{"text_format":"1","workbook":"xlsx","n_sheets":32,"sheets":["NameConvs","Total Existing Capacity","VS","WAPP Thermal Existing","WAPP Hydro Existing","tmp","MSG_Exist","adb_exist","adb_exist2","SiteSpecific_data Thermal","SiteSpecific_data Hydro","SummarySiteSpec","MSG_SiteSpecific","adb_sitespec","adb_sitespec2","Gen_Param_2011","MSG_Generic","adb_generic","adb_generic2","adb_all","CurAssumptions","WAPP_FuelPrices","FuelSourceData","MSG_Fueldata","adb_fuel","adb_fuel2","tasks","TechCosts","Sheet3","OtherData","Sheet5","Sheet1"],"not_rendered":{"charts":10,"images":1,"macros":1,"external_links":4,"defined_names":57,"comments":12,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"NameConvs","index":0,"n_rows":140,"n_cols":31,"rows_kept":140,"cut":false,"hidden":false,"merged":[]}
[null,null,"Short Name","Abbréviation"]
["Rapport WAPP",{"$f":"OFFSET(D2,0,lang)","v":"Energy Carrier"},{"$f":"OFFSET(C1,0,lang)","v":"Short Name"},"Energy Carrier","Forme d'énergie","Code",null,null,"eps",1E-8]
["BIO","Biomass","BIO","Biomass","Biomasse","b-p"]
["COAL","Coal","COA","Coal","Charbon","c-p",null,null,"Language",0,"0 = English",null,"dry year",{"$f":"adb_all!N14","v":1},"0 = average year"]
["DO","Diesel","ODS","Diesel","Diesel Ordinaire","o-p",null,null,null,null,"1 = Français",null,null,null,"1 = dry year"]
["GO","Gas Oil","OGS","Gas Oil","Gasoil"]
["HFO","HFO","OHF","HFO","Fioul lourd","h-p"]
["LCO","Crude","OLC","Crude","Brut leger","p-p"]
["LFO",{"$f":"OFFSET(D9,0,lang)","v":"Light Fuel Oil"},"OLF","Light Fuel Oil","Fioul leger"]
["NAPHTA",{"$f":"OFFSET(D10,0,lang)","v":"Naphta"},"NAP","Naphta","Naphta"]
[null,"Electricity","ELC","Electricity","Electricite"]
[null,"Geothermal","GEO","Geothermal","Geothermique",null,null,null,"First year modelled",2010]
[null,"Hydro","HYD","Hydro","Hydro"]
["NG","Gas","GAS","Gas","Gaz","g-p"]
[null,"Nuclear","NUC","Nuclear","Nucleaire","n-p"]
[null,"PS Turbine","PST","PS Turbine","Turbine Pompage hydrolique",null,null,"Primary","Primaire"]
[null,"PS Pump","PSP","PS Pump","Pompe Pompage hydrolique",null,null,"Secondary","Secondaire"]
["SOLAR","Solar","SOL","Solar","Solaire",null,null,"Tertiary","Tertiaire"]
["WIND","Wind","WND","Wind","Eolienne",null,null,"Final","Finale"]
[]
["Processes/Technologies prefix"]
["Power plant","EP"]
["Interruptible contracts for electricity","EI"]
["Heat/power plant","EH"]
["Heat plant","HP"]
["Import","IM"]
["Export","EX"]
["Transmission (local)","ET"]
["Distribution","ED"]
["Transmission Link","EL"]
[]
["Tech Qualifier"]
["Open gas cycle","OC",null,"CC","Combined Cycle","Cycle Combiné  "]
["Combined gas Cycle","CC",null,"GT","Gas Turbine","Turbine à gaz  "]
["Pulverised Coal","PF",null,"ST","Steam Turbine","Turbine à vapeur  "]
["Supercritical coal","SC",null,"HYD","Hydro","Centrale hydroélectrique  "]
["Integrated Gasification combined cycle","IG",null,"ROR","Run of river","au fil de l’eau  "]
["Fluidized Bed","FB",null,"DAM","Dam","avec lac de retenue  "]
["Conventional Nuclear/pressurized water reactor","PW",null,"DI","Diesel Generators","Groupe diesel  "]
["PBMR","PB",null,"WT","Wind","Eolienne  "]
["Photovoltaics","PV",null,"S","Solar","Centrale solaire  "]
["Concentrated Solar Tower","TW",null,"BIO","Biomass","Centrale biomasse  "]
["Concentrated Solar trough","TR"]
[]
[]
["Aditional Tech Qualifier"]
["Large","L"]
["Small","S"]
["Off-grid","O"]
[]
["Processes/Technologies sufix"]
["Existing","EX"]
["New Committed","NC"]
["New uncommitted","NU",null,null,null,null,null,null,1000]
[null,null,null,null,null,null,null,null,"Resource Potential",null,null,"MW","Mwyr","MW","Mwyr","MW","MW","MW",null,"Comparison of Previous and New Estimates (MW)"]
["Countries",null,null,null,null,"Geographie","Gas Source","1-Losses","Hydro Exist+Planned","Other Hydro","Mini Hydro","Solar Conc","Solar Thermal Limit","Solar PV","Solar PV","Biomass","Wind 25","Wind 30",null,"Solar Conc","New","Solar PV","New","Wind 25","New","Wind 30","New",null,"Solar Thermal (TWh)",null,"Solar PV (TWh)"]
["Burkina","BUR","01",{"$f":"LEFT(B57,2)&\"w\"","v":"BUw"},{"$f":"A57","v":"Burkina"},"Inland","NA",{"$f":"1-SUMIF(OtherData!$C$20:$C$32,B57,OtherData!$D$20:$D$32)","v":1},{"$f":"SUMIF('Total Existing Capacity'!$B$3:$B$15,B57,'Total Existing Capacity'!$E$3:$E$15)+SUMIF('Total Existing Capacity'!$B$20:$B$32,B57,'Total Existing Capacity'!$D$20:$D$32)","v":229.72800000000001},null,140,{"$f":"L62*2","v":5907.4005516405723},{"$f":"M62*2","v":2067.5901930742002},{"$f":"SUMIF($D$72:$D$85,$B57,G$72:G$85)/(0.2*8.76)*1000","v":44189.496043218358},{"$f":"SUMIF($D$72:$D$85,B57,$G$72:$G$85)*1000/8.76","v":8837.8992086436701},{"$f":"P67","v":250},{"$f":"SUMIF($D$72:$D$85,$B57,H$72:H$85)/(8.76*0.25)*1000","v":4742.006471221398},{"$f":"SUMIF($D$72:$D$85,$B57,I$72:I$85)/(8.76*0.3)*1000","v":28.670436180061557},null,20000,{"$f":"L57","v":5907.4005516405723},{"$f":"T57","v":20000},{"$f":"N57","v":44189.496043218358},0,{"$f":"Q57","v":4742.006471221398},0,{"$f":"R57","v":28.670436180061557},null,{"$f":"M57*8.76/1000","v":18.112090091329993},null,{"$f":"O57*8.76/1000","v":77.419997067718555}]
["Cote d'Ivoire","CIV","02",{"$f":"LEFT(B58,2)&\"w\"","v":"CIw"},"Cote d'Ivoire","Coastal","LOCal",{"$f":"1-SUMIF(OtherData!$C$20:$C$32,B58,OtherData!$D$20:$D$32)","v":1},{"$f":"SUMIF('Total Existing Capacity'!$B$3:$B$15,B58,'Total Existing Capacity'!$E$3:$E$15)+SUMIF('Total Existing Capacity'!$B$20:$B$32,B58,'Total Existing Capacity'!$D$20:$D$32)","v":2421.3000000000002},null,{"$f":"(I58+J58)*0.1","v":242.13000000000002},{"$f":"SUMIF($D$72:$D$85,$B58,F$72:F$85)/(0.35*8.76)*1000","v":720.33166951242845},{"$f":"SUMIF($D$72:$D$85,B58,$F$72:$F$85)*1000/8.76","v":252.11608432934995},{"$f":"SUMIF($D$72:$D$85,$B58,G$72:G$85)/(0.2*8.76)*1000","v":58930.538533679151},{"$f":"SUMIF($D$72:$D$85,B58,$G$72:$G$85)*1000/8.76","v":11786.107706735831},{"$f":"1.35*P60","v":1350},491.41998493324201,0,null,2700,{"$f":"L58","v":720.33166951242845},{"$f":"T58","v":2700},{"$f":"N58","v":58930.538533679151},0,491.41998493324201,0,0,null,{"$f":"M58*8.76/1000","v":2.2085368987251055},null,103.24630351100588]
["Gambia","GAM","03","GAw","Gambia","Coastal","LNG",{"$f":"1-SUMIF(OtherData!$C$20:$C$32,B59,OtherData!$D$20:$D$32)","v":1},{"$f":"SUMIF('Total Existing Capacity'!$B$3:$B$15,B59,'Total Existing Capacity'!$E$3:$E$15)+SUMIF('Total Existing Capacity'!$B$20:$B$32,B59,'Total Existing Capacity'!$D$20:$D$32)","v":116.80000000000001},null,11.680000000000001,{"$f":"SUMIF($D$72:$D$85,$B59,F$72:F$85)/(0.35*8.76)*1000","v":1030.3017522832126},360.60561329912446,2707.1461098600607,{"$f":"SUMIF($D$72:$D$85,B59,$G$72:$G$85)*1000/8.76","v":541.4292219720121},{"$f":"0.05*P67","v":12.5},197.43668166206564,5.1241828984268887,null,450,{"$f":"L59","v":1030.3017522832126},{"$f":"T59","v":450},2707.1461098600607,5000,197.43668166206564,5000,5.1241828984268887,null,3.1589051725003299,null,4.7429199844748258]
["Ghana","GHA","04","GHw","Ghana","Coastal","GOA",{"$f":"1-SUMIF(OtherData!$C$20:$C$32,B60,OtherData!$D$20:$D$32)","v":1},{"$f":"SUMIF('Total Existing Capacity'!$B$3:$B$15,B60,'Total Existing Capacity'!$E$3:$E$15)+SUMIF('Total Existing Capacity'!$B$20:$B$32,B60,'Total Existing Capacity'!$D$20:$D$32)","v":2570},null,1,748.21027643269031,261.8735967514416,43631.734291326189,8726.3468582652386,1000,691.45012475055023,9.0771106668520734,null,6800,748.21027643269031,{"$f":"T60","v":6800},43631.734291326189,5000,691.45012475055023,5000,9.0771106668520734,null,2.2940127075426284,null,76.442798478403489]
["Guinea","GUI","05","GUw","Guinea","Coastal","LNG",{"$f":"1-SUMIF(OtherData!$C$20:$C$32,B61,OtherData!$D$20:$D$32)","v":1},{"$f":"SUMIF('Total Existing Capacity'!$B$3:$B$15,B61,'Total Existing Capacity'!$E$3:$E$15)+SUMIF('Total Existing Capacity'!$B$20:$B$32,B61,'Total Existing Capacity'!$D$20:$D$32)","v":3460.1950000000002},null,346.01950000000005,1524.1799650447356,533.46298776565743,29703.047250693184,5940.6094501386369,656,2.410815086049372,0,null,2400,1524.1799650447356,{"$f":"T61","v":2400},29703.047250693184,5000,2.410815086049372,5000,0,null,4.673135772827159,null,52.03973878321446]
["Guinea-Bissau","GBI","06","GBw","Guinea-Bissau","Coastal","LNG",{"$f":"1-SUMIF(OtherData!$C$20:$C$32,B62,OtherData!$D$20:$D$32)","v":1},{"$f":"SUMIF('Total Existing Capacity'!$B$3:$B$15,B62,'Total Existing Capacity'!$E$3:$E$15)+SUMIF('Total Existing Capacity'!$B$20:$B$32,B62,'Total Existing Capacity'!$D$20:$D$32)","v":17.272000000000002},null,1.7272000000000003,2953.7002758202862,1033.7950965371001,8519.2515286729886,1703.8503057345977,{"$f":"0.15*P67","v":37.5},141.69992296990364,0,null,20,2953.7002758202862,1000,8519.2515286729886,5000,141.69992296990364,0,0,null,9.0560450456649964,null,14.925728678235075]
["Liberia","LIB","07","LIw","Liberia","Coastal","LNG",{"$f":"1-SUMIF(OtherData!$C$20:$C$32,B63,OtherData!$D$20:$D$32)","v":1},{"$f":"SUMIF('Total Existing Capacity'!$B$3:$B$15,B63,'Total Existing Capacity'!$E$3:$E$15)+SUMIF('Total Existing Capacity'!$B$20:$B$32,B63,'Total Existing Capacity'!$D$20:$D$32)","v":979.14},null,1000,0,0,3808.499693739132,761.69993874782642,{"$f":"0.3*P58","v":405},0,0,null,0,0,1000,3808.499693739132,0,0,0,0,null,0,null,6.6724914634309593]
["Mali","MAL","08","MAw","Mali","Inland","NA",{"$f":"1-SUMIF(OtherData!$C$20:$C$32,B64,OtherData!$D$20:$D$32)","v":1},{"$f":"SUMIF('Total Existing Capacity'!$B$3:$B$15,B64,'Total Existing Capacity'!$E$3:$E$15)+SUMIF('Total Existing Capacity'!$B$20:$B$32,B64,'Total Existing Capacity'!$D$20:$D$32)","v":721.40499999999997},null,72.140500000000003,{"$f":"L57*2","v":11814.801103281145},{"$f":"M57*2","v":4135.1803861484004},45127.943153097687,9025.5886306195371,250,2195.3402146458598,0,null,20000,11814.801103281145,{"$f":"T64","v":20000},45127.943153097687,5000,2195.3402146458598,5000,0,null,36.224180182659985,null,79.064156404227148]
["Niger","NIG","09","NIw","Niger","Inland","NA",{"$f":"1-SUMIF(OtherData!$C$20:$C$32,B65,OtherData!$D$20:$D$32)","v":1},{"$f":"SUMIF('Total Existing Capacity'!$B$3:$B$15,B65,'Total Existing Capacity'!$E$3:$E$15)+SUMIF('Total Existing Capacity'!$B$20:$B$32,B65,'Total Existing Capacity'!$D$20:$D$32)","v":345.1},null,50,28797.440593503066,10079.104207726074,89434.84428984714,17886.968857969427,250,16698.849490049182,5014.6465550654011,null,20000,28797.440593503066,20000,89434.84428984714,5000,16698.849490049182,5000,5014.6465550654011,null,88.292952859680398,null,156.68984719581218]
["Nigeria","NGA","10","NGw","Nigeria","Coastal","LOCal",{"$f":"1-SUMIF(OtherData!$C$20:$C$32,B66,OtherData!$D$20:$D$32)","v":1},{"$f":"SUMIF('Total Existing Capacity'!$B$3:$B$15,B66,'Total Existing Capacity'!$E$3:$E$15)+SUMIF('Total Existing Capacity'!$B$20:$B$32,B66,'Total Existing Capacity'!$D$20:$D$32)","v":15357.800000000001},null,3500,32762.531814406564,11466.886135042298,185252.03963801268,37050.407927602537,10000,14688.570581837475,362.68456297306534,null,20000,32762.531814406564,20000,185252.03963801268,5000,14688.570581837475,5000,362.68456297306534,null,100.44992254297053,null,324.56157344579822]
["Senegal","SEN","11","SEw","Senegal","Coastal","LNG",{"$f":"1-SUMIF(OtherData!$C$20:$C$32,B67,OtherData!$D$20:$D$32)","v":1},{"$f":"SUMIF('Total Existing Capacity'!$B$3:$B$15,B67,'Total Existing Capacity'!$E$3:$E$15)+SUMIF('Total Existing Capacity'!$B$20:$B$32,B67,'Total Existing Capacity'!$D$20:$D$32)","v":1040.9699999999998},null,104.09699999999998,5013.2012396933333,1754.6204338926664,42914.222806912745,8582.8445613825515,250,6226.2641348260913,1242.7087346296109,null,20000,5013.2012396933333,20000,42914.222806912745,5000,6226.2641348260913,5000,1242.7087346296109,null,15.370475000899756,null,75.185718357711139]
["Sierra Leone","SIE","12","SIw","Sierra Leone","Coastal","LNG",{"$f":"1-SUMIF(OtherData!$C$20:$C$32,B68,OtherData!$D$20:$D$32)","v":1},{"$f":"SUMIF('Total Existing Capacity'!$B$3:$B$15,B68,'Total Existing Capacity'!$E$3:$E$15)+SUMIF('Total Existing Capacity'!$B$20:$B$32,B68,'Total Existing Capacity'!$D$20:$D$32)","v":854.38000000000011},null,85.438000000000017,642.79139217388376,224.97698726085932,8555.7998227116113,1711.1599645423225,{"$f":"P67","v":250},0,0,null,14400,642.79139217388376,14400,8555.7998227116113,0,0,0,0,null,1.9707984084051275,null,14.989761289390744]
["Togo/Benin","TBN","13","TBw","Togo/Benin","Coastal","GOA",{"$f":"1-SUMIF(OtherData!$C$20:$C$32,B69,OtherData!$D$20:$D$32)","v":1},{"$f":"SUMIF('Total Existing Capacity'!$B$3:$B$15,B69,'Total Existing Capacity'!$E$3:$E$15)+SUMIF('Total Existing Capacity'!$B$20:$B$32,B69,'Total Existing Capacity'!$D$20:$D$32)","v":618.23199999999997},null,{"$f":"224*1.5","v":336},0,0,29426.836204162806,5885.367240832561,{"$f":"408+549","v":957},551.84854770537049,0,null,{"$f":"600+4800","v":5400},0,5400,29426.836204162806,{"$f":"[1]RESULTS_Regions!$N$50/(0.25*8.76)*1000","v":461.9273250770288},551.84854770537049,5000,0,null,0,null,51.555817029693237]
[]
["Utilities","Country",null,null,"TWh (1% of land)","CSP","PV","Wind (20)","Wind (30+40)"]
[null,null,null,{"$f":"B69","v":"TBN"},{"$f":"[1]RESULTS_Regions!A50","v":"Benin"},{"$f":"[1]RESULTS_Regions!G50","v":0},{"$f":"[1]RESULTS_Regions!J50","v":38.984958288732159},{"$f":"[1]RESULTS_Regions!N50","v":1.0116208419186929},{"$f":"[1]RESULTS_Regions!O50+[1]RESULTS_Regions!P50","v":0}]
[null,null,null,{"$f":"B57","v":"BUR"},{"$f":"[1]RESULTS_Regions!A51","v":"Burkina Faso"},{"$f":"[1]RESULTS_Regions!G51","v":0},{"$f":"[1]RESULTS_Regions!J51","v":77.419997067718555},{"$f":"[1]RESULTS_Regions!N51","v":10.384994171974862},{"$f":"[1]RESULTS_Regions!O51+[1]RESULTS_Regions!P51","v":7.534590628120176E-2}]
[null,null,null,{"$f":"B58","v":"CIV"},{"$f":"[1]RESULTS_Regions!A52","v":"Côte d'Ivoire"},{"$f":"[1]RESULTS_Regions!G52","v":2.2085368987251055},{"$f":"[1]RESULTS_Regions!J52","v":103.24630351100588},{"$f":"[1]RESULTS_Regions!N52","v":1.0762097670038},{"$f":"[1]RESULTS_Regions!O52+[1]RESULTS_Regions!P52","v":0}]
[null,null,null,{"$f":"B59","v":"GAM"},{"$f":"[1]RESULTS_Regions!A53","v":"Gambia"},{"$f":"[1]RESULTS_Regions!G53","v":3.1589051725003299},{"$f":"[1]RESULTS_Regions!J53","v":4.7429199844748267},{"$f":"[1]RESULTS_Regions!N53","v":0.43238633283992373},{"$f":"[1]RESULTS_Regions!O53+[1]RESULTS_Regions!P53","v":1.3466352657065863E-2}]
[null,null,null,{"$f":"B60","v":"GHA"},{"$f":"[1]RESULTS_Regions!A54","v":"Ghana"},{"$f":"[1]RESULTS_Regions!G54","v":2.2940127075426284},{"$f":"[1]RESULTS_Regions!J54","v":76.442798478403489},{"$f":"[1]RESULTS_Regions!N54","v":1.5142757732037049},{"$f":"[1]RESULTS_Regions!O54+[1]RESULTS_Regions!P54","v":2.3854646832487246E-2}]
[null,null,null,{"$f":"B61","v":"GUI"},{"$f":"[1]RESULTS_Regions!A55","v":"Guinea"},{"$f":"[1]RESULTS_Regions!G55","v":4.673135772827159},{"$f":"[1]RESULTS_Regions!J55","v":52.03973878321446},{"$f":"[1]RESULTS_Regions!N55","v":5.2796850384481241E-3},{"$f":"[1]RESULTS_Regions!O55+[1]RESULTS_Regions!P55","v":0}]
[null,null,null,{"$f":"B62","v":"GBI"},{"$f":"[1]RESULTS_Regions!A56","v":"Guinea-Bissau"},{"$f":"[1]RESULTS_Regions!G56","v":9.0560450456649964},{"$f":"[1]RESULTS_Regions!J56","v":14.925728678235075},{"$f":"[1]RESULTS_Regions!N56","v":0.31032283130408894},{"$f":"[1]RESULTS_Regions!O56+[1]RESULTS_Regions!P56","v":0}]
[null,null,null,"LIB",{"$f":"[1]RESULTS_Regions!A57","v":"Liberia"},{"$f":"[1]RESULTS_Regions!G57","v":0},{"$f":"[1]RESULTS_Regions!J57","v":6.6724914634309593},{"$f":"[1]RESULTS_Regions!N57","v":0},{"$f":"[1]RESULTS_Regions!O57+[1]RESULTS_Regions!P57","v":0}]
[null,null,null,"MAL",{"$f":"[1]RESULTS_Regions!A58","v":"Mali"},{"$f":"[1]RESULTS_Regions!G58","v":0},{"$f":"[1]RESULTS_Regions!J58","v":79.064156404227148},{"$f":"[1]RESULTS_Regions!N58","v":4.8077950700744321},{"$f":"[1]RESULTS_Regions!O58+[1]RESULTS_Regions!P58","v":0}]
[null,null,null,"NIG",{"$f":"[1]RESULTS_Regions!A59","v":"Niger"},{"$f":"[1]RESULTS_Regions!G59","v":88.292952859680398},{"$f":"[1]RESULTS_Regions!J59","v":156.68984719581218},{"$f":"[1]RESULTS_Regions!N59","v":36.570480383207709},{"$f":"[1]RESULTS_Regions!O59+[1]RESULTS_Regions!P59","v":13.17849114671187}]
[null,null,null,"NGA",{"$f":"[1]RESULTS_Regions!A60","v":"Nigeria"},{"$f":"[1]RESULTS_Regions!G60","v":100.44992254297053},{"$f":"[1]RESULTS_Regions!J60","v":324.56157344579822},{"$f":"[1]RESULTS_Regions!N60","v":32.167969574224067},{"$f":"[1]RESULTS_Regions!O60+[1]RESULTS_Regions!P60","v":0.95313503149321555}]
[null,null,null,"SEN",{"$f":"[1]RESULTS_Regions!A61","v":"Senegal"},{"$f":"[1]RESULTS_Regions!G61","v":15.370475000899757},{"$f":"[1]RESULTS_Regions!J61","v":75.185718357711139},{"$f":"[1]RESULTS_Regions!N61","v":13.635518455269139},{"$f":"[1]RESULTS_Regions!O61+[1]RESULTS_Regions!P61","v":3.2658385546066171}]
[null,null,null,"SIE",{"$f":"[1]RESULTS_Regions!A62","v":"Sierra Leone"},{"$f":"[1]RESULTS_Regions!G62","v":1.9707984084051275},{"$f":"[1]RESULTS_Regions!J62","v":14.989761289390744},{"$f":"[1]RESULTS_Regions!N62","v":0},{"$f":"[1]RESULTS_Regions!O62+[1]RESULTS_Regions!P62","v":0}]
[null,null,null,{"$f":"B69","v":"TBN"},{"$f":"[1]RESULTS_Regions!A63","v":"Togo"},{"$f":"[1]RESULTS_Regions!G63","v":0},{"$f":"[1]RESULTS_Regions!J63","v":12.570858740961079},{"$f":"[1]RESULTS_Regions!N63","v":0.19692747755606832},{"$f":"[1]RESULTS_Regions!O63+[1]RESULTS_Regions!P63","v":0}]
[]
[{"$f":"B3&\"/\"&OFFSET($H$16,0,lang)","v":"Biomass/Primary"},"b-p"]
["Coal/Primary","c-p"]
["Diesel/Primary","o-p"]
["Gas Oil/Primary","s-p"]
["HFO/Primary","h-p"]
["Crude/Primary","p-p"]
["Light Fuel Oil/Primary","l-p"]
[{"$f":"B14&\"/\"&OFFSET($H$16,0,lang)","v":"Gas/Primary"},"g-p"]
[{"$f":"B15&\"/\"&OFFSET($H$16,0,lang)","v":"Nuclear/Primary"},"n-p"]
[]
[]
[]
[{"$f":"$B$11&\"/\"&OFFSET($H$18,0,lang)","v":"Electricity/Tertiary"},"e-t"]
[{"$f":"$B$11&\"/\"&OFFSET($H$19,0,lang)","v":"Electricity/Final"},"e-f"]
[]
[{"$f":"$B$11&\"/\"&OFFSET($H$17,0,lang)&\"/\"&B57","v":"Electricity/Secondary/BUR"},"e-A",{"$f":"RIGHT(A102,3)","v":"BUR"},{"$f":"B102","v":"e-A"}]
["Electricity/Secondary/CIV","e-B","CIV",{"$f":"B103","v":"e-B"}]
["Electricity/Secondary/GAM","e-C","GAM","e-C"]
["Electricity/Secondary/GHA","e-D","GHA","e-D"]
["Electricity/Secondary/GUI","e-E","GUI","e-E"]
["Electricity/Secondary/GBI","e-F","GBI","e-F"]
["Electricity/Secondary/LIB","e-G","LIB","e-G"]
["Electricity/Secondary/MAL","e-H","MAL","e-H"]
["Electricity/Secondary/NIG","e-I","NIG","e-I"]
["Electricity/Secondary/NGA","e-J","NGA","e-J"]
["Electricity/Secondary/SEN","e-K","SEN","e-K"]
["Electricity/Secondary/SIE","e-L","SIE","e-L"]
["Electricity/Secondary/TBN","e-M","TBN","e-M"]
[]
[]
[]
[null,"Country","Contry Code","Multi-region code","Multi-region id"]
[null,{"$f":"E57","v":"Burkina"},{"$f":"B57","v":"BUR"},{"$f":"D57","v":"BUw"},"a"]
[null,{"$f":"E58","v":"Cote d'Ivoire"},{"$f":"B58","v":"CIV"},{"$f":"D58","v":"CIw"},"b"]
[null,"Gambia","GAM","GAw","c"]
[null,"Ghana","GHA","GHw","d"]
[null,"Guinea","GUI","GUw","e"]
[null,"Guinea-Bissau","GBI","GBw","f"]
[null,"Liberia","LIB","LIw","g"]
[null,"Mali","MAL","MAw","h"]
[null,"Niger","NIG","NIw","i"]
[null,"Nigeria","NGA","NGw","j"]
[null,"Senegal","SEN","SEw","k"]
[null,"Sierra Leone","SIE","SIw","l"]
[null,"Togo/Benin","TBN","TBw","m"]
[]
[]
[]
[null,"Inga Assumptions"]
[null,"losses are 8.4% for Inga-Nigeria (page 334 of Volume 2-1_Rapport de prefaisabilite_EX-0274_(11_09_23).pdf). The same section gives an investment cost of 1.155 m$ for 1300 MW, which is around 900$/kW for the lines. "]
[null,{"$f":"1.16/0.0013","v":892.30769230769226},"(pg 7 of Note de synthese_prefaisabilite_EX-0292_11_09_30)"]
[null,"transmission","Gen (start)","Gen (later)"]
[null,17,35,15,"$/MWh"]
[null,{"$f":"B139*8.76","v":148.91999999999999},{"$f":"C139*8.76*1.08","v":331.12799999999999},{"$f":"D139*8.76","v":131.4},"$/kwyr"]

{"sheet":"Total Existing Capacity","index":1,"n_rows":38,"n_cols":15,"rows_kept":38,"cut":false,"hidden":false,"merged":[]}
["Country","short name","Thermal Capacity","Hydro Capacity","Total Capacity","Total Thermal Energy","Max hydro Energy","Max Hydro Energy Dry year","Total Energy","Total Energy Dry Year",null,null,null,null,"Wind Potential"]
[null,null,"MW","MW","MW","GWh","GWh","GWh","GWh","GWh",null,null,null,"Burkina","Average (6 m/s)"]
["Burkina",{"$f":"NameConvs!B57","v":"BUR"},{"$f":"IF(ISNA(VLOOKUP($B3,'WAPP Thermal Existing'!$D$1:$T$504,6,0)),0,VLOOKUP($B3,'WAPP Thermal Existing'!$D$1:$T$504,6,0))","v":146.49},{"$f":"SUMIF('WAPP Hydro Existing'!$D$1:$D$250,$B3,'WAPP Hydro Existing'!$G$1:$G$250)","v":23.238000000000003},{"$f":"SUM(C3:D3)","v":169.72800000000001},{"$f":"IF(ISNA(VLOOKUP($B3,'WAPP Thermal Existing'!$D$1:$T$504,17,0)),0,VLOOKUP($B3,'WAPP Thermal Existing'!$D$1:$T$504,17,0))","v":1015.145319944522},{"$f":"SUMIF('WAPP Hydro Existing'!$D$1:$D$250,$B3,'WAPP Hydro Existing'!$Q$1:$Q$250)","v":90.999999999999986},{"$f":"SUMIF('WAPP Hydro Existing'!$D$1:$D$250,$B3,'WAPP Hydro Existing'!$R$1:$R$250)","v":40.5},{"$f":"SUM(F3:G3)","v":1106.145319944522},{"$f":"H3+F3","v":1055.645319944522},null,null,null,"Cote d'Ivoire","Less than average (4.8 m/s)"]
["Cote d'Ivoire",{"$f":"NameConvs!B58","v":"CIV"},{"$f":"IF(ISNA(VLOOKUP($B4,'WAPP Thermal Existing'!$D$1:$T$504,6,0)),0,VLOOKUP($B4,'WAPP Thermal Existing'!$D$1:$T$504,6,0))","v":765},{"$f":"SUMIF('WAPP Hydro Existing'!$D$1:$D$250,$B4,'WAPP Hydro Existing'!$G$1:$G$250)","v":584.79999999999995},1349.8,{"$f":"IF(ISNA(VLOOKUP($B4,'WAPP Thermal Existing'!$D$1:$T$504,17,0)),0,VLOOKUP($B4,'WAPP Thermal Existing'!$D$1:$T$504,17,0))","v":5900.0960399999994},{"$f":"SUMIF('WAPP Hydro Existing'!$D$1:$D$250,$B4,'WAPP Hydro Existing'!$Q$1:$Q$250)","v":2424},{"$f":"SUMIF('WAPP Hydro Existing'!$D$1:$D$250,$B4,'WAPP Hydro Existing'!$R$1:$R$250)","v":1842.24},8324.0960400000004,7742.3360399999992,null,null,null,"Gambia","Average (6 m/s)"]
["Gambia",{"$f":"NameConvs!B59","v":"GAM"},{"$f":"IF(ISNA(VLOOKUP($B5,'WAPP Thermal Existing'!$D$1:$T$504,6,0)),0,VLOOKUP($B5,'WAPP Thermal Existing'!$D$1:$T$504,6,0))","v":49.2},{"$f":"SUMIF('WAPP Hydro Existing'!$D$1:$D$250,$B5,'WAPP Hydro Existing'!$G$1:$G$250)","v":0},49.2,{"$f":"IF(ISNA(VLOOKUP($B5,'WAPP Thermal Existing'!$D$1:$T$504,17,0)),0,VLOOKUP($B5,'WAPP Thermal Existing'!$D$1:$T$504,17,0))","v":345.38400000000001},{"$f":"SUMIF('WAPP Hydro Existing'!$D$1:$D$250,$B5,'WAPP Hydro Existing'!$Q$1:$Q$250)","v":0},{"$f":"SUMIF('WAPP Hydro Existing'!$D$1:$D$250,$B5,'WAPP Hydro Existing'!$R$1:$R$250)","v":0},345.38400000000001,345.38400000000001,null,null,null,"Ghana","Average (6 m/s)"]
["Ghana",{"$f":"NameConvs!B60","v":"GHA"},{"$f":"IF(ISNA(VLOOKUP($B6,'WAPP Thermal Existing'!$D$1:$T$504,6,0)),0,VLOOKUP($B6,'WAPP Thermal Existing'!$D$1:$T$504,6,0))","v":865},{"$f":"SUMIF('WAPP Hydro Existing'!$D$1:$D$250,$B6,'WAPP Hydro Existing'!$G$1:$G$250)","v":1044},1909,{"$f":"IF(ISNA(VLOOKUP($B6,'WAPP Thermal Existing'!$D$1:$T$504,17,0)),0,VLOOKUP($B6,'WAPP Thermal Existing'!$D$1:$T$504,17,0))","v":5970.1408800000008},{"$f":"SUMIF('WAPP Hydro Existing'!$D$1:$D$250,$B6,'WAPP Hydro Existing'!$Q$1:$Q$250)","v":5051},{"$f":"SUMIF('WAPP Hydro Existing'!$D$1:$D$250,$B6,'WAPP Hydro Existing'!$R$1:$R$250)","v":3722},11021.140880000001,9692.1408800000008,null,null,null,"Guinea","Good (8 m/s)"]
["Guinea",{"$f":"NameConvs!B61","v":"GUI"},{"$f":"IF(ISNA(VLOOKUP($B7,'WAPP Thermal Existing'!$D$1:$T$504,6,0)),0,VLOOKUP($B7,'WAPP Thermal Existing'!$D$1:$T$504,6,0))","v":19},{"$f":"SUMIF('WAPP Hydro Existing'!$D$1:$D$250,$B7,'WAPP Hydro Existing'!$G$1:$G$250)","v":94.9},113.9,{"$f":"IF(ISNA(VLOOKUP($B7,'WAPP Thermal Existing'!$D$1:$T$504,17,0)),0,VLOOKUP($B7,'WAPP Thermal Existing'!$D$1:$T$504,17,0))","v":133.38},{"$f":"SUMIF('WAPP Hydro Existing'!$D$1:$D$250,$B7,'WAPP Hydro Existing'!$Q$1:$Q$250)","v":481.8},{"$f":"SUMIF('WAPP Hydro Existing'!$D$1:$D$250,$B7,'WAPP Hydro Existing'!$R$1:$R$250)","v":378.96400000000006},615.18000000000006,512.34400000000005,null,null,null,"Guinea-Bissau","Less than average (5 m/s)"]
["Guinea-Bissau",{"$f":"NameConvs!B62","v":"GBI"},{"$f":"IF(ISNA(VLOOKUP($B8,'WAPP Thermal Existing'!$D$1:$T$504,6,0)),0,VLOOKUP($B8,'WAPP Thermal Existing'!$D$1:$T$504,6,0))","v":3.6719999999999997},{"$f":"SUMIF('WAPP Hydro Existing'!$D$1:$D$250,$B8,'WAPP Hydro Existing'!$G$1:$G$250)","v":0},3.6719999999999997,{"$f":"IF(ISNA(VLOOKUP($B8,'WAPP Thermal Existing'!$D$1:$T$504,17,0)),0,VLOOKUP($B8,'WAPP Thermal Existing'!$D$1:$T$504,17,0))","v":21.481199999999998},{"$f":"SUMIF('WAPP Hydro Existing'!$D$1:$D$250,$B8,'WAPP Hydro Existing'!$Q$1:$Q$250)","v":0},{"$f":"SUMIF('WAPP Hydro Existing'!$D$1:$D$250,$B8,'WAPP Hydro Existing'!$R$1:$R$250)","v":0},21.481199999999998,21.481199999999998,null,null,null,"Liberia","Poor"]
["Liberia",{"$f":"NameConvs!B63","v":"LIB"},{"$f":"IF(ISNA(VLOOKUP($B9,'WAPP Thermal Existing'!$D$1:$T$504,6,0)),0,VLOOKUP($B9,'WAPP Thermal Existing'!$D$1:$T$504,6,0))","v":12.64},{"$f":"SUMIF('WAPP Hydro Existing'!$D$1:$D$250,$B9,'WAPP Hydro Existing'!$G$1:$G$250)","v":0},12.64,{"$f":"IF(ISNA(VLOOKUP($B9,'WAPP Thermal Existing'!$D$1:$T$504,17,0)),0,VLOOKUP($B9,'WAPP Thermal Existing'!$D$1:$T$504,17,0))","v":88.732799999999997},{"$f":"SUMIF('WAPP Hydro Existing'!$D$1:$D$250,$B9,'WAPP Hydro Existing'!$Q$1:$Q$250)","v":0},{"$f":"SUMIF('WAPP Hydro Existing'!$D$1:$D$250,$B9,'WAPP Hydro Existing'!$R$1:$R$250)","v":0},88.732799999999997,88.732799999999997,null,null,null,"Mali","Good (7.2 m/s)"]
["Mali",{"$f":"NameConvs!B64","v":"MAL"},{"$f":"IF(ISNA(VLOOKUP($B10,'WAPP Thermal Existing'!$D$1:$T$504,6,0)),0,VLOOKUP($B10,'WAPP Thermal Existing'!$D$1:$T$504,6,0))","v":134.35000000000002},{"$f":"SUMIF('WAPP Hydro Existing'!$D$1:$D$250,$B10,'WAPP Hydro Existing'!$G$1:$G$250)","v":153.18},287.53000000000003,{"$f":"IF(ISNA(VLOOKUP($B10,'WAPP Thermal Existing'!$D$1:$T$504,17,0)),0,VLOOKUP($B10,'WAPP Thermal Existing'!$D$1:$T$504,17,0))","v":952.64179999999999},{"$f":"SUMIF('WAPP Hydro Existing'!$D$1:$D$250,$B10,'WAPP Hydro Existing'!$Q$1:$Q$250)","v":683.3},{"$f":"SUMIF('WAPP Hydro Existing'!$D$1:$D$250,$B10,'WAPP Hydro Existing'!$R$1:$R$250)","v":495.1},1635.9418000000001,1447.7418,null,null,null,"Niger","Good (8 m/s)"]
["Niger",{"$f":"NameConvs!B65","v":"NIG"},{"$f":"IF(ISNA(VLOOKUP($B11,'WAPP Thermal Existing'!$D$1:$T$504,6,0)),0,VLOOKUP($B11,'WAPP Thermal Existing'!$D$1:$T$504,6,0))","v":66.599999999999994},{"$f":"SUMIF('WAPP Hydro Existing'!$D$1:$D$250,$B11,'WAPP Hydro Existing'!$G$1:$G$250)","v":0},66.599999999999994,{"$f":"IF(ISNA(VLOOKUP($B11,'WAPP Thermal Existing'!$D$1:$T$504,17,0)),0,VLOOKUP($B11,'WAPP Thermal Existing'!$D$1:$T$504,17,0))","v":492.24447999999995},{"$f":"SUMIF('WAPP Hydro Existing'!$D$1:$D$250,$B11,'WAPP Hydro Existing'!$Q$1:$Q$250)","v":0},{"$f":"SUMIF('WAPP Hydro Existing'!$D$1:$D$250,$B11,'WAPP Hydro Existing'!$R$1:$R$250)","v":0},492.24447999999995,492.24447999999995,null,null,null,"Nigeria","Good (7.8 m/s)"]
["Nigeria",{"$f":"NameConvs!B66","v":"NGA"},{"$f":"IF(ISNA(VLOOKUP($B12,'WAPP Thermal Existing'!$D$1:$T$504,6,0)),0,VLOOKUP($B12,'WAPP Thermal Existing'!$D$1:$T$504,6,0))","v":3857.8000000000006},{"$f":"SUMIF('WAPP Hydro Existing'!$D$1:$D$250,$B12,'WAPP Hydro Existing'!$G$1:$G$250)","v":1358.3},{"$f":"SUM(C12:D12)","v":5216.1000000000004},{"$f":"IF(ISNA(VLOOKUP($B12,'WAPP Thermal Existing'!$D$1:$T$504,17,0)),0,VLOOKUP($B12,'WAPP Thermal Existing'!$D$1:$T$504,17,0))","v":28915.136872000006},{"$f":"SUMIF('WAPP Hydro Existing'!$D$1:$D$250,$B12,'WAPP Hydro Existing'!$Q$1:$Q$250)","v":7476},{"$f":"SUMIF('WAPP Hydro Existing'!$D$1:$D$250,$B12,'WAPP Hydro Existing'!$R$1:$R$250)","v":4632},36391.136872000003,33547.136872000003,null,null,null,"Senegal","Average (6 m/s)"]
["Senegal",{"$f":"NameConvs!B67","v":"SEN"},{"$f":"IF(ISNA(VLOOKUP($B13,'WAPP Thermal Existing'!$D$1:$T$504,6,0)),0,VLOOKUP($B13,'WAPP Thermal Existing'!$D$1:$T$504,6,0))","v":443.5},{"$f":"SUMIF('WAPP Hydro Existing'!$D$1:$D$250,$B13,'WAPP Hydro Existing'!$G$1:$G$250)","v":67.650000000000006},511.15,{"$f":"IF(ISNA(VLOOKUP($B13,'WAPP Thermal Existing'!$D$1:$T$504,17,0)),0,VLOOKUP($B13,'WAPP Thermal Existing'!$D$1:$T$504,17,0))","v":3193.2103200000001},{"$f":"SUMIF('WAPP Hydro Existing'!$D$1:$D$250,$B13,'WAPP Hydro Existing'!$Q$1:$Q$250)","v":264},{"$f":"SUMIF('WAPP Hydro Existing'!$D$1:$D$250,$B13,'WAPP Hydro Existing'!$R$1:$R$250)","v":165},3457.2103200000001,3358.2103200000001,null,null,null,"Sierra Leone","Poor"]
["Sierra Leone",{"$f":"NameConvs!B68","v":"SIE"},{"$f":"IF(ISNA(VLOOKUP($B14,'WAPP Thermal Existing'!$D$1:$T$504,6,0)),0,VLOOKUP($B14,'WAPP Thermal Existing'!$D$1:$T$504,6,0))","v":43.68},{"$f":"SUMIF('WAPP Hydro Existing'!$D$1:$D$250,$B14,'WAPP Hydro Existing'!$G$1:$G$250)","v":56},99.68,{"$f":"IF(ISNA(VLOOKUP($B14,'WAPP Thermal Existing'!$D$1:$T$504,17,0)),0,VLOOKUP($B14,'WAPP Thermal Existing'!$D$1:$T$504,17,0))","v":306.6336},{"$f":"SUMIF('WAPP Hydro Existing'!$D$1:$D$250,$B14,'WAPP Hydro Existing'!$Q$1:$Q$250)","v":320.8},{"$f":"SUMIF('WAPP Hydro Existing'!$D$1:$D$250,$B14,'WAPP Hydro Existing'!$R$1:$R$250)","v":158.4},627.43360000000007,465.03359999999998,null,null,null,"Togo/Benin","Average (6 m/s)"]
["Togo/Benin",{"$f":"NameConvs!B69","v":"TBN"},{"$f":"IF(ISNA(VLOOKUP($B15,'WAPP Thermal Existing'!$D$1:$T$504,6,0)),0,VLOOKUP($B15,'WAPP Thermal Existing'!$D$1:$T$504,6,0))","v":196.232},{"$f":"SUMIF('WAPP Hydro Existing'!$D$1:$D$250,$B15,'WAPP Hydro Existing'!$G$1:$G$250)","v":65},261.23199999999997,{"$f":"IF(ISNA(VLOOKUP($B15,'WAPP Thermal Existing'!$D$1:$T$504,17,0)),0,VLOOKUP($B15,'WAPP Thermal Existing'!$D$1:$T$504,17,0))","v":1443.9548756799998},{"$f":"SUMIF('WAPP Hydro Existing'!$D$1:$D$250,$B15,'WAPP Hydro Existing'!$Q$1:$Q$250)","v":172.7},{"$f":"SUMIF('WAPP Hydro Existing'!$D$1:$D$250,$B15,'WAPP Hydro Existing'!$R$1:$R$250)","v":91},1616.6548756799998,1534.9548756799998]
["Total",null,{"$f":"SUM(C3:C15)","v":6603.1640000000007},{"$f":"SUM(D3:D15)","v":3447.0680000000002},10050.232,48778.182187624523,16964.599999999999,11525.204,65742.782187624529,60303.386187624528]
[]
["Country","short name","Thermal Capacity","Hydro Capacity","Total Capacity","Total Thermal Energy","Max hydro Energy","Max Hydro Energy Dry year","Total Energy","Total Energy Dry Year","Investment cost hydro"]
[null,null,"MW","MW","MW","GWh","GWh","GWh","GWh","GWh","$/kW"]
["Burkina",{"$f":"NameConvs!B57","v":"BUR"},{"$f":"SUMIF('SiteSpecific_data Thermal'!$D$1:$D$520,$B20,'SiteSpecific_data Thermal'!$I$1:$I$520)","v":120.25},{"$f":"SUMIF('SiteSpecific_data Hydro'!$D$1:$D$412,$B20,'SiteSpecific_data Hydro'!$G$1:$G$412)","v":60},{"$f":"SUM(C20:D20)","v":180.25},{"$f":"SUMIF('SiteSpecific_data Thermal'!$D$1:$D$520,$B20,'SiteSpecific_data Thermal'!$X$1:$X$520)","v":844.15499999999986},{"$f":"SUMIF('SiteSpecific_data Hydro'!$D$1:$D$412,$B20,'SiteSpecific_data Hydro'!$Q$1:$Q$412)","v":192.4},{"$f":"SUMIF('SiteSpecific_data Hydro'!$D$1:$D$412,$B20,'SiteSpecific_data Hydro'!$R$1:$R$412)","v":146.22400000000002},{"$f":"SUM(F20:G20)","v":1036.5549999999998},{"$f":"H20+F20","v":990.37899999999991},{"$f":"SUMIF('SiteSpecific_data Hydro'!$D$1:$D$412,$B20,'SiteSpecific_data Hydro'!$O$1:$O$412)","v":5838.6}]
["Cote d'Ivoire",{"$f":"NameConvs!B58","v":"CIV"},{"$f":"SUMIF('SiteSpecific_data Thermal'!$D$1:$D$520,$B21,'SiteSpecific_data Thermal'!$I$1:$I$520)","v":1313},{"$f":"SUMIF('SiteSpecific_data Hydro'!$D$1:$D$412,$B21,'SiteSpecific_data Hydro'!$G$1:$G$412)","v":1071.5},2384.5,{"$f":"SUMIF('SiteSpecific_data Thermal'!$D$1:$D$520,$B21,'SiteSpecific_data Thermal'!$X$1:$X$520)","v":9841.2501199999988},{"$f":"SUMIF('SiteSpecific_data Hydro'!$D$1:$D$412,$B21,'SiteSpecific_data Hydro'!$Q$1:$Q$412)","v":4953},{"$f":"SUMIF('SiteSpecific_data Hydro'!$D$1:$D$412,$B21,'SiteSpecific_data Hydro'!$R$1:$R$412)","v":2916.1200000000003},14794.250119999999,12757.37012,{"$f":"SUMIF('SiteSpecific_data Hydro'!$D$1:$D$412,$B21,'SiteSpecific_data Hydro'!$O$1:$O$412)","v":3254.9892673821746}]
["Gambia",{"$f":"NameConvs!B59","v":"GAM"},{"$f":"SUMIF('SiteSpecific_data Thermal'!$D$1:$D$520,$B22,'SiteSpecific_data Thermal'!$I$1:$I$520)","v":16.5},{"$f":"SUMIF('SiteSpecific_data Hydro'!$D$1:$D$412,$B22,'SiteSpecific_data Hydro'!$G$1:$G$412)","v":67.600000000000009},84.100000000000009,{"$f":"SUMIF('SiteSpecific_data Thermal'!$D$1:$D$520,$B22,'SiteSpecific_data Thermal'!$X$1:$X$520)","v":111.438},{"$f":"SUMIF('SiteSpecific_data Hydro'!$D$1:$D$412,$B22,'SiteSpecific_data Hydro'!$Q$1:$Q$412)","v":240.66},{"$f":"SUMIF('SiteSpecific_data Hydro'!$D$1:$D$412,$B22,'SiteSpecific_data Hydro'!$R$1:$R$412)","v":92.204000000000008},352.09800000000001,203.642,{"$f":"SUMIF('SiteSpecific_data Hydro'!$D$1:$D$412,$B22,'SiteSpecific_data Hydro'!$O$1:$O$412)","v":2100.2840236686388}]
["Ghana",{"$f":"NameConvs!B60","v":"GHA"},{"$f":"SUMIF('SiteSpecific_data Thermal'!$D$1:$D$520,$B23,'SiteSpecific_data Thermal'!$I$1:$I$520)","v":2524.5},{"$f":"SUMIF('SiteSpecific_data Hydro'!$D$1:$D$412,$B23,'SiteSpecific_data Hydro'!$G$1:$G$412)","v":661},3185.5,{"$f":"SUMIF('SiteSpecific_data Thermal'!$D$1:$D$520,$B23,'SiteSpecific_data Thermal'!$X$1:$X$520)","v":17840.37228},{"$f":"SUMIF('SiteSpecific_data Hydro'!$D$1:$D$412,$B23,'SiteSpecific_data Hydro'!$Q$1:$Q$412)","v":2329.6},{"$f":"SUMIF('SiteSpecific_data Hydro'!$D$1:$D$412,$B23,'SiteSpecific_data Hydro'!$R$1:$R$412)","v":1010.4959999999999},20169.972279999998,18850.868279999999,{"$f":"SUMIF('SiteSpecific_data Hydro'!$D$1:$D$412,$B23,'SiteSpecific_data Hydro'!$O$1:$O$412)","v":3121.410488245931}]
["Guinea",{"$f":"NameConvs!B61","v":"GUI"},{"$f":"SUMIF('SiteSpecific_data Thermal'!$D$1:$D$520,$B24,'SiteSpecific_data Thermal'!$I$1:$I$520)","v":226.8},{"$f":"SUMIF('SiteSpecific_data Hydro'!$D$1:$D$412,$B24,'SiteSpecific_data Hydro'!$G$1:$G$412)","v":3346.2950000000001},3573.0950000000003,{"$f":"SUMIF('SiteSpecific_data Thermal'!$D$1:$D$520,$B24,'SiteSpecific_data Thermal'!$X$1:$X$520)","v":1592.136},{"$f":"SUMIF('SiteSpecific_data Hydro'!$D$1:$D$412,$B24,'SiteSpecific_data Hydro'!$Q$1:$Q$412)","v":14295.849999999999},{"$f":"SUMIF('SiteSpecific_data Hydro'!$D$1:$D$412,$B24,'SiteSpecific_data Hydro'!$R$1:$R$412)","v":10973.874},15887.985999999999,12566.01,{"$f":"SUMIF('SiteSpecific_data Hydro'!$D$1:$D$412,$B24,'SiteSpecific_data Hydro'!$O$1:$O$412)","v":2324.4859523741929}]
["Guinea-Bissau",{"$f":"NameConvs!B62","v":"GBI"},{"$f":"SUMIF('SiteSpecific_data Thermal'!$D$1:$D$520,$B25,'SiteSpecific_data Thermal'!$I$1:$I$520)","v":15},{"$f":"SUMIF('SiteSpecific_data Hydro'!$D$1:$D$412,$B25,'SiteSpecific_data Hydro'!$G$1:$G$412)","v":13.600000000000001},28.6,{"$f":"SUMIF('SiteSpecific_data Thermal'!$D$1:$D$520,$B25,'SiteSpecific_data Thermal'!$X$1:$X$520)","v":105.3},{"$f":"SUMIF('SiteSpecific_data Hydro'!$D$1:$D$412,$B25,'SiteSpecific_data Hydro'!$Q$1:$Q$412)","v":48.13},{"$f":"SUMIF('SiteSpecific_data Hydro'!$D$1:$D$412,$B25,'SiteSpecific_data Hydro'!$R$1:$R$412)","v":18.440000000000001},153.43,123.74,{"$f":"SUMIF('SiteSpecific_data Hydro'!$D$1:$D$412,$B25,'SiteSpecific_data Hydro'!$O$1:$O$412)","v":2109.1544117647059}]
["Liberia",{"$f":"NameConvs!B63","v":"LIB"},{"$f":"SUMIF('SiteSpecific_data Thermal'!$D$1:$D$520,$B26,'SiteSpecific_data Thermal'!$I$1:$I$520)","v":85},{"$f":"SUMIF('SiteSpecific_data Hydro'!$D$1:$D$412,$B26,'SiteSpecific_data Hydro'!$G$1:$G$412)","v":966.5},1051.5,{"$f":"SUMIF('SiteSpecific_data Thermal'!$D$1:$D$520,$B26,'SiteSpecific_data Thermal'!$X$1:$X$520)","v":613.32695999999987},{"$f":"SUMIF('SiteSpecific_data Hydro'!$D$1:$D$412,$B26,'SiteSpecific_data Hydro'!$Q$1:$Q$412)","v":4762.7188000000006},{"$f":"SUMIF('SiteSpecific_data Hydro'!$D$1:$D$412,$B26,'SiteSpecific_data Hydro'!$R$1:$R$412)","v":3633.0662880000004},5376.0457600000009,4246.3932480000003,{"$f":"SUMIF('SiteSpecific_data Hydro'!$D$1:$D$412,$B26,'SiteSpecific_data Hydro'!$O$1:$O$412)","v":3204.3232753474826}]
["Mali",{"$f":"NameConvs!B64","v":"MAL"},{"$f":"SUMIF('SiteSpecific_data Thermal'!$D$1:$D$520,$B27,'SiteSpecific_data Thermal'!$I$1:$I$520)","v":365.38},{"$f":"SUMIF('SiteSpecific_data Hydro'!$D$1:$D$412,$B27,'SiteSpecific_data Hydro'!$G$1:$G$412)","v":433.875},799.255,{"$f":"SUMIF('SiteSpecific_data Thermal'!$D$1:$D$520,$B27,'SiteSpecific_data Thermal'!$X$1:$X$520)","v":2651.9359679999998},{"$f":"SUMIF('SiteSpecific_data Hydro'!$D$1:$D$412,$B27,'SiteSpecific_data Hydro'!$Q$1:$Q$412)","v":2002.6403225806453},{"$f":"SUMIF('SiteSpecific_data Hydro'!$D$1:$D$412,$B27,'SiteSpecific_data Hydro'!$R$1:$R$412)","v":1342.2506451612903},4654.576290580645,3994.1866131612901,{"$f":"SUMIF('SiteSpecific_data Hydro'!$D$1:$D$412,$B27,'SiteSpecific_data Hydro'!$O$1:$O$412)","v":2216.9154678178024}]
["Niger",{"$f":"NameConvs!B65","v":"NIG"},{"$f":"SUMIF('SiteSpecific_data Thermal'!$D$1:$D$520,$B28,'SiteSpecific_data Thermal'!$I$1:$I$520)","v":249.6},{"$f":"SUMIF('SiteSpecific_data Hydro'!$D$1:$D$412,$B28,'SiteSpecific_data Hydro'!$G$1:$G$412)","v":278.5},528.1,{"$f":"SUMIF('SiteSpecific_data Thermal'!$D$1:$D$520,$B28,'SiteSpecific_data Thermal'!$X$1:$X$520)","v":1855.79432},{"$f":"SUMIF('SiteSpecific_data Hydro'!$D$1:$D$412,$B28,'SiteSpecific_data Hydro'!$Q$1:$Q$412)","v":1269.0231200000001},{"$f":"SUMIF('SiteSpecific_data Hydro'!$D$1:$D$412,$B28,'SiteSpecific_data Hydro'!$R$1:$R$412)","v":486.4175712},3124.8174399999998,2342.2118912000001,{"$f":"SUMIF('SiteSpecific_data Hydro'!$D$1:$D$412,$B28,'SiteSpecific_data Hydro'!$O$1:$O$412)","v":3406.9587073608618}]
["Nigeria",{"$f":"NameConvs!B66","v":"NGA"},{"$f":"SUMIF('SiteSpecific_data Thermal'!$D$1:$D$520,$B29,'SiteSpecific_data Thermal'!$I$1:$I$520)","v":13581.199999999999},{"$f":"SUMIF('SiteSpecific_data Hydro'!$D$1:$D$412,$B29,'SiteSpecific_data Hydro'!$G$1:$G$412)+MSG_Generic!Q242","v":10141.700000000001},{"$f":"SUM(C29:D29)","v":23722.9},{"$f":"SUMIF('SiteSpecific_data Thermal'!$D$1:$D$520,$B29,'SiteSpecific_data Thermal'!$X$1:$X$520)","v":101794.35348799999},{"$f":"SUMIF('SiteSpecific_data Hydro'!$D$1:$D$412,$B29,'SiteSpecific_data Hydro'!$Q$1:$Q$412)+MSG_Generic!Q242*G38*8.76","v":43709.915664},{"$f":"SUMIF('SiteSpecific_data Hydro'!$D$1:$D$412,$B29,'SiteSpecific_data Hydro'!$R$1:$R$412)+MSG_Generic!Q242*H38*8.76","v":33219.535904639997},145504.26915199999,135013.88939263998,{"$f":"SUMIF('SiteSpecific_data Hydro'!$D$1:$D$412,$B29,'SiteSpecific_data Hydro'!$O$1:$O$412)","v":1538}]
["Senegal",{"$f":"NameConvs!B67","v":"SEN"},{"$f":"SUMIF('SiteSpecific_data Thermal'!$D$1:$D$520,$B30,'SiteSpecific_data Thermal'!$I$1:$I$520)","v":1802.5},{"$f":"SUMIF('SiteSpecific_data Hydro'!$D$1:$D$412,$B30,'SiteSpecific_data Hydro'!$G$1:$G$412)","v":529.81999999999994},{"$f":"SUM(C30:D30)","v":2332.3199999999997},{"$f":"SUMIF('SiteSpecific_data Thermal'!$D$1:$D$520,$B30,'SiteSpecific_data Thermal'!$X$1:$X$520)","v":12118.616679999997},{"$f":"SUMIF('SiteSpecific_data Hydro'!$D$1:$D$412,$B30,'SiteSpecific_data Hydro'!$Q$1:$Q$412)","v":1987.7},{"$f":"SUMIF('SiteSpecific_data Hydro'!$D$1:$D$412,$B30,'SiteSpecific_data Hydro'!$R$1:$R$412)","v":1100.18},14106.316679999998,13218.796679999998,{"$f":"SUMIF('SiteSpecific_data Hydro'!$D$1:$D$412,$B30,'SiteSpecific_data Hydro'!$O$1:$O$412)","v":3187.0337473104078}]
["Sierra Leone",{"$f":"NameConvs!B68","v":"SIE"},{"$f":"SUMIF('SiteSpecific_data Thermal'!$D$1:$D$520,$B31,'SiteSpecific_data Thermal'!$I$1:$I$520)","v":115},{"$f":"SUMIF('SiteSpecific_data Hydro'!$D$1:$D$412,$B31,'SiteSpecific_data Hydro'!$G$1:$G$412)","v":754.7},{"$f":"SUM(C31:D31)","v":869.7},{"$f":"SUMIF('SiteSpecific_data Thermal'!$D$1:$D$520,$B31,'SiteSpecific_data Thermal'!$X$1:$X$520)","v":861.94983999999999},{"$f":"SUMIF('SiteSpecific_data Hydro'!$D$1:$D$412,$B31,'SiteSpecific_data Hydro'!$Q$1:$Q$412)","v":4168},{"$f":"SUMIF('SiteSpecific_data Hydro'!$D$1:$D$412,$B31,'SiteSpecific_data Hydro'!$R$1:$R$412)","v":3468},5029.9498400000002,4329.9498400000002,{"$f":"SUMIF('SiteSpecific_data Hydro'!$D$1:$D$412,$B31,'SiteSpecific_data Hydro'!$O$1:$O$412)","v":2381.5628726646346}]
["Togo/Benin",{"$f":"NameConvs!B69","v":"TBN"},{"$f":"SUMIF('SiteSpecific_data Thermal'!$D$1:$D$520,$B32,'SiteSpecific_data Thermal'!$I$1:$I$520)","v":650},{"$f":"SUMIF('SiteSpecific_data Hydro'!$D$1:$D$412,$B32,'SiteSpecific_data Hydro'!$G$1:$G$412)","v":357},{"$f":"SUM(C32:D32)","v":1007},{"$f":"SUMIF('SiteSpecific_data Thermal'!$D$1:$D$520,$B32,'SiteSpecific_data Thermal'!$X$1:$X$520)","v":4774.5612000000001},{"$f":"SUMIF('SiteSpecific_data Hydro'!$D$1:$D$412,$B32,'SiteSpecific_data Hydro'!$Q$1:$Q$412)","v":1004},{"$f":"SUMIF('SiteSpecific_data Hydro'!$D$1:$D$412,$B32,'SiteSpecific_data Hydro'!$R$1:$R$412)","v":721.88},5778.5612000000001,5496.4412000000002,{"$f":"SUMIF('SiteSpecific_data Hydro'!$D$1:$D$412,$B32,'SiteSpecific_data Hydro'!$O$1:$O$412)","v":2320.1904761904761}]
["Total",null,{"$f":"SUM(C20:C32)","v":21064.73},{"$f":"SUM(D20:D32)","v":18682.09},39746.82,155005.18985599998,80963.637906580654,59128.68840900129,235968.82776258062,214133.87826500126,{"$f":"SUMPRODUCT(D20:D32,K20:K32)/D33","v":2075.2609433394955}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K33*1.14","v":2365.7974754070246}]
["Grand Total",null,{"$f":"C16+C33","v":27667.894},{"$f":"D16+D33","v":22129.157999999999},49797.051999999996,203783.37204362452,97928.237906580645,70653.892409001288,301711.60995020514,274437.26445262576,2075.2609433394955]
[]
[]
[null,null,null,{"$f":"SUMIF('SiteSpecific_data Hydro'!$D$1:$D$412,$B29,'SiteSpecific_data Hydro'!$G$1:$G$412)","v":3300},null,null,0.49200000000000005,0.37392000000000003]

{"sheet":"VS","index":2,"n_rows":29,"n_cols":15,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
[null,"Discount Rate",0.1]
[]
[null," Abréviation  ",null,"CC","GT","ST","DI","HYD","BIO","SOL","WND",null,"DI","SOLPV","SOLCS"]
[null,null,null,null,null,null,"DDO",null,null,null,null,null,"HFO"]
[null," Consommation spécifique nette    "," [GJ/MWh]  ",8.8000000000000007,12.7,10.8,10.4,"/",9.6,null,null,null,9.5]
[null," Durée de vie  "," [années]  ",25,25,35,30,50,30,{"$f":"N6","v":20},{"$f":"J6","v":20},null,30,20,{"$f":"J6","v":20}]
[null," Indisponibilité  fortuite ","[%]  ",0.08,0.08,0.08,0.1,0.05,{"$f":"F7","v":0.08},{"$f":"N7","v":0.75},0.7,null,0.1,0.75,{"$f":"J7","v":0.75}]
[null," Indisponibilité   planifiée"," [h/an]  ",613,613,613,960,570,{"$f":"0.07*8760","v":613.20000000000005},{"$f":"N8","v":0},0,null,960,0,{"$f":"J8","v":0}]
[null," Coûts O&M variables","  [$/MWh]  ",2,2.5,3.1,10,2,0,{"$f":"I9","v":0},10,null,10]
[null," Coûts O&M Fixes","$/kW/yr",null,null,null,null,null,129.6,{"$f":"N10","v":20},17,null,null,20,82]
[null,"Cout investissement","$/kW",{"$f":"D18*D19","v":956.56960000000004},{"$f":"E18*E19","v":633.15},{"$f":"F18*F19","v":2488.6656000000003},{"$f":"G18*G19","v":1123.5},2400,{"$f":"I18*I19","v":3603.5280000000002},{"$f":"N11","v":3660},1750,null,{"$f":"M18*M19","v":1417.5},3660,5207]
[null," Facteur d’utilisation hydro  ",null," /  "," /  "," /  "," /  "," 49.2%  ",null," /  "]
[null," Energie hydro  ",null," /  "," /  "," /  "," /  "," 76% * énergie  ",null," /  "]
[null," annuelle garantie  ",null," "," "," "," "," annuelle  "]
[null," ",null," "," "," "," "," moyenne  "]
[null,null,null,{"$f":"(1-D8/8760)*(1-D7)","v":0.85562100456621004},{"$f":"(1-E8/8760)*(1-E7)","v":0.85562100456621004},0.85562100456621004,0.80136986301369861,0.88818493150684918,0.85560000000000003,0.25,0.30000000000000004,1,0.80136986301369861,0.25,0.25]
[]
[null,"Overnight Cost",null,896,603,2160,1070,null,3240,null,null,null,1350]
[null,"Time (construction schedule)","Apprec. Fact",{"$f":"SUMPRODUCT($C$20:$C$27,D$20:D$27)","v":1.0676000000000001},{"$f":"SUMPRODUCT($C$20:$C$27,E$20:E$27)","v":1.05},{"$f":"SUMPRODUCT($C$20:$C$27,F$20:F$27)","v":1.1521600000000001},{"$f":"SUMPRODUCT($C$20:$C$27,G$20:G$27)","v":1.05},null,{"$f":"SUMPRODUCT($C$20:$C$27,I$20:I$27)","v":1.1122000000000001},null,null,null,{"$f":"SUMPRODUCT($C$20:$C$27,M$20:M$27)","v":1.05}]
[null,0,1,0.5,0.5,0.2,0.5,null,0.45,null,null,null,0.5]
[null,1,{"$f":"1+C1","v":1.1000000000000001},0.34,0.5,0.32,0.5,null,0.25,null,null,null,0.5]
[null,2,{"$f":"(1+$C$1)^B22","v":1.2100000000000002},0.16,null,0.32,null,null,0.1]
[null,3,1.3310000000000004,null,null,0.16,null,null,0.2]
[null,4,1.4641000000000004]
[null,5,1.6105100000000006]
[null,6,1.7715610000000008]
[null,7,1.9487171000000012]
[]
[null,"Efficiency",null,{"$f":"1/(D5/3.6)","v":0.40909090909090906},{"$f":"1/(E5/3.6)","v":0.28346456692913385},{"$f":"1/(F5/3.6)","v":0.33333333333333331},{"$f":"1/(G5/3.6)","v":0.34615384615384615},null,{"$f":"1/(I5/3.6)","v":0.375},null,null,null,{"$f":"1/(M5/3.6)","v":0.37894736842105264}]

{"sheet":"WAPP Thermal Existing","index":3,"n_rows":493,"n_cols":76,"rows_kept":493,"cut":false,"hidden":false,"merged":[[67,2,70,2],[59,2,66,2],[397,8,399,8],[400,8,405,8],[471,8,478,8],[479,8,481,8],[484,8,486,8],[482,8,483,8],[406,8,411,8],[412,8,417,8],[424,8,427,8],[428,8,433,8],[418,8,423,8],[434,8,442,8],[443,8,454,8],[461,8,462,8]]}
[null,"English","Name of Station","MESSAGE Name with Country Prefix","MESSAGE Name","Fuel",null,"Plant Capacity","Available Capacity",null,"Heat Rate",null,null,"Decomissioning year",null,null,"Forced Outage",null,"Planned outage",null,"Variable O&M",null,"Fixed O&M",null,"hist string",null,null,null,null,null,null,null,"Rehab New Cap"]
[null,"French","Nom de Station","MESSAGE Name with Country Prefix","Nom MESSAGE","Combustible",null,"Capacité installée","Capacité disponible",null,"Conso.spec.nette",null,null,"Annee de Declassement",null,null,"Indisp. Fortuite",null,"Indisp.  Planifiée",null,"Coût O&M variable",null,"Coût O&M fixe",null,"hist texte",null,null,null,null,null,null,null,"Rehab Cap Nouv"]
[]
[null,null,null,1,{"$f":"D4+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[null,1,{"$f":"B5+1","v":2},{"$f":"C5+1","v":3},{"$f":"D5+1","v":4},5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[]
[null,"Senegal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1960,{"$f":"Z7+1","v":1961},{"$f":"AA7+1","v":1962},{"$f":"AB7+1","v":1963},1964,1965,1966,1967,1968,1969,1970,1971,1972,1973,1974,1975,1976,1977,1978,1979,1980,1981,1982,1983,1984,1985,1986,1987,1988,1989,1990,1991,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010]
[null,"SEN"," "," "," "," "," "," "," "," 1ère  ",null," "," Année  "," "," "," ",null," ",null," ",null," "," "," "]
[null,null," "," "," "," 1er  "," 2e  "," "," "," conso.  ",null," 2e conso.  "," de mise  "," "," "," ",null," ",null," ",null," "," "," "]
[null,null," Nom de  "," N°  "," Type  "," combust  "," combusti  "," Capacité  "," Capacité  "," spéc.  ",null," spéc.  "," en  "," Année de  "," "," Indisp.  ",null," Indisp.  ",null," Coûts O&M  ",null," Coûts O&M  "," Coût spéc.  "," Fabricant et  "]
[null,null," centrale  "," unité  "," unité  "," ible  "," ble  "," installée  "," disponible  "," nette  ",null," nette  "," service  "," déclassement  "," Statut  "," fortuite  ",null," Planifiée  ",null," variables  ",null," fixes  "," investissement  "," modèle  "]
[null,null," "," "," "," ",null," [MW]  "," [MW]  "," [GJ/MWh]  ",null," [GJ/MWh]  "," "," "," "," [%]  ",null," [h/an]  ",null," [$/MWh]  ",null," [$/kW/an]  "," [$/kW]  "]
[{"$f":"M13&B13","v":"1966STHFO"},{"$f":"E13&F13","v":"STHFO"},"capdesbichesC3VAP","G301","ST","HFO",null,27.5,20,12.9,{"$f":"IF(J13=\"VS\",IF(B13=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E13,VS!$D$5:$G$5)),J13)","v":12.9},null,1966,"VS","Existante","VS",{"$f":"IF(P13=\"VS\",SUMIF(VS!$D$3:$G$3,$E13,VS!$D$7:$G$7),P13)","v":0.08},"VS",{"$f":"IF(R13=\"VS\",SUMIF(VS!$D$3:$G$3,$E13,VS!$D$8:$G$8),R13)","v":613},"VS",{"$f":"IF(T13=\"VS\",SUMIF(VS!$D$3:$G$3,$E13,VS!$D$9:$G$9),T13)","v":3.1},null,null,"alstom"]
[{"$f":"M14&B14","v":"1976STHFO"},{"$f":"E14&F14","v":"STHFO"},null,"G302","ST","HFO",null,30,13,12.9,{"$f":"IF(J14=\"VS\",IF(B14=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E14,VS!$D$5:$G$5)),J14)","v":12.9},null,1976,"VS","Existante","VS",{"$f":"IF(P14=\"VS\",SUMIF(VS!$D$3:$G$3,$E14,VS!$D$7:$G$7),P14)","v":0.08},"VS",{"$f":"IF(R14=\"VS\",SUMIF(VS!$D$3:$G$3,$E14,VS!$D$8:$G$8),R14)","v":613},"VS",{"$f":"IF(T14=\"VS\",SUMIF(VS!$D$3:$G$3,$E14,VS!$D$9:$G$9),T14)","v":3.1},null,null,"alstom"]
["1978STHFO","STHFO",null,"G303","ST","HFO",null,30,20,12.9,{"$f":"IF(J15=\"VS\",IF(B15=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E15,VS!$D$5:$G$5)),J15)","v":12.9},null,1978,"VS","Existante","VS",{"$f":"IF(P15=\"VS\",SUMIF(VS!$D$3:$G$3,$E15,VS!$D$7:$G$7),P15)","v":0.08},"VS",{"$f":"IF(R15=\"VS\",SUMIF(VS!$D$3:$G$3,$E15,VS!$D$8:$G$8),R15)","v":613},"VS",{"$f":"IF(T15=\"VS\",SUMIF(VS!$D$3:$G$3,$E15,VS!$D$9:$G$9),T15)","v":3.1},null,null,"alstom"]
["1989DIHFO","DIHFO","capdesbichesC4DIES","G401","DI","HFO","DO",19,18,9.4,{"$f":"IF(J16=\"VS\",IF(B16=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E16,VS!$D$5:$G$5)),J16)","v":9.4},"VS",1989,"VS","Existante","VS",{"$f":"IF(P16=\"VS\",SUMIF(VS!$D$3:$G$3,$E16,VS!$D$7:$G$7),P16)","v":0.1},"VS",{"$f":"IF(R16=\"VS\",SUMIF(VS!$D$3:$G$3,$E16,VS!$D$8:$G$8),R16)","v":960},"VS",{"$f":"IF(T16=\"VS\",SUMIF(VS!$D$3:$G$3,$E16,VS!$D$9:$G$9),T16)","v":10},null,null,"PIELSTIK"]
["1989DIHFO","DIHFO",null,"G402","DI","HFO","DO",19,18,9.4,{"$f":"IF(J17=\"VS\",IF(B17=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E17,VS!$D$5:$G$5)),J17)","v":9.4},"VS",1989,"VS","Existante","VS",{"$f":"IF(P17=\"VS\",SUMIF(VS!$D$3:$G$3,$E17,VS!$D$7:$G$7),P17)","v":0.1},"VS",{"$f":"IF(R17=\"VS\",SUMIF(VS!$D$3:$G$3,$E17,VS!$D$8:$G$8),R17)","v":960},"VS",{"$f":"IF(T17=\"VS\",SUMIF(VS!$D$3:$G$3,$E17,VS!$D$9:$G$9),T17)","v":10},null,null,"PIELSTIK"]
["1997DIHFO","DIHFO",null,"G403","DI","HFO","DO",21,18,9.1999999999999993,{"$f":"IF(J18=\"VS\",IF(B18=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E18,VS!$D$5:$G$5)),J18)","v":9.1999999999999993},"VS",1997,"VS","Existante","VS",{"$f":"IF(P18=\"VS\",SUMIF(VS!$D$3:$G$3,$E18,VS!$D$7:$G$7),P18)","v":0.1},"VS",{"$f":"IF(R18=\"VS\",SUMIF(VS!$D$3:$G$3,$E18,VS!$D$8:$G$8),R18)","v":960},"VS",{"$f":"IF(T18=\"VS\",SUMIF(VS!$D$3:$G$3,$E18,VS!$D$9:$G$9),T18)","v":10},null,null,"PIELSTIK"]
["2003DIHFO","DIHFO",null,"G404","DI","HFO","DO",15,15,8.8000000000000007,{"$f":"IF(J19=\"VS\",IF(B19=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E19,VS!$D$5:$G$5)),J19)","v":8.8000000000000007},"VS",2003,"VS","Existante","VS",{"$f":"IF(P19=\"VS\",SUMIF(VS!$D$3:$G$3,$E19,VS!$D$7:$G$7),P19)","v":0.1},"VS",{"$f":"IF(R19=\"VS\",SUMIF(VS!$D$3:$G$3,$E19,VS!$D$8:$G$8),R19)","v":960},"VS",{"$f":"IF(T19=\"VS\",SUMIF(VS!$D$3:$G$3,$E19,VS!$D$9:$G$9),T19)","v":10},null,null,"VARSILÄT"]
["2003DIHFO","DIHFO",null,"G405","DI","HFO","DO",15,15,8.8000000000000007,{"$f":"IF(J20=\"VS\",IF(B20=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E20,VS!$D$5:$G$5)),J20)","v":8.8000000000000007},"VS",2003,"VS","Existante","VS",{"$f":"IF(P20=\"VS\",SUMIF(VS!$D$3:$G$3,$E20,VS!$D$7:$G$7),P20)","v":0.1},"VS",{"$f":"IF(R20=\"VS\",SUMIF(VS!$D$3:$G$3,$E20,VS!$D$8:$G$8),R20)","v":960},"VS",{"$f":"IF(T20=\"VS\",SUMIF(VS!$D$3:$G$3,$E20,VS!$D$9:$G$9),T20)","v":10},null,null,"VARSILÄT"]
["1984GTDO","GTDO","capdesbiches","TAG2","GT","DO","DO",20,18,18,{"$f":"IF(J21=\"VS\",IF(B21=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E21,VS!$D$5:$G$5)),J21)","v":18},"VS",1984,"VS","Existante","VS",{"$f":"IF(P21=\"VS\",SUMIF(VS!$D$3:$G$3,$E21,VS!$D$7:$G$7),P21)","v":0.08},"VS",{"$f":"IF(R21=\"VS\",SUMIF(VS!$D$3:$G$3,$E21,VS!$D$8:$G$8),R21)","v":613},"VS",{"$f":"IF(T21=\"VS\",SUMIF(VS!$D$3:$G$3,$E21,VS!$D$9:$G$9),T21)","v":2.5},null,null,"alstom"]
["1995GTDO","GTDO",null,"TAG3","GT","DO","JET",24,18,16.600000000000001,{"$f":"IF(J22=\"VS\",IF(B22=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E22,VS!$D$5:$G$5)),J22)","v":16.600000000000001},"VS",1995,"VS","Existante","VS",{"$f":"IF(P22=\"VS\",SUMIF(VS!$D$3:$G$3,$E22,VS!$D$7:$G$7),P22)","v":0.08},"VS",{"$f":"IF(R22=\"VS\",SUMIF(VS!$D$3:$G$3,$E22,VS!$D$8:$G$8),R22)","v":613},"VS",{"$f":"IF(T22=\"VS\",SUMIF(VS!$D$3:$G$3,$E22,VS!$D$9:$G$9),T22)","v":2.5},null,null,"GE"]
["2006DIHFO","DIHFO","belairC6DIES","G601","DI","HFO","DO",16,16,8.8000000000000007,{"$f":"IF(J23=\"VS\",IF(B23=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E23,VS!$D$5:$G$5)),J23)","v":8.8000000000000007},"VS",2006,"VS","Existante","VS",{"$f":"IF(P23=\"VS\",SUMIF(VS!$D$3:$G$3,$E23,VS!$D$7:$G$7),P23)","v":0.1},"VS",{"$f":"IF(R23=\"VS\",SUMIF(VS!$D$3:$G$3,$E23,VS!$D$8:$G$8),R23)","v":960},"VS",{"$f":"IF(T23=\"VS\",SUMIF(VS!$D$3:$G$3,$E23,VS!$D$9:$G$9),T23)","v":10},null,null,"VARSILÄT"]
["2006DIHFO","DIHFO",null,"G602","DI","HFO","DO",16,16,8.8000000000000007,{"$f":"IF(J24=\"VS\",IF(B24=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E24,VS!$D$5:$G$5)),J24)","v":8.8000000000000007},"VS",2006,"VS","Existante","VS",{"$f":"IF(P24=\"VS\",SUMIF(VS!$D$3:$G$3,$E24,VS!$D$7:$G$7),P24)","v":0.1},"VS",{"$f":"IF(R24=\"VS\",SUMIF(VS!$D$3:$G$3,$E24,VS!$D$8:$G$8),R24)","v":960},"VS",{"$f":"IF(T24=\"VS\",SUMIF(VS!$D$3:$G$3,$E24,VS!$D$9:$G$9),T24)","v":10},null,null,"VARSILÄT"]
["2006DIHFO","DIHFO",null,"G603","DI","HFO","DO",16,16,8.8000000000000007,{"$f":"IF(J25=\"VS\",IF(B25=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E25,VS!$D$5:$G$5)),J25)","v":8.8000000000000007},"VS",2006,"VS","Existante","VS",{"$f":"IF(P25=\"VS\",SUMIF(VS!$D$3:$G$3,$E25,VS!$D$7:$G$7),P25)","v":0.1},"VS",{"$f":"IF(R25=\"VS\",SUMIF(VS!$D$3:$G$3,$E25,VS!$D$8:$G$8),R25)","v":960},"VS",{"$f":"IF(T25=\"VS\",SUMIF(VS!$D$3:$G$3,$E25,VS!$D$9:$G$9),T25)","v":10},null,null,"VARSILÄT"]
["2006DIHFO","DIHFO",null,"G604","DI","HFO","DO",16,16,8.8000000000000007,{"$f":"IF(J26=\"VS\",IF(B26=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E26,VS!$D$5:$G$5)),J26)","v":8.8000000000000007},"VS",2006,"VS","Existante","VS",{"$f":"IF(P26=\"VS\",SUMIF(VS!$D$3:$G$3,$E26,VS!$D$7:$G$7),P26)","v":0.1},"VS",{"$f":"IF(R26=\"VS\",SUMIF(VS!$D$3:$G$3,$E26,VS!$D$8:$G$8),R26)","v":960},"VS",{"$f":"IF(T26=\"VS\",SUMIF(VS!$D$3:$G$3,$E26,VS!$D$9:$G$9),T26)","v":10},null,null,"VARSILÄT"]
["1999GTDO","GTDO","belairC2TAG","TAG4","GT","DO",null,32,30,15.1,{"$f":"IF(J27=\"VS\",IF(B27=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E27,VS!$D$5:$G$5)),J27)","v":15.1},null,1999,"VS","Existante","VS",{"$f":"IF(P27=\"VS\",SUMIF(VS!$D$3:$G$3,$E27,VS!$D$7:$G$7),P27)","v":0.08},"VS",{"$f":"IF(R27=\"VS\",SUMIF(VS!$D$3:$G$3,$E27,VS!$D$8:$G$8),R27)","v":613},"VS",{"$f":"IF(T27=\"VS\",SUMIF(VS!$D$3:$G$3,$E27,VS!$D$9:$G$9),T27)","v":2.5},null,null,"GEFRAME6"]
["2009DIHFO","DIHFO","C7KAHONE2POWER","G701","DI","HFO","DO",15,15,8.8000000000000007,{"$f":"IF(J28=\"VS\",IF(B28=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E28,VS!$D$5:$G$5)),J28)","v":8.8000000000000007},"VS",2009,"VS","Existante","VS",{"$f":"IF(P28=\"VS\",SUMIF(VS!$D$3:$G$3,$E28,VS!$D$7:$G$7),P28)","v":0.1},"VS",{"$f":"IF(R28=\"VS\",SUMIF(VS!$D$3:$G$3,$E28,VS!$D$8:$G$8),R28)","v":960},"VS",{"$f":"IF(T28=\"VS\",SUMIF(VS!$D$3:$G$3,$E28,VS!$D$9:$G$9),T28)","v":10},null,null,"VARSILÄT"]
["2009DIHFO","DIHFO",null,"G702","DI","HFO","DO",15,15,8.8000000000000007,{"$f":"IF(J29=\"VS\",IF(B29=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E29,VS!$D$5:$G$5)),J29)","v":8.8000000000000007},"VS",2009,"VS","Existante","VS",{"$f":"IF(P29=\"VS\",SUMIF(VS!$D$3:$G$3,$E29,VS!$D$7:$G$7),P29)","v":0.1},"VS",{"$f":"IF(R29=\"VS\",SUMIF(VS!$D$3:$G$3,$E29,VS!$D$8:$G$8),R29)","v":960},"VS",{"$f":"IF(T29=\"VS\",SUMIF(VS!$D$3:$G$3,$E29,VS!$D$9:$G$9),T29)","v":10},null,null,"VARSILÄT"]
["2009DIHFO","DIHFO",null,"G703","DI","HFO","DO",15,15,8.8000000000000007,{"$f":"IF(J30=\"VS\",IF(B30=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E30,VS!$D$5:$G$5)),J30)","v":8.8000000000000007},"VS",2009,"VS","Existante","VS",{"$f":"IF(P30=\"VS\",SUMIF(VS!$D$3:$G$3,$E30,VS!$D$7:$G$7),P30)","v":0.1},"VS",{"$f":"IF(R30=\"VS\",SUMIF(VS!$D$3:$G$3,$E30,VS!$D$8:$G$8),R30)","v":960},"VS",{"$f":"IF(T30=\"VS\",SUMIF(VS!$D$3:$G$3,$E30,VS!$D$9:$G$9),T30)","v":10},null,null,"VARSILÄT"]
["2009DIHFO","DIHFO",null,"G704","DI","HFO","DO",15,15,8.8000000000000007,{"$f":"IF(J31=\"VS\",IF(B31=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E31,VS!$D$5:$G$5)),J31)","v":8.8000000000000007},"VS",2009,"VS","Existante","VS",{"$f":"IF(P31=\"VS\",SUMIF(VS!$D$3:$G$3,$E31,VS!$D$7:$G$7),P31)","v":0.1},"VS",{"$f":"IF(R31=\"VS\",SUMIF(VS!$D$3:$G$3,$E31,VS!$D$8:$G$8),R31)","v":960},"VS",{"$f":"IF(T31=\"VS\",SUMIF(VS!$D$3:$G$3,$E31,VS!$D$9:$G$9),T31)","v":10},null,null,"VARSILÄT"]
["2008DIHFO","DIHFO","CkounouneIPP","GK1","DI","HFO","DO",7.5,7.5,9.1999999999999993,{"$f":"IF(J32=\"VS\",IF(B32=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E32,VS!$D$5:$G$5)),J32)","v":9.1999999999999993},"VS",2008,"VS","Existante","VS",{"$f":"IF(P32=\"VS\",SUMIF(VS!$D$3:$G$3,$E32,VS!$D$7:$G$7),P32)","v":0.1},"VS",{"$f":"IF(R32=\"VS\",SUMIF(VS!$D$3:$G$3,$E32,VS!$D$8:$G$8),R32)","v":960},"VS",{"$f":"IF(T32=\"VS\",SUMIF(VS!$D$3:$G$3,$E32,VS!$D$9:$G$9),T32)","v":10},null,null,"Michubishi"]
["2008DIHFO","DIHFO",null,"GK2","DI","HFO","DO",7.5,7.5,9.1999999999999993,{"$f":"IF(J33=\"VS\",IF(B33=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E33,VS!$D$5:$G$5)),J33)","v":9.1999999999999993},"VS",2008,"VS","Existante","VS",{"$f":"IF(P33=\"VS\",SUMIF(VS!$D$3:$G$3,$E33,VS!$D$7:$G$7),P33)","v":0.1},"VS",{"$f":"IF(R33=\"VS\",SUMIF(VS!$D$3:$G$3,$E33,VS!$D$8:$G$8),R33)","v":960},"VS",{"$f":"IF(T33=\"VS\",SUMIF(VS!$D$3:$G$3,$E33,VS!$D$9:$G$9),T33)","v":10},null,null,"MichubishiA"]
["2008DIHFO","DIHFO",null,"GK3","DI","HFO","DO",7.5,7.5,9.1999999999999993,{"$f":"IF(J34=\"VS\",IF(B34=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E34,VS!$D$5:$G$5)),J34)","v":9.1999999999999993},"VS",2008,"VS","Existante","VS",{"$f":"IF(P34=\"VS\",SUMIF(VS!$D$3:$G$3,$E34,VS!$D$7:$G$7),P34)","v":0.1},"VS",{"$f":"IF(R34=\"VS\",SUMIF(VS!$D$3:$G$3,$E34,VS!$D$8:$G$8),R34)","v":960},"VS",{"$f":"IF(T34=\"VS\",SUMIF(VS!$D$3:$G$3,$E34,VS!$D$9:$G$9),T34)","v":10},null,null,"MichubishiisthepropertyofTractebelEngineeringS.A."]
["2008DIHFO","DIHFO",null,"GK4","DI","HFO","DO",7.5,7.5,9.1999999999999993,{"$f":"IF(J35=\"VS\",IF(B35=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E35,VS!$D$5:$G$5)),J35)","v":9.1999999999999993},"VS",2008,"VS","Existante","VS",{"$f":"IF(P35=\"VS\",SUMIF(VS!$D$3:$G$3,$E35,VS!$D$7:$G$7),P35)","v":0.1},"VS",{"$f":"IF(R35=\"VS\",SUMIF(VS!$D$3:$G$3,$E35,VS!$D$8:$G$8),R35)","v":960},"VS",{"$f":"IF(T35=\"VS\",SUMIF(VS!$D$3:$G$3,$E35,VS!$D$9:$G$9),T35)","v":10},null,null,"Michubishi"]
["2008DIHFO","DIHFO",null,"GK5","DI","HFO","DO",7.5,7.5,9.1999999999999993,{"$f":"IF(J36=\"VS\",IF(B36=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E36,VS!$D$5:$G$5)),J36)","v":9.1999999999999993},"VS",2008,"VS","Existante","VS",{"$f":"IF(P36=\"VS\",SUMIF(VS!$D$3:$G$3,$E36,VS!$D$7:$G$7),P36)","v":0.1},"VS",{"$f":"IF(R36=\"VS\",SUMIF(VS!$D$3:$G$3,$E36,VS!$D$8:$G$8),R36)","v":960},"VS",{"$f":"IF(T36=\"VS\",SUMIF(VS!$D$3:$G$3,$E36,VS!$D$9:$G$9),T36)","v":10},null,null,"Michubishi"]
["2008DIHFO","DIHFO",null,"GK6","DI","HFO","DO",7.5,7.5,9.1999999999999993,{"$f":"IF(J37=\"VS\",IF(B37=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E37,VS!$D$5:$G$5)),J37)","v":9.1999999999999993},"VS",2008,"VS","Existante","VS",{"$f":"IF(P37=\"VS\",SUMIF(VS!$D$3:$G$3,$E37,VS!$D$7:$G$7),P37)","v":0.1},"VS",{"$f":"IF(R37=\"VS\",SUMIF(VS!$D$3:$G$3,$E37,VS!$D$8:$G$8),R37)","v":960},"VS",{"$f":"IF(T37=\"VS\",SUMIF(VS!$D$3:$G$3,$E37,VS!$D$9:$G$9),T37)","v":10},null,null,"Michubishi"]
["2008DIHFO","DIHFO",null,"GK7","DI","HFO","DO",7.5,7.5,9.1999999999999993,{"$f":"IF(J38=\"VS\",IF(B38=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E38,VS!$D$5:$G$5)),J38)","v":9.1999999999999993},"VS",2008,"VS","Existante","VS",{"$f":"IF(P38=\"VS\",SUMIF(VS!$D$3:$G$3,$E38,VS!$D$7:$G$7),P38)","v":0.1},"VS",{"$f":"IF(R38=\"VS\",SUMIF(VS!$D$3:$G$3,$E38,VS!$D$8:$G$8),R38)","v":960},"VS",{"$f":"IF(T38=\"VS\",SUMIF(VS!$D$3:$G$3,$E38,VS!$D$9:$G$9),T38)","v":10},null,null,"Michubishi"]
["2008DIHFO","DIHFO",null,"GK8","DI","HFO","DO",7.5,7.5,9.1999999999999993,{"$f":"IF(J39=\"VS\",IF(B39=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E39,VS!$D$5:$G$5)),J39)","v":9.1999999999999993},"VS",2008,"VS","Existante","VS",{"$f":"IF(P39=\"VS\",SUMIF(VS!$D$3:$G$3,$E39,VS!$D$7:$G$7),P39)","v":0.1},"VS",{"$f":"IF(R39=\"VS\",SUMIF(VS!$D$3:$G$3,$E39,VS!$D$8:$G$8),R39)","v":960},"VS",{"$f":"IF(T39=\"VS\",SUMIF(VS!$D$3:$G$3,$E39,VS!$D$9:$G$9),T39)","v":10},null,null,"Michubishi"]
["2008DIHFO","DIHFO",null,"GK9","DI","HFO","DO",7.5,7.5,9.1999999999999993,{"$f":"IF(J40=\"VS\",IF(B40=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E40,VS!$D$5:$G$5)),J40)","v":9.1999999999999993},"VS",2008,"VS","Existante","VS",{"$f":"IF(P40=\"VS\",SUMIF(VS!$D$3:$G$3,$E40,VS!$D$7:$G$7),P40)","v":0.1},"VS",{"$f":"IF(R40=\"VS\",SUMIF(VS!$D$3:$G$3,$E40,VS!$D$8:$G$8),R40)","v":960},"VS",{"$f":"IF(T40=\"VS\",SUMIF(VS!$D$3:$G$3,$E40,VS!$D$9:$G$9),T40)","v":10},null,null,"Michubishi"]
["2000CCNAPHTA","CCNAPHTA","GTIIPP","GTIGT","CC","NAPHTA",null,35,34,9.1999999999999993,{"$f":"IF(J41=\"VS\",IF(B41=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E41,VS!$D$5:$G$5)),J41)","v":9.1999999999999993},null,2000,"VS","Existante","VS",{"$f":"IF(P41=\"VS\",SUMIF(VS!$D$3:$G$3,$E41,VS!$D$7:$G$7),P41)","v":0.08},"VS",{"$f":"IF(R41=\"VS\",SUMIF(VS!$D$3:$G$3,$E41,VS!$D$8:$G$8),R41)","v":613},"VS",{"$f":"IF(T41=\"VS\",SUMIF(VS!$D$3:$G$3,$E41,VS!$D$9:$G$9),T41)","v":2},null,null,"GEFRAME6"]
["2000CCNAPHTA","CCNAPHTA","GTIIPP","GTIST","CC",{"$f":"F41","v":"NAPHTA"},null,17,15,9.1999999999999993,{"$f":"IF(J42=\"VS\",IF(B42=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E42,VS!$D$5:$G$5)),J42)","v":9.1999999999999993},null,2000,"VS","Existante","VS",{"$f":"IF(P42=\"VS\",SUMIF(VS!$D$3:$G$3,$E42,VS!$D$7:$G$7),P42)","v":0.08},"VS",{"$f":"IF(R42=\"VS\",SUMIF(VS!$D$3:$G$3,$E42,VS!$D$8:$G$8),R42)","v":613},"VS",{"$f":"IF(T42=\"VS\",SUMIF(VS!$D$3:$G$3,$E42,VS!$D$9:$G$9),T42)","v":2},null,null,"GEFRAME6"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,{"$f":"OFFSET(C$1,lang,0)","v":"Name of Station"},{"$f":"OFFSET(D$1,lang,0)","v":"MESSAGE Name with Country Prefix"},{"$f":"OFFSET(E$1,lang,0)","v":"MESSAGE Name"},{"$f":"OFFSET(F$1,lang,0)","v":"Fuel"},null,{"$f":"OFFSET(H$1,lang,0)","v":"Plant Capacity"},{"$f":"OFFSET(I$1,lang,0)","v":"Available Capacity"},null,{"$f":"OFFSET(K$1,lang,0)","v":"Heat Rate"},null,null,{"$f":"OFFSET(N$1,lang,0)","v":"Decomissioning year"},null,null,{"$f":"OFFSET(Q$1,lang,0)","v":"Forced Outage"},null,{"$f":"OFFSET(S$1,lang,0)","v":"Planned outage"},null,{"$f":"OFFSET(U$1,lang,0)","v":"Variable O&M"},null,{"$f":"OFFSET(W$1,lang,0)","v":"Fixed O&M"},null,{"$f":"OFFSET(Y$1,lang,0)","v":"hist string"}]
[null,null,null,null,null,null,null,"MW","MW",null,"GJ/MWh",null,null,null,null,null,"%",null,"h/yr",null,"US$/MWh",null,"US$/kW-yr"]
[null,null,{"$f":"VLOOKUP(D46,NameConvs!$B$57:$E$69,4,FALSE)","v":"Senegal"},"SEN",null,null,null,null,{"$f":"SUM(I47:I50)","v":443.5},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T47:T50)","v":3193.2103200000001}]
[null,"STHFO",{"$f":"VLOOKUP(LEFT(B47,2),NameConvs!$D$33:$F$42,lang+2,FALSE)&\" \"&F47","v":"Steam Turbine OHF"},{"$f":"D$46&E47","v":"SENEPOHFEXST"},{"$f":"\"EP\"&F47&\"EX\"&LEFT(B47,2)","v":"EPOHFEXST"},{"$f":"VLOOKUP(RIGHT(B47,LEN(B47)-2),NameConvs!$A$4:$C$14,3,FALSE)","v":"OHF"},null,{"$f":"SUMIF($B$13:$B$42,$B47,$H$13:$H$42)","v":87.5},{"$f":"SUMIF($B$13:$B$42,$B47,$I$13:$I$42)","v":53},null,{"$f":"SUMPRODUCT(--($B$13:$B$42=$B47),$I$13:$I$42,K$13:K$42)/SUMPRODUCT(--($B$13:$B$42=$B47),$I$13:$I$42)","v":12.9},null,null,{"$f":"IF(VLOOKUP(B47,$B$13:$N$42,N$5,FALSE)=\"VS\",\"\",VLOOKUP(B47,$B$13:$N$42,N$5,FALSE))","v":""},null,null,{"$f":"SUMPRODUCT(--($B$13:$B$42=$B47),$I$13:$I$42,Q$13:Q$42)/SUMPRODUCT(--($B$13:$B$42=$B47),$I$13:$I$42)","v":0.08},{"$f":"S47/8760","v":6.9977168949771684E-2},{"$f":"SUMPRODUCT(--($B$13:$B$42=$B47),$I$13:$I$42,S$13:S$42)/SUMPRODUCT(--($B$13:$B$42=$B47),$I$13:$I$42)","v":613},{"$f":"(1-Q47)*(1-R47)*I47*8.76","v":397.24772000000002},{"$f":"SUMPRODUCT(--($B$13:$B$42=$B47),$I$13:$I$42,U$13:U$42)/SUMPRODUCT(--($B$13:$B$42=$B47),$I$13:$I$42)","v":3.1},null,null," ",{"$f":"Z47&AA47&AB47&AC47&AD47&AE47&AF47&AG47&AH47&AI47&AJ47&AK47&AL47&AM47&AN47&AO47&AP47&AQ47&AR47&AS47&AT47&AU47&AV47&AW47&AX47&AY47&AZ47&BA47&BB47&BC47&BD47&BE47&BF47&BG47&BH47&BI47&BJ47&BK47&BL47&BM47&BN47&BO47&BP47&BQ47&BR47&BS47&BT47&BU47&BV47&BW47&BX47","v":"1966 20 1976 13 1978 20 "},{"$f":"IF(SUMIF($A$13:$A$42,Z$7&$B47,$I$13:$I$42)=0,\"\",Z$7&\" \"&SUMIF($A$13:$A$42,Z$7&$B47,$I$13:$I$42)&\" \")","v":""},{"$f":"IF(SUMIF($A$13:$A$42,AA$7&$B47,$I$13:$I$42)=0,\"\",AA$7&\" \"&SUMIF($A$13:$A$42,AA$7&$B47,$I$13:$I$42)&\" \")","v":""},"","","","","1966 20 ","","","","","","","","","","1976 13 ","","1978 20 ","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"DIHFO",{"$f":"VLOOKUP(LEFT(B48,2),NameConvs!$D$33:$F$42,lang+2,FALSE)&\" \"&F48","v":"Diesel Generators OHF"},{"$f":"D$46&E48","v":"SENEPOHFEXDI"},{"$f":"\"EP\"&F48&\"EX\"&LEFT(B48,2)","v":"EPOHFEXDI"},{"$f":"VLOOKUP(RIGHT(B48,LEN(B48)-2),NameConvs!$A$4:$C$14,3,FALSE)","v":"OHF"},null,{"$f":"SUMIF($B$13:$B$42,$B48,$H$13:$H$42)","v":280.5},{"$f":"SUMIF($B$13:$B$42,$B48,$I$13:$I$42)","v":275.5},null,{"$f":"SUMPRODUCT(--($B$13:$B$42=$B48),$I$13:$I$42,K$13:K$42)/SUMPRODUCT(--($B$13:$B$42=$B48),$I$13:$I$42)","v":9.0025408348457336},null,null,{"$f":"IF(VLOOKUP(B48,$B$13:$N$42,N$5,FALSE)=\"VS\",\"\",VLOOKUP(B48,$B$13:$N$42,N$5,FALSE))","v":""},null,null,{"$f":"SUMPRODUCT(--($B$13:$B$42=$B48),$I$13:$I$42,Q$13:Q$42)/SUMPRODUCT(--($B$13:$B$42=$B48),$I$13:$I$42)","v":9.9999999999999992E-2},{"$f":"S48/8760","v":0.1095890410958904},960,{"$f":"(1-Q48)*(1-R48)*I48*8.76","v":1934.01},10,null,null," ",{"$f":"Z48&AA48&AB48&AC48&AD48&AE48&AF48&AG48&AH48&AI48&AJ48&AK48&AL48&AM48&AN48&AO48&AP48&AQ48&AR48&AS48&AT48&AU48&AV48&AW48&AX48&AY48&AZ48&BA48&BB48&BC48&BD48&BE48&BF48&BG48&BH48&BI48&BJ48&BK48&BL48&BM48&BN48&BO48&BP48&BQ48&BR48&BS48&BT48&BU48&BV48&BW48&BX48","v":"1989 36 1997 18 2003 30 2006 64 2008 67.5 2009 60 "},{"$f":"IF(SUMIF($A$13:$A$42,Z$7&$B48,$I$13:$I$42)=0,\"\",Z$7&\" \"&SUMIF($A$13:$A$42,Z$7&$B48,$I$13:$I$42)&\" \")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","1989 36 ","","","","","","","","1997 18 ","","","","","","2003 30 ","","","2006 64 ","","2008 67.5 ","2009 60 ",""]
[null,"GTDO",{"$f":"VLOOKUP(LEFT(B49,2),NameConvs!$D$33:$F$42,lang+2,FALSE)&\" \"&F49","v":"Gas Turbine ODS"},{"$f":"D$46&E49","v":"SENEPODSEXGT"},{"$f":"\"EP\"&F49&\"EX\"&LEFT(B49,2)","v":"EPODSEXGT"},{"$f":"VLOOKUP(RIGHT(B49,LEN(B49)-2),NameConvs!$A$4:$C$14,3,FALSE)","v":"ODS"},null,{"$f":"SUMIF($B$13:$B$42,$B49,$H$13:$H$42)","v":76},{"$f":"SUMIF($B$13:$B$42,$B49,$I$13:$I$42)","v":66},null,{"$f":"SUMPRODUCT(--($B$13:$B$42=$B49),$I$13:$I$42,K$13:K$42)/SUMPRODUCT(--($B$13:$B$42=$B49),$I$13:$I$42)","v":16.3},null,null,{"$f":"IF(VLOOKUP(B49,$B$13:$N$42,N$5,FALSE)=\"VS\",\"\",VLOOKUP(B49,$B$13:$N$42,N$5,FALSE))","v":""},null,null,7.9999999999999988E-2,{"$f":"S49/8760","v":6.9977168949771684E-2},613,{"$f":"(1-Q49)*(1-R49)*I49*8.76","v":494.68583999999998},2.5,null,null,null,{"$f":"Z49&AA49&AB49&AC49&AD49&AE49&AF49&AG49&AH49&AI49&AJ49&AK49&AL49&AM49&AN49&AO49&AP49&AQ49&AR49&AS49&AT49&AU49&AV49&AW49&AX49&AY49&AZ49&BA49&BB49&BC49&BD49&BE49&BF49&BG49&BH49&BI49&BJ49&BK49&BL49&BM49&BN49&BO49&BP49&BQ49&BR49&BS49&BT49&BU49&BV49&BW49&BX49","v":"1984 18 1995 18 1999 30 "},{"$f":"IF(SUMIF($A$13:$A$42,Z$7&$B49,$I$13:$I$42)=0,\"\",Z$7&\" \"&SUMIF($A$13:$A$42,Z$7&$B49,$I$13:$I$42)&\" \")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","1984 18 ","","","","","","","","","","","1995 18 ","","","","1999 30 ","","","","","","","","","","",""]
[null,"CCNAPHTA",{"$f":"VLOOKUP(LEFT(B50,2),NameConvs!$D$33:$F$42,lang+2,FALSE)&\" \"&F50","v":"Combined Cycle GAS"},{"$f":"D$46&E50","v":"SENEPGASEXCC"},{"$f":"\"EP\"&F50&\"EX\"&LEFT(B50,2)","v":"EPGASEXCC"},"GAS",null,{"$f":"SUMIF($B$13:$B$42,$B50,$H$13:$H$42)","v":52},{"$f":"SUMIF($B$13:$B$42,$B50,$I$13:$I$42)","v":49},null,{"$f":"SUMPRODUCT(--($B$13:$B$42=$B50),$I$13:$I$42,K$13:K$42)/SUMPRODUCT(--($B$13:$B$42=$B50),$I$13:$I$42)","v":9.1999999999999993},null,null,{"$f":"IF(VLOOKUP(B50,$B$13:$N$42,N$5,FALSE)=\"VS\",\"\",VLOOKUP(B50,$B$13:$N$42,N$5,FALSE))","v":""},null,null,0.08,{"$f":"S50/8760","v":6.9977168949771684E-2},613,{"$f":"(1-Q50)*(1-R50)*I50*8.76","v":367.26676000000003},2,null,null,null,{"$f":"Z50&AA50&AB50&AC50&AD50&AE50&AF50&AG50&AH50&AI50&AJ50&AK50&AL50&AM50&AN50&AO50&AP50&AQ50&AR50&AS50&AT50&AU50&AV50&AW50&AX50&AY50&AZ50&BA50&BB50&BC50&BD50&BE50&BF50&BG50&BH50&BI50&BJ50&BK50&BL50&BM50&BN50&BO50&BP50&BQ50&BR50&BS50&BT50&BU50&BV50&BW50&BX50","v":"2000 49 "},{"$f":"IF(SUMIF($A$13:$A$42,Z$7&$B50,$I$13:$I$42)=0,\"\",Z$7&\" \"&SUMIF($A$13:$A$42,Z$7&$B50,$I$13:$I$42)&\" \")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","2000 49 ","","","","","","","","","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUMIF($A$13:$A$42,Z$7&$B51,$I$13:$I$42)=0,\"\",Z$7&\" \"&SUMIF($A$13:$A$42,Z$7&$B51,$I$13:$I$42)&\" \")","v":""},"","","","","",{"$f":"IF(SUMIF($A$13:$A$42,AF$7&$B51,$I$13:$I$42)=0,\"\",AF$7&\" \"&SUMIF($A$13:$A$42,AF$7&$B51,$I$13:$I$42)&\" \")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"GAMBIA"]
[null,"GAM"]
[]
[null,null,"﻿",null,null,null,null,null,null,"1ère ",null,null,"Année ",null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,"1er ","2e ",null,null,"conso. ",null,"2e conso. ","de mise ","Année de ",null,null,null,null,null,null,null,null,null,null," "]
[null,null,"Nom de ","N° ","Type ","combu ","combu ","Capacité ","Capacité ","spéc. ",null,"spéc. ","en ","déclassem ",null,"Indisp. ",null,"Indisp. ",null,"Coûts O&M ",null,"Coûts O&M ","Coût spéc. ","Fabricant et "," "]
[null,null,"centrale ","unité ","unité ","stible ","stible ","installée ","disponible ","nette ",null,"nette ","service ","ent ","Statut ","fortuite ",null,"Planifiée ",null,"variables ",null,"fixes ","investissement ","modèle "," "]
[null,null,null,null,null,null,null,"[MW] ","[MW] ","[GJ/MWh] ",null,"[GJ/MWh] ",null,null,null,"[%] ",null,"[h/an] ",null,"[$/MWh] ",null,"[$/kW/an] ","[$/kW] "," "]
[{"$f":"M60&B60","v":"1981DILFO"},{"$f":"E60&F60","v":"DILFO"},"Kotu ","KPS‐G1 ","DI","LFO",null,3,2.6,12.5,{"$f":"IF(J60=\"VS\",IF(B60=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E60,VS!$D$5:$G$5)),J60)","v":12.5},null,1981,"VS","Existante ","VS",{"$f":"IF(P60=\"VS\",SUMIF(VS!$D$3:$G$3,$E60,VS!$D$7:$G$7),P60)","v":0.1},"VS",{"$f":"IF(R60=\"VS\",SUMIF(VS!$D$3:$G$3,$E60,VS!$D$8:$G$8),R60)","v":960},"VS",{"$f":"IF(T60=\"VS\",SUMIF(VS!$D$3:$G$3,$E60,VS!$D$9:$G$9),T60)","v":10},null,null,"Mirrless "," "]
["1981DILFO","DILFO",null,"KPS‐G2 ","DI","LFO",null,3,0,12.2,{"$f":"IF(J61=\"VS\",IF(B61=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E61,VS!$D$5:$G$5)),J61)","v":12.2},null,1981,"VS","Existante ","VS",{"$f":"IF(P61=\"VS\",SUMIF(VS!$D$3:$G$3,$E61,VS!$D$7:$G$7),P61)","v":0.1},"VS",{"$f":"IF(R61=\"VS\",SUMIF(VS!$D$3:$G$3,$E61,VS!$D$8:$G$8),R61)","v":960},"VS",{"$f":"IF(T61=\"VS\",SUMIF(VS!$D$3:$G$3,$E61,VS!$D$9:$G$9),T61)","v":10},null,null,"Mirrless "]
["1997DIHFO","DIHFO",null,"KPS‐G3 ","DI","HFO",null,3.4,2.6,10.9,{"$f":"IF(J62=\"VS\",IF(B62=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E62,VS!$D$5:$G$5)),J62)","v":10.9},null,1997,"VS","Existante ","VS",{"$f":"IF(P62=\"VS\",SUMIF(VS!$D$3:$G$3,$E62,VS!$D$7:$G$7),P62)","v":0.1},"VS",{"$f":"IF(R62=\"VS\",SUMIF(VS!$D$3:$G$3,$E62,VS!$D$8:$G$8),R62)","v":960},"VS",{"$f":"IF(T62=\"VS\",SUMIF(VS!$D$3:$G$3,$E62,VS!$D$9:$G$9),T62)","v":10},null,null,"Mirrless "," "]
["2001DIHFO","DIHFO",null,"KPS‐G4 ","DI","HFO",null,6.4,5.5,10.3,{"$f":"IF(J63=\"VS\",IF(B63=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E63,VS!$D$5:$G$5)),J63)","v":10.3},null,2001,"VS","Existante ","VS",{"$f":"IF(P63=\"VS\",SUMIF(VS!$D$3:$G$3,$E63,VS!$D$7:$G$7),P63)","v":0.1},"VS",{"$f":"IF(R63=\"VS\",SUMIF(VS!$D$3:$G$3,$E63,VS!$D$8:$G$8),R63)","v":960},"VS",{"$f":"IF(T63=\"VS\",SUMIF(VS!$D$3:$G$3,$E63,VS!$D$9:$G$9),T63)","v":10},null,null,"Deutz "," "]
["1990DIHFO","DIHFO",null,"KPS‐G6 ","DI","HFO",null,6.4,0,10,{"$f":"IF(J64=\"VS\",IF(B64=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E64,VS!$D$5:$G$5)),J64)","v":10},null,1990,"VS","Existante ","VS",{"$f":"IF(P64=\"VS\",SUMIF(VS!$D$3:$G$3,$E64,VS!$D$7:$G$7),P64)","v":0.1},"VS",{"$f":"IF(R64=\"VS\",SUMIF(VS!$D$3:$G$3,$E64,VS!$D$8:$G$8),R64)","v":960},"VS",{"$f":"IF(T64=\"VS\",SUMIF(VS!$D$3:$G$3,$E64,VS!$D$9:$G$9),T64)","v":10},null,null,"MAN B&W "]
["2001DIHFO","DIHFO",null,"KPS‐G7 ","DI","HFO",null,6.4,5.5,10,{"$f":"IF(J65=\"VS\",IF(B65=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E65,VS!$D$5:$G$5)),J65)","v":10},null,2001,"VS","Existante ","VS",{"$f":"IF(P65=\"VS\",SUMIF(VS!$D$3:$G$3,$E65,VS!$D$7:$G$7),P65)","v":0.1},"VS",{"$f":"IF(R65=\"VS\",SUMIF(VS!$D$3:$G$3,$E65,VS!$D$8:$G$8),R65)","v":960},"VS",{"$f":"IF(T65=\"VS\",SUMIF(VS!$D$3:$G$3,$E65,VS!$D$9:$G$9),T65)","v":10},null,null,"Deutz "]
["2001DIHFO","DIHFO",null,"KPS‐G8 ","DI","HFO",null,6.4,5.5,9.5,{"$f":"IF(J66=\"VS\",IF(B66=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E66,VS!$D$5:$G$5)),J66)","v":9.5},null,2001,"VS","Existante ","VS",{"$f":"IF(P66=\"VS\",SUMIF(VS!$D$3:$G$3,$E66,VS!$D$7:$G$7),P66)","v":0.1},"VS",{"$f":"IF(R66=\"VS\",SUMIF(VS!$D$3:$G$3,$E66,VS!$D$8:$G$8),R66)","v":960},"VS",{"$f":"IF(T66=\"VS\",SUMIF(VS!$D$3:$G$3,$E66,VS!$D$9:$G$9),T66)","v":10},null,null,"Deutz "]
["2009DIHFO","DIHFO",null,"KPS‐G9 ","DI","HFO",null,6.4,5.5,9.5,{"$f":"IF(J67=\"VS\",IF(B67=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E67,VS!$D$5:$G$5)),J67)","v":9.5},null,2009,"VS","Existante ","VS",{"$f":"IF(P67=\"VS\",SUMIF(VS!$D$3:$G$3,$E67,VS!$D$7:$G$7),P67)","v":0.1},"VS",{"$f":"IF(R67=\"VS\",SUMIF(VS!$D$3:$G$3,$E67,VS!$D$8:$G$8),R67)","v":960},"VS",{"$f":"IF(T67=\"VS\",SUMIF(VS!$D$3:$G$3,$E67,VS!$D$9:$G$9),T67)","v":10},null,null,"Deutz "]
["2006DIHFO","DIHFO","Brikama ","BRK‐G1 ","DI","HFO",null,6.4,5.5,9.5,{"$f":"IF(J68=\"VS\",IF(B68=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E68,VS!$D$5:$G$5)),J68)","v":9.5},null,2006,"VS","Existante ","VS",{"$f":"IF(P68=\"VS\",SUMIF(VS!$D$3:$G$3,$E68,VS!$D$7:$G$7),P68)","v":0.1},"VS",{"$f":"IF(R68=\"VS\",SUMIF(VS!$D$3:$G$3,$E68,VS!$D$8:$G$8),R68)","v":960},"VS",{"$f":"IF(T68=\"VS\",SUMIF(VS!$D$3:$G$3,$E68,VS!$D$9:$G$9),T68)","v":10},null,null,"Deutz "," "]
["2006DIHFO","DIHFO",null,"BRK‐G2 ","DI","HFO",null,6.4,5.5,9.5,{"$f":"IF(J69=\"VS\",IF(B69=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E69,VS!$D$5:$G$5)),J69)","v":9.5},null,2006,"VS","Existante ","VS",{"$f":"IF(P69=\"VS\",SUMIF(VS!$D$3:$G$3,$E69,VS!$D$7:$G$7),P69)","v":0.1},"VS",{"$f":"IF(R69=\"VS\",SUMIF(VS!$D$3:$G$3,$E69,VS!$D$8:$G$8),R69)","v":960},"VS",{"$f":"IF(T69=\"VS\",SUMIF(VS!$D$3:$G$3,$E69,VS!$D$9:$G$9),T69)","v":10},null,null,"Deutz "]
["2007DIHFO","DIHFO",null,"BRK‐G3 ","DI","HFO",null,6.4,5.5,9.5,{"$f":"IF(J70=\"VS\",IF(B70=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E70,VS!$D$5:$G$5)),J70)","v":9.5},null,2007,"VS","Existante ","VS",{"$f":"IF(P70=\"VS\",SUMIF(VS!$D$3:$G$3,$E70,VS!$D$7:$G$7),P70)","v":0.1},"VS",{"$f":"IF(R70=\"VS\",SUMIF(VS!$D$3:$G$3,$E70,VS!$D$8:$G$8),R70)","v":960},"VS",{"$f":"IF(T70=\"VS\",SUMIF(VS!$D$3:$G$3,$E70,VS!$D$9:$G$9),T70)","v":10},null,null,"Deutz "]
["2007DIHFO","DIHFO",null,"BRK‐G4 ","DI","HFO",null,6.4,5.5,9.5,{"$f":"IF(J71=\"VS\",IF(B71=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E71,VS!$D$5:$G$5)),J71)","v":9.5},null,2007,"VS","Existante ","VS",{"$f":"IF(P71=\"VS\",SUMIF(VS!$D$3:$G$3,$E71,VS!$D$7:$G$7),P71)","v":0.1},"VS",{"$f":"IF(R71=\"VS\",SUMIF(VS!$D$3:$G$3,$E71,VS!$D$8:$G$8),R71)","v":960},"VS",{"$f":"IF(T71=\"VS\",SUMIF(VS!$D$3:$G$3,$E71,VS!$D$9:$G$9),T71)","v":10},null,null,"Deutz "]
[]
[null,null,{"$f":"OFFSET(C$1,lang,0)","v":"Name of Station"},{"$f":"OFFSET(D$1,lang,0)","v":"MESSAGE Name with Country Prefix"},{"$f":"OFFSET(E$1,lang,0)","v":"MESSAGE Name"},{"$f":"OFFSET(F$1,lang,0)","v":"Fuel"},null,{"$f":"OFFSET(H$1,lang,0)","v":"Plant Capacity"},{"$f":"OFFSET(I$1,lang,0)","v":"Available Capacity"},null,{"$f":"OFFSET(K$1,lang,0)","v":"Heat Rate"},null,null,{"$f":"OFFSET(N$1,lang,0)","v":"Decomissioning year"},null,null,{"$f":"OFFSET(Q$1,lang,0)","v":"Forced Outage"},null,{"$f":"OFFSET(S$1,lang,0)","v":"Planned outage"},null,{"$f":"OFFSET(U$1,lang,0)","v":"Variable O&M"},null,{"$f":"OFFSET(W$1,lang,0)","v":"Fixed O&M"},null,{"$f":"OFFSET(Y$1,lang,0)","v":"hist string"}]
[null,null,null,null,null,null,null,"MW","MW",null,"GJ/MWh",null,null,null,null,null,"%",null,"h/yr",null,"US$/MWh",null,"US$/kW-yr"]
[null,null,{"$f":"VLOOKUP(D75,NameConvs!$B$57:$E$69,4,FALSE)","v":"Gambia"},"GAM",null,null,null,null,{"$f":"SUM(I76:I79)","v":49.2},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T76:T79)","v":345.38400000000001}]
[null,"DILFO",{"$f":"VLOOKUP(LEFT(B76,2),NameConvs!$D$33:$F$72,lang+2,FALSE)&\" \"&F76","v":"Diesel Generators ODS"},{"$f":"D$75&E76","v":"GAMEPODSEXDI"},{"$f":"\"EP\"&F76&\"EX\"&LEFT(B76,2)","v":"EPODSEXDI"},"ODS",null,{"$f":"SUMIF($B$60:$B$71,$B76,$H$60:$H$71)","v":6},{"$f":"SUMIF($B$60:$B$71,$B76,$I$60:$I$71)","v":2.6},null,{"$f":"SUMPRODUCT(--($B$60:$B$71=$B76),$I$60:$I$71,K$60:K$71)/SUMPRODUCT(--($B$60:$B$71=$B76),$I$60:$I$71)","v":12.5},null,null,{"$f":"IF(VLOOKUP(B76,$B$60:$N$71,N$5,FALSE)=\"VS\",\"\",VLOOKUP(B76,$B$60:$N$71,N$5,FALSE))","v":""},null,null,{"$f":"SUMPRODUCT(--($B$60:$B$71=$B76),$I$60:$I$71,Q$60:Q$71)/SUMPRODUCT(--($B$60:$B$71=$B76),$I$60:$I$71)","v":0.1},{"$f":"S76/8760","v":0.1095890410958904},{"$f":"SUMPRODUCT(--($B$60:$B$71=$B76),$I$60:$I$71,S$60:S$71)/SUMPRODUCT(--($B$60:$B$71=$B76),$I$60:$I$71)","v":960},{"$f":"(1-Q76)*(1-R76)*I76*8.76","v":18.251999999999999},{"$f":"SUMPRODUCT(--($B$60:$B$71=$B76),$I$60:$I$71,U$60:U$71)/SUMPRODUCT(--($B$60:$B$71=$B76),$I$60:$I$71)","v":10},null,null," ",{"$f":"Z76&AA76&AB76&AC76&AD76&AE76&AF76&AG76&AH76&AI76&AJ76&AK76&AL76&AM76&AN76&AO76&AP76&AQ76&AR76&AS76&AT76&AU76&AV76&AW76&AX76&AY76&AZ76&BA76&BB76&BC76&BD76&BE76&BF76&BG76&BH76&BI76&BJ76&BK76&BL76&BM76&BN76&BO76&BP76&BQ76&BR76&BS76&BT76&BU76&BV76&BW76&BX76","v":"1981 2.6 "},{"$f":"IF(SUMIF($A$60:$A$71,Z$7&$B76,$I$60:$I$71)=0,\"\",Z$7&\" \"&SUMIF($A$60:$A$71,Z$7&$B76,$I$60:$I$71)&\" \")","v":""},"","","","","","","","","",{"$f":"IF(SUMIF($A$60:$A$71,AJ$7&$B76,$I$60:$I$71)=0,\"\",AJ$7&\" \"&SUMIF($A$60:$A$71,AJ$7&$B76,$I$60:$I$71)&\" \")","v":""},"","","","","","","","","",{"$f":"IF(SUMIF($A$60:$A$71,AT$7&$B76,$I$60:$I$71)=0,\"\",AT$7&\" \"&SUMIF($A$60:$A$71,AT$7&$B76,$I$60:$I$71)&\" \")","v":""},"1981 2.6 ","","","","","","","","",{"$f":"IF(SUMIF($A$60:$A$71,BD$7&$B76,$I$60:$I$71)=0,\"\",BD$7&\" \"&SUMIF($A$60:$A$71,BD$7&$B76,$I$60:$I$71)&\" \")","v":""},"","","","","","","","","",{"$f":"IF(SUMIF($A$60:$A$71,BN$7&$B76,$I$60:$I$71)=0,\"\",BN$7&\" \"&SUMIF($A$60:$A$71,BN$7&$B76,$I$60:$I$71)&\" \")","v":""},"","","","","","","","","",""]
[null,"DIHFO",{"$f":"VLOOKUP(LEFT(B77,2),NameConvs!$D$33:$F$72,lang+2,FALSE)&\" \"&F77","v":"Diesel Generators OHF"},{"$f":"D$75&E77","v":"GAMEPOHFEXDI"},{"$f":"\"EP\"&F77&\"EX\"&LEFT(B77,2)","v":"EPOHFEXDI"},{"$f":"VLOOKUP(RIGHT(B77,LEN(B77)-2),NameConvs!$A$4:$C$14,3,FALSE)","v":"OHF"},null,{"$f":"SUMIF($B$60:$B$71,$B77,$H$60:$H$71)","v":60.999999999999993},{"$f":"SUMIF($B$60:$B$71,$B77,$I$60:$I$71)","v":46.6},null,{"$f":"SUMPRODUCT(--($B$60:$B$71=$B77),$I$60:$I$71,K$60:K$71)/SUMPRODUCT(--($B$60:$B$71=$B77),$I$60:$I$71)","v":9.7315450643776824},null,null,{"$f":"IF(VLOOKUP(B77,$B$60:$N$71,N$5,FALSE)=\"VS\",\"\",VLOOKUP(B77,$B$60:$N$71,N$5,FALSE))","v":""},null,null,{"$f":"SUMPRODUCT(--($B$60:$B$71=$B77),$I$60:$I$71,Q$60:Q$71)/SUMPRODUCT(--($B$60:$B$71=$B77),$I$60:$I$71)","v":9.9999999999999978E-2},{"$f":"S77/8760","v":0.1095890410958904},{"$f":"SUMPRODUCT(--($B$60:$B$71=$B77),$I$60:$I$71,S$60:S$71)/SUMPRODUCT(--($B$60:$B$71=$B77),$I$60:$I$71)","v":960},{"$f":"(1-Q77)*(1-R77)*I77*8.76","v":327.13200000000001},{"$f":"SUMPRODUCT(--($B$60:$B$71=$B77),$I$60:$I$71,U$60:U$71)/SUMPRODUCT(--($B$60:$B$71=$B77),$I$60:$I$71)","v":10},null,null," ",{"$f":"Z77&AA77&AB77&AC77&AD77&AE77&AF77&AG77&AH77&AI77&AJ77&AK77&AL77&AM77&AN77&AO77&AP77&AQ77&AR77&AS77&AT77&AU77&AV77&AW77&AX77&AY77&AZ77&BA77&BB77&BC77&BD77&BE77&BF77&BG77&BH77&BI77&BJ77&BK77&BL77&BM77&BN77&BO77&BP77&BQ77&BR77&BS77&BT77&BU77&BV77&BW77&BX77","v":"1997 2.6 2001 16.5 2006 11 2007 11 2009 5.5 "},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","1997 2.6 ","","","","2001 16.5 ","","","","","2006 11 ","2007 11 ","","2009 5.5 ",""]
[]
[null,"Guinea-Bissau"]
[null,"GBI"]
[]
[null,null,"﻿",null,null,null,null,null,null,"1ère ",null,null,"Année ",null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,"1er ","2e ",null,null,"conso. ",null,"2e conso. ","de mise ",null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,"Nom de ","N° ","Type ","combu ","combu ","Capacité ","Capacité ","spéc. ",null,"spéc. ","en ","Année de ",null,"Indisp. ",null,"Indisp. ",null,"Coûts O&M ",null,"Coûts O&M ","Coût spéc. ","Fabricant "," "]
[null,null,"centrale ","unité ","unité ","stible ","stible ","installée ","disponible ","nette ",null,"nette ","service ","déclassement ","Statut ","fortuite ",null,"Planifiée ",null,"variables ",null,"fixes ","investissement ","modèle "," "]
[null,null,null,null,null,null,null,"[MW] ","[MW] ","[GJ/MWh] ",null,"[GJ/MWh] ",null,null,null,"[%] ",null,"[h/an] ",null,"[$/MWh] ",null,"[$/kW/an] ","[$/kW] "," "]
[{"$f":"M87&B87","v":"2005DIGO"},{"$f":"E87&F87","v":"DIGO"},"Bissau ","GR 2C ","DI","GO",null,1,0.85,9.9,{"$f":"IF(J87=\"VS\",IF(B87=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E87,VS!$D$5:$G$5)),J87)","v":9.9},null,2005,"VS","Existante ",0.25,{"$f":"IF(P87=\"VS\",SUMIF(VS!$D$3:$G$3,$E87,VS!$D$7:$G$7),P87)","v":0.25},"VS",{"$f":"IF(R87=\"VS\",SUMIF(VS!$D$3:$G$3,$E87,VS!$D$8:$G$8),R87)","v":960},"VS",{"$f":"IF(T87=\"VS\",SUMIF(VS!$D$3:$G$3,$E87,VS!$D$9:$G$9),T87)","v":10},null,null,null," "]
[{"$f":"M88&B88","v":"2005DIGO"},{"$f":"E88&F88","v":"DIGO"},"Bissau ","GR 3C ","DI","GO",null,1,0.85,9.9,{"$f":"IF(J88=\"VS\",IF(B88=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E88,VS!$D$5:$G$5)),J88)","v":9.9},null,2005,"VS","Existante ",0.25,{"$f":"IF(P88=\"VS\",SUMIF(VS!$D$3:$G$3,$E88,VS!$D$7:$G$7),P88)","v":0.25},"VS",{"$f":"IF(R88=\"VS\",SUMIF(VS!$D$3:$G$3,$E88,VS!$D$8:$G$8),R88)","v":960},"VS",{"$f":"IF(T88=\"VS\",SUMIF(VS!$D$3:$G$3,$E88,VS!$D$9:$G$9),T88)","v":10},null,null,null," "]
[{"$f":"M89&B89","v":"2008DIGO"},{"$f":"E89&F89","v":"DIGO"},"Bissau ","GR 4C ","DI","GO",null,1,0.85,9.9,{"$f":"IF(J89=\"VS\",IF(B89=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E89,VS!$D$5:$G$5)),J89)","v":9.9},null,2008,"VS","Existante ",0.25,{"$f":"IF(P89=\"VS\",SUMIF(VS!$D$3:$G$3,$E89,VS!$D$7:$G$7),P89)","v":0.25},"VS",{"$f":"IF(R89=\"VS\",SUMIF(VS!$D$3:$G$3,$E89,VS!$D$8:$G$8),R89)","v":960},"VS",{"$f":"IF(T89=\"VS\",SUMIF(VS!$D$3:$G$3,$E89,VS!$D$9:$G$9),T89)","v":10},null,null,null," "]
[{"$f":"M90&B90","v":"2008DIGO"},{"$f":"E90&F90","v":"DIGO"},"Bissau ","GR 1D ","DI","GO",null,1.32,1.1220000000000001,9.9,{"$f":"IF(J90=\"VS\",IF(B90=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E90,VS!$D$5:$G$5)),J90)","v":9.9},null,2008,"VS","Existante ",0.25,{"$f":"IF(P90=\"VS\",SUMIF(VS!$D$3:$G$3,$E90,VS!$D$7:$G$7),P90)","v":0.25},"VS",{"$f":"IF(R90=\"VS\",SUMIF(VS!$D$3:$G$3,$E90,VS!$D$8:$G$8),R90)","v":960},"VS",{"$f":"IF(T90=\"VS\",SUMIF(VS!$D$3:$G$3,$E90,VS!$D$9:$G$9),T90)","v":10},null,null,null," "]
[{"$f":"M91&B91","v":"2008DIGO"},{"$f":"E91&F91","v":"DIGO"},"Bissau ","GR 2D ","DI","GO",null,1.32,0,9.9,{"$f":"IF(J91=\"VS\",IF(B91=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E91,VS!$D$5:$G$5)),J91)","v":9.9},null,2008,"VS","Existante ",0.25,{"$f":"IF(P91=\"VS\",SUMIF(VS!$D$3:$G$3,$E91,VS!$D$7:$G$7),P91)","v":0.25},"VS",{"$f":"IF(R91=\"VS\",SUMIF(VS!$D$3:$G$3,$E91,VS!$D$8:$G$8),R91)","v":960},"VS",{"$f":"IF(T91=\"VS\",SUMIF(VS!$D$3:$G$3,$E91,VS!$D$9:$G$9),T91)","v":10},null,null,null," "]
[]
[null,null,{"$f":"OFFSET(C$1,lang,0)","v":"Name of Station"},{"$f":"OFFSET(D$1,lang,0)","v":"MESSAGE Name with Country Prefix"},{"$f":"OFFSET(E$1,lang,0)","v":"MESSAGE Name"},{"$f":"OFFSET(F$1,lang,0)","v":"Fuel"},null,{"$f":"OFFSET(H$1,lang,0)","v":"Plant Capacity"},{"$f":"OFFSET(I$1,lang,0)","v":"Available Capacity"},null,{"$f":"OFFSET(K$1,lang,0)","v":"Heat Rate"},null,null,{"$f":"OFFSET(N$1,lang,0)","v":"Decomissioning year"},null,null,{"$f":"OFFSET(Q$1,lang,0)","v":"Forced Outage"},null,{"$f":"OFFSET(S$1,lang,0)","v":"Planned outage"},null,{"$f":"OFFSET(U$1,lang,0)","v":"Variable O&M"},null,{"$f":"OFFSET(W$1,lang,0)","v":"Fixed O&M"},null,{"$f":"OFFSET(Y$1,lang,0)","v":"hist string"}]
[null,null,null,null,null,null,null,"MW","MW",null,"GJ/MWh",null,null,null,null,null,"%",null,"h/yr",null,"US$/MWh",null,"US$/kW-yr"]
[null,null,{"$f":"VLOOKUP(D95,NameConvs!$B$57:$E$69,4,FALSE)","v":"Guinea-Bissau"},"GBI",null,null,null,null,{"$f":"SUM(I96:I99)","v":3.6719999999999997},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T96:T99)","v":21.481199999999998}]
[null,"DIGO",{"$f":"VLOOKUP(LEFT(B96,2),NameConvs!$D$33:$F$93,lang+2,FALSE)&\" \"&F96","v":"Diesel Generators ODS"},{"$f":"D95&E96","v":"GBIEPODSEXDI"},{"$f":"\"EP\"&F96&\"EX\"&LEFT(B96,2)","v":"EPODSEXDI"},"ODS",null,{"$f":"SUMIF($B$87:$B$91,$B96,$H$87:$H$91)","v":5.6400000000000006},{"$f":"SUMIF($B$87:$B$91,$B96,$I$87:$I$91)","v":3.6719999999999997},null,{"$f":"SUMPRODUCT(--($B$87:$B$91=$B96),$I$87:$I$91,K$87:K$91)/SUMPRODUCT(--($B$87:$B$91=$B96),$I$87:$I$91)","v":9.9000000000000021},null,null,{"$f":"IF(VLOOKUP(B96,$B$87:$N$91,N$5,FALSE)=\"VS\",\"\",VLOOKUP(B96,$B$87:$N$91,N$5,FALSE))","v":""},null,null,{"$f":"SUMPRODUCT(--($B$87:$B$91=$B96),$I$87:$I$91,Q$87:Q$91)/SUMPRODUCT(--($B$87:$B$91=$B96),$I$87:$I$91)","v":0.25},{"$f":"S96/8760","v":0.1095890410958904},{"$f":"SUMPRODUCT(--($B$87:$B$91=$B96),$I$87:$I$91,S$87:S$91)/SUMPRODUCT(--($B$87:$B$91=$B96),$I$87:$I$91)","v":960},{"$f":"(1-Q96)*(1-R96)*I96*8.76","v":21.481199999999998},{"$f":"SUMPRODUCT(--($B$87:$B$91=$B96),$I$87:$I$91,U$87:U$91)/SUMPRODUCT(--($B$87:$B$91=$B96),$I$87:$I$91)","v":10},null,null," ",{"$f":"Z96&AA96&AB96&AC96&AD96&AE96&AF96&AG96&AH96&AI96&AJ96&AK96&AL96&AM96&AN96&AO96&AP96&AQ96&AR96&AS96&AT96&AU96&AV96&AW96&AX96&AY96&AZ96&BA96&BB96&BC96&BD96&BE96&BF96&BG96&BH96&BI96&BJ96&BK96&BL96&BM96&BN96&BO96&BP96&BQ96&BR96&BS96&BT96&BU96&BV96&BW96&BX96","v":"2005 1.7 2008 1.972 "},{"$f":"IF(SUMIF($A$87:$A$91,Z$7&$B96,$I$87:$I$91)=0,\"\",Z$7&\" \"&SUMIF($A$87:$A$91,Z$7&$B96,$I$87:$I$91)&\" \")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUMIF($A$87:$A$91,BF$7&$B96,$I$87:$I$91)=0,\"\",BF$7&\" \"&SUMIF($A$87:$A$91,BF$7&$B96,$I$87:$I$91)&\" \")","v":""},"","","","","","","","","","","","","2005 1.7 ","","","2008 1.972 ","",""]
[]
[null,"Guinea"]
[null,"GUI"]
[]
[null,null,"﻿",null,null,null,null,null,null,"1ère ",null,null,"Année ","Année ",null,null,null,null,null,null,null,null,"Coût ",null," "]
[null,null,null,null,null,"1er ","2e ",null,"Capacité ","conso. ",null,"2e conso. ","de mise ","de ",null,null,null,null,null,"Coûts ",null,null,"spéc. ",null," "]
[null,null,null,"N° ","Type ","combus ","combus ","Capacité ","disponibl ","spéc. ",null,"spéc. ","en ","déclasse ",null,"Indisp. ",null,"Indisp. ",null,"O&M ",null,"Coûts ","investiss ",null," "]
[null,null,"Nom de centrale ","unité ","unité ","tible ","tible ","installée ","e ","nette ",null,"nette ","service ","ment ","Statut ","fortuite ",null,"Planifiée ",null,"variables ",null,"O&M fixes ","ement ","Fabricant et modèle "," "]
[null,null,null,null,null,null,null,"[MW] ","[MW] ","[GJ/MWh] ",null,"[GJ/MWh] ",null,null,null,"[%] ",null,"[h/an] ",null,"[$/MWh] ",null,"[$/kW/an] ","[$/kW] "," "]
[{"$f":"M106&B106","v":"1997DIHFO"},{"$f":"E106&F106","v":"DIHFO"},"Tombo 3 ",1,"DI","HFO","DO",11.52,0,9.1999999999999993,{"$f":"IF(J106=\"VS\",IF(B106=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E106,VS!$D$5:$G$5)),J106)","v":9.1999999999999993},9.1999999999999993,1997,2012,"Existante ","VS",{"$f":"IF(P106=\"VS\",SUMIF(VS!$D$3:$G$3,$E106,VS!$D$7:$G$7),P106)","v":0.1},"VS",{"$f":"IF(R106=\"VS\",SUMIF(VS!$D$3:$G$3,$E106,VS!$D$8:$G$8),R106)","v":960},"VS",{"$f":"IF(T106=\"VS\",SUMIF(VS!$D$3:$G$3,$E106,VS!$D$9:$G$9),T106)","v":10},null,null,"SULZER 16 ZAV 40 S "," "]
["1997DIHFO","DIHFO","Tombo 3 ",2,"DI","HFO","DO",11.52,0,9.1999999999999993,{"$f":"IF(J107=\"VS\",IF(B107=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E107,VS!$D$5:$G$5)),J107)","v":9.1999999999999993},9.1999999999999993,1997,2013,"Existante ","VS",{"$f":"IF(P107=\"VS\",SUMIF(VS!$D$3:$G$3,$E107,VS!$D$7:$G$7),P107)","v":0.1},"VS",{"$f":"IF(R107=\"VS\",SUMIF(VS!$D$3:$G$3,$E107,VS!$D$8:$G$8),R107)","v":960},"VS",{"$f":"IF(T107=\"VS\",SUMIF(VS!$D$3:$G$3,$E107,VS!$D$9:$G$9),T107)","v":10},null,null,"SULZER 16 ZAV 40 S "," "]
["1997DIHFO","DIHFO","Tombo 3 ",3,"DI","HFO","DO",11.52,0,9.1999999999999993,{"$f":"IF(J108=\"VS\",IF(B108=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E108,VS!$D$5:$G$5)),J108)","v":9.1999999999999993},9.1999999999999993,1997,2013,"Existante ","VS",{"$f":"IF(P108=\"VS\",SUMIF(VS!$D$3:$G$3,$E108,VS!$D$7:$G$7),P108)","v":0.1},"VS",{"$f":"IF(R108=\"VS\",SUMIF(VS!$D$3:$G$3,$E108,VS!$D$8:$G$8),R108)","v":960},"VS",{"$f":"IF(T108=\"VS\",SUMIF(VS!$D$3:$G$3,$E108,VS!$D$9:$G$9),T108)","v":10},null,null,"SULZER 16 ZAV 40 S "," "]
["1999DIHFO","DIHFO","Tombo 3 ",4,"DI","HFO","DO",11.52,0,9.1999999999999993,{"$f":"IF(J109=\"VS\",IF(B109=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E109,VS!$D$5:$G$5)),J109)","v":9.1999999999999993},9.1999999999999993,1999,2013,"Existante ","VS",{"$f":"IF(P109=\"VS\",SUMIF(VS!$D$3:$G$3,$E109,VS!$D$7:$G$7),P109)","v":0.1},"VS",{"$f":"IF(R109=\"VS\",SUMIF(VS!$D$3:$G$3,$E109,VS!$D$8:$G$8),R109)","v":960},"VS",{"$f":"IF(T109=\"VS\",SUMIF(VS!$D$3:$G$3,$E109,VS!$D$9:$G$9),T109)","v":10},null,null,"SULZER 16 ZAV 40 S "," "]
["2004DIHFO","DIHFO","Tombo 5 ",1,"DI","HFO","DO",10.8,9.5,8.9,{"$f":"IF(J110=\"VS\",IF(B110=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E110,VS!$D$5:$G$5)),J110)","v":8.9},8.9,2004,2012,"Existante ","VS",{"$f":"IF(P110=\"VS\",SUMIF(VS!$D$3:$G$3,$E110,VS!$D$7:$G$7),P110)","v":0.1},"VS",{"$f":"IF(R110=\"VS\",SUMIF(VS!$D$3:$G$3,$E110,VS!$D$8:$G$8),R110)","v":960},"VS",{"$f":"IF(T110=\"VS\",SUMIF(VS!$D$3:$G$3,$E110,VS!$D$9:$G$9),T110)","v":10},null,null,"WARTSILA W 18 V 38 "," "]
["2004DIHFO","DIHFO","Tombo 5 ",2,"DI","HFO","DO",10.8,9.5,8.9,{"$f":"IF(J111=\"VS\",IF(B111=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E111,VS!$D$5:$G$5)),J111)","v":8.9},8.9,2004,2012,"Existante ","VS",{"$f":"IF(P111=\"VS\",SUMIF(VS!$D$3:$G$3,$E111,VS!$D$7:$G$7),P111)","v":0.1},"VS",{"$f":"IF(R111=\"VS\",SUMIF(VS!$D$3:$G$3,$E111,VS!$D$8:$G$8),R111)","v":960},"VS",{"$f":"IF(T111=\"VS\",SUMIF(VS!$D$3:$G$3,$E111,VS!$D$9:$G$9),T111)","v":10},null,null,"WARTSILA W 18 V 38 "," "]
[]
[null,null,{"$f":"OFFSET(C$1,lang,0)","v":"Name of Station"},{"$f":"OFFSET(D$1,lang,0)","v":"MESSAGE Name with Country Prefix"},{"$f":"OFFSET(E$1,lang,0)","v":"MESSAGE Name"},{"$f":"OFFSET(F$1,lang,0)","v":"Fuel"},null,{"$f":"OFFSET(H$1,lang,0)","v":"Plant Capacity"},{"$f":"OFFSET(I$1,lang,0)","v":"Available Capacity"},null,{"$f":"OFFSET(K$1,lang,0)","v":"Heat Rate"},null,null,{"$f":"OFFSET(N$1,lang,0)","v":"Decomissioning year"},null,null,{"$f":"OFFSET(Q$1,lang,0)","v":"Forced Outage"},null,{"$f":"OFFSET(S$1,lang,0)","v":"Planned outage"},null,{"$f":"OFFSET(U$1,lang,0)","v":"Variable O&M"},null,{"$f":"OFFSET(W$1,lang,0)","v":"Fixed O&M"},null,{"$f":"OFFSET(Y$1,lang,0)","v":"hist string"}]
[null,null,null,null,null,null,null,"MW","MW",null,"GJ/MWh",null,null,null,null,null,"%",null,"h/yr",null,"US$/MWh",null,"US$/kW-yr"]
[null,null,{"$f":"VLOOKUP(D115,NameConvs!$B$57:$E$69,4,FALSE)","v":"Guinea"},"GUI",null,null,null,null,{"$f":"SUM(I116:I119)","v":19},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T116:T119)","v":133.38}]
[null,"DIHFO",{"$f":"VLOOKUP(LEFT(B116,2),NameConvs!$D$33:$F$119,lang+2,FALSE)&\" \"&F116","v":"Diesel Generators OHF"},{"$f":"D115&E116","v":"GUIEPOHFEXDI"},{"$f":"\"EP\"&F116&\"EX\"&LEFT(B116,2)","v":"EPOHFEXDI"},{"$f":"VLOOKUP(RIGHT(B116,LEN(B116)-2),NameConvs!$A$4:$C$14,3,FALSE)","v":"OHF"},null,{"$f":"SUMIF($B$106:$B$111,$B116,$H$106:$H$111)","v":67.679999999999993},{"$f":"SUMIF($B$106:$B$111,$B116,$I$106:$I$111)","v":19},null,{"$f":"SUMPRODUCT(--($B$106:$B$111=$B116),$I$106:$I$111,K$106:K$111)/SUMPRODUCT(--($B$106:$B$111=$B116),$I$106:$I$111)","v":8.9},null,null,{"$f":"IF(VLOOKUP(B116,$B$106:$N$111,N$5,FALSE)=\"VS\",\"\",VLOOKUP(B116,$B$106:$N$111,N$5,FALSE))","v":2012},null,null,{"$f":"SUMPRODUCT(--($B$106:$B$111=$B116),$I$106:$I$111,Q$106:Q$111)/SUMPRODUCT(--($B$106:$B$111=$B116),$I$106:$I$111)","v":0.1},{"$f":"S116/8760","v":0.1095890410958904},{"$f":"SUMPRODUCT(--($B$106:$B$111=$B116),$I$106:$I$111,S$106:S$111)/SUMPRODUCT(--($B$106:$B$111=$B116),$I$106:$I$111)","v":960},{"$f":"(1-Q116)*(1-R116)*I116*8.76","v":133.38},{"$f":"SUMPRODUCT(--($B$106:$B$111=$B116),$I$106:$I$111,U$106:U$111)/SUMPRODUCT(--($B$106:$B$111=$B116),$I$106:$I$111)","v":10},null,null," ",{"$f":"Z116&AA116&AB116&AC116&AD116&AE116&AF116&AG116&AH116&AI116&AJ116&AK116&AL116&AM116&AN116&AO116&AP116&AQ116&AR116&AS116&AT116&AU116&AV116&AW116&AX116&AY116&AZ116&BA116&BB116&BC116&BD116&BE116&BF116&BG116&BH116&BI116&BJ116&BK116&BL116&BM116&BN116&BO116&BP116&BQ116&BR116&BS116&BT116&BU116&BV116&BW116&BX116","v":"2004 19 "},{"$f":"IF(SUMIF($A$106:$A$111,Z$7&$B116,$I$106:$I$111)=0,\"\",Z$7&\" \"&SUMIF($A$106:$A$111,Z$7&$B116,$I$106:$I$111)&\" \")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUMIF($A$106:$A$111,BF$7&$B116,$I$106:$I$111)=0,\"\",BF$7&\" \"&SUMIF($A$106:$A$111,BF$7&$B116,$I$106:$I$111)&\" \")","v":""},"","","","","","","","","","","","2004 19 ","","","","","",""]
[]
[null,"Sierra Leone"]
[null,"SIE","﻿",null,null,null,null,null,null,"1ère ",null,null,"Année ","Année ",null,null,null,null,null,null,null,null,"Coût ",null," "]
[null,null,null,null,null,"1er ","2e ",null,"Capacité ","conso. ",null,"2e conso. ","de mise ","de ",null,"Indisp. ",null,null,null,"Coûts ",null,null,"spéc. ",null," "]
[null,null,null,"N° ","Type ","combu ","combu ","Capacité ","disponibl ","spéc. ",null,"spéc. ","en ","déclasse ",null,"fortuit ",null,"Indisp. ",null,"O&M ",null,"Coûts ","investiss ","Fabricant et "," "]
[null,null,"Nom de centrale ","unité ","unité ","stible ","stible ","installée ","e ","nette ",null,"nette ","service ","ment ","Statut ","e ",null,"Planifiée ",null,"variables ",null,"O&M fixes ","ement ","modèle "," "]
[null,null,null,null,null,null,null,"[MW] ","[MW] ","[GJ/MWh] ",null,"[GJ/MWh] ",null,null,null,"[%] ",null,"[h/an] ",null,"[$/MWh] ",null,"[$/kW/an] ","[$/kW] "," "]
[{"$f":"M124&B124","v":"2006DIHFO"},{"$f":"E124&F124","v":"DIHFO"},"Kingtom 1 ",2,"DI","HFO","DO",6.9,6,"VS",{"$f":"IF(J124=\"VS\",IF(B124=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E124,VS!$D$5:$G$5)),J124)","v":9.5},"VS",2006,"VS","Existante ","VS",{"$f":"IF(P124=\"VS\",SUMIF(VS!$D$3:$G$3,$E124,VS!$D$7:$G$7),P124)","v":0.1},"VS",{"$f":"IF(R124=\"VS\",SUMIF(VS!$D$3:$G$3,$E124,VS!$D$8:$G$8),R124)","v":960},"VS",{"$f":"IF(T124=\"VS\",SUMIF(VS!$D$3:$G$3,$E124,VS!$D$9:$G$9),T124)","v":10},null,null,"Mirrlees "," "]
["2001DIHFO","DIHFO","Kingtom 1 ",3,"DI","HFO","DO",6.3,0,"VS",{"$f":"IF(J125=\"VS\",IF(B125=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E125,VS!$D$5:$G$5)),J125)","v":9.5},"VS",2001,"VS","Existante ","VS",{"$f":"IF(P125=\"VS\",SUMIF(VS!$D$3:$G$3,$E125,VS!$D$7:$G$7),P125)","v":0.1},"VS",{"$f":"IF(R125=\"VS\",SUMIF(VS!$D$3:$G$3,$E125,VS!$D$8:$G$8),R125)","v":960},"VS",{"$f":"IF(T125=\"VS\",SUMIF(VS!$D$3:$G$3,$E125,VS!$D$9:$G$9),T125)","v":10},null,null,"Mirrlees "," "]
["2010DIHFO","DIHFO","Kingtom 2 JICA ",1,"DI","HFO","DO",5,5,"VS",{"$f":"IF(J126=\"VS\",IF(B126=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E126,VS!$D$5:$G$5)),J126)","v":9.5},"VS",2010,"VS","Existante ","VS",{"$f":"IF(P126=\"VS\",SUMIF(VS!$D$3:$G$3,$E126,VS!$D$7:$G$7),P126)","v":0.1},"VS",{"$f":"IF(R126=\"VS\",SUMIF(VS!$D$3:$G$3,$E126,VS!$D$8:$G$8),R126)","v":960},"VS",{"$f":"IF(T126=\"VS\",SUMIF(VS!$D$3:$G$3,$E126,VS!$D$9:$G$9),T126)","v":10},null,null,null," "]
["2010DIHFO","DIHFO","Kingtom 2 JICA ",2,"DI","HFO","DO",5,5,"VS",{"$f":"IF(J127=\"VS\",IF(B127=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E127,VS!$D$5:$G$5)),J127)","v":9.5},"VS",2010,"VS","Existante ","VS",{"$f":"IF(P127=\"VS\",SUMIF(VS!$D$3:$G$3,$E127,VS!$D$7:$G$7),P127)","v":0.1},"VS",{"$f":"IF(R127=\"VS\",SUMIF(VS!$D$3:$G$3,$E127,VS!$D$8:$G$8),R127)","v":960},"VS",{"$f":"IF(T127=\"VS\",SUMIF(VS!$D$3:$G$3,$E127,VS!$D$9:$G$9),T127)","v":10},null,null,null," "]
["2011DIHFO","DIHFO","Blackhall Road (Income Electrix) ",1,"DI","HFO","DO",7.56,7.56,"VS",{"$f":"IF(J128=\"VS\",IF(B128=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E128,VS!$D$5:$G$5)),J128)","v":9.5},"VS",2011,"VS","Existante ","VS",{"$f":"IF(P128=\"VS\",SUMIF(VS!$D$3:$G$3,$E128,VS!$D$7:$G$7),P128)","v":0.1},"VS",{"$f":"IF(R128=\"VS\",SUMIF(VS!$D$3:$G$3,$E128,VS!$D$8:$G$8),R128)","v":960},"VS",{"$f":"IF(T128=\"VS\",SUMIF(VS!$D$3:$G$3,$E128,VS!$D$9:$G$9),T128)","v":10},null,null,null," "]
["2011DIHFO","DIHFO","Blackhall Road (Income Electrix) ",2,"DI","HFO","DO",7.56,7.56,"VS",{"$f":"IF(J129=\"VS\",IF(B129=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E129,VS!$D$5:$G$5)),J129)","v":9.5},"VS",2011,"VS","Existante ","VS",{"$f":"IF(P129=\"VS\",SUMIF(VS!$D$3:$G$3,$E129,VS!$D$7:$G$7),P129)","v":0.1},"VS",{"$f":"IF(R129=\"VS\",SUMIF(VS!$D$3:$G$3,$E129,VS!$D$8:$G$8),R129)","v":960},"VS",{"$f":"IF(T129=\"VS\",SUMIF(VS!$D$3:$G$3,$E129,VS!$D$9:$G$9),T129)","v":10},null,null,null," "]
["2011DIHFO","DIHFO","Blackhall Road (Income Electrix) ",3,"DI","HFO","DO",7.56,7.56,"VS",{"$f":"IF(J130=\"VS\",IF(B130=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E130,VS!$D$5:$G$5)),J130)","v":9.5},"VS",2011,"VS","Existante ","VS",{"$f":"IF(P130=\"VS\",SUMIF(VS!$D$3:$G$3,$E130,VS!$D$7:$G$7),P130)","v":0.1},"VS",{"$f":"IF(R130=\"VS\",SUMIF(VS!$D$3:$G$3,$E130,VS!$D$8:$G$8),R130)","v":960},"VS",{"$f":"IF(T130=\"VS\",SUMIF(VS!$D$3:$G$3,$E130,VS!$D$9:$G$9),T130)","v":10},null,null,null," "]
["1987DIDO","DIDO","Bo ",1,"DI","DO",null,1,1,"VS",{"$f":"IF(J131=\"VS\",IF(B131=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E131,VS!$D$5:$G$5)),J131)","v":10.4},null,1987,"VS","Existante ","VS",{"$f":"IF(P131=\"VS\",SUMIF(VS!$D$3:$G$3,$E131,VS!$D$7:$G$7),P131)","v":0.1},"VS",{"$f":"IF(R131=\"VS\",SUMIF(VS!$D$3:$G$3,$E131,VS!$D$8:$G$8),R131)","v":960},"VS",{"$f":"IF(T131=\"VS\",SUMIF(VS!$D$3:$G$3,$E131,VS!$D$9:$G$9),T131)","v":10},null,null,null," "]
["1987DIDO","DIDO","Bo ",2,"DI","DO",null,2,2,"VS",{"$f":"IF(J132=\"VS\",IF(B132=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E132,VS!$D$5:$G$5)),J132)","v":10.4},null,1987,"VS","Existante ","VS",{"$f":"IF(P132=\"VS\",SUMIF(VS!$D$3:$G$3,$E132,VS!$D$7:$G$7),P132)","v":0.1},"VS",{"$f":"IF(R132=\"VS\",SUMIF(VS!$D$3:$G$3,$E132,VS!$D$8:$G$8),R132)","v":960},"VS",{"$f":"IF(T132=\"VS\",SUMIF(VS!$D$3:$G$3,$E132,VS!$D$9:$G$9),T132)","v":10},null,null,null," "]
["1987DIDO","DIDO","Bo ",3,"DI","DO",null,2,2,"VS",{"$f":"IF(J133=\"VS\",IF(B133=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E133,VS!$D$5:$G$5)),J133)","v":10.4},null,1987,"VS","Existante ","VS",{"$f":"IF(P133=\"VS\",SUMIF(VS!$D$3:$G$3,$E133,VS!$D$7:$G$7),P133)","v":0.1},"VS",{"$f":"IF(R133=\"VS\",SUMIF(VS!$D$3:$G$3,$E133,VS!$D$8:$G$8),R133)","v":960},"VS",{"$f":"IF(T133=\"VS\",SUMIF(VS!$D$3:$G$3,$E133,VS!$D$9:$G$9),T133)","v":10},null,null,null," "]
[]
[null,null,{"$f":"OFFSET(C$1,lang,0)","v":"Name of Station"},{"$f":"OFFSET(D$1,lang,0)","v":"MESSAGE Name with Country Prefix"},{"$f":"OFFSET(E$1,lang,0)","v":"MESSAGE Name"},{"$f":"OFFSET(F$1,lang,0)","v":"Fuel"},null,{"$f":"OFFSET(H$1,lang,0)","v":"Plant Capacity"},{"$f":"OFFSET(I$1,lang,0)","v":"Available Capacity"},null,{"$f":"OFFSET(K$1,lang,0)","v":"Heat Rate"},null,null,{"$f":"OFFSET(N$1,lang,0)","v":"Decomissioning year"},null,null,{"$f":"OFFSET(Q$1,lang,0)","v":"Forced Outage"},null,{"$f":"OFFSET(S$1,lang,0)","v":"Planned outage"},null,{"$f":"OFFSET(U$1,lang,0)","v":"Variable O&M"},null,{"$f":"OFFSET(W$1,lang,0)","v":"Fixed O&M"},null,{"$f":"OFFSET(Y$1,lang,0)","v":"hist string"}]
[null,null,null,null,null,null,null,"MW","MW",null,"GJ/MWh",null,null,null,null,null,"%",null,"h/yr",null,"US$/MWh",null,"US$/kW-yr"]
[null,null,{"$f":"VLOOKUP(D137,NameConvs!$B$57:$E$69,4,FALSE)","v":"Sierra Leone"},"SIE",null,null,null,null,{"$f":"SUM(I138:I141)","v":43.68},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T138:T141)","v":306.6336}]
[null,"DIHFO",{"$f":"VLOOKUP(LEFT(B138,2),NameConvs!$D$33:$F$142,lang+2,FALSE)&\" \"&F138","v":"Diesel Generators OHF"},{"$f":"D$137&E138","v":"SIEEPOHFEXDI"},{"$f":"\"EP\"&F138&\"EX\"&LEFT(B138,2)","v":"EPOHFEXDI"},{"$f":"VLOOKUP(RIGHT(B138,LEN(B138)-2),NameConvs!$A$4:$C$14,3,FALSE)","v":"OHF"},null,{"$f":"SUMIF($B$124:$B$133,$B138,$H$124:$H$133)","v":45.88},{"$f":"SUMIF($B$124:$B$133,$B138,$I$124:$I$133)","v":38.68},null,{"$f":"SUMPRODUCT(--($B$124:$B$133=$B138),$I$124:$I$133,K$124:K$133)/SUMPRODUCT(--($B$124:$B$133=$B138),$I$124:$I$133)","v":9.5},null,null,{"$f":"IF(VLOOKUP(B138,$B$124:$N$133,N$5,FALSE)=\"VS\",\"\",VLOOKUP(B138,$B$124:$N$133,N$5,FALSE))","v":""},null,null,{"$f":"SUMPRODUCT(--($B$124:$B$133=$B138),$I$124:$I$133,Q$124:Q$133)/SUMPRODUCT(--($B$124:$B$133=$B138),$I$124:$I$133)","v":0.1},{"$f":"S138/8760","v":0.1095890410958904},{"$f":"SUMPRODUCT(--($B$124:$B$133=$B138),$I$124:$I$133,S$124:S$133)/SUMPRODUCT(--($B$124:$B$133=$B138),$I$124:$I$133)","v":959.99999999999989},{"$f":"(1-Q138)*(1-R138)*I138*8.76","v":271.53359999999998},{"$f":"SUMPRODUCT(--($B$124:$B$133=$B138),$I$124:$I$133,U$124:U$133)/SUMPRODUCT(--($B$124:$B$133=$B138),$I$124:$I$133)","v":9.9999999999999982},null,null," ",{"$f":"Z138&AA138&AB138&AC138&AD138&AE138&AF138&AG138&AH138&AI138&AJ138&AK138&AL138&AM138&AN138&AO138&AP138&AQ138&AR138&AS138&AT138&AU138&AV138&AW138&AX138&AY138&AZ138&BA138&BB138&BC138&BD138&BE138&BF138&BG138&BH138&BI138&BJ138&BK138&BL138&BM138&BN138&BO138&BP138&BQ138&BR138&BS138&BT138&BU138&BV138&BW138&BX138","v":"2006 6 2010 10 "},{"$f":"IF(SUMIF($A$124:$A$133,Z$7&$B138,$I$124:$I$133)=0,\"\",Z$7&\" \"&SUMIF($A$124:$A$133,Z$7&$B138,$I$124:$I$133)&\" \")","v":""},"","","","","","","","","",{"$f":"IF(SUMIF($A$124:$A$133,AJ$7&$B138,$I$124:$I$133)=0,\"\",AJ$7&\" \"&SUMIF($A$124:$A$133,AJ$7&$B138,$I$124:$I$133)&\" \")","v":""},"","","","","","","","","",{"$f":"IF(SUMIF($A$124:$A$133,AT$7&$B138,$I$124:$I$133)=0,\"\",AT$7&\" \"&SUMIF($A$124:$A$133,AT$7&$B138,$I$124:$I$133)&\" \")","v":""},"","","","","","","","","",{"$f":"IF(SUMIF($A$124:$A$133,BD$7&$B138,$I$124:$I$133)=0,\"\",BD$7&\" \"&SUMIF($A$124:$A$133,BD$7&$B138,$I$124:$I$133)&\" \")","v":""},"","","","","","","","","",{"$f":"IF(SUMIF($A$124:$A$133,BN$7&$B138,$I$124:$I$133)=0,\"\",BN$7&\" \"&SUMIF($A$124:$A$133,BN$7&$B138,$I$124:$I$133)&\" \")","v":""},"","","","","","2006 6 ","","","","2010 10 "]
[null,"DIDO",{"$f":"VLOOKUP(LEFT(B139,2),NameConvs!$D$33:$F$142,lang+2,FALSE)&\" \"&F139","v":"Diesel Generators ODS"},{"$f":"D$137&E139","v":"SIEEPODSEXDI"},{"$f":"\"EP\"&F139&\"EX\"&LEFT(B139,2)","v":"EPODSEXDI"},{"$f":"VLOOKUP(RIGHT(B139,LEN(B139)-2),NameConvs!$A$4:$C$14,3,FALSE)","v":"ODS"},null,{"$f":"SUMIF($B$124:$B$133,$B139,$H$124:$H$133)","v":5},{"$f":"SUMIF($B$124:$B$133,$B139,$I$124:$I$133)","v":5},null,{"$f":"SUMPRODUCT(--($B$124:$B$133=$B139),$I$124:$I$133,K$124:K$133)/SUMPRODUCT(--($B$124:$B$133=$B139),$I$124:$I$133)","v":10.4},null,null,{"$f":"IF(VLOOKUP(B139,$B$124:$N$133,N$5,FALSE)=\"VS\",\"\",VLOOKUP(B139,$B$124:$N$133,N$5,FALSE))","v":""},null,null,{"$f":"SUMPRODUCT(--($B$124:$B$133=$B139),$I$124:$I$133,Q$124:Q$133)/SUMPRODUCT(--($B$124:$B$133=$B139),$I$124:$I$133)","v":0.1},{"$f":"S139/8760","v":0.1095890410958904},{"$f":"SUMPRODUCT(--($B$124:$B$133=$B139),$I$124:$I$133,S$124:S$133)/SUMPRODUCT(--($B$124:$B$133=$B139),$I$124:$I$133)","v":960},{"$f":"(1-Q139)*(1-R139)*I139*8.76","v":35.099999999999994},{"$f":"SUMPRODUCT(--($B$124:$B$133=$B139),$I$124:$I$133,U$124:U$133)/SUMPRODUCT(--($B$124:$B$133=$B139),$I$124:$I$133)","v":10},null,null," ",{"$f":"Z139&AA139&AB139&AC139&AD139&AE139&AF139&AG139&AH139&AI139&AJ139&AK139&AL139&AM139&AN139&AO139&AP139&AQ139&AR139&AS139&AT139&AU139&AV139&AW139&AX139&AY139&AZ139&BA139&BB139&BC139&BD139&BE139&BF139&BG139&BH139&BI139&BJ139&BK139&BL139&BM139&BN139&BO139&BP139&BQ139&BR139&BS139&BT139&BU139&BV139&BW139&BX139","v":"1987 5 "},"","","","","","","","","","","","","","","","","","","","","","","","","","","","1987 5 ","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,"Liberia"]
[null,"LIB"]
[]
[null,null,"﻿",null,null,null,null,null,null,"1ère ",null,null,"Année ","Année ",null,null,null,null,null,null,null,null,"Coût ",null," "]
[null,null,null,null,null,"1er ","2e ",null,"Capacité ","conso. ",null,"2e conso. ","de mise ","de ",null,null,null,null,null,"Coûts ",null,null,"spéc. ",null," "]
[null,null,null,"N° ","Type ","combus ","combu ","Capacité ","disponib ","spéc. ",null,"spéc. ","en ","déclasse ",null,"Indisp. ",null,"Indisp. ",null,"O&M ",null,"Coûts ","investis ","Fabricant et "," "]
[null,null,"Nom de centrale ","unité ","unité ","tible ","stible ","installée ","le ","nette ",null,"nette ","service ","ment ","Statut ","fortuite ",null,"Planifiée ",null,"variables ",null,"O&Mfixes ","sement ","modèle "," "]
[null,null,null,null,null,null,null,"[MW] ","[MW] ","[GJ/MWh] ",null,"[GJ/MWh] ",null,null,null,"[%] ",null,"[h/an] ",null,"[$/MWh] ",null,"[$/kW/an] ","[$/kW] "," "]
[{"$f":"M149&B149","v":"2006DIDO"},{"$f":"E149&F149","v":"DIDO"},"Congo Town ",1,"DI","DO",null,1,1,11.8,{"$f":"IF(J149=\"VS\",IF(B149=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E149,VS!$D$5:$G$5)),J149)","v":11.8},null,2006,"VS","Existante ","VS",{"$f":"IF(P149=\"VS\",SUMIF(VS!$D$3:$G$3,$E149,VS!$D$7:$G$7),P149)","v":0.1},"VS",{"$f":"IF(R149=\"VS\",SUMIF(VS!$D$3:$G$3,$E149,VS!$D$8:$G$8),R149)","v":960},"VS",{"$f":"IF(T149=\"VS\",SUMIF(VS!$D$3:$G$3,$E149,VS!$D$9:$G$9),T149)","v":10},null,null,"Cummins "," "]
["2006DIDO","DIDO","Congo Town ",2,"DI","DO",null,1,1,11.8,{"$f":"IF(J150=\"VS\",IF(B150=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E150,VS!$D$5:$G$5)),J150)","v":11.8},null,2006,"VS","Existante ","VS",{"$f":"IF(P150=\"VS\",SUMIF(VS!$D$3:$G$3,$E150,VS!$D$7:$G$7),P150)","v":0.1},"VS",{"$f":"IF(R150=\"VS\",SUMIF(VS!$D$3:$G$3,$E150,VS!$D$8:$G$8),R150)","v":960},"VS",{"$f":"IF(T150=\"VS\",SUMIF(VS!$D$3:$G$3,$E150,VS!$D$9:$G$9),T150)","v":10},null,null,"Cummins "," "]
["2008DIDO","DIDO","Kru Town ",1,"DI","DO",null,1,1,11.8,{"$f":"IF(J151=\"VS\",IF(B151=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E151,VS!$D$5:$G$5)),J151)","v":11.8},null,2008,"VS","Existante ","VS",{"$f":"IF(P151=\"VS\",SUMIF(VS!$D$3:$G$3,$E151,VS!$D$7:$G$7),P151)","v":0.1},"VS",{"$f":"IF(R151=\"VS\",SUMIF(VS!$D$3:$G$3,$E151,VS!$D$8:$G$8),R151)","v":960},"VS",{"$f":"IF(T151=\"VS\",SUMIF(VS!$D$3:$G$3,$E151,VS!$D$9:$G$9),T151)","v":10},null,null,"Cummins "," "]
["2008DIDO","DIDO","Kru Town ",2,"DI","DO",null,1,1,11.8,{"$f":"IF(J152=\"VS\",IF(B152=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E152,VS!$D$5:$G$5)),J152)","v":11.8},null,2008,"VS","Existante ","VS",{"$f":"IF(P152=\"VS\",SUMIF(VS!$D$3:$G$3,$E152,VS!$D$7:$G$7),P152)","v":0.1},"VS",{"$f":"IF(R152=\"VS\",SUMIF(VS!$D$3:$G$3,$E152,VS!$D$8:$G$8),R152)","v":960},"VS",{"$f":"IF(T152=\"VS\",SUMIF(VS!$D$3:$G$3,$E152,VS!$D$9:$G$9),T152)","v":10},null,null,"Cummins "," "]
["2008DIDO","DIDO","Kru Town ",3,"DI","DO",null,1,1,11.8,{"$f":"IF(J153=\"VS\",IF(B153=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E153,VS!$D$5:$G$5)),J153)","v":11.8},null,2008,"VS","Existante ","VS",{"$f":"IF(P153=\"VS\",SUMIF(VS!$D$3:$G$3,$E153,VS!$D$7:$G$7),P153)","v":0.1},"VS",{"$f":"IF(R153=\"VS\",SUMIF(VS!$D$3:$G$3,$E153,VS!$D$8:$G$8),R153)","v":960},"VS",{"$f":"IF(T153=\"VS\",SUMIF(VS!$D$3:$G$3,$E153,VS!$D$9:$G$9),T153)","v":10},null,null,"Cummins "," "]
["2008DIDO","DIDO","Kru Town ",4,"DI","DO",null,1,1,11.8,{"$f":"IF(J154=\"VS\",IF(B154=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E154,VS!$D$5:$G$5)),J154)","v":11.8},null,2008,"VS","Existante ","VS",{"$f":"IF(P154=\"VS\",SUMIF(VS!$D$3:$G$3,$E154,VS!$D$7:$G$7),P154)","v":0.1},"VS",{"$f":"IF(R154=\"VS\",SUMIF(VS!$D$3:$G$3,$E154,VS!$D$8:$G$8),R154)","v":960},"VS",{"$f":"IF(T154=\"VS\",SUMIF(VS!$D$3:$G$3,$E154,VS!$D$9:$G$9),T154)","v":10},null,null,"Cummins "," "]
["2008DIDO","DIDO","Kru Town ",5,"DI","DO",null,1,1,11.8,{"$f":"IF(J155=\"VS\",IF(B155=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E155,VS!$D$5:$G$5)),J155)","v":11.8},null,2008,"VS","Existante ","VS",{"$f":"IF(P155=\"VS\",SUMIF(VS!$D$3:$G$3,$E155,VS!$D$7:$G$7),P155)","v":0.1},"VS",{"$f":"IF(R155=\"VS\",SUMIF(VS!$D$3:$G$3,$E155,VS!$D$8:$G$8),R155)","v":960},"VS",{"$f":"IF(T155=\"VS\",SUMIF(VS!$D$3:$G$3,$E155,VS!$D$9:$G$9),T155)","v":10},null,null,"Cummins "," "]
["2007DIDO","DIDO","Paynesville ",1,"DI","DO",null,0.32,0.32,11.8,{"$f":"IF(J156=\"VS\",IF(B156=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E156,VS!$D$5:$G$5)),J156)","v":11.8},null,2007,"VS","Existante ","VS",{"$f":"IF(P156=\"VS\",SUMIF(VS!$D$3:$G$3,$E156,VS!$D$7:$G$7),P156)","v":0.1},"VS",{"$f":"IF(R156=\"VS\",SUMIF(VS!$D$3:$G$3,$E156,VS!$D$8:$G$8),R156)","v":960},"VS",{"$f":"IF(T156=\"VS\",SUMIF(VS!$D$3:$G$3,$E156,VS!$D$9:$G$9),T156)","v":10},null,null,"Cummins "," "]
["2007DIDO","DIDO","Paynesville ",2,"DI","DO",null,0.32,0.32,11.8,{"$f":"IF(J157=\"VS\",IF(B157=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E157,VS!$D$5:$G$5)),J157)","v":11.8},null,2007,"VS","Existante ","VS",{"$f":"IF(P157=\"VS\",SUMIF(VS!$D$3:$G$3,$E157,VS!$D$7:$G$7),P157)","v":0.1},"VS",{"$f":"IF(R157=\"VS\",SUMIF(VS!$D$3:$G$3,$E157,VS!$D$8:$G$8),R157)","v":960},"VS",{"$f":"IF(T157=\"VS\",SUMIF(VS!$D$3:$G$3,$E157,VS!$D$9:$G$9),T157)","v":10},null,null,"Cummins "," "]
["2008DIDO","DIDO","Bushrod ",1,"DI","DO",null,1,1,11.8,{"$f":"IF(J158=\"VS\",IF(B158=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E158,VS!$D$5:$G$5)),J158)","v":11.8},null,2008,"VS","Existante ","VS",{"$f":"IF(P158=\"VS\",SUMIF(VS!$D$3:$G$3,$E158,VS!$D$7:$G$7),P158)","v":0.1},"VS",{"$f":"IF(R158=\"VS\",SUMIF(VS!$D$3:$G$3,$E158,VS!$D$8:$G$8),R158)","v":960},"VS",{"$f":"IF(T158=\"VS\",SUMIF(VS!$D$3:$G$3,$E158,VS!$D$9:$G$9),T158)","v":10},null,null,"Cummins "," "]
["2008DIDO","DIDO","Bushrod ",2,"DI","DO",null,1,1,11.8,{"$f":"IF(J159=\"VS\",IF(B159=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E159,VS!$D$5:$G$5)),J159)","v":11.8},null,2008,"VS","Existante ","VS",{"$f":"IF(P159=\"VS\",SUMIF(VS!$D$3:$G$3,$E159,VS!$D$7:$G$7),P159)","v":0.1},"VS",{"$f":"IF(R159=\"VS\",SUMIF(VS!$D$3:$G$3,$E159,VS!$D$8:$G$8),R159)","v":960},"VS",{"$f":"IF(T159=\"VS\",SUMIF(VS!$D$3:$G$3,$E159,VS!$D$9:$G$9),T159)","v":10},null,null,"Cummins "," "]
["2010DIDO","DIDO","Bushrod ",3,"DI","DO",null,1,1,11.8,{"$f":"IF(J160=\"VS\",IF(B160=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E160,VS!$D$5:$G$5)),J160)","v":11.8},null,2010,"VS","Existante ","VS",{"$f":"IF(P160=\"VS\",SUMIF(VS!$D$3:$G$3,$E160,VS!$D$7:$G$7),P160)","v":0.1},"VS",{"$f":"IF(R160=\"VS\",SUMIF(VS!$D$3:$G$3,$E160,VS!$D$8:$G$8),R160)","v":960},"VS",{"$f":"IF(T160=\"VS\",SUMIF(VS!$D$3:$G$3,$E160,VS!$D$9:$G$9),T160)","v":10},null,null,"Cummins "," "]
["2010DIDO","DIDO","Bushrod ",4,"DI","DO",null,1,1,11.8,{"$f":"IF(J161=\"VS\",IF(B161=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E161,VS!$D$5:$G$5)),J161)","v":11.8},null,2010,"VS","Existante ","VS",{"$f":"IF(P161=\"VS\",SUMIF(VS!$D$3:$G$3,$E161,VS!$D$7:$G$7),P161)","v":0.1},"VS",{"$f":"IF(R161=\"VS\",SUMIF(VS!$D$3:$G$3,$E161,VS!$D$8:$G$8),R161)","v":960},"VS",{"$f":"IF(T161=\"VS\",SUMIF(VS!$D$3:$G$3,$E161,VS!$D$9:$G$9),T161)","v":10},null,null,"Cummins "," "]
["2010DIDO","DIDO","Bushrod ",5,"DI","DO",null,1,1,11.8,{"$f":"IF(J162=\"VS\",IF(B162=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E162,VS!$D$5:$G$5)),J162)","v":11.8},null,2010,"VS","Existante ","VS",{"$f":"IF(P162=\"VS\",SUMIF(VS!$D$3:$G$3,$E162,VS!$D$7:$G$7),P162)","v":0.1},"VS",{"$f":"IF(R162=\"VS\",SUMIF(VS!$D$3:$G$3,$E162,VS!$D$8:$G$8),R162)","v":960},"VS",{"$f":"IF(T162=\"VS\",SUMIF(VS!$D$3:$G$3,$E162,VS!$D$9:$G$9),T162)","v":10},null,null,"Cummins "," "]
[]
[null,null,{"$f":"OFFSET(C$1,lang,0)","v":"Name of Station"},{"$f":"OFFSET(D$1,lang,0)","v":"MESSAGE Name with Country Prefix"},{"$f":"OFFSET(E$1,lang,0)","v":"MESSAGE Name"},{"$f":"OFFSET(F$1,lang,0)","v":"Fuel"},null,{"$f":"OFFSET(H$1,lang,0)","v":"Plant Capacity"},{"$f":"OFFSET(I$1,lang,0)","v":"Available Capacity"},null,{"$f":"OFFSET(K$1,lang,0)","v":"Heat Rate"},null,null,{"$f":"OFFSET(N$1,lang,0)","v":"Decomissioning year"},null,null,{"$f":"OFFSET(Q$1,lang,0)","v":"Forced Outage"},null,{"$f":"OFFSET(S$1,lang,0)","v":"Planned outage"},null,{"$f":"OFFSET(U$1,lang,0)","v":"Variable O&M"},null,{"$f":"OFFSET(W$1,lang,0)","v":"Fixed O&M"},null,{"$f":"OFFSET(Y$1,lang,0)","v":"hist string"}]
[null,null,null,null,null,null,null,"MW","MW",null,"GJ/MWh",null,null,null,null,null,"%",null,"h/yr",null,"US$/MWh",null,"US$/kW-yr"]
[null,null,{"$f":"VLOOKUP(D166,NameConvs!$B$57:$E$69,4,FALSE)","v":"Liberia"},"LIB",null,null,null,null,{"$f":"SUM(I167:I170)","v":12.64},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T167:T170)","v":88.732799999999997}]
[null,"DIDO",{"$f":"VLOOKUP(LEFT(B167,2),NameConvs!$D$33:$F$172,lang+2,FALSE)&\" \"&F167","v":"Diesel Generators ODS"},{"$f":"D166&E167","v":"LIBEPODSEXDI"},{"$f":"\"EP\"&F167&\"EX\"&LEFT(B167,2)","v":"EPODSEXDI"},{"$f":"VLOOKUP(RIGHT(B167,LEN(B167)-2),NameConvs!$A$4:$C$14,3,FALSE)","v":"ODS"},null,{"$f":"SUMIF($B$149:$B$162,$B167,$H$149:$H$162)","v":12.64},{"$f":"SUMIF($B$149:$B$162,$B167,$I$149:$I$162)","v":12.64},null,{"$f":"SUMPRODUCT(--($B$149:$B$162=$B167),$I$149:$I$162,K$149:K$162)/SUMPRODUCT(--($B$149:$B$162=$B167),$I$149:$I$162)","v":11.799999999999999},null,null,{"$f":"IF(VLOOKUP(B167,$B$149:$N$162,N$5,FALSE)=\"VS\",\"\",VLOOKUP(B167,$B$149:$N$162,N$5,FALSE))","v":""},null,null,{"$f":"SUMPRODUCT(--($B$149:$B$162=$B167),$I$149:$I$162,Q$149:Q$162)/SUMPRODUCT(--($B$149:$B$162=$B167),$I$149:$I$162)","v":0.10000000000000002},{"$f":"S167/8760","v":0.1095890410958904},{"$f":"SUMPRODUCT(--($B$149:$B$162=$B167),$I$149:$I$162,S$149:S$162)/SUMPRODUCT(--($B$149:$B$162=$B167),$I$149:$I$162)","v":959.99999999999989},{"$f":"(1-Q167)*(1-R167)*I167*8.76","v":88.732799999999997},{"$f":"SUMPRODUCT(--($B$149:$B$162=$B167),$I$149:$I$162,U$149:U$162)/SUMPRODUCT(--($B$149:$B$162=$B167),$I$149:$I$162)","v":10},null,null," ",{"$f":"Z167&AA167&AB167&AC167&AD167&AE167&AF167&AG167&AH167&AI167&AJ167&AK167&AL167&AM167&AN167&AO167&AP167&AQ167&AR167&AS167&AT167&AU167&AV167&AW167&AX167&AY167&AZ167&BA167&BB167&BC167&BD167&BE167&BF167&BG167&BH167&BI167&BJ167&BK167&BL167&BM167&BN167&BO167&BP167&BQ167&BR167&BS167&BT167&BU167&BV167&BW167&BX167","v":"2006 2 2007 0.64 2008 7 2010 3 "},{"$f":"IF(SUMIF($A$149:$A$162,Z$7&$B167,$I$149:$I$162)=0,\"\",Z$7&\" \"&SUMIF($A$149:$A$162,Z$7&$B167,$I$149:$I$162)&\" \")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUMIF($A$149:$A$162,BF$7&$B167,$I$149:$I$162)=0,\"\",BF$7&\" \"&SUMIF($A$149:$A$162,BF$7&$B167,$I$149:$I$162)&\" \")","v":""},"","","","","","","","","","","","","","2006 2 ","2007 0.64 ","2008 7 ","","2010 3 "]
[]
[null,"Mali"]
[null,"MAL"]
[]
[null,null,"﻿",null,null,null,null,null,null,"1ère ",null,null,"Année ","Année ",null,null,null,null,null,null,null,null,"Coût ",null," "]
[null,null,null,null,null,"1er ","2e ",null,"Capacité ","conso. ",null,"2e conso. ","de mise ","de ",null,null,null,null,null,"Coûts ",null,null,"spéc. ",null," "]
[null,null,null,"N° ","Type ","combus ","combus ","Capacité ","disponibl ","spéc. ",null,"spéc. ","en ","déclasse ",null,"Indisp. ",null,"Indisp. ",null,"O&M ",null,"Coûts ","investiss ",null," "]
[null,null,"Nom de centrale ","unité ","unité ","tible ","tible ","installée ","e ","nette ",null,"nette ","service ","ment ","Statut ","fortuite ",null,"Planifiée ",null,"variables ",null,"O&M fixes ","ement ","Fabricant et modèle "," "]
[null,null,null,null,null,null,null,"[MW] ","[MW] ","[GJ/MWh] ",null,"[GJ/MWh] ",null,null,null,"[%] ",null,"[h/an] ",null,"[$/MWh] ",null,"[$/kW/an] ","[$/kW] "," "]
[{"$f":"M177&B177","v":"2000DIDO"},{"$f":"E177&F177","v":"DIDO"},"Balingué ",1,"DI","DO",null,6.25,6.25,9.4,{"$f":"IF(J177=\"VS\",IF(B177=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E177,VS!$D$5:$G$5)),J177)","v":9.4},null,2000,"VS","Existante ","VS",{"$f":"IF(P177=\"VS\",SUMIF(VS!$D$3:$G$3,$E177,VS!$D$7:$G$7),P177)","v":0.1},"VS",{"$f":"IF(R177=\"VS\",SUMIF(VS!$D$3:$G$3,$E177,VS!$D$8:$G$8),R177)","v":960},"VS",{"$f":"IF(T177=\"VS\",SUMIF(VS!$D$3:$G$3,$E177,VS!$D$9:$G$9),T177)","v":10},null,null,"MWM"," ‐BV 16 M 640 "," "]
["2000DIDO","DIDO","Balingué ",2,"DI","DO",null,6.25,6.25,9.4,{"$f":"IF(J178=\"VS\",IF(B178=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E178,VS!$D$5:$G$5)),J178)","v":9.4},null,2000,"VS","Existante ","VS",{"$f":"IF(P178=\"VS\",SUMIF(VS!$D$3:$G$3,$E178,VS!$D$7:$G$7),P178)","v":0.1},"VS",{"$f":"IF(R178=\"VS\",SUMIF(VS!$D$3:$G$3,$E178,VS!$D$8:$G$8),R178)","v":960},"VS",{"$f":"IF(T178=\"VS\",SUMIF(VS!$D$3:$G$3,$E178,VS!$D$9:$G$9),T178)","v":10},null,null,"MWM"," ‐BV 16 M 640 "," "]
["2000DIDO","DIDO","Balingué ",3,"DI","DO",null,6.25,6.25,9.4,{"$f":"IF(J179=\"VS\",IF(B179=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E179,VS!$D$5:$G$5)),J179)","v":9.4},null,2000,"VS","Existante ","VS",{"$f":"IF(P179=\"VS\",SUMIF(VS!$D$3:$G$3,$E179,VS!$D$7:$G$7),P179)","v":0.1},"VS",{"$f":"IF(R179=\"VS\",SUMIF(VS!$D$3:$G$3,$E179,VS!$D$8:$G$8),R179)","v":960},"VS",{"$f":"IF(T179=\"VS\",SUMIF(VS!$D$3:$G$3,$E179,VS!$D$9:$G$9),T179)","v":10},null,null,"MWM"," ‐BV 16 M 640 "," "]
["2001DIDO","DIDO","Balingué ",4,"DI","DO",null,4.9000000000000004,4.9000000000000004,9.4,{"$f":"IF(J180=\"VS\",IF(B180=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E180,VS!$D$5:$G$5)),J180)","v":9.4},null,2001,"VS","Existante ","VS",{"$f":"IF(P180=\"VS\",SUMIF(VS!$D$3:$G$3,$E180,VS!$D$7:$G$7),P180)","v":0.1},"VS",{"$f":"IF(R180=\"VS\",SUMIF(VS!$D$3:$G$3,$E180,VS!$D$8:$G$8),R180)","v":960},"VS",{"$f":"IF(T180=\"VS\",SUMIF(VS!$D$3:$G$3,$E180,VS!$D$9:$G$9),T180)","v":10},null,null,"MWM"," ‐BV 12 M 640 "," "]
["2007DIDO","DIDO","Balingué ",5,"DI","DO",null,2.2000000000000002,2.2000000000000002,9.4,{"$f":"IF(J181=\"VS\",IF(B181=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E181,VS!$D$5:$G$5)),J181)","v":9.4},null,2007,"VS","Existante ","VS",{"$f":"IF(P181=\"VS\",SUMIF(VS!$D$3:$G$3,$E181,VS!$D$7:$G$7),P181)","v":0.1},"VS",{"$f":"IF(R181=\"VS\",SUMIF(VS!$D$3:$G$3,$E181,VS!$D$8:$G$8),R181)","v":960},"VS",{"$f":"IF(T181=\"VS\",SUMIF(VS!$D$3:$G$3,$E181,VS!$D$9:$G$9),T181)","v":10},null,null,"20V4000G62 "," "]
["2007DIDO","DIDO","Balingué ",6,"DI","DO",null,2.2000000000000002,2.2000000000000002,9.4,{"$f":"IF(J182=\"VS\",IF(B182=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E182,VS!$D$5:$G$5)),J182)","v":9.4},null,2007,"VS","Existante ","VS",{"$f":"IF(P182=\"VS\",SUMIF(VS!$D$3:$G$3,$E182,VS!$D$7:$G$7),P182)","v":0.1},"VS",{"$f":"IF(R182=\"VS\",SUMIF(VS!$D$3:$G$3,$E182,VS!$D$8:$G$8),R182)","v":960},"VS",{"$f":"IF(T182=\"VS\",SUMIF(VS!$D$3:$G$3,$E182,VS!$D$9:$G$9),T182)","v":10},null,null,"20V4000G62 "," "]
["2007DIDO","DIDO","Balingué ",7,"DI","DO",null,2.2000000000000002,2.2000000000000002,9.4,{"$f":"IF(J183=\"VS\",IF(B183=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E183,VS!$D$5:$G$5)),J183)","v":9.4},null,2007,"VS","Existante ","VS",{"$f":"IF(P183=\"VS\",SUMIF(VS!$D$3:$G$3,$E183,VS!$D$7:$G$7),P183)","v":0.1},"VS",{"$f":"IF(R183=\"VS\",SUMIF(VS!$D$3:$G$3,$E183,VS!$D$8:$G$8),R183)","v":960},"VS",{"$f":"IF(T183=\"VS\",SUMIF(VS!$D$3:$G$3,$E183,VS!$D$9:$G$9),T183)","v":10},null,null,"20V4000G62 "," "]
["2007DIDO","DIDO","Balingué ",8,"DI","DO",null,2.2000000000000002,2.2000000000000002,9.4,{"$f":"IF(J184=\"VS\",IF(B184=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E184,VS!$D$5:$G$5)),J184)","v":9.4},null,2007,"VS","Existante ","VS",{"$f":"IF(P184=\"VS\",SUMIF(VS!$D$3:$G$3,$E184,VS!$D$7:$G$7),P184)","v":0.1},"VS",{"$f":"IF(R184=\"VS\",SUMIF(VS!$D$3:$G$3,$E184,VS!$D$8:$G$8),R184)","v":960},"VS",{"$f":"IF(T184=\"VS\",SUMIF(VS!$D$3:$G$3,$E184,VS!$D$9:$G$9),T184)","v":10},null,null,"20V4000G62 "," "]
["1999GTDO","GTDO","Darsalam TAC ",1,"GT","DO",null,24.6,20,15.6,{"$f":"IF(J185=\"VS\",IF(B185=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E185,VS!$D$5:$G$5)),J185)","v":15.6},null,1999,"VS","Existante ","VS",{"$f":"IF(P185=\"VS\",SUMIF(VS!$D$3:$G$3,$E185,VS!$D$7:$G$7),P185)","v":0.08},"VS",{"$f":"IF(R185=\"VS\",SUMIF(VS!$D$3:$G$3,$E185,VS!$D$8:$G$8),R185)","v":613},"VS",{"$f":"IF(T185=\"VS\",SUMIF(VS!$D$3:$G$3,$E185,VS!$D$9:$G$9),T185)","v":2.5},null,null,"Alstom Frame 5PA "," "]
["2007DIDO","DIDO","Darsalam ",8,"DI","DO",null,2.2000000000000002,2.2000000000000002,10,{"$f":"IF(J186=\"VS\",IF(B186=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E186,VS!$D$5:$G$5)),J186)","v":10},null,2007,"VS","Existante ","VS",{"$f":"IF(P186=\"VS\",SUMIF(VS!$D$3:$G$3,$E186,VS!$D$7:$G$7),P186)","v":0.1},"VS",{"$f":"IF(R186=\"VS\",SUMIF(VS!$D$3:$G$3,$E186,VS!$D$8:$G$8),R186)","v":960},"VS",{"$f":"IF(T186=\"VS\",SUMIF(VS!$D$3:$G$3,$E186,VS!$D$9:$G$9),T186)","v":10},null,null,"20V4000G62 "," "]
["2007DIDO","DIDO","Darsalam ",9,"DI","DO",null,2.2000000000000002,2.2000000000000002,10,{"$f":"IF(J187=\"VS\",IF(B187=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E187,VS!$D$5:$G$5)),J187)","v":10},null,2007,"VS","Existante ","VS",{"$f":"IF(P187=\"VS\",SUMIF(VS!$D$3:$G$3,$E187,VS!$D$7:$G$7),P187)","v":0.1},"VS",{"$f":"IF(R187=\"VS\",SUMIF(VS!$D$3:$G$3,$E187,VS!$D$8:$G$8),R187)","v":960},"VS",{"$f":"IF(T187=\"VS\",SUMIF(VS!$D$3:$G$3,$E187,VS!$D$9:$G$9),T187)","v":10},null,null,"20V4000G62 "," "]
["2007DIDO","DIDO","Darsalam ",10,"DI","DO",null,2.2000000000000002,2.2000000000000002,10,{"$f":"IF(J188=\"VS\",IF(B188=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E188,VS!$D$5:$G$5)),J188)","v":10},null,2007,"VS","Existante ","VS",{"$f":"IF(P188=\"VS\",SUMIF(VS!$D$3:$G$3,$E188,VS!$D$7:$G$7),P188)","v":0.1},"VS",{"$f":"IF(R188=\"VS\",SUMIF(VS!$D$3:$G$3,$E188,VS!$D$8:$G$8),R188)","v":960},"VS",{"$f":"IF(T188=\"VS\",SUMIF(VS!$D$3:$G$3,$E188,VS!$D$9:$G$9),T188)","v":10},null,null,"20V4000G62 "," "]
["2007DIDO","DIDO","Darsalam ",11,"DI","DO",null,2.2000000000000002,2.2000000000000002,10,{"$f":"IF(J189=\"VS\",IF(B189=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E189,VS!$D$5:$G$5)),J189)","v":10},null,2007,"VS","Existante ","VS",{"$f":"IF(P189=\"VS\",SUMIF(VS!$D$3:$G$3,$E189,VS!$D$7:$G$7),P189)","v":0.1},"VS",{"$f":"IF(R189=\"VS\",SUMIF(VS!$D$3:$G$3,$E189,VS!$D$8:$G$8),R189)","v":960},"VS",{"$f":"IF(T189=\"VS\",SUMIF(VS!$D$3:$G$3,$E189,VS!$D$9:$G$9),T189)","v":10},null,null,"20V4000G62 "," "]
["2010DIDO","DIDO","Aggreko location ",null,"DI","DO",null,13,13,9.6,{"$f":"IF(J190=\"VS\",IF(B190=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E190,VS!$D$5:$G$5)),J190)","v":9.6},null,2010,2011,"Existante ","VS",{"$f":"IF(P190=\"VS\",SUMIF(VS!$D$3:$G$3,$E190,VS!$D$7:$G$7),P190)","v":0.1},"VS",{"$f":"IF(R190=\"VS\",SUMIF(VS!$D$3:$G$3,$E190,VS!$D$8:$G$8),R190)","v":960},"VS",{"$f":"IF(T190=\"VS\",SUMIF(VS!$D$3:$G$3,$E190,VS!$D$9:$G$9),T190)","v":10},null,null,null," "]
["2010DIHFO","DIHFO","Sopam BOT ",1,"DI","HFO","DO",11.5,11.5,9.4,{"$f":"IF(J191=\"VS\",IF(B191=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E191,VS!$D$5:$G$5)),J191)","v":9.4},9.4,2010,"VS","Existante ","VS",{"$f":"IF(P191=\"VS\",SUMIF(VS!$D$3:$G$3,$E191,VS!$D$7:$G$7),P191)","v":0.1},"VS",{"$f":"IF(R191=\"VS\",SUMIF(VS!$D$3:$G$3,$E191,VS!$D$8:$G$8),R191)","v":960},"VS",{"$f":"IF(T191=\"VS\",SUMIF(VS!$D$3:$G$3,$E191,VS!$D$9:$G$9),T191)","v":10},null,null,null," "]
["2010DIHFO","DIHFO","Sopam BOT ",2,"DI","HFO","DO",11.5,11.5,9.4,{"$f":"IF(J192=\"VS\",IF(B192=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E192,VS!$D$5:$G$5)),J192)","v":9.4},9.4,2010,"VS","Existante ","VS",{"$f":"IF(P192=\"VS\",SUMIF(VS!$D$3:$G$3,$E192,VS!$D$7:$G$7),P192)","v":0.1},"VS",{"$f":"IF(R192=\"VS\",SUMIF(VS!$D$3:$G$3,$E192,VS!$D$8:$G$8),R192)","v":960},"VS",{"$f":"IF(T192=\"VS\",SUMIF(VS!$D$3:$G$3,$E192,VS!$D$9:$G$9),T192)","v":10},null,null,null," "]
["2010DIHFO","DIHFO","Sopam BOT ",3,"DI","HFO","DO",11.5,11.5,9.4,{"$f":"IF(J193=\"VS\",IF(B193=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E193,VS!$D$5:$G$5)),J193)","v":9.4},9.4,2010,"VS","Existante ","VS",{"$f":"IF(P193=\"VS\",SUMIF(VS!$D$3:$G$3,$E193,VS!$D$7:$G$7),P193)","v":0.1},"VS",{"$f":"IF(R193=\"VS\",SUMIF(VS!$D$3:$G$3,$E193,VS!$D$8:$G$8),R193)","v":960},"VS",{"$f":"IF(T193=\"VS\",SUMIF(VS!$D$3:$G$3,$E193,VS!$D$9:$G$9),T193)","v":10},null,null,null," "]
["2010DIHFO","DIHFO","Sopam BOT ",4,"DI","HFO","DO",11.5,11.5,9.4,{"$f":"IF(J194=\"VS\",IF(B194=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E194,VS!$D$5:$G$5)),J194)","v":9.4},9.4,2010,"VS","Existante ","VS",{"$f":"IF(P194=\"VS\",SUMIF(VS!$D$3:$G$3,$E194,VS!$D$7:$G$7),P194)","v":0.1},"VS",{"$f":"IF(R194=\"VS\",SUMIF(VS!$D$3:$G$3,$E194,VS!$D$8:$G$8),R194)","v":960},"VS",{"$f":"IF(T194=\"VS\",SUMIF(VS!$D$3:$G$3,$E194,VS!$D$9:$G$9),T194)","v":10},null,null,null," "]
["2010DIHFO","DIHFO","Sopam BOT ",5,"DI","HFO","DO",11.5,11.5,9.4,{"$f":"IF(J195=\"VS\",IF(B195=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E195,VS!$D$5:$G$5)),J195)","v":9.4},9.4,2010,"VS","Existante ","VS",{"$f":"IF(P195=\"VS\",SUMIF(VS!$D$3:$G$3,$E195,VS!$D$7:$G$7),P195)","v":0.1},"VS",{"$f":"IF(R195=\"VS\",SUMIF(VS!$D$3:$G$3,$E195,VS!$D$8:$G$8),R195)","v":960},"VS",{"$f":"IF(T195=\"VS\",SUMIF(VS!$D$3:$G$3,$E195,VS!$D$9:$G$9),T195)","v":10},null,null,null," "]
["2005DIDO","DIDO","NIONO (CI) ",null,"DI","DO",null,2.6,2.6,12,{"$f":"IF(J196=\"VS\",IF(B196=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E196,VS!$D$5:$G$5)),J196)","v":12},null,2005,"VS","Existante ","VS",{"$f":"IF(P196=\"VS\",SUMIF(VS!$D$3:$G$3,$E196,VS!$D$7:$G$7),P196)","v":0.1},"VS",{"$f":"IF(R196=\"VS\",SUMIF(VS!$D$3:$G$3,$E196,VS!$D$8:$G$8),R196)","v":960},"VS",{"$f":"IF(T196=\"VS\",SUMIF(VS!$D$3:$G$3,$E196,VS!$D$9:$G$9),T196)","v":10},null,null,null," "]
[]
[null,null,{"$f":"OFFSET(C$1,lang,0)","v":"Name of Station"},{"$f":"OFFSET(D$1,lang,0)","v":"MESSAGE Name with Country Prefix"},{"$f":"OFFSET(E$1,lang,0)","v":"MESSAGE Name"},{"$f":"OFFSET(F$1,lang,0)","v":"Fuel"},null,{"$f":"OFFSET(H$1,lang,0)","v":"Plant Capacity"},{"$f":"OFFSET(I$1,lang,0)","v":"Available Capacity"},null,{"$f":"OFFSET(K$1,lang,0)","v":"Heat Rate"},null,null,{"$f":"OFFSET(N$1,lang,0)","v":"Decomissioning year"},null,null,{"$f":"OFFSET(Q$1,lang,0)","v":"Forced Outage"},null,{"$f":"OFFSET(S$1,lang,0)","v":"Planned outage"},null,{"$f":"OFFSET(U$1,lang,0)","v":"Variable O&M"},null,{"$f":"OFFSET(W$1,lang,0)","v":"Fixed O&M"},null,{"$f":"OFFSET(Y$1,lang,0)","v":"hist string"}]
[null,null,null,null,null,null,null,"MW","MW",null,"GJ/MWh",null,null,null,null,null,"%",null,"h/yr",null,"US$/MWh",null,"US$/kW-yr"]
[null,null,{"$f":"VLOOKUP(D200,NameConvs!$B$57:$E$69,4,FALSE)","v":"Mali"},"MAL",null,null,null,null,{"$f":"SUM(I201:I204)","v":134.35000000000002},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T201:T204)","v":952.64179999999999}]
[null,"DIDO",{"$f":"VLOOKUP(LEFT(B201,2),NameConvs!$D$33:$F$206,lang+2,FALSE)&\" \"&F201","v":"Diesel Generators ODS"},{"$f":"D$200&E201","v":"MALEPODSEXDI"},{"$f":"\"EP\"&F201&\"EX\"&LEFT(B201,2)","v":"EPODSEXDI"},{"$f":"VLOOKUP(RIGHT(B201,LEN(B201)-2),NameConvs!$A$4:$C$14,3,FALSE)","v":"ODS"},null,{"$f":"SUMIF($B$177:$B$196,$B201,$H$177:$H$196)","v":56.850000000000009},{"$f":"SUMIF($B$177:$B$196,$B201,$I$177:$I$196)","v":56.850000000000009},null,{"$f":"SUMPRODUCT(--($B$177:$B$196=$B201),$I$177:$I$196,K$177:K$196)/SUMPRODUCT(--($B$177:$B$196=$B201),$I$177:$I$196)","v":9.6575197889182061},null,null,{"$f":"IF(VLOOKUP(B201,$B$177:$N$196,N$5,FALSE)=\"VS\",\"\",VLOOKUP(B201,$B$177:$N$196,N$5,FALSE))","v":""},null,null,{"$f":"SUMPRODUCT(--($B$177:$B$196=$B201),$I$177:$I$196,Q$177:Q$196)/SUMPRODUCT(--($B$177:$B$196=$B201),$I$177:$I$196)","v":0.1},{"$f":"S201/8760","v":0.1095890410958904},{"$f":"SUMPRODUCT(--($B$177:$B$196=$B201),$I$177:$I$196,S$177:S$196)/SUMPRODUCT(--($B$177:$B$196=$B201),$I$177:$I$196)","v":959.99999999999989},{"$f":"(1-Q201)*(1-R201)*I201*8.76","v":399.08700000000005},{"$f":"SUMPRODUCT(--($B$177:$B$196=$B201),$I$177:$I$196,U$177:U$196)/SUMPRODUCT(--($B$177:$B$196=$B201),$I$177:$I$196)","v":9.9999999999999982},null,null," ",{"$f":"Z201&AA201&AB201&AC201&AD201&AE201&AF201&AG201&AH201&AI201&AJ201&AK201&AL201&AM201&AN201&AO201&AP201&AQ201&AR201&AS201&AT201&AU201&AV201&AW201&AX201&AY201&AZ201&BA201&BB201&BC201&BD201&BE201&BF201&BG201&BH201&BI201&BJ201&BK201&BL201&BM201&BN201&BO201&BP201&BQ201&BR201&BS201&BT201&BU201&BV201&BW201&BX201","v":"2000 18.75 2001 4.9 2005 2.6 2007 17.6 2010 13 "},{"$f":"IF(SUMIF($A$177:$A$196,Z$7&$B201,$I$177:$I$196)=0,\"\",Z$7&\" \"&SUMIF($A$177:$A$196,Z$7&$B201,$I$177:$I$196)&\" \")","v":""},"","","","","","","","","",{"$f":"IF(SUMIF($A$177:$A$196,AJ$7&$B201,$I$177:$I$196)=0,\"\",AJ$7&\" \"&SUMIF($A$177:$A$196,AJ$7&$B201,$I$177:$I$196)&\" \")","v":""},"","","","","","","","","",{"$f":"IF(SUMIF($A$177:$A$196,AT$7&$B201,$I$177:$I$196)=0,\"\",AT$7&\" \"&SUMIF($A$177:$A$196,AT$7&$B201,$I$177:$I$196)&\" \")","v":""},"","","","","","","","","",{"$f":"IF(SUMIF($A$177:$A$196,BD$7&$B201,$I$177:$I$196)=0,\"\",BD$7&\" \"&SUMIF($A$177:$A$196,BD$7&$B201,$I$177:$I$196)&\" \")","v":""},"","","","","","","","","",{"$f":"IF(SUMIF($A$177:$A$196,BN$7&$B201,$I$177:$I$196)=0,\"\",BN$7&\" \"&SUMIF($A$177:$A$196,BN$7&$B201,$I$177:$I$196)&\" \")","v":"2000 18.75 "},"2001 4.9 ","","","","2005 2.6 ","","2007 17.6 ","","","2010 13 "]
[null,"GTDO",{"$f":"VLOOKUP(LEFT(B202,2),NameConvs!$D$33:$F$206,lang+2,FALSE)&\" \"&F202","v":"Gas Turbine ODS"},{"$f":"D$200&E202","v":"MALEPODSEXGT"},{"$f":"\"EP\"&F202&\"EX\"&LEFT(B202,2)","v":"EPODSEXGT"},{"$f":"VLOOKUP(RIGHT(B202,LEN(B202)-2),NameConvs!$A$4:$C$14,3,FALSE)","v":"ODS"},null,{"$f":"SUMIF($B$177:$B$196,$B202,$H$177:$H$196)","v":24.6},{"$f":"SUMIF($B$177:$B$196,$B202,$I$177:$I$196)","v":20},null,{"$f":"SUMPRODUCT(--($B$177:$B$196=$B202),$I$177:$I$196,K$177:K$196)/SUMPRODUCT(--($B$177:$B$196=$B202),$I$177:$I$196)","v":15.6},null,null,{"$f":"IF(VLOOKUP(B202,$B$177:$N$196,N$5,FALSE)=\"VS\",\"\",VLOOKUP(B202,$B$177:$N$196,N$5,FALSE))","v":""},null,null,{"$f":"SUMPRODUCT(--($B$177:$B$196=$B202),$I$177:$I$196,Q$177:Q$196)/SUMPRODUCT(--($B$177:$B$196=$B202),$I$177:$I$196)","v":0.08},{"$f":"S202/8760","v":6.9977168949771684E-2},{"$f":"SUMPRODUCT(--($B$177:$B$196=$B202),$I$177:$I$196,S$177:S$196)/SUMPRODUCT(--($B$177:$B$196=$B202),$I$177:$I$196)","v":613},{"$f":"(1-Q202)*(1-R202)*I202*8.76","v":149.90479999999999},{"$f":"SUMPRODUCT(--($B$177:$B$196=$B202),$I$177:$I$196,U$177:U$196)/SUMPRODUCT(--($B$177:$B$196=$B202),$I$177:$I$196)","v":2.5},null,null," ",{"$f":"Z202&AA202&AB202&AC202&AD202&AE202&AF202&AG202&AH202&AI202&AJ202&AK202&AL202&AM202&AN202&AO202&AP202&AQ202&AR202&AS202&AT202&AU202&AV202&AW202&AX202&AY202&AZ202&BA202&BB202&BC202&BD202&BE202&BF202&BG202&BH202&BI202&BJ202&BK202&BL202&BM202&BN202&BO202&BP202&BQ202&BR202&BS202&BT202&BU202&BV202&BW202&BX202","v":"1999 20 "},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","1999 20 ","","","","","","","","","","",""]
[null,"DIHFO",{"$f":"VLOOKUP(LEFT(B203,2),NameConvs!$D$33:$F$206,lang+2,FALSE)&\" \"&F203","v":"Diesel Generators OHF"},{"$f":"D$200&E203","v":"MALEPOHFEXDI"},{"$f":"\"EP\"&F203&\"EX\"&LEFT(B203,2)","v":"EPOHFEXDI"},{"$f":"VLOOKUP(RIGHT(B203,LEN(B203)-2),NameConvs!$A$4:$C$14,3,FALSE)","v":"OHF"},null,{"$f":"SUMIF($B$177:$B$196,$B203,$H$177:$H$196)","v":57.5},{"$f":"SUMIF($B$177:$B$196,$B203,$I$177:$I$196)","v":57.5},null,{"$f":"SUMPRODUCT(--($B$177:$B$196=$B203),$I$177:$I$196,K$177:K$196)/SUMPRODUCT(--($B$177:$B$196=$B203),$I$177:$I$196)","v":9.4},null,null,{"$f":"IF(VLOOKUP(B203,$B$177:$N$196,N$5,FALSE)=\"VS\",\"\",VLOOKUP(B203,$B$177:$N$196,N$5,FALSE))","v":""},null,null,{"$f":"SUMPRODUCT(--($B$177:$B$196=$B203),$I$177:$I$196,Q$177:Q$196)/SUMPRODUCT(--($B$177:$B$196=$B203),$I$177:$I$196)","v":0.10000000000000002},{"$f":"S203/8760","v":0.1095890410958904},{"$f":"SUMPRODUCT(--($B$177:$B$196=$B203),$I$177:$I$196,S$177:S$196)/SUMPRODUCT(--($B$177:$B$196=$B203),$I$177:$I$196)","v":960},{"$f":"(1-Q203)*(1-R203)*I203*8.76","v":403.65},{"$f":"SUMPRODUCT(--($B$177:$B$196=$B203),$I$177:$I$196,U$177:U$196)/SUMPRODUCT(--($B$177:$B$196=$B203),$I$177:$I$196)","v":10},null,null," ",{"$f":"Z203&AA203&AB203&AC203&AD203&AE203&AF203&AG203&AH203&AI203&AJ203&AK203&AL203&AM203&AN203&AO203&AP203&AQ203&AR203&AS203&AT203&AU203&AV203&AW203&AX203&AY203&AZ203&BA203&BB203&BC203&BD203&BE203&BF203&BG203&BH203&BI203&BJ203&BK203&BL203&BM203&BN203&BO203&BP203&BQ203&BR203&BS203&BT203&BU203&BV203&BW203&BX203","v":"2010 57.5 "},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","2010 57.5 "]
[]
[null,"Cote d'Ivoire"]
[null,"CIV"]
[]
[]
[null,null,"﻿",null,null,null,null,null,null,"1ère ",null,null,"Année ","Année ",null,null,null,null,null,null,null,null,"Coût ",null," "]
[null,null,null,null,null,"1er ","2e ",null,"Capacité ","conso. ",null,"2e conso. ","de mise ","de ",null,"Indisp. ",null,null,null,"Coûts ",null,null,"spéc. ",null," "]
[null,null,null,"N° ","Type ","combust ","combusti ","Capacité ","disponibl ","spéc. ",null,"spéc. ","en ","déclasse ",null,"fortuit ",null,"Indisp. ",null,"O&M ",null,"Coûts ","investiss ","Fabricant et "," "]
[null,null,"Nom de centrale ","unité ","unité ","ible ","ble ","installée ","e ","nette ",null,"nette ","service ","ment ","Statut ","e ",null,"Planifiée ",null,"variables ",null,"O&M fixes ","ement ","modèle "," "]
[null,null,null,null,null,null,null,"[MW] ","[MW] ","[GJ/MWh] ",null,"[GJ/MWh] ",null,null,null,"[%] ",null,"[h/an] ",null,"[$/MWh] ",null,"[$/kW/an] ","[$/kW] "," "]
[{"$f":"M214&B214","v":"2000GTAzito"},"GTAzito","Azito ",1,"GT","NG","DO",148,146,11.4,{"$f":"IF(J214=\"VS\",IF(B214=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E214,VS!$D$5:$G$5)),J214)","v":11.4},12.5,2000,2013,"Existante ",0.05,{"$f":"IF(P214=\"VS\",SUMIF(VS!$D$3:$G$3,$E214,VS!$D$7:$G$7),P214)","v":0.05},752,{"$f":"IF(R214=\"VS\",SUMIF(VS!$D$3:$G$3,$E214,VS!$D$8:$G$8),R214)","v":752},"VS",{"$f":"IF(T214=\"VS\",SUMIF(VS!$D$3:$G$3,$E214,VS!$D$9:$G$9),T214)","v":2.5},null,null,"ABB GT13E2 "," "]
["2000GTAzito","GTAzito","Azito ",2,"GT","NG","DO",148,144,11.4,{"$f":"IF(J215=\"VS\",IF(B215=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E215,VS!$D$5:$G$5)),J215)","v":11.4},12.5,2000,2013,"Existante ",0.05,{"$f":"IF(P215=\"VS\",SUMIF(VS!$D$3:$G$3,$E215,VS!$D$7:$G$7),P215)","v":0.05},616,{"$f":"IF(R215=\"VS\",SUMIF(VS!$D$3:$G$3,$E215,VS!$D$8:$G$8),R215)","v":616},"VS",{"$f":"IF(T215=\"VS\",SUMIF(VS!$D$3:$G$3,$E215,VS!$D$9:$G$9),T215)","v":2.5},null,null,"ABB GT13E2 "," "]
["1990GTVridi","GTVridi","Vridi 1 (TAG 5000) ",1,"GT","NG","HVO/DO",23.9,21,14.4,{"$f":"IF(J216=\"VS\",IF(B216=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E216,VS!$D$5:$G$5)),J216)","v":14.4},15.1,1990,"VS","Existante ",0.03,{"$f":"IF(P216=\"VS\",SUMIF(VS!$D$3:$G$3,$E216,VS!$D$7:$G$7),P216)","v":0.03},752,{"$f":"IF(R216=\"VS\",SUMIF(VS!$D$3:$G$3,$E216,VS!$D$8:$G$8),R216)","v":752},"VS",{"$f":"IF(T216=\"VS\",SUMIF(VS!$D$3:$G$3,$E216,VS!$D$9:$G$9),T216)","v":2.5},null,null,"TAG 5000 "," "]
["1990GTVridi","GTVridi","Vridi 1 (TAG 5000) ",2,"GT","NG","HVO/DO",23.9,21,14.4,{"$f":"IF(J217=\"VS\",IF(B217=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E217,VS!$D$5:$G$5)),J217)","v":14.4},15.1,1990,"VS","Existante ",0.03,{"$f":"IF(P217=\"VS\",SUMIF(VS!$D$3:$G$3,$E217,VS!$D$7:$G$7),P217)","v":0.03},512,{"$f":"IF(R217=\"VS\",SUMIF(VS!$D$3:$G$3,$E217,VS!$D$8:$G$8),R217)","v":512},"VS",{"$f":"IF(T217=\"VS\",SUMIF(VS!$D$3:$G$3,$E217,VS!$D$9:$G$9),T217)","v":2.5},null,null,"TAG 5000 "," "]
["1990GTVridi","GTVridi","Vridi 1 (TAG 5000) ",3,"GT","NG","HVO/DO",23.9,21,14.4,{"$f":"IF(J218=\"VS\",IF(B218=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E218,VS!$D$5:$G$5)),J218)","v":14.4},15.1,1990,"VS","Existante ",0.03,{"$f":"IF(P218=\"VS\",SUMIF(VS!$D$3:$G$3,$E218,VS!$D$7:$G$7),P218)","v":0.03},693,{"$f":"IF(R218=\"VS\",SUMIF(VS!$D$3:$G$3,$E218,VS!$D$8:$G$8),R218)","v":693},"VS",{"$f":"IF(T218=\"VS\",SUMIF(VS!$D$3:$G$3,$E218,VS!$D$9:$G$9),T218)","v":2.5},null,null,"TAG 5000 "," "]
["1990GTVridi","GTVridi","Vridi 1 (TAG 5000) ",4,"GT","NG","HVO/DO",23.9,21,14.4,{"$f":"IF(J219=\"VS\",IF(B219=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E219,VS!$D$5:$G$5)),J219)","v":14.4},15.1,1990,"VS","Existante ",0.03,{"$f":"IF(P219=\"VS\",SUMIF(VS!$D$3:$G$3,$E219,VS!$D$7:$G$7),P219)","v":0.03},816,{"$f":"IF(R219=\"VS\",SUMIF(VS!$D$3:$G$3,$E219,VS!$D$8:$G$8),R219)","v":816},"VS",{"$f":"IF(T219=\"VS\",SUMIF(VS!$D$3:$G$3,$E219,VS!$D$9:$G$9),T219)","v":2.5},null,null,"TAG 5000 "," "]
["1995GTC1prel","GTC1prel","Vridi 2 (CIPREL) ",5,"GT","NG","HVO/DO",34.5,33,12.1,{"$f":"IF(J220=\"VS\",IF(B220=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E220,VS!$D$5:$G$5)),J220)","v":12.1},13.9,1995,"VS","Existante ",0.05,{"$f":"IF(P220=\"VS\",SUMIF(VS!$D$3:$G$3,$E220,VS!$D$7:$G$7),P220)","v":0.05},600,{"$f":"IF(R220=\"VS\",SUMIF(VS!$D$3:$G$3,$E220,VS!$D$8:$G$8),R220)","v":600},"VS",{"$f":"IF(T220=\"VS\",SUMIF(VS!$D$3:$G$3,$E220,VS!$D$9:$G$9),T220)","v":2.5},null,null,"TAG 6000 "," "]
["1995GTC1prel","GTC1prel","Vridi 2 (CIPREL) ",6,"GT","NG","HVO/DO",34.5,33,12.1,{"$f":"IF(J221=\"VS\",IF(B221=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E221,VS!$D$5:$G$5)),J221)","v":12.1},13.9,1995,"VS","Existante ",0.05,{"$f":"IF(P221=\"VS\",SUMIF(VS!$D$3:$G$3,$E221,VS!$D$7:$G$7),P221)","v":0.05},624,{"$f":"IF(R221=\"VS\",SUMIF(VS!$D$3:$G$3,$E221,VS!$D$8:$G$8),R221)","v":624},"VS",{"$f":"IF(T221=\"VS\",SUMIF(VS!$D$3:$G$3,$E221,VS!$D$9:$G$9),T221)","v":2.5},null,null,"TAG 6000 "," "]
["1995GTC1prel","GTC1prel","Vridi 2 (CIPREL) ",7,"GT","NG","HVO/DO",34.5,33,12.1,{"$f":"IF(J222=\"VS\",IF(B222=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E222,VS!$D$5:$G$5)),J222)","v":12.1},13.9,1995,"VS","Existante ",0.05,{"$f":"IF(P222=\"VS\",SUMIF(VS!$D$3:$G$3,$E222,VS!$D$7:$G$7),P222)","v":0.05},610,{"$f":"IF(R222=\"VS\",SUMIF(VS!$D$3:$G$3,$E222,VS!$D$8:$G$8),R222)","v":610},"VS",{"$f":"IF(T222=\"VS\",SUMIF(VS!$D$3:$G$3,$E222,VS!$D$9:$G$9),T222)","v":2.5},null,null,"TAG 6000 "," "]
["1997GTC1prel","GTC1prel","Vridi 2 (CIPREL) ",8,"GT","NG","HVO/DO",111,111,12.1,{"$f":"IF(J223=\"VS\",IF(B223=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E223,VS!$D$5:$G$5)),J223)","v":12.1},13.9,1997,"VS","Existante ",0.05,{"$f":"IF(P223=\"VS\",SUMIF(VS!$D$3:$G$3,$E223,VS!$D$7:$G$7),P223)","v":0.05},661,{"$f":"IF(R223=\"VS\",SUMIF(VS!$D$3:$G$3,$E223,VS!$D$8:$G$8),R223)","v":661},"VS",{"$f":"IF(T223=\"VS\",SUMIF(VS!$D$3:$G$3,$E223,VS!$D$9:$G$9),T223)","v":2.5},null,null,"TAG 9001E "," "]
["2010GTC3prel","GTC3prel","Vridi 2 (CIPREL) ",9,"GT","NG","HVO/DO",111,111,12.1,{"$f":"IF(J224=\"VS\",IF(B224=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E224,VS!$D$5:$G$5)),J224)","v":12.1},13.9,2010,"VS","Existante ",0.05,{"$f":"IF(P224=\"VS\",SUMIF(VS!$D$3:$G$3,$E224,VS!$D$7:$G$7),P224)","v":0.05},636,{"$f":"IF(R224=\"VS\",SUMIF(VS!$D$3:$G$3,$E224,VS!$D$8:$G$8),R224)","v":636},"VS",{"$f":"IF(T224=\"VS\",SUMIF(VS!$D$3:$G$3,$E224,VS!$D$9:$G$9),T224)","v":2.5},null,null,"TAG 9001E "," "]
["2010GTAggreko","GTAggreko","Aggreko ",1,"GT","NG","DO",40,40,12.1,{"$f":"IF(J225=\"VS\",IF(B225=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E225,VS!$D$5:$G$5)),J225)","v":12.1},13.9,2010,2013,"Existante ",0.05,{"$f":"IF(P225=\"VS\",SUMIF(VS!$D$3:$G$3,$E225,VS!$D$7:$G$7),P225)","v":0.05},626,{"$f":"IF(R225=\"VS\",SUMIF(VS!$D$3:$G$3,$E225,VS!$D$8:$G$8),R225)","v":626},"VS",{"$f":"IF(T225=\"VS\",SUMIF(VS!$D$3:$G$3,$E225,VS!$D$9:$G$9),T225)","v":2.5},null,null,null," "]
["2010GTAggreko","GTAggreko","Aggreko ",2,"GT","NG","DO",30,30,12.1,{"$f":"IF(J226=\"VS\",IF(B226=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E226,VS!$D$5:$G$5)),J226)","v":12.1},13.9,2010,null,"Existante ",0.05,{"$f":"IF(P226=\"VS\",SUMIF(VS!$D$3:$G$3,$E226,VS!$D$7:$G$7),P226)","v":0.05},626,{"$f":"IF(R226=\"VS\",SUMIF(VS!$D$3:$G$3,$E226,VS!$D$8:$G$8),R226)","v":626},"VS",{"$f":"IF(T226=\"VS\",SUMIF(VS!$D$3:$G$3,$E226,VS!$D$9:$G$9),T226)","v":2.5},null,null,null," "]
[]
[null,null,{"$f":"OFFSET(C$1,lang,0)","v":"Name of Station"},{"$f":"OFFSET(D$1,lang,0)","v":"MESSAGE Name with Country Prefix"},{"$f":"OFFSET(E$1,lang,0)","v":"MESSAGE Name"},{"$f":"OFFSET(F$1,lang,0)","v":"Fuel"},null,{"$f":"OFFSET(H$1,lang,0)","v":"Plant Capacity"},{"$f":"OFFSET(I$1,lang,0)","v":"Available Capacity"},null,{"$f":"OFFSET(K$1,lang,0)","v":"Heat Rate"},null,null,{"$f":"OFFSET(N$1,lang,0)","v":"Decomissioning year"},null,null,{"$f":"OFFSET(Q$1,lang,0)","v":"Forced Outage"},null,{"$f":"OFFSET(S$1,lang,0)","v":"Planned outage"},null,{"$f":"OFFSET(U$1,lang,0)","v":"Variable O&M"},null,{"$f":"OFFSET(W$1,lang,0)","v":"Fixed O&M"},null,{"$f":"OFFSET(Y$1,lang,0)","v":"hist string"}]
[null,null,null,null,null,null,null,"MW","MW",null,"GJ/MWh",null,null,null,null,null,"%",null,"h/yr",null,"US$/MWh",null,"US$/kW-yr"]
[null,null,{"$f":"VLOOKUP(D230,NameConvs!$B$57:$E$69,4,FALSE)","v":"Cote d'Ivoire"},"CIV",null,null,null,null,{"$f":"SUM(I231:I238)","v":765},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T231:T238)","v":5900.0960399999994}]
[null,"GTAzito","Gas Turbine GAS",{"$f":"D230&E231","v":"CIVEPGASEXGTAz"},{"$f":"\"EP\"&F231&\"EX\"&LEFT(B231,4)","v":"EPGASEXGTAz"},"GAS",null,{"$f":"SUMIF($B$214:$B$226,$B231,$H$214:$H$226)","v":296},{"$f":"SUMIF($B$214:$B$226,$B231,$I$214:$I$226)","v":290},null,{"$f":"SUMPRODUCT(--($B$214:$B$226=$B231),$I$214:$I$226,K$214:K$226)/SUMPRODUCT(--($B$214:$B$226=$B231),$I$214:$I$226)","v":11.4},null,null,{"$f":"IF(VLOOKUP(B231,$B$214:$N$226,N$5,FALSE)=\"VS\",\"\",VLOOKUP(B231,$B$214:$N$226,N$5,FALSE))","v":2013},null,null,{"$f":"SUMPRODUCT(--($B$214:$B$226=$B231),$I$214:$I$226,Q$214:Q$226)/SUMPRODUCT(--($B$214:$B$226=$B231),$I$214:$I$226)","v":0.05},{"$f":"S231/8760","v":7.8135726657219337E-2},{"$f":"SUMPRODUCT(--($B$214:$B$226=$B231),$I$214:$I$226,S$214:S$226)/SUMPRODUCT(--($B$214:$B$226=$B231),$I$214:$I$226)","v":684.46896551724137},{"$f":"(1-Q231)*(1-R231)*I231*8.76","v":2224.8087999999998},{"$f":"SUMPRODUCT(--($B$214:$B$226=$B231),$I$214:$I$226,U$214:U$226)/SUMPRODUCT(--($B$214:$B$226=$B231),$I$214:$I$226)","v":2.5},null,null," ",{"$f":"Z231&AA231&AB231&AC231&AD231&AE231&AF231&AG231&AH231&AI231&AJ231&AK231&AL231&AM231&AN231&AO231&AP231&AQ231&AR231&AS231&AT231&AU231&AV231&AW231&AX231&AY231&AZ231&BA231&BB231&BC231&BD231&BE231&BF231&BG231&BH231&BI231&BJ231&BK231&BL231&BM231&BN231&BO231&BP231&BQ231&BR231&BS231&BT231&BU231&BV231&BW231&BX231","v":"2000 290 "},{"$f":"IF(SUMIF($A$214:$A$226,Z$7&$B231,$I$214:$I$226)=0,\"\",Z$7&\" \"&SUMIF($A$214:$A$226,Z$7&$B231,$I$214:$I$226)&\" \")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUMIF($A$214:$A$226,BF$7&$B231,$I$214:$I$226)=0,\"\",BF$7&\" \"&SUMIF($A$214:$A$226,BF$7&$B231,$I$214:$I$226)&\" \")","v":""},"","","","","","","","2000 290 ","","","","","","","","","",""]
[null,"GTVridi","Gas Turbine GAS",{"$f":"D230&E232","v":"CIVEPGASEXGTVr"},{"$f":"\"EP\"&F232&\"EX\"&LEFT(B232,4)","v":"EPGASEXGTVr"},"GAS",null,{"$f":"SUMIF($B$214:$B$226,$B232,$H$214:$H$226)","v":95.6},{"$f":"SUMIF($B$214:$B$226,$B232,$I$214:$I$226)","v":84},null,{"$f":"SUMPRODUCT(--($B$214:$B$226=$B232),$I$214:$I$226,K$214:K$226)/SUMPRODUCT(--($B$214:$B$226=$B232),$I$214:$I$226)","v":14.400000000000002},null,null,{"$f":"IF(VLOOKUP(B232,$B$214:$N$226,N$5,FALSE)=\"VS\",\"\",VLOOKUP(B232,$B$214:$N$226,N$5,FALSE))","v":""},null,null,{"$f":"SUMPRODUCT(--($B$214:$B$226=$B232),$I$214:$I$226,Q$214:Q$226)/SUMPRODUCT(--($B$214:$B$226=$B232),$I$214:$I$226)","v":0.03},{"$f":"S232/8760","v":7.9138127853881274E-2},{"$f":"SUMPRODUCT(--($B$214:$B$226=$B232),$I$214:$I$226,S$214:S$226)/SUMPRODUCT(--($B$214:$B$226=$B232),$I$214:$I$226)","v":693.25},{"$f":"(1-Q232)*(1-R232)*I232*8.76","v":657.27878999999996},{"$f":"SUMPRODUCT(--($B$214:$B$226=$B232),$I$214:$I$226,U$214:U$226)/SUMPRODUCT(--($B$214:$B$226=$B232),$I$214:$I$226)","v":2.5},null,null," ",{"$f":"Z232&AA232&AB232&AC232&AD232&AE232&AF232&AG232&AH232&AI232&AJ232&AK232&AL232&AM232&AN232&AO232&AP232&AQ232&AR232&AS232&AT232&AU232&AV232&AW232&AX232&AY232&AZ232&BA232&BB232&BC232&BD232&BE232&BF232&BG232&BH232&BI232&BJ232&BK232&BL232&BM232&BN232&BO232&BP232&BQ232&BR232&BS232&BT232&BU232&BV232&BW232&BX232","v":"1990 84 "},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","1990 84 ","","","","","","","","","","","","","","","","","","","",""]
[null,"GTC1prel","Gas Turbine GAS",{"$f":"$D$230&E233","v":"CIVEPGASEXGTC1"},{"$f":"\"EP\"&F233&\"EX\"&LEFT(B233,4)","v":"EPGASEXGTC1"},"GAS",null,{"$f":"SUMIF($B$214:$B$226,$B233,$H$214:$H$226)","v":214.5},{"$f":"SUMIF($B$214:$B$226,$B233,$I$214:$I$226)","v":210},null,{"$f":"SUMPRODUCT(--($B$214:$B$226=$B233),$I$214:$I$226,K$214:K$226)/SUMPRODUCT(--($B$214:$B$226=$B233),$I$214:$I$226)","v":12.1},null,null,{"$f":"IF(VLOOKUP(B233,$B$214:$N$226,N$5,FALSE)=\"VS\",\"\",VLOOKUP(B233,$B$214:$N$226,N$5,FALSE))","v":""},null,null,{"$f":"SUMPRODUCT(--($B$214:$B$226=$B233),$I$214:$I$226,Q$214:Q$226)/SUMPRODUCT(--($B$214:$B$226=$B233),$I$214:$I$226)","v":0.05},{"$f":"S233/8760","v":7.2783757338551858E-2},{"$f":"SUMPRODUCT(--($B$214:$B$226=$B233),$I$214:$I$226,S$214:S$226)/SUMPRODUCT(--($B$214:$B$226=$B233),$I$214:$I$226)","v":637.58571428571429},{"$f":"(1-Q233)*(1-R233)*I233*8.76","v":1620.4216499999998},{"$f":"SUMPRODUCT(--($B$214:$B$226=$B233),$I$214:$I$226,U$214:U$226)/SUMPRODUCT(--($B$214:$B$226=$B233),$I$214:$I$226)","v":2.5},null,null," ",{"$f":"Z233&AA233&AB233&AC233&AD233&AE233&AF233&AG233&AH233&AI233&AJ233&AK233&AL233&AM233&AN233&AO233&AP233&AQ233&AR233&AS233&AT233&AU233&AV233&AW233&AX233&AY233&AZ233&BA233&BB233&BC233&BD233&BE233&BF233&BG233&BH233&BI233&BJ233&BK233&BL233&BM233&BN233&BO233&BP233&BQ233&BR233&BS233&BT233&BU233&BV233&BW233&BX233","v":"1995 99 1997 111 "},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","1995 99 ","","1997 111 ","","","","","","","","","","","","",""]
[null,"GTC3prel","Gas Turbine GAS",{"$f":"$D$230&E234","v":"CIVEPGASEXGTC3"},{"$f":"\"EP\"&F234&\"EX\"&LEFT(B234,4)","v":"EPGASEXGTC3"},"GAS",null,{"$f":"SUMIF($B$214:$B$226,$B234,$H$214:$H$226)","v":111},{"$f":"SUMIF($B$214:$B$226,$B234,$I$214:$I$226)","v":111},null,{"$f":"SUMPRODUCT(--($B$214:$B$226=$B234),$I$214:$I$226,K$214:K$226)/SUMPRODUCT(--($B$214:$B$226=$B234),$I$214:$I$226)","v":12.1},null,null,{"$f":"IF(VLOOKUP(B234,$B$214:$N$226,N$5,FALSE)=\"VS\",\"\",VLOOKUP(B234,$B$214:$N$226,N$5,FALSE))","v":""},null,null,{"$f":"SUMPRODUCT(--($B$214:$B$226=$B234),$I$214:$I$226,Q$214:Q$226)/SUMPRODUCT(--($B$214:$B$226=$B234),$I$214:$I$226)","v":5.000000000000001E-2},{"$f":"S234/8760","v":7.260273972602739E-2},{"$f":"SUMPRODUCT(--($B$214:$B$226=$B234),$I$214:$I$226,S$214:S$226)/SUMPRODUCT(--($B$214:$B$226=$B234),$I$214:$I$226)","v":636},{"$f":"(1-Q234)*(1-R234)*I234*8.76","v":856.67579999999998},{"$f":"SUMPRODUCT(--($B$214:$B$226=$B234),$I$214:$I$226,U$214:U$226)/SUMPRODUCT(--($B$214:$B$226=$B234),$I$214:$I$226)","v":2.5},null,null," ",{"$f":"Z234&AA234&AB234&AC234&AD234&AE234&AF234&AG234&AH234&AI234&AJ234&AK234&AL234&AM234&AN234&AO234&AP234&AQ234&AR234&AS234&AT234&AU234&AV234&AW234&AX234&AY234&AZ234&BA234&BB234&BC234&BD234&BE234&BF234&BG234&BH234&BI234&BJ234&BK234&BL234&BM234&BN234&BO234&BP234&BQ234&BR234&BS234&BT234&BU234&BV234&BW234&BX234","v":"2010 111 "},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","2010 111 "]
[null,"GTAggreko","Gas Turbine GAS",{"$f":"$D$230&E235","v":"CIVEPGASEXGTAg"},{"$f":"\"EP\"&F235&\"EX\"&LEFT(B235,4)","v":"EPGASEXGTAg"},"GAS",null,{"$f":"SUMIF($B$214:$B$226,$B235,$H$214:$H$226)","v":70},{"$f":"SUMIF($B$214:$B$226,$B235,$I$214:$I$226)","v":70},null,{"$f":"SUMPRODUCT(--($B$214:$B$226=$B235),$I$214:$I$226,K$214:K$226)/SUMPRODUCT(--($B$214:$B$226=$B235),$I$214:$I$226)","v":12.1},null,null,{"$f":"IF(VLOOKUP(B235,$B$214:$N$226,N$5,FALSE)=\"VS\",\"\",VLOOKUP(B235,$B$214:$N$226,N$5,FALSE))","v":2013},null,null,{"$f":"SUMPRODUCT(--($B$214:$B$226=$B235),$I$214:$I$226,Q$214:Q$226)/SUMPRODUCT(--($B$214:$B$226=$B235),$I$214:$I$226)","v":0.05},{"$f":"S235/8760","v":7.1461187214611865E-2},{"$f":"SUMPRODUCT(--($B$214:$B$226=$B235),$I$214:$I$226,S$214:S$226)/SUMPRODUCT(--($B$214:$B$226=$B235),$I$214:$I$226)","v":626},{"$f":"(1-Q235)*(1-R235)*I235*8.76","v":540.91100000000006},{"$f":"SUMPRODUCT(--($B$214:$B$226=$B235),$I$214:$I$226,U$214:U$226)/SUMPRODUCT(--($B$214:$B$226=$B235),$I$214:$I$226)","v":2.5},null,null," ",{"$f":"Z235&AA235&AB235&AC235&AD235&AE235&AF235&AG235&AH235&AI235&AJ235&AK235&AL235&AM235&AN235&AO235&AP235&AQ235&AR235&AS235&AT235&AU235&AV235&AW235&AX235&AY235&AZ235&BA235&BB235&BC235&BD235&BE235&BF235&BG235&BH235&BI235&BJ235&BK235&BL235&BM235&BN235&BO235&BP235&BQ235&BR235&BS235&BT235&BU235&BV235&BW235&BX235","v":"2010 70 "},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUMIF($A$214:$A$226,BX$7&$B235,$I$214:$I$226)=0,\"\",BX$7&\" \"&SUMIF($A$214:$A$226,BX$7&$B235,$I$214:$I$226)&\" \")","v":"2010 70 "}]
[]
[null,"Ghana"]
[null,"GHA"]
[]
[]
[null,null,"﻿",null,null,null,null,null,null,"1ère ",null,null,"Année ","Année ",null,null,null,null,null,null,null,null,"Coût ",null," "]
[null,null,null,null,null,"1er ","2e ",null,"Capacité ","conso. ",null,"2e conso. ","de mise ","de ",null,"Indisp. ",null,null,null,"Coûts ",null,null,"spéc. ","Fabrican "," "]
[null,null,null,"N° ","Type ","combus ","combu ","Capacité ","disponibl ","spéc. ",null,"spéc. ","en ","déclasse ",null,"fortuit ",null,"Indisp. ",null,"O&M ",null,"Coûts ","investis ","t et "," "]
[null,null,"Nom de centrale ","unité ","unité ","tible ","stible ","installée ","e ","nette ",null,"nette ","service ","ment ","Statut ","e ",null,"Planifiée ",null,"variables ",null,"O&M fixes ","sement ","modèle "," "]
[null,null,null,null,null,null,null,"[MW] ","[MW] ","[GJ/MWh] ",null,"[GJ/MWh] ",null,null,null,"[%] ",null,"[h/an] ",null,"[$/MWh] ",null,"[$/kW/an] ","[$/kW] "," "]
[{"$f":"M246&B246","v":"1998CCLCO"},{"$f":"E246&F246","v":"CCLCO"},"Aboadze T1 ",1,"CC","LCO","NG",330,300,8.6999999999999993,{"$f":"IF(J246=\"VS\",IF(B246=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E246,VS!$D$5:$G$5)),J246)","v":8.6999999999999993},8,1998,"VS","Existante ",0.218,{"$f":"IF(P246=\"VS\",SUMIF(VS!$D$3:$G$3,$E246,VS!$D$7:$G$7),P246)","v":0.218},720,{"$f":"IF(R246=\"VS\",SUMIF(VS!$D$3:$G$3,$E246,VS!$D$8:$G$8),R246)","v":720},5,{"$f":"IF(T246=\"VS\",SUMIF(VS!$D$3:$G$3,$E246,VS!$D$9:$G$9),T246)","v":5},null,null,null," "]
["2001GTLCO",{"$f":"E247&F247","v":"GTLCO"},"Aboadze T2 ",1,"GT","LCO","NG",110,100,13,{"$f":"IF(J247=\"VS\",IF(B247=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E247,VS!$D$5:$G$5)),J247)","v":13},11.9,2001,"VS","Existante ",0.14399999999999999,{"$f":"IF(P247=\"VS\",SUMIF(VS!$D$3:$G$3,$E247,VS!$D$7:$G$7),P247)","v":0.14399999999999999},576,{"$f":"IF(R247=\"VS\",SUMIF(VS!$D$3:$G$3,$E247,VS!$D$8:$G$8),R247)","v":576},6.5,{"$f":"IF(T247=\"VS\",SUMIF(VS!$D$3:$G$3,$E247,VS!$D$9:$G$9),T247)","v":6.5},null,null,null," "]
["2001GTLCO","GTLCO","Aboadze T2 ",2,"GT","LCO","NG",110,100,13,{"$f":"IF(J248=\"VS\",IF(B248=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E248,VS!$D$5:$G$5)),J248)","v":13},11.9,2001,"VS","Existante ",0.14399999999999999,{"$f":"IF(P248=\"VS\",SUMIF(VS!$D$3:$G$3,$E248,VS!$D$7:$G$7),P248)","v":0.14399999999999999},576,{"$f":"IF(R248=\"VS\",SUMIF(VS!$D$3:$G$3,$E248,VS!$D$8:$G$8),R248)","v":576},6.5,{"$f":"IF(T248=\"VS\",SUMIF(VS!$D$3:$G$3,$E248,VS!$D$9:$G$9),T248)","v":6.5},null,null,null," "]
["2001GTLCO","GTLCO","Tema T1 ",1,"GT","LCO","NG",126,100,11.6,{"$f":"IF(J249=\"VS\",IF(B249=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E249,VS!$D$5:$G$5)),J249)","v":11.6},11.4,2001,"VS","Existante ",0.09,{"$f":"IF(P249=\"VS\",SUMIF(VS!$D$3:$G$3,$E249,VS!$D$7:$G$7),P249)","v":0.09},576,{"$f":"IF(R249=\"VS\",SUMIF(VS!$D$3:$G$3,$E249,VS!$D$8:$G$8),R249)","v":576},6.5,{"$f":"IF(T249=\"VS\",SUMIF(VS!$D$3:$G$3,$E249,VS!$D$9:$G$9),T249)","v":6.5},null,null,null," "]
["2010GTDO","GTDO","Tema T2 ",1,"GT","DO","NG",12.9,11.7,11.2,{"$f":"IF(J250=\"VS\",IF(B250=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E250,VS!$D$5:$G$5)),J250)","v":11.2},11.1,2010,"VS","Existante ",0.09,{"$f":"IF(P250=\"VS\",SUMIF(VS!$D$3:$G$3,$E250,VS!$D$7:$G$7),P250)","v":0.09},576,{"$f":"IF(R250=\"VS\",SUMIF(VS!$D$3:$G$3,$E250,VS!$D$8:$G$8),R250)","v":576},4.5,{"$f":"IF(T250=\"VS\",SUMIF(VS!$D$3:$G$3,$E250,VS!$D$9:$G$9),T250)","v":4.5},null,null,null," "]
["2010GTDO","GTDO","Tema T2 ",2,"GT","DO","NG",12.9,11.7,11.2,{"$f":"IF(J251=\"VS\",IF(B251=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E251,VS!$D$5:$G$5)),J251)","v":11.2},11.1,2010,"VS","Existante ",0.09,{"$f":"IF(P251=\"VS\",SUMIF(VS!$D$3:$G$3,$E251,VS!$D$7:$G$7),P251)","v":0.09},576,{"$f":"IF(R251=\"VS\",SUMIF(VS!$D$3:$G$3,$E251,VS!$D$8:$G$8),R251)","v":576},4.5,{"$f":"IF(T251=\"VS\",SUMIF(VS!$D$3:$G$3,$E251,VS!$D$9:$G$9),T251)","v":4.5},null,null,null," "]
["2010GTDO","GTDO","Tema T2 ",3,"GT","DO","NG",7.9,7.2,11.2,{"$f":"IF(J252=\"VS\",IF(B252=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E252,VS!$D$5:$G$5)),J252)","v":11.2},11.1,2010,"VS","Existante ",0.09,{"$f":"IF(P252=\"VS\",SUMIF(VS!$D$3:$G$3,$E252,VS!$D$7:$G$7),P252)","v":0.09},576,{"$f":"IF(R252=\"VS\",SUMIF(VS!$D$3:$G$3,$E252,VS!$D$8:$G$8),R252)","v":576},4.5,{"$f":"IF(T252=\"VS\",SUMIF(VS!$D$3:$G$3,$E252,VS!$D$9:$G$9),T252)","v":4.5},null,null,null," "]
["2010GTDO","GTDO","Tema T2 ",4,"GT","DO","NG",7.9,7.2,11.2,{"$f":"IF(J253=\"VS\",IF(B253=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E253,VS!$D$5:$G$5)),J253)","v":11.2},11.1,2010,"VS","Existante ",0.09,{"$f":"IF(P253=\"VS\",SUMIF(VS!$D$3:$G$3,$E253,VS!$D$7:$G$7),P253)","v":0.09},576,{"$f":"IF(R253=\"VS\",SUMIF(VS!$D$3:$G$3,$E253,VS!$D$8:$G$8),R253)","v":576},4.5,{"$f":"IF(T253=\"VS\",SUMIF(VS!$D$3:$G$3,$E253,VS!$D$9:$G$9),T253)","v":4.5},null,null,null," "]
["2010GTDO","GTDO","Tema T2 ",5,"GT","DO","NG",7.9,7.2,11.2,{"$f":"IF(J254=\"VS\",IF(B254=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E254,VS!$D$5:$G$5)),J254)","v":11.2},11.1,2010,"VS","Existante ",0.09,{"$f":"IF(P254=\"VS\",SUMIF(VS!$D$3:$G$3,$E254,VS!$D$7:$G$7),P254)","v":0.09},576,{"$f":"IF(R254=\"VS\",SUMIF(VS!$D$3:$G$3,$E254,VS!$D$8:$G$8),R254)","v":576},4.5,{"$f":"IF(T254=\"VS\",SUMIF(VS!$D$3:$G$3,$E254,VS!$D$9:$G$9),T254)","v":4.5},null,null,null," "]
["2007GTDO","GTDO","Tema MRP ",1,"GT","DO","NG",45,22.5,13.6,{"$f":"IF(J255=\"VS\",IF(B255=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E255,VS!$D$5:$G$5)),J255)","v":13.6},13.5,2007,"VS","Existante ",0.19700000000000001,{"$f":"IF(P255=\"VS\",SUMIF(VS!$D$3:$G$3,$E255,VS!$D$7:$G$7),P255)","v":0.19700000000000001},576,{"$f":"IF(R255=\"VS\",SUMIF(VS!$D$3:$G$3,$E255,VS!$D$8:$G$8),R255)","v":576},4.5,{"$f":"IF(T255=\"VS\",SUMIF(VS!$D$3:$G$3,$E255,VS!$D$9:$G$9),T255)","v":4.5},null,null,null," "]
["2007GTDO","GTDO","Tema MRP ",2,"GT","DO","NG",20,10,13.6,{"$f":"IF(J256=\"VS\",IF(B256=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E256,VS!$D$5:$G$5)),J256)","v":13.6},13.5,2007,"VS","Existante ",0.19700000000000001,{"$f":"IF(P256=\"VS\",SUMIF(VS!$D$3:$G$3,$E256,VS!$D$7:$G$7),P256)","v":0.19700000000000001},576,{"$f":"IF(R256=\"VS\",SUMIF(VS!$D$3:$G$3,$E256,VS!$D$8:$G$8),R256)","v":576},4.5,{"$f":"IF(T256=\"VS\",SUMIF(VS!$D$3:$G$3,$E256,VS!$D$9:$G$9),T256)","v":4.5},null,null,null," "]
["2007GTDO","GTDO","Tema MRP ",3,"GT","DO","NG",15,7.5,13.6,{"$f":"IF(J257=\"VS\",IF(B257=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E257,VS!$D$5:$G$5)),J257)","v":13.6},13.5,2007,"VS","Existante ",0.19700000000000001,{"$f":"IF(P257=\"VS\",SUMIF(VS!$D$3:$G$3,$E257,VS!$D$7:$G$7),P257)","v":0.19700000000000001},576,{"$f":"IF(R257=\"VS\",SUMIF(VS!$D$3:$G$3,$E257,VS!$D$8:$G$8),R257)","v":576},4.5,{"$f":"IF(T257=\"VS\",SUMIF(VS!$D$3:$G$3,$E257,VS!$D$9:$G$9),T257)","v":4.5},null,null,null," "]
["2010CCNG","CCNG","Sunon Asogli ",1,"CC","NG",null,100,90,8.1999999999999993,{"$f":"IF(J258=\"VS\",IF(B258=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E258,VS!$D$5:$G$5)),J258)","v":8.1999999999999993},null,2010,"VS","Existante ",7.3999999999999996E-2,{"$f":"IF(P258=\"VS\",SUMIF(VS!$D$3:$G$3,$E258,VS!$D$7:$G$7),P258)","v":7.3999999999999996E-2},720,{"$f":"IF(R258=\"VS\",SUMIF(VS!$D$3:$G$3,$E258,VS!$D$8:$G$8),R258)","v":720},2,{"$f":"IF(T258=\"VS\",SUMIF(VS!$D$3:$G$3,$E258,VS!$D$9:$G$9),T258)","v":2},null,null,null," "]
["2010CCNG","CCNG","Sunon Asogli ",2,"CC","NG",null,100,90,8.1999999999999993,{"$f":"IF(J259=\"VS\",IF(B259=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E259,VS!$D$5:$G$5)),J259)","v":8.1999999999999993},null,2010,"VS","Existante ",7.3999999999999996E-2,{"$f":"IF(P259=\"VS\",SUMIF(VS!$D$3:$G$3,$E259,VS!$D$7:$G$7),P259)","v":7.3999999999999996E-2},720,{"$f":"IF(R259=\"VS\",SUMIF(VS!$D$3:$G$3,$E259,VS!$D$8:$G$8),R259)","v":720},2,{"$f":"IF(T259=\"VS\",SUMIF(VS!$D$3:$G$3,$E259,VS!$D$9:$G$9),T259)","v":2},null,null,null," "]
[]
[null,null,{"$f":"OFFSET(C$1,lang,0)","v":"Name of Station"},{"$f":"OFFSET(D$1,lang,0)","v":"MESSAGE Name with Country Prefix"},{"$f":"OFFSET(E$1,lang,0)","v":"MESSAGE Name"},{"$f":"OFFSET(F$1,lang,0)","v":"Fuel"},null,{"$f":"OFFSET(H$1,lang,0)","v":"Plant Capacity"},{"$f":"OFFSET(I$1,lang,0)","v":"Available Capacity"},null,{"$f":"OFFSET(K$1,lang,0)","v":"Heat Rate"},null,null,{"$f":"OFFSET(N$1,lang,0)","v":"Decomissioning year"},null,null,{"$f":"OFFSET(Q$1,lang,0)","v":"Forced Outage"},null,{"$f":"OFFSET(S$1,lang,0)","v":"Planned outage"},null,{"$f":"OFFSET(U$1,lang,0)","v":"Variable O&M"},null,{"$f":"OFFSET(W$1,lang,0)","v":"Fixed O&M"},null,{"$f":"OFFSET(Y$1,lang,0)","v":"hist string"}]
[null,null,null,null,null,null,null,"MW","MW",null,"GJ/MWh",null,null,null,null,null,"%",null,"h/yr",null,"US$/MWh",null,"US$/kW-yr"]
[null,null,{"$f":"VLOOKUP(D263,NameConvs!$B$57:$E$69,4,FALSE)","v":"Ghana"},"GHA",null,null,null,null,{"$f":"SUM(I264:I267)","v":865},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T264:T267)","v":5970.1408800000008}]
[null,"CCLCO",{"$f":"VLOOKUP(LEFT(B264,2),NameConvs!$D$33:$F$273,lang+2,FALSE)&\" \"&F264","v":"Combined Cycle OLC"},{"$f":"D$263&E264","v":"GHAEPOLCEXCC"},{"$f":"\"EP\"&F264&\"EX\"&LEFT(B264,2)","v":"EPOLCEXCC"},{"$f":"VLOOKUP(RIGHT(B264,LEN(B264)-2),NameConvs!$A$4:$C$14,3,FALSE)","v":"OLC"},null,{"$f":"SUMIF($B$246:$B$259,$B264,$H$246:$H$259)","v":330},{"$f":"SUMIF($B$246:$B$259,$B264,$I$246:$I$259)","v":300},null,{"$f":"SUMPRODUCT(--($B$246:$B$259=$B264),$I$246:$I$259,K$246:K$259)/SUMPRODUCT(--($B$246:$B$259=$B264),$I$246:$I$259)","v":8.6999999999999993},null,null,{"$f":"IF(VLOOKUP(B264,$B$246:$N$259,N$5,FALSE)=\"VS\",\"\",VLOOKUP(B264,$B$246:$N$259,N$5,FALSE))","v":""},null,null,{"$f":"SUMPRODUCT(--($B$246:$B$259=$B264),$I$246:$I$259,Q$246:Q$259)/SUMPRODUCT(--($B$246:$B$259=$B264),$I$246:$I$259)","v":0.21800000000000003},{"$f":"S264/8760","v":8.2191780821917804E-2},{"$f":"SUMPRODUCT(--($B$246:$B$259=$B264),$I$246:$I$259,S$246:S$259)/SUMPRODUCT(--($B$246:$B$259=$B264),$I$246:$I$259)","v":720},{"$f":"(1-Q264)*(1-R264)*I264*8.76","v":1886.184},{"$f":"SUMPRODUCT(--($B$246:$B$259=$B264),$I$246:$I$259,U$246:U$259)/SUMPRODUCT(--($B$246:$B$259=$B264),$I$246:$I$259)","v":5},null,null," ",{"$f":"Z264&AA264&AB264&AC264&AD264&AE264&AF264&AG264&AH264&AI264&AJ264&AK264&AL264&AM264&AN264&AO264&AP264&AQ264&AR264&AS264&AT264&AU264&AV264&AW264&AX264&AY264&AZ264&BA264&BB264&BC264&BD264&BE264&BF264&BG264&BH264&BI264&BJ264&BK264&BL264&BM264&BN264&BO264&BP264&BQ264&BR264&BS264&BT264&BU264&BV264&BW264&BX264","v":"1998 300 "},{"$f":"IF(SUMIF($A$246:$A$259,Z$7&$B264,$I$246:$I$259)=0,\"\",Z$7&\" \"&SUMIF($A$246:$A$259,Z$7&$B264,$I$246:$I$259)&\" \")","v":""},"","","","","","","","","",{"$f":"IF(SUMIF($A$246:$A$259,AJ$7&$B264,$I$246:$I$259)=0,\"\",AJ$7&\" \"&SUMIF($A$246:$A$259,AJ$7&$B264,$I$246:$I$259)&\" \")","v":""},"","","","","","","","","",{"$f":"IF(SUMIF($A$246:$A$259,AT$7&$B264,$I$246:$I$259)=0,\"\",AT$7&\" \"&SUMIF($A$246:$A$259,AT$7&$B264,$I$246:$I$259)&\" \")","v":""},"","","","","","","","","",{"$f":"IF(SUMIF($A$246:$A$259,BD$7&$B264,$I$246:$I$259)=0,\"\",BD$7&\" \"&SUMIF($A$246:$A$259,BD$7&$B264,$I$246:$I$259)&\" \")","v":""},"","","","","","","","1998 300 ","",{"$f":"IF(SUMIF($A$246:$A$259,BN$7&$B264,$I$246:$I$259)=0,\"\",BN$7&\" \"&SUMIF($A$246:$A$259,BN$7&$B264,$I$246:$I$259)&\" \")","v":""},"","","","","","","","","",""]
[null,"GTLCO",{"$f":"VLOOKUP(LEFT(B265,2),NameConvs!$D$33:$F$273,lang+2,FALSE)&\" \"&F265","v":"Gas Turbine OLC"},{"$f":"D$263&E265","v":"GHAEPOLCEXGT"},{"$f":"\"EP\"&F265&\"EX\"&LEFT(B265,2)","v":"EPOLCEXGT"},{"$f":"VLOOKUP(RIGHT(B265,LEN(B265)-2),NameConvs!$A$4:$C$14,3,FALSE)","v":"OLC"},null,{"$f":"SUMIF($B$246:$B$259,$B265,$H$246:$H$259)","v":346},{"$f":"SUMIF($B$246:$B$259,$B265,$I$246:$I$259)","v":300},null,{"$f":"SUMPRODUCT(--($B$246:$B$259=$B265),$I$246:$I$259,K$246:K$259)/SUMPRODUCT(--($B$246:$B$259=$B265),$I$246:$I$259)","v":12.533333333333333},null,null,{"$f":"IF(VLOOKUP(B265,$B$246:$N$259,N$5,FALSE)=\"VS\",\"\",VLOOKUP(B265,$B$246:$N$259,N$5,FALSE))","v":""},null,null,{"$f":"SUMPRODUCT(--($B$246:$B$259=$B265),$I$246:$I$259,Q$246:Q$259)/SUMPRODUCT(--($B$246:$B$259=$B265),$I$246:$I$259)","v":0.126},{"$f":"S265/8760","v":6.575342465753424E-2},{"$f":"SUMPRODUCT(--($B$246:$B$259=$B265),$I$246:$I$259,S$246:S$259)/SUMPRODUCT(--($B$246:$B$259=$B265),$I$246:$I$259)","v":576},{"$f":"(1-Q265)*(1-R265)*I265*8.76","v":2145.8447999999999},{"$f":"SUMPRODUCT(--($B$246:$B$259=$B265),$I$246:$I$259,U$246:U$259)/SUMPRODUCT(--($B$246:$B$259=$B265),$I$246:$I$259)","v":6.5},null,null," ",{"$f":"Z265&AA265&AB265&AC265&AD265&AE265&AF265&AG265&AH265&AI265&AJ265&AK265&AL265&AM265&AN265&AO265&AP265&AQ265&AR265&AS265&AT265&AU265&AV265&AW265&AX265&AY265&AZ265&BA265&BB265&BC265&BD265&BE265&BF265&BG265&BH265&BI265&BJ265&BK265&BL265&BM265&BN265&BO265&BP265&BQ265&BR265&BS265&BT265&BU265&BV265&BW265&BX265","v":"2001 300 "},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","2001 300 ","","","","","","","","",""]
[null,"GTDO",{"$f":"VLOOKUP(LEFT(B266,2),NameConvs!$D$33:$F$273,lang+2,FALSE)&\" \"&F266","v":"Gas Turbine ODS"},{"$f":"D$263&E266","v":"GHAEPODSEXGT"},{"$f":"\"EP\"&F266&\"EX\"&LEFT(B266,2)","v":"EPODSEXGT"},{"$f":"VLOOKUP(RIGHT(B266,LEN(B266)-2),NameConvs!$A$4:$C$14,3,FALSE)","v":"ODS"},null,{"$f":"SUMIF($B$246:$B$259,$B266,$H$246:$H$259)","v":129.5},{"$f":"SUMIF($B$246:$B$259,$B266,$I$246:$I$259)","v":85},null,{"$f":"SUMPRODUCT(--($B$246:$B$259=$B266),$I$246:$I$259,K$246:K$259)/SUMPRODUCT(--($B$246:$B$259=$B266),$I$246:$I$259)","v":12.329411764705883},null,null,{"$f":"IF(VLOOKUP(B266,$B$246:$N$259,N$5,FALSE)=\"VS\",\"\",VLOOKUP(B266,$B$246:$N$259,N$5,FALSE))","v":""},null,null,{"$f":"SUMPRODUCT(--($B$246:$B$259=$B266),$I$246:$I$259,Q$246:Q$259)/SUMPRODUCT(--($B$246:$B$259=$B266),$I$246:$I$259)","v":0.1403529411764706},{"$f":"S266/8760","v":6.575342465753424E-2},{"$f":"SUMPRODUCT(--($B$246:$B$259=$B266),$I$246:$I$259,S$246:S$259)/SUMPRODUCT(--($B$246:$B$259=$B266),$I$246:$I$259)","v":576},{"$f":"(1-Q266)*(1-R266)*I266*8.76","v":598.00487999999996},{"$f":"SUMPRODUCT(--($B$246:$B$259=$B266),$I$246:$I$259,U$246:U$259)/SUMPRODUCT(--($B$246:$B$259=$B266),$I$246:$I$259)","v":4.5},null,null," ",{"$f":"Z266&AA266&AB266&AC266&AD266&AE266&AF266&AG266&AH266&AI266&AJ266&AK266&AL266&AM266&AN266&AO266&AP266&AQ266&AR266&AS266&AT266&AU266&AV266&AW266&AX266&AY266&AZ266&BA266&BB266&BC266&BD266&BE266&BF266&BG266&BH266&BI266&BJ266&BK266&BL266&BM266&BN266&BO266&BP266&BQ266&BR266&BS266&BT266&BU266&BV266&BW266&BX266","v":"2007 40 2010 45 "},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","2007 40 ","","","2010 45 "]
[null,"CCNG",{"$f":"VLOOKUP(LEFT(B267,2),NameConvs!$D$33:$F$273,lang+2,FALSE)&\" \"&F267","v":"Combined Cycle GAS"},{"$f":"D$263&E267","v":"GHAEPGASEXCC"},{"$f":"\"EP\"&F267&\"EX\"&LEFT(B267,2)","v":"EPGASEXCC"},{"$f":"VLOOKUP(RIGHT(B267,LEN(B267)-2),NameConvs!$A$4:$C$14,3,FALSE)","v":"GAS"},null,{"$f":"SUMIF($B$246:$B$259,$B267,$H$246:$H$259)","v":200},{"$f":"SUMIF($B$246:$B$259,$B267,$I$246:$I$259)","v":180},null,{"$f":"SUMPRODUCT(--($B$246:$B$259=$B267),$I$246:$I$259,K$246:K$259)/SUMPRODUCT(--($B$246:$B$259=$B267),$I$246:$I$259)","v":8.1999999999999993},null,null,{"$f":"IF(VLOOKUP(B267,$B$246:$N$259,N$5,FALSE)=\"VS\",\"\",VLOOKUP(B267,$B$246:$N$259,N$5,FALSE))","v":""},null,null,{"$f":"SUMPRODUCT(--($B$246:$B$259=$B267),$I$246:$I$259,Q$246:Q$259)/SUMPRODUCT(--($B$246:$B$259=$B267),$I$246:$I$259)","v":7.3999999999999996E-2},{"$f":"S267/8760","v":8.2191780821917804E-2},{"$f":"SUMPRODUCT(--($B$246:$B$259=$B267),$I$246:$I$259,S$246:S$259)/SUMPRODUCT(--($B$246:$B$259=$B267),$I$246:$I$259)","v":720},{"$f":"(1-Q267)*(1-R267)*I267*8.76","v":1340.1072000000001},{"$f":"SUMPRODUCT(--($B$246:$B$259=$B267),$I$246:$I$259,U$246:U$259)/SUMPRODUCT(--($B$246:$B$259=$B267),$I$246:$I$259)","v":2},null,null," ",{"$f":"Z267&AA267&AB267&AC267&AD267&AE267&AF267&AG267&AH267&AI267&AJ267&AK267&AL267&AM267&AN267&AO267&AP267&AQ267&AR267&AS267&AT267&AU267&AV267&AW267&AX267&AY267&AZ267&BA267&BB267&BC267&BD267&BE267&BF267&BG267&BH267&BI267&BJ267&BK267&BL267&BM267&BN267&BO267&BP267&BQ267&BR267&BS267&BT267&BU267&BV267&BW267&BX267","v":"2010 180 "},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","2010 180 "]
[]
[null,"Togo/Benin"]
[null,"TBN"]
[]
[null,null,null,null,null,null,null,null,null,"1ère ",null,null,"Année ","Année ",null,null,null,null,null,null,null,null,"Coût ",null," "]
[null,null,null,null,null,"1er ","2e ",null,"Capacité ","conso. ",null,"2e conso. ","de mise ","de ",null,null,null,null,null,"Coûts ",null,null,"spéc. ",null," "]
[null,null,null,"N° ","Type ","combu ","combu ","Capacité ","disponibl ","spéc. ",null,"spéc. ","en ","déclasse ",null,"Indisp. ",null,"Indisp. ",null,"O&M ",null,"Coûts ","investiss ",null," "]
[null,null,"Nom de centrale ","unité ","unité ","stible ","stible ","installée ","e ","nette ",null,"nette ","service ","ment ","Statut ","fortuite ",null,"Planifiée ",null,"variables ",null,"O&M fixes ","ement ","Fabricant et modèle ","Pays "]
[null,null,null,null,null,null,null,"[MW] ","[MW] ","[GJ/MWh] ",null,"[GJ/MWh] ",null,null,null,"[%] ",null,"[h/an] ",null,"[$/MWh] ",null,"[$/kW/an] ","[$/kW] "," "]
[{"$f":"M277&B277","v":"1998GTNG"},{"$f":"E277&F277","v":"GTNG"},"TAG‐LPO ",1,"GT","NG","JET",28.3,20,14.8,{"$f":"IF(J277=\"VS\",IF(B277=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E277,VS!$D$5:$G$5)),J277)","v":14.8},14.8,1998,2025,"Existante ","VS",{"$f":"IF(P277=\"VS\",SUMIF(VS!$D$3:$G$3,$E277,VS!$D$7:$G$7),P277)","v":0.08},"VS",{"$f":"IF(R277=\"VS\",SUMIF(VS!$D$3:$G$3,$E277,VS!$D$8:$G$8),R277)","v":613},"VS",{"$f":"IF(T277=\"VS\",SUMIF(VS!$D$3:$G$3,$E277,VS!$D$9:$G$9),T277)","v":2.5},null,null,"Pratt & Whitney GG8.1 ","Togo "]
["1998GTNG","GTNG","TAG‐CVE ",1,"GT","NG","JET",28.3,20,14.8,{"$f":"IF(J278=\"VS\",IF(B278=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E278,VS!$D$5:$G$5)),J278)","v":14.8},14.8,1998,2025,"Existante ","VS",{"$f":"IF(P278=\"VS\",SUMIF(VS!$D$3:$G$3,$E278,VS!$D$7:$G$7),P278)","v":0.08},"VS",{"$f":"IF(R278=\"VS\",SUMIF(VS!$D$3:$G$3,$E278,VS!$D$8:$G$8),R278)","v":613},"VS",{"$f":"IF(T278=\"VS\",SUMIF(VS!$D$3:$G$3,$E278,VS!$D$9:$G$9),T278)","v":2.5},null,null,"Pratt & Whitney GG8.1 ","Bénin "]
["2010GTNG","GTNG","ContourGlobal ",1,"GT","NG","HFO",16.622,16.622,"VS",{"$f":"IF(J279=\"VS\",IF(B279=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E279,VS!$D$5:$G$5)),J279)","v":12.7},"VS",2010,"VS","Existante ","VS",{"$f":"IF(P279=\"VS\",SUMIF(VS!$D$3:$G$3,$E279,VS!$D$7:$G$7),P279)","v":0.08},"VS",{"$f":"IF(R279=\"VS\",SUMIF(VS!$D$3:$G$3,$E279,VS!$D$8:$G$8),R279)","v":613},"VS",{"$f":"IF(T279=\"VS\",SUMIF(VS!$D$3:$G$3,$E279,VS!$D$9:$G$9),T279)","v":2.5},null,null,null,"Togo "]
["2010GTNG","GTNG","ContourGlobal ",2,"GT","NG","HFO",16.622,16.622,"VS",{"$f":"IF(J280=\"VS\",IF(B280=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E280,VS!$D$5:$G$5)),J280)","v":12.7},"VS",2010,"VS","Existante ","VS",{"$f":"IF(P280=\"VS\",SUMIF(VS!$D$3:$G$3,$E280,VS!$D$7:$G$7),P280)","v":0.08},"VS",{"$f":"IF(R280=\"VS\",SUMIF(VS!$D$3:$G$3,$E280,VS!$D$8:$G$8),R280)","v":613},"VS",{"$f":"IF(T280=\"VS\",SUMIF(VS!$D$3:$G$3,$E280,VS!$D$9:$G$9),T280)","v":2.5},null,null,null,"Togo "]
["2010GTNG","GTNG","ContourGlobal ",3,"GT","NG","HFO",16.622,16.622,"VS",{"$f":"IF(J281=\"VS\",IF(B281=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E281,VS!$D$5:$G$5)),J281)","v":12.7},"VS",2010,"VS","Existante ","VS",{"$f":"IF(P281=\"VS\",SUMIF(VS!$D$3:$G$3,$E281,VS!$D$7:$G$7),P281)","v":0.08},"VS",{"$f":"IF(R281=\"VS\",SUMIF(VS!$D$3:$G$3,$E281,VS!$D$8:$G$8),R281)","v":613},"VS",{"$f":"IF(T281=\"VS\",SUMIF(VS!$D$3:$G$3,$E281,VS!$D$9:$G$9),T281)","v":2.5},null,null,null,"Togo "]
["2010GTNG","GTNG","ContourGlobal ",4,"GT","NG","HFO",16.622,16.622,"VS",{"$f":"IF(J282=\"VS\",IF(B282=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E282,VS!$D$5:$G$5)),J282)","v":12.7},"VS",2010,"VS","Existante ","VS",{"$f":"IF(P282=\"VS\",SUMIF(VS!$D$3:$G$3,$E282,VS!$D$7:$G$7),P282)","v":0.08},"VS",{"$f":"IF(R282=\"VS\",SUMIF(VS!$D$3:$G$3,$E282,VS!$D$8:$G$8),R282)","v":613},"VS",{"$f":"IF(T282=\"VS\",SUMIF(VS!$D$3:$G$3,$E282,VS!$D$9:$G$9),T282)","v":2.5},null,null,null,"Togo "]
["2010GTNG","GTNG","ContourGlobal ",5,"GT","NG","HFO",16.622,16.622,"VS",{"$f":"IF(J283=\"VS\",IF(B283=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E283,VS!$D$5:$G$5)),J283)","v":12.7},"VS",2010,"VS","Existante ","VS",{"$f":"IF(P283=\"VS\",SUMIF(VS!$D$3:$G$3,$E283,VS!$D$7:$G$7),P283)","v":0.08},"VS",{"$f":"IF(R283=\"VS\",SUMIF(VS!$D$3:$G$3,$E283,VS!$D$8:$G$8),R283)","v":613},"VS",{"$f":"IF(T283=\"VS\",SUMIF(VS!$D$3:$G$3,$E283,VS!$D$9:$G$9),T283)","v":2.5},null,null,null,"Togo "]
["2010GTNG","GTNG","ContourGlobal ",6,"GT","NG","HFO",16.622,16.622,"VS",{"$f":"IF(J284=\"VS\",IF(B284=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E284,VS!$D$5:$G$5)),J284)","v":12.7},"VS",2010,"VS","Existante ","VS",{"$f":"IF(P284=\"VS\",SUMIF(VS!$D$3:$G$3,$E284,VS!$D$7:$G$7),P284)","v":0.08},"VS",{"$f":"IF(R284=\"VS\",SUMIF(VS!$D$3:$G$3,$E284,VS!$D$8:$G$8),R284)","v":613},"VS",{"$f":"IF(T284=\"VS\",SUMIF(VS!$D$3:$G$3,$E284,VS!$D$9:$G$9),T284)","v":2.5},null,null,null,"Togo "]
["DIDO","DIDO","SBEE Cotonou Akpakpa ",null,"DI","DO",null,30,9,11.1,{"$f":"IF(J285=\"VS\",IF(B285=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E285,VS!$D$5:$G$5)),J285)","v":11.1},null,null,2013,"Existante ","VS",{"$f":"IF(P285=\"VS\",SUMIF(VS!$D$3:$G$3,$E285,VS!$D$7:$G$7),P285)","v":0.1},"VS",{"$f":"IF(R285=\"VS\",SUMIF(VS!$D$3:$G$3,$E285,VS!$D$8:$G$8),R285)","v":960},"VS",{"$f":"IF(T285=\"VS\",SUMIF(VS!$D$3:$G$3,$E285,VS!$D$9:$G$9),T285)","v":10},null,null,null,"Bénin "]
["DIDO","DIDO","SBEE Porto Novo ",null,"DI","DO",null,12,6,10.8,{"$f":"IF(J286=\"VS\",IF(B286=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E286,VS!$D$5:$G$5)),J286)","v":10.8},null,null,2015,"Existante ","VS",{"$f":"IF(P286=\"VS\",SUMIF(VS!$D$3:$G$3,$E286,VS!$D$7:$G$7),P286)","v":0.1},"VS",{"$f":"IF(R286=\"VS\",SUMIF(VS!$D$3:$G$3,$E286,VS!$D$8:$G$8),R286)","v":960},"VS",{"$f":"IF(T286=\"VS\",SUMIF(VS!$D$3:$G$3,$E286,VS!$D$9:$G$9),T286)","v":10},null,null,null,"Bénin "]
["DIDO","DIDO","SBEE Parakou ",null,"DI","DO",null,25.3,19,9.4,{"$f":"IF(J287=\"VS\",IF(B287=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E287,VS!$D$5:$G$5)),J287)","v":9.4},null,null,2015,"Existante ","VS",{"$f":"IF(P287=\"VS\",SUMIF(VS!$D$3:$G$3,$E287,VS!$D$7:$G$7),P287)","v":0.1},"VS",{"$f":"IF(R287=\"VS\",SUMIF(VS!$D$3:$G$3,$E287,VS!$D$8:$G$8),R287)","v":960},"VS",{"$f":"IF(T287=\"VS\",SUMIF(VS!$D$3:$G$3,$E287,VS!$D$9:$G$9),T287)","v":10},null,null,null,"Bénin "]
["DIDO","DIDO","SBEE Nattitingou ",null,"DI","DO",null,12,12,11,{"$f":"IF(J288=\"VS\",IF(B288=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E288,VS!$D$5:$G$5)),J288)","v":11},null,null,2015,"Existante ","VS",{"$f":"IF(P288=\"VS\",SUMIF(VS!$D$3:$G$3,$E288,VS!$D$7:$G$7),P288)","v":0.1},"VS",{"$f":"IF(R288=\"VS\",SUMIF(VS!$D$3:$G$3,$E288,VS!$D$8:$G$8),R288)","v":960},"VS",{"$f":"IF(T288=\"VS\",SUMIF(VS!$D$3:$G$3,$E288,VS!$D$9:$G$9),T288)","v":10},null,null,null,"Bénin "]
["1979DIHFO","DIHFO","CEET Lome ",null,"DI","HFO","DO",16,5,12.9,{"$f":"IF(J289=\"VS\",IF(B289=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E289,VS!$D$5:$G$5)),J289)","v":12.9},12.9,1979,2015,"Existante ","VS",{"$f":"IF(P289=\"VS\",SUMIF(VS!$D$3:$G$3,$E289,VS!$D$7:$G$7),P289)","v":0.1},"VS",{"$f":"IF(R289=\"VS\",SUMIF(VS!$D$3:$G$3,$E289,VS!$D$8:$G$8),R289)","v":960},"VS",{"$f":"IF(T289=\"VS\",SUMIF(VS!$D$3:$G$3,$E289,VS!$D$9:$G$9),T289)","v":10},null,null,null,"Togo "]
["1968DIDO","DIDO","CEET Kara ",null,"DI","DO",null,16,4,13.3,{"$f":"IF(J290=\"VS\",IF(B290=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E290,VS!$D$5:$G$5)),J290)","v":13.3},null,1968,2013,"Existante ","VS",{"$f":"IF(P290=\"VS\",SUMIF(VS!$D$3:$G$3,$E290,VS!$D$7:$G$7),P290)","v":0.1},"VS",{"$f":"IF(R290=\"VS\",SUMIF(VS!$D$3:$G$3,$E290,VS!$D$8:$G$8),R290)","v":960},"VS",{"$f":"IF(T290=\"VS\",SUMIF(VS!$D$3:$G$3,$E290,VS!$D$9:$G$9),T290)","v":10},null,null,null,"Togo "]
["DIDO","DIDO","CEET Sokode ",null,"DI","DO",null,4,1.5,13.3,{"$f":"IF(J291=\"VS\",IF(B291=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E291,VS!$D$5:$G$5)),J291)","v":13.3},null,null,2013,"Existante ","VS",{"$f":"IF(P291=\"VS\",SUMIF(VS!$D$3:$G$3,$E291,VS!$D$7:$G$7),P291)","v":0.1},"VS",{"$f":"IF(R291=\"VS\",SUMIF(VS!$D$3:$G$3,$E291,VS!$D$8:$G$8),R291)","v":960},"VS",{"$f":"IF(T291=\"VS\",SUMIF(VS!$D$3:$G$3,$E291,VS!$D$9:$G$9),T291)","v":10},null,null,null,"Togo "]
[]
[null,null,{"$f":"OFFSET(C$1,lang,0)","v":"Name of Station"},{"$f":"OFFSET(D$1,lang,0)","v":"MESSAGE Name with Country Prefix"},{"$f":"OFFSET(E$1,lang,0)","v":"MESSAGE Name"},{"$f":"OFFSET(F$1,lang,0)","v":"Fuel"},null,{"$f":"OFFSET(H$1,lang,0)","v":"Plant Capacity"},{"$f":"OFFSET(I$1,lang,0)","v":"Available Capacity"},null,{"$f":"OFFSET(K$1,lang,0)","v":"Heat Rate"},null,null,{"$f":"OFFSET(N$1,lang,0)","v":"Decomissioning year"},null,null,{"$f":"OFFSET(Q$1,lang,0)","v":"Forced Outage"},null,{"$f":"OFFSET(S$1,lang,0)","v":"Planned outage"},null,{"$f":"OFFSET(U$1,lang,0)","v":"Variable O&M"},null,{"$f":"OFFSET(W$1,lang,0)","v":"Fixed O&M"},null,{"$f":"OFFSET(Y$1,lang,0)","v":"hist string"}]
[null,null,null,null,null,null,null,"MW","MW",null,"GJ/MWh",null,null,null,null,null,"%",null,"h/yr",null,"US$/MWh",null,"US$/kW-yr"]
[null,null,{"$f":"VLOOKUP(D295,NameConvs!$B$57:$E$69,4,FALSE)","v":"Togo/Benin"},"TBN",null,null,null,null,{"$f":"SUM(I296:I299)","v":196.232},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T296:T299)","v":1443.9548756799998}]
[null,"GTNG",{"$f":"VLOOKUP(LEFT(B296,2),NameConvs!$D$33:$F$273,lang+2,FALSE)&\" \"&F296","v":"Gas Turbine GAS"},{"$f":"D$295&E296","v":"TBNEPGASEXGT"},{"$f":"\"EP\"&F296&\"EX\"&LEFT(B296,2)","v":"EPGASEXGT"},{"$f":"VLOOKUP(RIGHT(B296,LEN(B296)-2),NameConvs!$A$4:$C$14,3,FALSE)","v":"GAS"},null,{"$f":"SUMIF($B$277:$B$291,$B296,$H$277:$H$291)","v":156.33199999999999},{"$f":"SUMIF($B$277:$B$291,$B296,$I$277:$I$291)","v":139.732},null,{"$f":"SUMPRODUCT(--($B$277:$B$291=$B296),$I$277:$I$291,K$277:K$291)/SUMPRODUCT(--($B$277:$B$291=$B296),$I$277:$I$291)","v":13.301150774339451},null,null,{"$f":"IF(VLOOKUP(B296,$B$277:$N$291,N$5,FALSE)=\"VS\",\"\",VLOOKUP(B296,$B$277:$N$291,N$5,FALSE))","v":2025},null,null,{"$f":"SUMPRODUCT(--($B$277:$B$291=$B296),$I$277:$I$291,Q$277:Q$291)/SUMPRODUCT(--($B$277:$B$291=$B296),$I$277:$I$291)","v":0.08},{"$f":"S296/8760","v":6.997716894977167E-2},{"$f":"SUMPRODUCT(--($B$277:$B$291=$B296),$I$277:$I$291,S$277:S$291)/SUMPRODUCT(--($B$277:$B$291=$B296),$I$277:$I$291)","v":612.99999999999989},{"$f":"(1-Q296)*(1-R296)*I296*8.76","v":1047.3248756799999},{"$f":"SUMPRODUCT(--($B$277:$B$291=$B296),$I$277:$I$291,U$277:U$291)/SUMPRODUCT(--($B$277:$B$291=$B296),$I$277:$I$291)","v":2.5000000000000004},null,null," ",{"$f":"Z296&AA296&AB296&AC296&AD296&AE296&AF296&AG296&AH296&AI296&AJ296&AK296&AL296&AM296&AN296&AO296&AP296&AQ296&AR296&AS296&AT296&AU296&AV296&AW296&AX296&AY296&AZ296&BA296&BB296&BC296&BD296&BE296&BF296&BG296&BH296&BI296&BJ296&BK296&BL296&BM296&BN296&BO296&BP296&BQ296&BR296&BS296&BT296&BU296&BV296&BW296&BX296","v":"1998 40 2010 99.732 "},{"$f":"IF(SUMIF($A$277:$A$291,Z$7&$B296,$I$277:$I$291)=0,\"\",Z$7&\" \"&SUMIF($A$277:$A$291,Z$7&$B296,$I$277:$I$291)&\" \")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(SUMIF($A$277:$A$291,BF$7&$B296,$I$277:$I$291)=0,\"\",BF$7&\" \"&SUMIF($A$277:$A$291,BF$7&$B296,$I$277:$I$291)&\" \")","v":""},"","","","","","1998 40 ","","","","","","","","","","","","2010 99.732 "]
[null,"DIDO",{"$f":"VLOOKUP(LEFT(B297,2),NameConvs!$D$33:$F$273,lang+2,FALSE)&\" \"&F297","v":"Diesel Generators ODS"},{"$f":"D$295&E297","v":"TBNEPODSEXDI"},{"$f":"\"EP\"&F297&\"EX\"&LEFT(B297,2)","v":"EPODSEXDI"},{"$f":"VLOOKUP(RIGHT(B297,LEN(B297)-2),NameConvs!$A$4:$C$14,3,FALSE)","v":"ODS"},null,{"$f":"SUMIF($B$277:$B$291,$B297,$H$277:$H$291)","v":99.3},{"$f":"SUMIF($B$277:$B$291,$B297,$I$277:$I$291)","v":51.5},null,{"$f":"SUMPRODUCT(--($B$277:$B$291=$B297),$I$277:$I$291,K$277:K$291)/SUMPRODUCT(--($B$277:$B$291=$B297),$I$277:$I$291)","v":10.649514563106797},null,null,{"$f":"IF(VLOOKUP(B297,$B$277:$N$291,N$5,FALSE)=\"VS\",\"\",VLOOKUP(B297,$B$277:$N$291,N$5,FALSE))","v":2013},null,null,{"$f":"SUMPRODUCT(--($B$277:$B$291=$B297),$I$277:$I$291,Q$277:Q$291)/SUMPRODUCT(--($B$277:$B$291=$B297),$I$277:$I$291)","v":0.10000000000000002},{"$f":"S297/8760","v":0.1095890410958904},{"$f":"SUMPRODUCT(--($B$277:$B$291=$B297),$I$277:$I$291,S$277:S$291)/SUMPRODUCT(--($B$277:$B$291=$B297),$I$277:$I$291)","v":960},{"$f":"(1-Q297)*(1-R297)*I297*8.76","v":361.53},{"$f":"SUMPRODUCT(--($B$277:$B$291=$B297),$I$277:$I$291,U$277:U$291)/SUMPRODUCT(--($B$277:$B$291=$B297),$I$277:$I$291)","v":10},null,null," ",{"$f":"Z297&AA297&AB297&AC297&AD297&AE297&AF297&AG297&AH297&AI297&AJ297&AK297&AL297&AM297&AN297&AO297&AP297&AQ297&AR297&AS297&AT297&AU297&AV297&AW297&AX297&AY297&AZ297&BA297&BB297&BC297&BD297&BE297&BF297&BG297&BH297&BI297&BJ297&BK297&BL297&BM297&BN297&BO297&BP297&BQ297&BR297&BS297&BT297&BU297&BV297&BW297&BX297","v":"1968 4 "},{"$f":"IF(SUMIF($A$277:$A$291,Z$7&$B297,$I$277:$I$291)=0,\"\",Z$7&\" \"&SUMIF($A$277:$A$291,Z$7&$B297,$I$277:$I$291)&\" \")","v":""},"","","","","","","","1968 4 ","","","","","","","",{"$f":"IF(SUMIF($A$277:$A$291,AP$7&$B297,$I$277:$I$291)=0,\"\",AP$7&\" \"&SUMIF($A$277:$A$291,AP$7&$B297,$I$277:$I$291)&\" \")","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(SUMIF($A$277:$A$291,BF$7&$B297,$I$277:$I$291)=0,\"\",BF$7&\" \"&SUMIF($A$277:$A$291,BF$7&$B297,$I$277:$I$291)&\" \")","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(SUMIF($A$277:$A$291,BV$7&$B297,$I$277:$I$291)=0,\"\",BV$7&\" \"&SUMIF($A$277:$A$291,BV$7&$B297,$I$277:$I$291)&\" \")","v":""},"",""]
[null,"DIHFO",{"$f":"VLOOKUP(LEFT(B298,2),NameConvs!$D$33:$F$273,lang+2,FALSE)&\" \"&F298","v":"Diesel Generators OHF"},{"$f":"D$295&E298","v":"TBNEPOHFEXDI"},{"$f":"\"EP\"&F298&\"EX\"&LEFT(B298,2)","v":"EPOHFEXDI"},{"$f":"VLOOKUP(RIGHT(B298,LEN(B298)-2),NameConvs!$A$4:$C$14,3,FALSE)","v":"OHF"},null,{"$f":"SUMIF($B$277:$B$291,$B298,$H$277:$H$291)","v":16},{"$f":"SUMIF($B$277:$B$291,$B298,$I$277:$I$291)","v":5},null,{"$f":"SUMPRODUCT(--($B$277:$B$291=$B298),$I$277:$I$291,K$277:K$291)/SUMPRODUCT(--($B$277:$B$291=$B298),$I$277:$I$291)","v":12.9},null,null,{"$f":"IF(VLOOKUP(B298,$B$277:$N$291,N$5,FALSE)=\"VS\",\"\",VLOOKUP(B298,$B$277:$N$291,N$5,FALSE))","v":2015},null,null,{"$f":"SUMPRODUCT(--($B$277:$B$291=$B298),$I$277:$I$291,Q$277:Q$291)/SUMPRODUCT(--($B$277:$B$291=$B298),$I$277:$I$291)","v":0.1},{"$f":"S298/8760","v":0.1095890410958904},{"$f":"SUMPRODUCT(--($B$277:$B$291=$B298),$I$277:$I$291,S$277:S$291)/SUMPRODUCT(--($B$277:$B$291=$B298),$I$277:$I$291)","v":960},{"$f":"(1-Q298)*(1-R298)*I298*8.76","v":35.099999999999994},{"$f":"SUMPRODUCT(--($B$277:$B$291=$B298),$I$277:$I$291,U$277:U$291)/SUMPRODUCT(--($B$277:$B$291=$B298),$I$277:$I$291)","v":10},null,null," ",{"$f":"Z298&AA298&AB298&AC298&AD298&AE298&AF298&AG298&AH298&AI298&AJ298&AK298&AL298&AM298&AN298&AO298&AP298&AQ298&AR298&AS298&AT298&AU298&AV298&AW298&AX298&AY298&AZ298&BA298&BB298&BC298&BD298&BE298&BF298&BG298&BH298&BI298&BJ298&BK298&BL298&BM298&BN298&BO298&BP298&BQ298&BR298&BS298&BT298&BU298&BV298&BW298&BX298","v":"1979 5 "},"","","","","","","","","","","","","","","","","","","","1979 5 ","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,"Burkina Faso"]
[null,"BUR"]
[]
[null,null,"﻿",null,null,null,null,null,null,"1ère ",null,null,"Année ","Année ",null,"Indisp ",null,null,null,null,null,null,"Coût ",null," "]
[null,null,null,null,null,"1er ","2e ",null,"Capacité ","conso. ",null,"2e conso. ","de mise ","de ",null,". ",null,null,null,"Coûts ",null,null,"spéc. ",null," "]
[null,null,null,"N° ","Type ","combu ","combu ","Capacité ","disponibl ","spéc. ",null,"spéc. ","en ","déclasse ",null,"fortuit ",null,"Indisp. ",null,"O&M ",null,"Coûts ","investiss ",null," "]
[null,null,"Nom de centrale ","unité ","unité ","stible ","stible ","installée ","e ","nette ",null,"nette ","service ","ment ","Statut ","e ",null,"Planifiée ",null,"variables ",null,"O&M fixes ","ement ","Fabricant et modèle "," "]
[null,null,null,null,null,null,null,"[MW] ","[MW] ","[GJ/MWh] ",null,"[GJ/MWh] ",null,null,null,"[%] ",null,"[h/an] ",null,"[$/MWh] ",null,"[$/kW/an] ","[$/kW] "," "]
[{"$f":"M308&B308","v":"1991DIDO"},{"$f":"E308&F308","v":"DIDO"},"Ouagadougou 1 ",1,"DI","DO",null,2.7,2.5,10.1,{"$f":"IF(J308=\"VS\",IF(B308=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E308,VS!$D$5:$G$5)),J308)","v":10.1},null,1991,2020,"Existante",0.05,{"$f":"IF(P308=\"VS\",SUMIF(VS!$D$3:$G$3,$E308,VS!$D$7:$G$7),P308)","v":0.05},1692,{"$f":"IF(R308=\"VS\",SUMIF(VS!$D$3:$G$3,$E308,VS!$D$8:$G$8),R308)","v":1692},"VS",{"$f":"IF(T308=\"VS\",SUMIF(VS!$D$3:$G$3,$E308,VS!$D$9:$G$9),T308)","v":10},null,null,"Wartsilä VASA L9 R32 R rior writte "," "]
["1991DIDO","DIDO","Ouagadougou 1 ",2,"DI","DO",null,2.7,2.5,10.1,{"$f":"IF(J309=\"VS\",IF(B309=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E309,VS!$D$5:$G$5)),J309)","v":10.1},null,1991,2020,"Existante",0.05,{"$f":"IF(P309=\"VS\",SUMIF(VS!$D$3:$G$3,$E309,VS!$D$7:$G$7),P309)","v":0.05},1692,{"$f":"IF(R309=\"VS\",SUMIF(VS!$D$3:$G$3,$E309,VS!$D$8:$G$8),R309)","v":1692},"VS",{"$f":"IF(T309=\"VS\",SUMIF(VS!$D$3:$G$3,$E309,VS!$D$9:$G$9),T309)","v":10},null,null,"Wartsilä VASA L9 R32 R "," "]
["2003DIDO","DIDO","Ouagadougou 1 ",3,"DI","DO",null,3,0,10.1,{"$f":"IF(J310=\"VS\",IF(B310=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E310,VS!$D$5:$G$5)),J310)","v":10.1},null,2003,2018,"Existante",0.05,{"$f":"IF(P310=\"VS\",SUMIF(VS!$D$3:$G$3,$E310,VS!$D$7:$G$7),P310)","v":0.05},1692,{"$f":"IF(R310=\"VS\",SUMIF(VS!$D$3:$G$3,$E310,VS!$D$8:$G$8),R310)","v":1692},"VS",{"$f":"IF(T310=\"VS\",SUMIF(VS!$D$3:$G$3,$E310,VS!$D$9:$G$9),T310)","v":10},null,null,"Wartsilä 18 V W 200 without "," "]
["2003DIDO","DIDO","Ouagadougou 1 ",4,"DI","DO",null,3,2.5,10.1,{"$f":"IF(J311=\"VS\",IF(B311=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E311,VS!$D$5:$G$5)),J311)","v":10.1},null,2003,2018,"Existante",0.05,{"$f":"IF(P311=\"VS\",SUMIF(VS!$D$3:$G$3,$E311,VS!$D$7:$G$7),P311)","v":0.05},1692,{"$f":"IF(R311=\"VS\",SUMIF(VS!$D$3:$G$3,$E311,VS!$D$8:$G$8),R311)","v":1692},"VS",{"$f":"IF(T311=\"VS\",SUMIF(VS!$D$3:$G$3,$E311,VS!$D$9:$G$9),T311)","v":10},null,null,"Wartsilä 18 V W 200 "," "]
["1975DIDO","DIDO","Ouagadougou 2 ",1,"DI","DO",null,3.2,0,10.6,{"$f":"IF(J312=\"VS\",IF(B312=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E312,VS!$D$5:$G$5)),J312)","v":10.6},10.6,1975,"VS","Existante",0.122,{"$f":"IF(P312=\"VS\",SUMIF(VS!$D$3:$G$3,$E312,VS!$D$7:$G$7),P312)","v":0.122},1760,{"$f":"IF(R312=\"VS\",SUMIF(VS!$D$3:$G$3,$E312,VS!$D$8:$G$8),R312)","v":1760},"VS",{"$f":"IF(T312=\"VS\",SUMIF(VS!$D$3:$G$3,$E312,VS!$D$9:$G$9),T312)","v":10},null,null,"Wartsilä (SACM) AGO G V16 is forbidden"," "]
["1980DIHFO","DIHFO","Ouagadougou 2 ",2,"DI","HFO","DO",5.28,4,10.6,{"$f":"IF(J313=\"VS\",IF(B313=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E313,VS!$D$5:$G$5)),J313)","v":10.6},10.6,1980,"VS","Existante",0.122,{"$f":"IF(P313=\"VS\",SUMIF(VS!$D$3:$G$3,$E313,VS!$D$7:$G$7),P313)","v":0.122},1760,{"$f":"IF(R313=\"VS\",SUMIF(VS!$D$3:$G$3,$E313,VS!$D$8:$G$8),R313)","v":1760},"VS",{"$f":"IF(T313=\"VS\",SUMIF(VS!$D$3:$G$3,$E313,VS!$D$9:$G$9),T313)","v":10},null,null,"SEMT Pielstick 12 PC 2,5 V400 "," "]
["1978DIHFO","DIHFO","Ouagadougou 2 ",3,"DI","HFO","DO",5.28,4,10.6,{"$f":"IF(J314=\"VS\",IF(B314=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E314,VS!$D$5:$G$5)),J314)","v":10.6},10.6,1978,"VS","Existante",0.122,{"$f":"IF(P314=\"VS\",SUMIF(VS!$D$3:$G$3,$E314,VS!$D$7:$G$7),P314)","v":0.122},1760,{"$f":"IF(R314=\"VS\",SUMIF(VS!$D$3:$G$3,$E314,VS!$D$8:$G$8),R314)","v":1760},"VS",{"$f":"IF(T314=\"VS\",SUMIF(VS!$D$3:$G$3,$E314,VS!$D$9:$G$9),T314)","v":10},null,null,"SEMT Pielstick 12 PC 2,5 V400 "," "]
["1979DIHFO","DIHFO","Ouagadougou 2 ",4,"DI","HFO","DO",5.28,4,10.6,{"$f":"IF(J315=\"VS\",IF(B315=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E315,VS!$D$5:$G$5)),J315)","v":10.6},10.6,1979,"VS","Existante",0.122,{"$f":"IF(P315=\"VS\",SUMIF(VS!$D$3:$G$3,$E315,VS!$D$7:$G$7),P315)","v":0.122},1760,{"$f":"IF(R315=\"VS\",SUMIF(VS!$D$3:$G$3,$E315,VS!$D$8:$G$8),R315)","v":1760},"VS",{"$f":"IF(T315=\"VS\",SUMIF(VS!$D$3:$G$3,$E315,VS!$D$9:$G$9),T315)","v":10},null,null,"iesSEMT Pielstick 12 PC 2,5 V400 "," "]
["1982DIHFO","DIHFO","Ouagadougou 2 ",5,"DI","HFO","DO",7.992,6,10.6,{"$f":"IF(J316=\"VS\",IF(B316=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E316,VS!$D$5:$G$5)),J316)","v":10.6},10.6,1982,2013,"Existante",0.122,{"$f":"IF(P316=\"VS\",SUMIF(VS!$D$3:$G$3,$E316,VS!$D$7:$G$7),P316)","v":0.122},1760,{"$f":"IF(R316=\"VS\",SUMIF(VS!$D$3:$G$3,$E316,VS!$D$8:$G$8),R316)","v":1760},"VS",{"$f":"IF(T316=\"VS\",SUMIF(VS!$D$3:$G$3,$E316,VS!$D$9:$G$9),T316)","v":10},null,null,"SEMT Pielstick 18 PC 2,5 V400 "," "]
["1982DIHFO","DIHFO","Ouagadougou 2 ",6,"DI","HFO","DO",7.992,6,10.6,{"$f":"IF(J317=\"VS\",IF(B317=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E317,VS!$D$5:$G$5)),J317)","v":10.6},10.6,1982,2013,"Existante",0.122,{"$f":"IF(P317=\"VS\",SUMIF(VS!$D$3:$G$3,$E317,VS!$D$7:$G$7),P317)","v":0.122},1760,{"$f":"IF(R317=\"VS\",SUMIF(VS!$D$3:$G$3,$E317,VS!$D$8:$G$8),R317)","v":1760},"VS",{"$f":"IF(T317=\"VS\",SUMIF(VS!$D$3:$G$3,$E317,VS!$D$9:$G$9),T317)","v":10},null,null,"SEMT Pielstick 18 PC 2,5 V400 "," "]
["1999DIDO","DIDO","Ouagadougou 2 ",7,"DI","DO",null,3.2639999999999998,1.8,10.4,{"$f":"IF(J318=\"VS\",IF(B318=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E318,VS!$D$5:$G$5)),J318)","v":10.4},null,1999,2019,"Existante",0.122,{"$f":"IF(P318=\"VS\",SUMIF(VS!$D$3:$G$3,$E318,VS!$D$7:$G$7),P318)","v":0.122},1760,{"$f":"IF(R318=\"VS\",SUMIF(VS!$D$3:$G$3,$E318,VS!$D$8:$G$8),R318)","v":1760},"VS",{"$f":"IF(T318=\"VS\",SUMIF(VS!$D$3:$G$3,$E318,VS!$D$9:$G$9),T318)","v":10},null,null,"SEMT Pielstick 12 PA 6 V280 ion or transmission to th "," "]
["1999DIDO","DIDO","Ouagadougou 2 ",8,"DI","DO",null,3.2639999999999998,1.8,10.4,{"$f":"IF(J319=\"VS\",IF(B319=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E319,VS!$D$5:$G$5)),J319)","v":10.4},null,1999,2019,"Existante",0.122,{"$f":"IF(P319=\"VS\",SUMIF(VS!$D$3:$G$3,$E319,VS!$D$7:$G$7),P319)","v":0.122},1760,{"$f":"IF(R319=\"VS\",SUMIF(VS!$D$3:$G$3,$E319,VS!$D$8:$G$8),R319)","v":1760},"VS",{"$f":"IF(T319=\"VS\",SUMIF(VS!$D$3:$G$3,$E319,VS!$D$9:$G$9),T319)","v":10},null,null,"SEMT Pielstick 12 PA 6 V280 "," "]
["1999DIDO","DIDO","Ouagadougou 2 ",9,"DI","DO",null,3.2639999999999998,1.8,10.4,{"$f":"IF(J320=\"VS\",IF(B320=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E320,VS!$D$5:$G$5)),J320)","v":10.4},null,1999,2019,"Existante",0.122,{"$f":"IF(P320=\"VS\",SUMIF(VS!$D$3:$G$3,$E320,VS!$D$7:$G$7),P320)","v":0.122},1760,{"$f":"IF(R320=\"VS\",SUMIF(VS!$D$3:$G$3,$E320,VS!$D$8:$G$8),R320)","v":1760},"VS",{"$f":"IF(T320=\"VS\",SUMIF(VS!$D$3:$G$3,$E320,VS!$D$9:$G$9),T320)","v":10},null,null,"SEMT Pielstick 12 PA 6 V280 "," "]
["2000DIHFO","DIHFO","Kossodo ",1,"DI","HFO","DO",3.8,3.5,9.5,{"$f":"IF(J321=\"VS\",IF(B321=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E321,VS!$D$5:$G$5)),J321)","v":9.5},9.5,2000,2025,"Existante",0.10299999999999999,{"$f":"IF(P321=\"VS\",SUMIF(VS!$D$3:$G$3,$E321,VS!$D$7:$G$7),P321)","v":0.10299999999999999},1139,{"$f":"IF(R321=\"VS\",SUMIF(VS!$D$3:$G$3,$E321,VS!$D$8:$G$8),R321)","v":1139},"VS",{"$f":"IF(T321=\"VS\",SUMIF(VS!$D$3:$G$3,$E321,VS!$D$9:$G$9),T321)","v":10},null,null,"MAN B & W Diesel 18 V 28/32H "," "]
["2000DIHFO","DIHFO","Kossodo ",2,"DI","HFO","DO",6.46,6,9.4,{"$f":"IF(J322=\"VS\",IF(B322=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E322,VS!$D$5:$G$5)),J322)","v":9.4},9.4,2000,2025,"Existante",0.10299999999999999,{"$f":"IF(P322=\"VS\",SUMIF(VS!$D$3:$G$3,$E322,VS!$D$7:$G$7),P322)","v":0.10299999999999999},1139,{"$f":"IF(R322=\"VS\",SUMIF(VS!$D$3:$G$3,$E322,VS!$D$8:$G$8),R322)","v":1139},"VS",{"$f":"IF(T322=\"VS\",SUMIF(VS!$D$3:$G$3,$E322,VS!$D$9:$G$9),T322)","v":10},null,null,"DEUTZ‐MWM B V 16M 640 "," "]
["2000DIHFO","DIHFO","Kossodo ",3,"DI","HFO","DO",6.46,6,9.4,{"$f":"IF(J323=\"VS\",IF(B323=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E323,VS!$D$5:$G$5)),J323)","v":9.4},9.4,2000,2025,"Existante",0.10299999999999999,{"$f":"IF(P323=\"VS\",SUMIF(VS!$D$3:$G$3,$E323,VS!$D$7:$G$7),P323)","v":0.10299999999999999},1139,{"$f":"IF(R323=\"VS\",SUMIF(VS!$D$3:$G$3,$E323,VS!$D$8:$G$8),R323)","v":1139},"VS",{"$f":"IF(T323=\"VS\",SUMIF(VS!$D$3:$G$3,$E323,VS!$D$9:$G$9),T323)","v":10},null,null,"DEUTZ‐MWM B V 16M 640 "," "]
["2003DIHFO","DIHFO","Kossodo ",4,"DI","HFO","DO",6.46,6,9.4,{"$f":"IF(J324=\"VS\",IF(B324=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E324,VS!$D$5:$G$5)),J324)","v":9.4},9.4,2003,2028,"Existante",0.10299999999999999,{"$f":"IF(P324=\"VS\",SUMIF(VS!$D$3:$G$3,$E324,VS!$D$7:$G$7),P324)","v":0.10299999999999999},1139,{"$f":"IF(R324=\"VS\",SUMIF(VS!$D$3:$G$3,$E324,VS!$D$8:$G$8),R324)","v":1139},"VS",{"$f":"IF(T324=\"VS\",SUMIF(VS!$D$3:$G$3,$E324,VS!$D$9:$G$9),T324)","v":10},null,null,"DEUTZ‐MWM B V 16M 640 "," "]
["2004DIHFO","DIHFO","Kossodo ",5,"DI","HFO","DO",6.46,6,9.4,{"$f":"IF(J325=\"VS\",IF(B325=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E325,VS!$D$5:$G$5)),J325)","v":9.4},9.4,2004,2029,"Existante",0.10299999999999999,{"$f":"IF(P325=\"VS\",SUMIF(VS!$D$3:$G$3,$E325,VS!$D$7:$G$7),P325)","v":0.10299999999999999},1139,{"$f":"IF(R325=\"VS\",SUMIF(VS!$D$3:$G$3,$E325,VS!$D$8:$G$8),R325)","v":1139},"VS",{"$f":"IF(T325=\"VS\",SUMIF(VS!$D$3:$G$3,$E325,VS!$D$9:$G$9),T325)","v":10},null,null,"DEUTZ‐MWM B V 16M 640 "," "]
["2006DIHFO","DIHFO","Kossodo ",6,"DI","HFO","DO",8.032,7,9.4,{"$f":"IF(J326=\"VS\",IF(B326=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E326,VS!$D$5:$G$5)),J326)","v":9.4},9.4,2006,2030,"Existante",0.10299999999999999,{"$f":"IF(P326=\"VS\",SUMIF(VS!$D$3:$G$3,$E326,VS!$D$7:$G$7),P326)","v":0.10299999999999999},1139,{"$f":"IF(R326=\"VS\",SUMIF(VS!$D$3:$G$3,$E326,VS!$D$8:$G$8),R326)","v":1139},"VS",{"$f":"IF(T326=\"VS\",SUMIF(VS!$D$3:$G$3,$E326,VS!$D$9:$G$9),T326)","v":10},null,null,"AWartsilä 18 V W 32 .A. "," "]
["2006DIHFO","DIHFO","Kossodo ",7,"DI","HFO","DO",8.032,7,9.4,{"$f":"IF(J327=\"VS\",IF(B327=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E327,VS!$D$5:$G$5)),J327)","v":9.4},9.4,2006,2030,"Existante",0.10299999999999999,{"$f":"IF(P327=\"VS\",SUMIF(VS!$D$3:$G$3,$E327,VS!$D$7:$G$7),P327)","v":0.10299999999999999},1139,{"$f":"IF(R327=\"VS\",SUMIF(VS!$D$3:$G$3,$E327,VS!$D$8:$G$8),R327)","v":1139},"VS",{"$f":"IF(T327=\"VS\",SUMIF(VS!$D$3:$G$3,$E327,VS!$D$9:$G$9),T327)","v":10},null,null,"Wartsilä 18 V W 32 "," "]
["2006DIHFO","DIHFO","Kossodo ",8,"DI","HFO","DO",18.39,18,9.1999999999999993,{"$f":"IF(J328=\"VS\",IF(B328=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E328,VS!$D$5:$G$5)),J328)","v":9.1999999999999993},9.1999999999999993,2006,2031,"Existante",0.10299999999999999,{"$f":"IF(P328=\"VS\",SUMIF(VS!$D$3:$G$3,$E328,VS!$D$7:$G$7),P328)","v":0.10299999999999999},1139,{"$f":"IF(R328=\"VS\",SUMIF(VS!$D$3:$G$3,$E328,VS!$D$8:$G$8),R328)","v":1139},"VS",{"$f":"IF(T328=\"VS\",SUMIF(VS!$D$3:$G$3,$E328,VS!$D$9:$G$9),T328)","v":10},null,null,"eerin MAN B & W 18 V 48/60 B "," "]
["1969DIDO","DIDO","Koudougou ",1,"DI","DO",null,0.6,0.32,11.2,{"$f":"IF(J329=\"VS\",IF(B329=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E329,VS!$D$5:$G$5)),J329)","v":11.2},null,1969,"VS","Existante","VS",{"$f":"IF(P329=\"VS\",SUMIF(VS!$D$3:$G$3,$E329,VS!$D$7:$G$7),P329)","v":0.1},"VS",{"$f":"IF(R329=\"VS\",SUMIF(VS!$D$3:$G$3,$E329,VS!$D$8:$G$8),R329)","v":960},"VS",{"$f":"IF(T329=\"VS\",SUMIF(VS!$D$3:$G$3,$E329,VS!$D$9:$G$9),T329)","v":10},null,null,"DEUTZ‐MWM TBD 440 L8 "," "]
["1978DIDO","DIDO","Koudougou ",2,"DI","DO",null,1.28,0.8,11.2,{"$f":"IF(J330=\"VS\",IF(B330=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E330,VS!$D$5:$G$5)),J330)","v":11.2},null,1978,"VS","Existante","VS",{"$f":"IF(P330=\"VS\",SUMIF(VS!$D$3:$G$3,$E330,VS!$D$7:$G$7),P330)","v":0.1},"VS",{"$f":"IF(R330=\"VS\",SUMIF(VS!$D$3:$G$3,$E330,VS!$D$8:$G$8),R330)","v":960},"VS",{"$f":"IF(T330=\"VS\",SUMIF(VS!$D$3:$G$3,$E330,VS!$D$9:$G$9),T330)","v":10},null,null,"DEUTZ‐MWM TBD 441 V16 of Tractebel En "," "]
["1978DIDO","DIDO","Koudougou ",3,"DI","DO",null,1.28,0.8,11.2,{"$f":"IF(J331=\"VS\",IF(B331=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E331,VS!$D$5:$G$5)),J331)","v":11.2},null,1978,"VS","Existante","VS",{"$f":"IF(P331=\"VS\",SUMIF(VS!$D$3:$G$3,$E331,VS!$D$7:$G$7),P331)","v":0.1},"VS",{"$f":"IF(R331=\"VS\",SUMIF(VS!$D$3:$G$3,$E331,VS!$D$8:$G$8),R331)","v":960},"VS",{"$f":"IF(T331=\"VS\",SUMIF(VS!$D$3:$G$3,$E331,VS!$D$9:$G$9),T331)","v":10},null,null,"DEUTZ‐MWM TBD 441 V16 "," "]
["1993DIDO","DIDO","Koudougou ",4,"DI","DO",null,2,1.28,10.1,{"$f":"IF(J332=\"VS\",IF(B332=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E332,VS!$D$5:$G$5)),J332)","v":10.1},null,1993,"VS","Existante","VS",{"$f":"IF(P332=\"VS\",SUMIF(VS!$D$3:$G$3,$E332,VS!$D$7:$G$7),P332)","v":0.1},"VS",{"$f":"IF(R332=\"VS\",SUMIF(VS!$D$3:$G$3,$E332,VS!$D$8:$G$8),R332)","v":960},"VS",{"$f":"IF(T332=\"VS\",SUMIF(VS!$D$3:$G$3,$E332,VS!$D$9:$G$9),T332)","v":10},null,null,"Wartsilä (SACM) AGO UD 45 V12 "," "]
["1974DIDO","DIDO","Bobo 1 ",1,"DI","DO",null,1.1000000000000001,0.8,11.2,{"$f":"IF(J333=\"VS\",IF(B333=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E333,VS!$D$5:$G$5)),J333)","v":11.2},null,1974,"VS","Existante",5.0999999999999997E-2,{"$f":"IF(P333=\"VS\",SUMIF(VS!$D$3:$G$3,$E333,VS!$D$7:$G$7),P333)","v":5.0999999999999997E-2},758,{"$f":"IF(R333=\"VS\",SUMIF(VS!$D$3:$G$3,$E333,VS!$D$8:$G$8),R333)","v":758},"VS",{"$f":"IF(T333=\"VS\",SUMIF(VS!$D$3:$G$3,$E333,VS!$D$9:$G$9),T333)","v":10},null,null,"Wartsilä (SACM) AGO G V12 "," "]
["1977DIDO","DIDO","Bobo 1 ",2,"DI","DO",null,1.5,1,11.2,{"$f":"IF(J334=\"VS\",IF(B334=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E334,VS!$D$5:$G$5)),J334)","v":11.2},null,1977,"VS","Existante",5.0999999999999997E-2,{"$f":"IF(P334=\"VS\",SUMIF(VS!$D$3:$G$3,$E334,VS!$D$7:$G$7),P334)","v":5.0999999999999997E-2},758,{"$f":"IF(R334=\"VS\",SUMIF(VS!$D$3:$G$3,$E334,VS!$D$8:$G$8),R334)","v":758},"VS",{"$f":"IF(T334=\"VS\",SUMIF(VS!$D$3:$G$3,$E334,VS!$D$9:$G$9),T334)","v":10},null,null,"Wartsilä (SACM) AGO G V16 "," "]
["1976DIDO","DIDO","Bobo 1 ",3,"DI","DO",null,1.5,1,11.2,{"$f":"IF(J335=\"VS\",IF(B335=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E335,VS!$D$5:$G$5)),J335)","v":11.2},null,1976,"VS","Existante",5.0999999999999997E-2,{"$f":"IF(P335=\"VS\",SUMIF(VS!$D$3:$G$3,$E335,VS!$D$7:$G$7),P335)","v":5.0999999999999997E-2},758,{"$f":"IF(R335=\"VS\",SUMIF(VS!$D$3:$G$3,$E335,VS!$D$8:$G$8),R335)","v":758},"VS",{"$f":"IF(T335=\"VS\",SUMIF(VS!$D$3:$G$3,$E335,VS!$D$9:$G$9),T335)","v":10},null,null,"rWartsilä (SACM) AGO G V16 "," "]
["1977DIDO","DIDO","Bobo 1 ",4,"DI","DO",null,1.5,1,11.2,{"$f":"IF(J336=\"VS\",IF(B336=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E336,VS!$D$5:$G$5)),J336)","v":11.2},null,1977,"VS","Existante",5.0999999999999997E-2,{"$f":"IF(P336=\"VS\",SUMIF(VS!$D$3:$G$3,$E336,VS!$D$7:$G$7),P336)","v":5.0999999999999997E-2},758,{"$f":"IF(R336=\"VS\",SUMIF(VS!$D$3:$G$3,$E336,VS!$D$8:$G$8),R336)","v":758},"VS",{"$f":"IF(T336=\"VS\",SUMIF(VS!$D$3:$G$3,$E336,VS!$D$9:$G$9),T336)","v":10},null,null,"hWartsilä (SACM) AGO G V16 "," "]
["1988DIHFO","DIHFO","﻿Bobo 2 ",1,"DI","HFO","DO",3.8,3.5,9.6999999999999993,{"$f":"IF(J337=\"VS\",IF(B337=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E337,VS!$D$5:$G$5)),J337)","v":9.6999999999999993},9.6999999999999993,1988,2013,"Existante",1.4E-2,{"$f":"IF(P337=\"VS\",SUMIF(VS!$D$3:$G$3,$E337,VS!$D$7:$G$7),P337)","v":1.4E-2},175,{"$f":"IF(R337=\"VS\",SUMIF(VS!$D$3:$G$3,$E337,VS!$D$8:$G$8),R337)","v":175},"VS",{"$f":"IF(T337=\"VS\",SUMIF(VS!$D$3:$G$3,$E337,VS!$D$9:$G$9),T337)","v":10},null,null,"MAN B & W Diesel 18 V 28/32 "," "]
["1990DIHFO","DIHFO","Bobo 2 ",2,"DI","HFO","DO",3.8,3.5,9.6999999999999993,{"$f":"IF(J338=\"VS\",IF(B338=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E338,VS!$D$5:$G$5)),J338)","v":9.6999999999999993},9.6999999999999993,1990,2015,"Existante",1.4E-2,{"$f":"IF(P338=\"VS\",SUMIF(VS!$D$3:$G$3,$E338,VS!$D$7:$G$7),P338)","v":1.4E-2},175,{"$f":"IF(R338=\"VS\",SUMIF(VS!$D$3:$G$3,$E338,VS!$D$8:$G$8),R338)","v":175},"VS",{"$f":"IF(T338=\"VS\",SUMIF(VS!$D$3:$G$3,$E338,VS!$D$9:$G$9),T338)","v":10},null,null,"MAN B & W Diesel 18 V 28/32 "," "]
["1995DIHFO","DIHFO","Bobo 2 ",3,"DI","HFO","DO",3.8,3.5,9.6999999999999993,{"$f":"IF(J339=\"VS\",IF(B339=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E339,VS!$D$5:$G$5)),J339)","v":9.6999999999999993},9.6999999999999993,1995,2020,"Existante",1.4E-2,{"$f":"IF(P339=\"VS\",SUMIF(VS!$D$3:$G$3,$E339,VS!$D$7:$G$7),P339)","v":1.4E-2},175,{"$f":"IF(R339=\"VS\",SUMIF(VS!$D$3:$G$3,$E339,VS!$D$8:$G$8),R339)","v":175},"VS",{"$f":"IF(T339=\"VS\",SUMIF(VS!$D$3:$G$3,$E339,VS!$D$9:$G$9),T339)","v":10},null,null,"MAN B & W Diesel 18 V 28/32 "," "]
["1995DIHFO","DIHFO","Bobo 2 ",4,"DI","HFO","DO",3.8,3.5,9.6999999999999993,{"$f":"IF(J340=\"VS\",IF(B340=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E340,VS!$D$5:$G$5)),J340)","v":9.6999999999999993},9.6999999999999993,1995,2020,"Existante",1.4E-2,{"$f":"IF(P340=\"VS\",SUMIF(VS!$D$3:$G$3,$E340,VS!$D$7:$G$7),P340)","v":1.4E-2},175,{"$f":"IF(R340=\"VS\",SUMIF(VS!$D$3:$G$3,$E340,VS!$D$8:$G$8),R340)","v":175},"VS",{"$f":"IF(T340=\"VS\",SUMIF(VS!$D$3:$G$3,$E340,VS!$D$9:$G$9),T340)","v":10},null,null,"MAN B & W Diesel 18 V 28/32 "," "]
["1998DIHFO","DIHFO","Bobo 2 ",5,"DI","HFO","DO",3.8,3.5,9.6999999999999993,{"$f":"IF(J341=\"VS\",IF(B341=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E341,VS!$D$5:$G$5)),J341)","v":9.6999999999999993},9.6999999999999993,1998,2023,"Existante",1.4E-2,{"$f":"IF(P341=\"VS\",SUMIF(VS!$D$3:$G$3,$E341,VS!$D$7:$G$7),P341)","v":1.4E-2},175,{"$f":"IF(R341=\"VS\",SUMIF(VS!$D$3:$G$3,$E341,VS!$D$8:$G$8),R341)","v":175},"VS",{"$f":"IF(T341=\"VS\",SUMIF(VS!$D$3:$G$3,$E341,VS!$D$9:$G$9),T341)","v":10},null,null,"MAN B & W Diesel 18 V 28/32 "," "]
["2010DIHFO","DIHFO","Komsilga ",1,"DI","HFO","DO",18,18,9.1999999999999993,{"$f":"IF(J342=\"VS\",IF(B342=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E342,VS!$D$5:$G$5)),J342)","v":9.1999999999999993},9.1999999999999993,2010,2030,"Existante","VS",{"$f":"IF(P342=\"VS\",SUMIF(VS!$D$3:$G$3,$E342,VS!$D$7:$G$7),P342)","v":0.1},"VS",{"$f":"IF(R342=\"VS\",SUMIF(VS!$D$3:$G$3,$E342,VS!$D$8:$G$8),R342)","v":960},"VS",{"$f":"IF(T342=\"VS\",SUMIF(VS!$D$3:$G$3,$E342,VS!$D$9:$G$9),T342)","v":10},null,null,null," "]
["2010DIDO","DIDO","Boromo ",null,"DI","DO",null,1.52,1.02,10.4,{"$f":"IF(J343=\"VS\",IF(B343=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E343,VS!$D$5:$G$5)),J343)","v":10.4},null,2010,"VS","Existante","VS",{"$f":"IF(P343=\"VS\",SUMIF(VS!$D$3:$G$3,$E343,VS!$D$7:$G$7),P343)","v":0.1},"VS",{"$f":"IF(R343=\"VS\",SUMIF(VS!$D$3:$G$3,$E343,VS!$D$8:$G$8),R343)","v":960},"VS",{"$f":"IF(T343=\"VS\",SUMIF(VS!$D$3:$G$3,$E343,VS!$D$9:$G$9),T343)","v":10},null,null,null," "]
["2010DIDO","DIDO","Dédougou ",null,"DI","DO",null,2.36,1.54,10.4,{"$f":"IF(J344=\"VS\",IF(B344=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E344,VS!$D$5:$G$5)),J344)","v":10.4},null,2010,"VS","Existante","VS",{"$f":"IF(P344=\"VS\",SUMIF(VS!$D$3:$G$3,$E344,VS!$D$7:$G$7),P344)","v":0.1},"VS",{"$f":"IF(R344=\"VS\",SUMIF(VS!$D$3:$G$3,$E344,VS!$D$8:$G$8),R344)","v":960},"VS",{"$f":"IF(T344=\"VS\",SUMIF(VS!$D$3:$G$3,$E344,VS!$D$9:$G$9),T344)","v":10},null,null,null," "]
["2010DIDO","DIDO","Nouna ",null,"DI","DO",null,1.33,0.92,10.4,{"$f":"IF(J345=\"VS\",IF(B345=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E345,VS!$D$5:$G$5)),J345)","v":10.4},null,2010,"VS","Existante","VS",{"$f":"IF(P345=\"VS\",SUMIF(VS!$D$3:$G$3,$E345,VS!$D$7:$G$7),P345)","v":0.1},"VS",{"$f":"IF(R345=\"VS\",SUMIF(VS!$D$3:$G$3,$E345,VS!$D$8:$G$8),R345)","v":960},"VS",{"$f":"IF(T345=\"VS\",SUMIF(VS!$D$3:$G$3,$E345,VS!$D$9:$G$9),T345)","v":10},null,null,null," "]
["2010DIDO","DIDO","Kongoussi ",null,"DI","DO",null,0.64,0.44,10.4,{"$f":"IF(J346=\"VS\",IF(B346=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E346,VS!$D$5:$G$5)),J346)","v":10.4},null,2010,"VS","Existante","VS",{"$f":"IF(P346=\"VS\",SUMIF(VS!$D$3:$G$3,$E346,VS!$D$7:$G$7),P346)","v":0.1},"VS",{"$f":"IF(R346=\"VS\",SUMIF(VS!$D$3:$G$3,$E346,VS!$D$8:$G$8),R346)","v":960},"VS",{"$f":"IF(T346=\"VS\",SUMIF(VS!$D$3:$G$3,$E346,VS!$D$9:$G$9),T346)","v":10},null,null,null," "]
["2010DIDO","DIDO","Tougan ",null,"DI","DO",null,1.04,0.69,10.4,{"$f":"IF(J347=\"VS\",IF(B347=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E347,VS!$D$5:$G$5)),J347)","v":10.4},null,2010,"VS","Existante","VS",{"$f":"IF(P347=\"VS\",SUMIF(VS!$D$3:$G$3,$E347,VS!$D$7:$G$7),P347)","v":0.1},"VS",{"$f":"IF(R347=\"VS\",SUMIF(VS!$D$3:$G$3,$E347,VS!$D$8:$G$8),R347)","v":960},"VS",{"$f":"IF(T347=\"VS\",SUMIF(VS!$D$3:$G$3,$E347,VS!$D$9:$G$9),T347)","v":10},null,null,null," "]
["2010DIDO","DIDO","Houndé ",null,"DI","DO",null,0.63,0.43,10.4,{"$f":"IF(J348=\"VS\",IF(B348=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E348,VS!$D$5:$G$5)),J348)","v":10.4},null,2010,"VS","Existante","VS",{"$f":"IF(P348=\"VS\",SUMIF(VS!$D$3:$G$3,$E348,VS!$D$7:$G$7),P348)","v":0.1},"VS",{"$f":"IF(R348=\"VS\",SUMIF(VS!$D$3:$G$3,$E348,VS!$D$8:$G$8),R348)","v":960},"VS",{"$f":"IF(T348=\"VS\",SUMIF(VS!$D$3:$G$3,$E348,VS!$D$9:$G$9),T348)","v":10},null,null,null," "]
["2010DIDO","DIDO","Bittou ",null,"DI","DO",null,0.5,0.34,10.4,{"$f":"IF(J349=\"VS\",IF(B349=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E349,VS!$D$5:$G$5)),J349)","v":10.4},null,2010,"VS","Existante","VS",{"$f":"IF(P349=\"VS\",SUMIF(VS!$D$3:$G$3,$E349,VS!$D$7:$G$7),P349)","v":0.1},"VS",{"$f":"IF(R349=\"VS\",SUMIF(VS!$D$3:$G$3,$E349,VS!$D$8:$G$8),R349)","v":960},"VS",{"$f":"IF(T349=\"VS\",SUMIF(VS!$D$3:$G$3,$E349,VS!$D$9:$G$9),T349)","v":10},null,null,null," "]
["2010DIDO","DIDO","Bogandé ",null,"DI","DO",null,0.32,0.24,10.4,{"$f":"IF(J350=\"VS\",IF(B350=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E350,VS!$D$5:$G$5)),J350)","v":10.4},null,2010,"VS","Existante","VS",{"$f":"IF(P350=\"VS\",SUMIF(VS!$D$3:$G$3,$E350,VS!$D$7:$G$7),P350)","v":0.1},"VS",{"$f":"IF(R350=\"VS\",SUMIF(VS!$D$3:$G$3,$E350,VS!$D$8:$G$8),R350)","v":960},"VS",{"$f":"IF(T350=\"VS\",SUMIF(VS!$D$3:$G$3,$E350,VS!$D$9:$G$9),T350)","v":10},null,null,null," "]
["2010DIDO","DIDO","Boulsa ",null,"DI","DO",null,0.36,0.26,10.4,{"$f":"IF(J351=\"VS\",IF(B351=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E351,VS!$D$5:$G$5)),J351)","v":10.4},null,2010,"VS","Existante","VS",{"$f":"IF(P351=\"VS\",SUMIF(VS!$D$3:$G$3,$E351,VS!$D$7:$G$7),P351)","v":0.1},"VS",{"$f":"IF(R351=\"VS\",SUMIF(VS!$D$3:$G$3,$E351,VS!$D$8:$G$8),R351)","v":960},"VS",{"$f":"IF(T351=\"VS\",SUMIF(VS!$D$3:$G$3,$E351,VS!$D$9:$G$9),T351)","v":10},null,null,null," "]
["2010DIDO","DIDO","Fada N Gourma ",null,"DI","DO",null,2.52,1.71,10.4,{"$f":"IF(J352=\"VS\",IF(B352=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E352,VS!$D$5:$G$5)),J352)","v":10.4},null,2010,"VS","Existante","VS",{"$f":"IF(P352=\"VS\",SUMIF(VS!$D$3:$G$3,$E352,VS!$D$7:$G$7),P352)","v":0.1},"VS",{"$f":"IF(R352=\"VS\",SUMIF(VS!$D$3:$G$3,$E352,VS!$D$8:$G$8),R352)","v":960},"VS",{"$f":"IF(T352=\"VS\",SUMIF(VS!$D$3:$G$3,$E352,VS!$D$9:$G$9),T352)","v":10},null,null,null," "]
[]
[null,null,{"$f":"OFFSET(C$1,lang,0)","v":"Name of Station"},{"$f":"OFFSET(D$1,lang,0)","v":"MESSAGE Name with Country Prefix"},{"$f":"OFFSET(E$1,lang,0)","v":"MESSAGE Name"},{"$f":"OFFSET(F$1,lang,0)","v":"Fuel"},null,{"$f":"OFFSET(H$1,lang,0)","v":"Plant Capacity"},{"$f":"OFFSET(I$1,lang,0)","v":"Available Capacity"},null,{"$f":"OFFSET(K$1,lang,0)","v":"Heat Rate"},null,null,{"$f":"OFFSET(N$1,lang,0)","v":"Decomissioning year"},null,null,{"$f":"OFFSET(Q$1,lang,0)","v":"Forced Outage"},null,{"$f":"OFFSET(S$1,lang,0)","v":"Planned outage"},null,{"$f":"OFFSET(U$1,lang,0)","v":"Variable O&M"},null,{"$f":"OFFSET(W$1,lang,0)","v":"Fixed O&M"},null,{"$f":"OFFSET(Y$1,lang,0)","v":"hist string"}]
[null,null,null,null,null,null,null,"MW","MW",null,"GJ/MWh",null,null,null,null,null,"%",null,"h/yr",null,"US$/MWh",null,"US$/kW-yr"]
[null,null,{"$f":"VLOOKUP(D356,NameConvs!$B$57:$E$69,4,FALSE)","v":"Burkina"},"BUR",null,null,null,null,{"$f":"SUM(I357:I360)","v":146.49},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T357:T360)","v":1015.145319944522}]
[null,"DIDO",{"$f":"VLOOKUP(LEFT(B357,2),NameConvs!$D$33:$F$273,lang+2,FALSE)&\" \"&F357","v":"Diesel Generators ODS"},{"$f":"D$356&E357","v":"BUREPODSEXDI"},{"$f":"\"EP\"&F357&\"EX\"&LEFT(B357,2)","v":"EPODSEXDI"},{"$f":"VLOOKUP(RIGHT(B357,LEN(B357)-2),NameConvs!$A$4:$C$14,3,FALSE)","v":"ODS"},null,{"$f":"SUMIF($B$308:$B$352,$B357,$H$308:$H$352)","v":46.372000000000007},{"$f":"SUMIF($B$308:$B$352,$B357,$I$308:$I$352)","v":27.490000000000009},null,{"$f":"SUMPRODUCT(--($B$308:$B$352=$B357),$I$308:$I$352,K$308:K$352)/SUMPRODUCT(--($B$308:$B$352=$B357),$I$308:$I$352)","v":10.470643870498359},null,null,null,null,null,{"$f":"SUMPRODUCT(--($B$308:$B$352=$B357),$I$308:$I$352,Q$308:Q$352)/SUMPRODUCT(--($B$308:$B$352=$B357),$I$308:$I$352)","v":8.3906875227355363E-2},{"$f":"S357/8760","v":0.14713860249721361},{"$f":"SUMPRODUCT(--($B$308:$B$352=$B357),$I$308:$I$352,S$308:S$352)/SUMPRODUCT(--($B$308:$B$352=$B357),$I$308:$I$352)","v":1288.9341578755912},{"$f":"(1-Q357)*(1-R357)*I357*8.76","v":188.14683952855586},{"$f":"SUMPRODUCT(--($B$308:$B$352=$B357),$I$308:$I$352,U$308:U$352)/SUMPRODUCT(--($B$308:$B$352=$B357),$I$308:$I$352)","v":9.9999999999999982},null,null," ",{"$f":"Z357&AA357&AB357&AC357&AD357&AE357&AF357&AG357&AH357&AI357&AJ357&AK357&AL357&AM357&AN357&AO357&AP357&AQ357&AR357&AS357&AT357&AU357&AV357&AW357&AX357&AY357&AZ357&BA357&BB357&BC357&BD357&BE357&BF357&BG357&BH357&BI357&BJ357&BK357&BL357&BM357&BN357&BO357&BP357&BQ357&BR357&BS357&BT357&BU357&BV357&BW357&BX357","v":"1969 0.32 1974 0.8 1976 1 1977 2 1978 1.6 1991 5 1993 1.28 1999 5.4 2003 2.5 2010 7.59 "},{"$f":"IF(SUMIF($A$308:$A$352,Z$7&$B357,$I$308:$I$352)=0,\"\",Z$7&\" \"&SUMIF($A$308:$A$352,Z$7&$B357,$I$308:$I$352)&\" \")","v":""},"","","","","","","","","1969 0.32 ",{"$f":"IF(SUMIF($A$308:$A$352,AJ$7&$B357,$I$308:$I$352)=0,\"\",AJ$7&\" \"&SUMIF($A$308:$A$352,AJ$7&$B357,$I$308:$I$352)&\" \")","v":""},"","","","1974 0.8 ","","1976 1 ","1977 2 ","1978 1.6 ","",{"$f":"IF(SUMIF($A$308:$A$352,AT$7&$B357,$I$308:$I$352)=0,\"\",AT$7&\" \"&SUMIF($A$308:$A$352,AT$7&$B357,$I$308:$I$352)&\" \")","v":""},"","","","","","","","","",{"$f":"IF(SUMIF($A$308:$A$352,BD$7&$B357,$I$308:$I$352)=0,\"\",BD$7&\" \"&SUMIF($A$308:$A$352,BD$7&$B357,$I$308:$I$352)&\" \")","v":""},"1991 5 ","","1993 1.28 ","","","","","","1999 5.4 ",{"$f":"IF(SUMIF($A$308:$A$352,BN$7&$B357,$I$308:$I$352)=0,\"\",BN$7&\" \"&SUMIF($A$308:$A$352,BN$7&$B357,$I$308:$I$352)&\" \")","v":""},"","","2003 2.5 ","","","","","","","2010 7.59 "]
[null,"DIHFO",{"$f":"VLOOKUP(LEFT(B358,2),NameConvs!$D$33:$F$273,lang+2,FALSE)&\" \"&F358","v":"Diesel Generators OHF"},{"$f":"D$356&E358","v":"BUREPOHFEXDI"},{"$f":"\"EP\"&F358&\"EX\"&LEFT(B358,2)","v":"EPOHFEXDI"},{"$f":"VLOOKUP(RIGHT(B358,LEN(B358)-2),NameConvs!$A$4:$C$14,3,FALSE)","v":"OHF"},null,{"$f":"SUMIF($B$308:$B$352,$B358,$H$308:$H$352)","v":132.91800000000001},{"$f":"SUMIF($B$308:$B$352,$B358,$I$308:$I$352)","v":119},null,{"$f":"SUMPRODUCT(--($B$308:$B$352=$B358),$I$308:$I$352,K$308:K$352)/SUMPRODUCT(--($B$308:$B$352=$B358),$I$308:$I$352)","v":9.6285714285714281},null,null,{"$f":"IF(VLOOKUP(B358,$B$308:$N$352,N$5,FALSE)=\"VS\",\"\",VLOOKUP(B358,$B$308:$N$352,N$5,FALSE))","v":""},null,null,{"$f":"SUMPRODUCT(--($B$308:$B$352=$B358),$I$308:$I$352,Q$308:Q$352)/SUMPRODUCT(--($B$308:$B$352=$B358),$I$308:$I$352)","v":9.3289915966386541E-2},{"$f":"S358/8760","v":0.12504604581558651},{"$f":"SUMPRODUCT(--($B$308:$B$352=$B358),$I$308:$I$352,S$308:S$352)/SUMPRODUCT(--($B$308:$B$352=$B358),$I$308:$I$352)","v":1095.4033613445379},{"$f":"(1-Q358)*(1-R358)*I358*8.76","v":826.99848041596624},{"$f":"SUMPRODUCT(--($B$308:$B$352=$B358),$I$308:$I$352,U$308:U$352)/SUMPRODUCT(--($B$308:$B$352=$B358),$I$308:$I$352)","v":10},null,null," ",{"$f":"Z358&AA358&AB358&AC358&AD358&AE358&AF358&AG358&AH358&AI358&AJ358&AK358&AL358&AM358&AN358&AO358&AP358&AQ358&AR358&AS358&AT358&AU358&AV358&AW358&AX358&AY358&AZ358&BA358&BB358&BC358&BD358&BE358&BF358&BG358&BH358&BI358&BJ358&BK358&BL358&BM358&BN358&BO358&BP358&BQ358&BR358&BS358&BT358&BU358&BV358&BW358&BX358","v":"1978 4 1979 4 1980 4 1982 12 1988 3.5 1990 3.5 1995 7 1998 3.5 2000 15.5 2003 6 2004 6 2006 32 2010 18 "},"","","","","","","","","","","","","","","","","","","1978 4 ","1979 4 ","1980 4 ","","1982 12 ","","","","","","1988 3.5 ","","1990 3.5 ","","","","","1995 7 ","","","1998 3.5 ","","2000 15.5 ","","","2003 6 ","2004 6 ","","2006 32 ","","","","2010 18 "]
[]
[null,"Niger"]
[null,"NIG"]
[]
[]
[null,null,null,null,null,null,null,null,null,"1ère ",null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,"1er ","2e ",null,null,"conso. ",null,"2e conso. ","Année de ",null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,"Nom de ","N° ","Type ","combust ","combusti ","Capacité ","Capacité ","spéc. ",null,"spéc. ","mise en ","Année de ",null,"Indisp. ",null,"Indisp. ",null,"Coûts O&M ",null,"Coûts O&M ","Coût spéc. ","Fabricant et ","Zone "]
[null,null,"centrale ","unité ","unité ","ible ","ble ","installée ","disponible ","nette ",null,"nette ","service ","déclassement ","Statut ","fortuite ",null,"Planifiée ",null,"variables ",null,"fixes ","investissement ","modèle "]
[null,null,null,null,null,null,null,"[MW] ","[MW] ","[GJ/MWh] ",null,"[GJ/MWh] ",null,null,null,"[%] ",null,"[h/an] ",null,"[$/MWh] ",null,"[$/kW/an] ","[$/kW] "," "]
[{"$f":"M369&B369","v":"1980STCOAL"},{"$f":"E369&F369","v":"STCOAL"},"Sonichar ",1,"ST","COAL",null,16,16,"VS",{"$f":"IF(J369=\"VS\",IF(B369=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E369,VS!$D$5:$G$5)),J369)","v":10.8},null,1980,"VS","Existante","VS",{"$f":"IF(P369=\"VS\",SUMIF(VS!$D$3:$G$3,$E369,VS!$D$7:$G$7),P369)","v":0.08},"VS",{"$f":"IF(R369=\"VS\",SUMIF(VS!$D$3:$G$3,$E369,VS!$D$8:$G$8),R369)","v":613},"VS",{"$f":"IF(T369=\"VS\",SUMIF(VS!$D$3:$G$3,$E369,VS!$D$9:$G$9),T369)","v":3.1},null,null,null,"Niger Nord "]
["1980STCOAL","STCOAL","Sonichar ",2,"ST","COAL",null,16,16,"VS",{"$f":"IF(J370=\"VS\",IF(B370=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E370,VS!$D$5:$G$5)),J370)","v":10.8},null,1980,"VS","Existante","VS",{"$f":"IF(P370=\"VS\",SUMIF(VS!$D$3:$G$3,$E370,VS!$D$7:$G$7),P370)","v":0.08},"VS",{"$f":"IF(R370=\"VS\",SUMIF(VS!$D$3:$G$3,$E370,VS!$D$8:$G$8),R370)","v":613},"VS",{"$f":"IF(T370=\"VS\",SUMIF(VS!$D$3:$G$3,$E370,VS!$D$9:$G$9),T370)","v":3.1},null,null,null,"Niger Nord "]
["1980DIDO","DIDO","Agadez ",null,"DI","DO",null,1,1,"VS",{"$f":"IF(J371=\"VS\",IF(B371=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E371,VS!$D$5:$G$5)),J371)","v":10.4},null,1980,"VS","Existante","VS",{"$f":"IF(P371=\"VS\",SUMIF(VS!$D$3:$G$3,$E371,VS!$D$7:$G$7),P371)","v":0.1},"VS",{"$f":"IF(R371=\"VS\",SUMIF(VS!$D$3:$G$3,$E371,VS!$D$8:$G$8),R371)","v":960},"VS",{"$f":"IF(T371=\"VS\",SUMIF(VS!$D$3:$G$3,$E371,VS!$D$9:$G$9),T371)","v":10},null,null,null,"Niger nord "]
["1977DIDO","DIDO","Twin Niamey 2 ",1,"DI","DO",null,3.6,0.9,"VS",{"$f":"IF(J372=\"VS\",IF(B372=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E372,VS!$D$5:$G$5)),J372)","v":10.4},null,1977,2011,"Existante","VS",{"$f":"IF(P372=\"VS\",SUMIF(VS!$D$3:$G$3,$E372,VS!$D$7:$G$7),P372)","v":0.1},"VS",{"$f":"IF(R372=\"VS\",SUMIF(VS!$D$3:$G$3,$E372,VS!$D$8:$G$8),R372)","v":960},"VS",{"$f":"IF(T372=\"VS\",SUMIF(VS!$D$3:$G$3,$E372,VS!$D$9:$G$9),T372)","v":10},null,null,null,"Niger Zone Fleuve "]
["1977DIDO","DIDO","Twin Niamey 2 ",2,"DI","DO",null,3.6,0,"VS",{"$f":"IF(J373=\"VS\",IF(B373=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E373,VS!$D$5:$G$5)),J373)","v":10.4},null,1977,2011,"Existante","VS",{"$f":"IF(P373=\"VS\",SUMIF(VS!$D$3:$G$3,$E373,VS!$D$7:$G$7),P373)","v":0.1},"VS",{"$f":"IF(R373=\"VS\",SUMIF(VS!$D$3:$G$3,$E373,VS!$D$8:$G$8),R373)","v":960},"VS",{"$f":"IF(T373=\"VS\",SUMIF(VS!$D$3:$G$3,$E373,VS!$D$9:$G$9),T373)","v":10},null,null,null,"Niger Zone Fleuve "]
["1977DIDO","DIDO","Twin Niamey 2 ",3,"DI","DO",null,3.6,0.9,"VS",{"$f":"IF(J374=\"VS\",IF(B374=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E374,VS!$D$5:$G$5)),J374)","v":10.4},null,1977,2011,"Existante","VS",{"$f":"IF(P374=\"VS\",SUMIF(VS!$D$3:$G$3,$E374,VS!$D$7:$G$7),P374)","v":0.1},"VS",{"$f":"IF(R374=\"VS\",SUMIF(VS!$D$3:$G$3,$E374,VS!$D$8:$G$8),R374)","v":960},"VS",{"$f":"IF(T374=\"VS\",SUMIF(VS!$D$3:$G$3,$E374,VS!$D$9:$G$9),T374)","v":10},null,null,null,"Niger Zone Fleuve "]
["1977DIDO","DIDO","Twin Niamey 2 ",4,"DI","DO",null,3.6,1.8,"VS",{"$f":"IF(J375=\"VS\",IF(B375=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E375,VS!$D$5:$G$5)),J375)","v":10.4},null,1977,2011,"Existante","VS",{"$f":"IF(P375=\"VS\",SUMIF(VS!$D$3:$G$3,$E375,VS!$D$7:$G$7),P375)","v":0.1},"VS",{"$f":"IF(R375=\"VS\",SUMIF(VS!$D$3:$G$3,$E375,VS!$D$8:$G$8),R375)","v":960},"VS",{"$f":"IF(T375=\"VS\",SUMIF(VS!$D$3:$G$3,$E375,VS!$D$9:$G$9),T375)","v":10},null,null,null,"Niger Zone Fleuve "]
["1985DIHFO","DIHFO","PC4 Goudel ",1,"DI","HFO",null,6,5,"VS",{"$f":"IF(J376=\"VS\",IF(B376=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E376,VS!$D$5:$G$5)),J376)","v":9.5},null,1985,"VS","Existante","VS",{"$f":"IF(P376=\"VS\",SUMIF(VS!$D$3:$G$3,$E376,VS!$D$7:$G$7),P376)","v":0.1},"VS",{"$f":"IF(R376=\"VS\",SUMIF(VS!$D$3:$G$3,$E376,VS!$D$8:$G$8),R376)","v":960},"VS",{"$f":"IF(T376=\"VS\",SUMIF(VS!$D$3:$G$3,$E376,VS!$D$9:$G$9),T376)","v":10},null,null,null,"Niger Zone Fleuve "]
["1985DIHFO","DIHFO","PC4 Goudel ",2,"DI","HFO",null,6,5,"VS",{"$f":"IF(J377=\"VS\",IF(B377=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E377,VS!$D$5:$G$5)),J377)","v":9.5},null,1985,"VS","Existante","VS",{"$f":"IF(P377=\"VS\",SUMIF(VS!$D$3:$G$3,$E377,VS!$D$7:$G$7),P377)","v":0.1},"VS",{"$f":"IF(R377=\"VS\",SUMIF(VS!$D$3:$G$3,$E377,VS!$D$8:$G$8),R377)","v":960},"VS",{"$f":"IF(T377=\"VS\",SUMIF(VS!$D$3:$G$3,$E377,VS!$D$9:$G$9),T377)","v":10},null,null,null,"Niger Zone Fleuve "]
["1980GTNG","GTNG","TAG Niamey 2 ",1,"GT","NG",null,10,10,"VS",{"$f":"IF(J378=\"VS\",IF(B378=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E378,VS!$D$5:$G$5)),J378)","v":12.7},null,1980,"VS","Existante","VS",{"$f":"IF(P378=\"VS\",SUMIF(VS!$D$3:$G$3,$E378,VS!$D$7:$G$7),P378)","v":0.08},"VS",{"$f":"IF(R378=\"VS\",SUMIF(VS!$D$3:$G$3,$E378,VS!$D$8:$G$8),R378)","v":613},"VS",{"$f":"IF(T378=\"VS\",SUMIF(VS!$D$3:$G$3,$E378,VS!$D$9:$G$9),T378)","v":2.5},null,null,null,"Niger Zone Fleuve "]
["1980GTNG","GTNG","TAG Niamey 2 ",2,"GT","NG",null,10,10,"VS",{"$f":"IF(J379=\"VS\",IF(B379=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E379,VS!$D$5:$G$5)),J379)","v":12.7},null,1980,"VS","Existante","VS",{"$f":"IF(P379=\"VS\",SUMIF(VS!$D$3:$G$3,$E379,VS!$D$7:$G$7),P379)","v":0.08},"VS",{"$f":"IF(R379=\"VS\",SUMIF(VS!$D$3:$G$3,$E379,VS!$D$8:$G$8),R379)","v":613},"VS",{"$f":"IF(T379=\"VS\",SUMIF(VS!$D$3:$G$3,$E379,VS!$D$9:$G$9),T379)","v":2.5},null,null,null,"Niger Zone Fleuve "]
[]
[null,null,{"$f":"OFFSET(C$1,lang,0)","v":"Name of Station"},{"$f":"OFFSET(D$1,lang,0)","v":"MESSAGE Name with Country Prefix"},{"$f":"OFFSET(E$1,lang,0)","v":"MESSAGE Name"},{"$f":"OFFSET(F$1,lang,0)","v":"Fuel"},null,{"$f":"OFFSET(H$1,lang,0)","v":"Plant Capacity"},{"$f":"OFFSET(I$1,lang,0)","v":"Available Capacity"},null,{"$f":"OFFSET(K$1,lang,0)","v":"Heat Rate"},null,null,{"$f":"OFFSET(N$1,lang,0)","v":"Decomissioning year"},null,null,{"$f":"OFFSET(Q$1,lang,0)","v":"Forced Outage"},null,{"$f":"OFFSET(S$1,lang,0)","v":"Planned outage"},null,{"$f":"OFFSET(U$1,lang,0)","v":"Variable O&M"},null,{"$f":"OFFSET(W$1,lang,0)","v":"Fixed O&M"},null,{"$f":"OFFSET(Y$1,lang,0)","v":"hist string"}]
[null,null,null,null,null,null,null,"MW","MW",null,"GJ/MWh",null,null,null,null,null,"%",null,"h/yr",null,"US$/MWh",null,"US$/kW-yr"]
[null,null,{"$f":"VLOOKUP(D383,NameConvs!$B$57:$E$69,4,FALSE)","v":"Niger"},"NIG",null,null,null,null,{"$f":"SUM(I384:I387)","v":66.599999999999994},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T384:T387)","v":492.24447999999995}]
[null,"STCOAL",{"$f":"VLOOKUP(LEFT(B384,2),NameConvs!$D$33:$F$273,lang+2,FALSE)&\" \"&F384","v":"Steam Turbine COA"},{"$f":"D$383&E384","v":"NIGEPCOAEXST"},{"$f":"\"EP\"&F384&\"EX\"&LEFT(B384,2)","v":"EPCOAEXST"},{"$f":"VLOOKUP(RIGHT(B384,LEN(B384)-2),NameConvs!$A$4:$C$14,3,FALSE)","v":"COA"},null,{"$f":"SUMIF($B$369:$B$379,$B384,$H$369:$H$379)","v":32},{"$f":"SUMIF($B$369:$B$379,$B384,$I$369:$I$379)","v":32},null,{"$f":"SUMPRODUCT(--($B$369:$B$379=$B384),$I$369:$I$379,K$369:K$379)/SUMPRODUCT(--($B$369:$B$379=$B384),$I$369:$I$379)","v":10.8},null,null,{"$f":"IF(VLOOKUP(B384,$B$369:$N$379,N$5,FALSE)=\"VS\",\"\",VLOOKUP(B384,$B$369:$N$379,N$5,FALSE))","v":""},null,null,{"$f":"SUMPRODUCT(--($B$369:$B$379=$B384),$I$369:$I$379,Q$369:Q$379)/SUMPRODUCT(--($B$369:$B$379=$B384),$I$369:$I$379)","v":0.08},{"$f":"S384/8760","v":6.9977168949771684E-2},{"$f":"SUMPRODUCT(--($B$369:$B$379=$B384),$I$369:$I$379,S$369:S$379)/SUMPRODUCT(--($B$369:$B$379=$B384),$I$369:$I$379)","v":613},{"$f":"(1-Q384)*(1-R384)*I384*8.76","v":239.84768},{"$f":"SUMPRODUCT(--($B$369:$B$379=$B384),$I$369:$I$379,U$369:U$379)/SUMPRODUCT(--($B$369:$B$379=$B384),$I$369:$I$379)","v":3.1},null,null," ",{"$f":"Z384&AA384&AB384&AC384&AD384&AE384&AF384&AG384&AH384&AI384&AJ384&AK384&AL384&AM384&AN384&AO384&AP384&AQ384&AR384&AS384&AT384&AU384&AV384&AW384&AX384&AY384&AZ384&BA384&BB384&BC384&BD384&BE384&BF384&BG384&BH384&BI384&BJ384&BK384&BL384&BM384&BN384&BO384&BP384&BQ384&BR384&BS384&BT384&BU384&BV384&BW384&BX384","v":"1980 32 "},{"$f":"IF(SUMIF($A$369:$A$379,Z$7&$B384,$I$369:$I$379)=0,\"\",Z$7&\" \"&SUMIF($A$369:$A$379,Z$7&$B384,$I$369:$I$379)&\" \")","v":""},"","","","","","","","","","","","","","","","","","","","1980 32 ","","","","","","","","","","","",{"$f":"IF(SUMIF($A$369:$A$379,BF$7&$B384,$I$369:$I$379)=0,\"\",BF$7&\" \"&SUMIF($A$369:$A$379,BF$7&$B384,$I$369:$I$379)&\" \")","v":""},"","","","","","","","","","","","","","","","","",""]
[null,"DIDO",{"$f":"VLOOKUP(LEFT(B385,2),NameConvs!$D$33:$F$273,lang+2,FALSE)&\" \"&F385","v":"Diesel Generators ODS"},{"$f":"D$383&E385","v":"NIGEPODSEXDI"},{"$f":"\"EP\"&F385&\"EX\"&LEFT(B385,2)","v":"EPODSEXDI"},{"$f":"VLOOKUP(RIGHT(B385,LEN(B385)-2),NameConvs!$A$4:$C$14,3,FALSE)","v":"ODS"},null,{"$f":"SUMIF($B$369:$B$379,$B385,$H$369:$H$379)","v":15.399999999999999},{"$f":"SUMIF($B$369:$B$379,$B385,$I$369:$I$379)","v":4.5999999999999996},null,{"$f":"SUMPRODUCT(--($B$369:$B$379=$B385),$I$369:$I$379,K$369:K$379)/SUMPRODUCT(--($B$369:$B$379=$B385),$I$369:$I$379)","v":10.400000000000002},null,null,{"$f":"IF(VLOOKUP(B385,$B$369:$N$379,N$5,FALSE)=\"VS\",\"\",VLOOKUP(B385,$B$369:$N$379,N$5,FALSE))","v":""},null,null,{"$f":"SUMPRODUCT(--($B$369:$B$379=$B385),$I$369:$I$379,Q$369:Q$379)/SUMPRODUCT(--($B$369:$B$379=$B385),$I$369:$I$379)","v":0.10000000000000002},{"$f":"S385/8760","v":0.10958904109589042},{"$f":"SUMPRODUCT(--($B$369:$B$379=$B385),$I$369:$I$379,S$369:S$379)/SUMPRODUCT(--($B$369:$B$379=$B385),$I$369:$I$379)","v":960.00000000000011},{"$f":"(1-Q385)*(1-R385)*I385*8.76","v":32.291999999999994},{"$f":"SUMPRODUCT(--($B$369:$B$379=$B385),$I$369:$I$379,U$369:U$379)/SUMPRODUCT(--($B$369:$B$379=$B385),$I$369:$I$379)","v":10},null,null," ",{"$f":"Z385&AA385&AB385&AC385&AD385&AE385&AF385&AG385&AH385&AI385&AJ385&AK385&AL385&AM385&AN385&AO385&AP385&AQ385&AR385&AS385&AT385&AU385&AV385&AW385&AX385&AY385&AZ385&BA385&BB385&BC385&BD385&BE385&BF385&BG385&BH385&BI385&BJ385&BK385&BL385&BM385&BN385&BO385&BP385&BQ385&BR385&BS385&BT385&BU385&BV385&BW385&BX385","v":"1977 3.6 1980 1 "},{"$f":"IF(SUMIF($A$369:$A$379,Z$7&$B385,$I$369:$I$379)=0,\"\",Z$7&\" \"&SUMIF($A$369:$A$379,Z$7&$B385,$I$369:$I$379)&\" \")","v":""},"","","","","","","",{"$f":"IF(SUMIF($A$369:$A$379,AH$7&$B385,$I$369:$I$379)=0,\"\",AH$7&\" \"&SUMIF($A$369:$A$379,AH$7&$B385,$I$369:$I$379)&\" \")","v":""},"","","","","","","",{"$f":"IF(SUMIF($A$369:$A$379,AP$7&$B385,$I$369:$I$379)=0,\"\",AP$7&\" \"&SUMIF($A$369:$A$379,AP$7&$B385,$I$369:$I$379)&\" \")","v":""},"1977 3.6 ","","","1980 1 ","","","","","","","","","","","",{"$f":"IF(SUMIF($A$369:$A$379,BF$7&$B385,$I$369:$I$379)=0,\"\",BF$7&\" \"&SUMIF($A$369:$A$379,BF$7&$B385,$I$369:$I$379)&\" \")","v":""},"","","","","","","","","","","","","","","",{"$f":"IF(SUMIF($A$369:$A$379,BV$7&$B385,$I$369:$I$379)=0,\"\",BV$7&\" \"&SUMIF($A$369:$A$379,BV$7&$B385,$I$369:$I$379)&\" \")","v":""},"",""]
[null,"DIHFO",{"$f":"VLOOKUP(LEFT(B386,2),NameConvs!$D$33:$F$273,lang+2,FALSE)&\" \"&F386","v":"Diesel Generators OHF"},{"$f":"D$383&E386","v":"NIGEPOHFEXDI"},{"$f":"\"EP\"&F386&\"EX\"&LEFT(B386,2)","v":"EPOHFEXDI"},{"$f":"VLOOKUP(RIGHT(B386,LEN(B386)-2),NameConvs!$A$4:$C$14,3,FALSE)","v":"OHF"},null,{"$f":"SUMIF($B$369:$B$379,$B386,$H$369:$H$379)","v":12},{"$f":"SUMIF($B$369:$B$379,$B386,$I$369:$I$379)","v":10},null,{"$f":"SUMPRODUCT(--($B$369:$B$379=$B386),$I$369:$I$379,K$369:K$379)/SUMPRODUCT(--($B$369:$B$379=$B386),$I$369:$I$379)","v":9.5},null,null,{"$f":"IF(VLOOKUP(B386,$B$369:$N$379,N$5,FALSE)=\"VS\",\"\",VLOOKUP(B386,$B$369:$N$379,N$5,FALSE))","v":""},null,null,{"$f":"SUMPRODUCT(--($B$369:$B$379=$B386),$I$369:$I$379,Q$369:Q$379)/SUMPRODUCT(--($B$369:$B$379=$B386),$I$369:$I$379)","v":0.1},{"$f":"S386/8760","v":0.1095890410958904},{"$f":"SUMPRODUCT(--($B$369:$B$379=$B386),$I$369:$I$379,S$369:S$379)/SUMPRODUCT(--($B$369:$B$379=$B386),$I$369:$I$379)","v":960},{"$f":"(1-Q386)*(1-R386)*I386*8.76","v":70.199999999999989},{"$f":"SUMPRODUCT(--($B$369:$B$379=$B386),$I$369:$I$379,U$369:U$379)/SUMPRODUCT(--($B$369:$B$379=$B386),$I$369:$I$379)","v":10},null,null," ",{"$f":"Z386&AA386&AB386&AC386&AD386&AE386&AF386&AG386&AH386&AI386&AJ386&AK386&AL386&AM386&AN386&AO386&AP386&AQ386&AR386&AS386&AT386&AU386&AV386&AW386&AX386&AY386&AZ386&BA386&BB386&BC386&BD386&BE386&BF386&BG386&BH386&BI386&BJ386&BK386&BL386&BM386&BN386&BO386&BP386&BQ386&BR386&BS386&BT386&BU386&BV386&BW386&BX386","v":"1985 10 "},"","","","","","","","","","","","","","","","","","","","","","","","","","1985 10 ","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"GTNG",{"$f":"VLOOKUP(LEFT(B387,2),NameConvs!$D$33:$F$273,lang+2,FALSE)&\" \"&F387","v":"Gas Turbine GAS"},{"$f":"D$383&E387","v":"NIGEPGASEXGT"},{"$f":"\"EP\"&F387&\"EX\"&LEFT(B387,2)","v":"EPGASEXGT"},{"$f":"VLOOKUP(RIGHT(B387,LEN(B387)-2),NameConvs!$A$4:$C$14,3,FALSE)","v":"GAS"},null,{"$f":"SUMIF($B$369:$B$379,$B387,$H$369:$H$379)","v":20},{"$f":"SUMIF($B$369:$B$379,$B387,$I$369:$I$379)","v":20},null,{"$f":"SUMPRODUCT(--($B$369:$B$379=$B387),$I$369:$I$379,K$369:K$379)/SUMPRODUCT(--($B$369:$B$379=$B387),$I$369:$I$379)","v":12.7},null,null,{"$f":"IF(VLOOKUP(B387,$B$369:$N$379,N$5,FALSE)=\"VS\",\"\",VLOOKUP(B387,$B$369:$N$379,N$5,FALSE))","v":""},null,null,{"$f":"SUMPRODUCT(--($B$369:$B$379=$B387),$I$369:$I$379,Q$369:Q$379)/SUMPRODUCT(--($B$369:$B$379=$B387),$I$369:$I$379)","v":0.08},{"$f":"S387/8760","v":6.9977168949771684E-2},{"$f":"SUMPRODUCT(--($B$369:$B$379=$B387),$I$369:$I$379,S$369:S$379)/SUMPRODUCT(--($B$369:$B$379=$B387),$I$369:$I$379)","v":613},{"$f":"(1-Q387)*(1-R387)*I387*8.76","v":149.90479999999999},{"$f":"SUMPRODUCT(--($B$369:$B$379=$B387),$I$369:$I$379,U$369:U$379)/SUMPRODUCT(--($B$369:$B$379=$B387),$I$369:$I$379)","v":2.5},null,null," ",{"$f":"Z387&AA387&AB387&AC387&AD387&AE387&AF387&AG387&AH387&AI387&AJ387&AK387&AL387&AM387&AN387&AO387&AP387&AQ387&AR387&AS387&AT387&AU387&AV387&AW387&AX387&AY387&AZ387&BA387&BB387&BC387&BD387&BE387&BF387&BG387&BH387&BI387&BJ387&BK387&BL387&BM387&BN387&BO387&BP387&BQ387&BR387&BS387&BT387&BU387&BV387&BW387&BX387","v":"1980 20 "},"","","","","","","","","","","","","","","","","","","","","1980 20 ","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[]
[null,"Nigeria"]
[null,"NGA"]
[]
[]
[null,null,"﻿",null,null,null,null,null,null,"1ère ",null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,"1er ","2e ",null,null,"conso. ",null,"2e conso. ","Année de ",null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,"Nom de ","N° ","Type ","combu ","combu ","Capacité ","Capacité ","spéc. ",null,"spéc. ","mise en ","Année de ",null,"Indisp. ",null,"Indisp. ",null,"Coûts O&M ",null,"Coûts O&M ","Coût spéc. ","Fabricant et "," "]
[null,null,"centrale ","unité ","unité ","stible ","stible ","installée ","disponible ","nette ",null,"nette ","service ","déclassement ","Statut ","fortuite ",null,"Planifiée ",null,"variables ",null,"fixes ","investissement ","modèle "," "]
[null,null,null,null,null,null,null,"[MW] ","[MW] ","[GJ/MWh] ",null,"[GJ/MWh] ",null,null,null,"[%] ",null,"[h/an] ",null,"[$/MWh] ",null,"[$/kW/an] ","[$/kW] "," "]
[{"$f":"M398&B398","v":"2007GTNG"},{"$f":"E398&F398","v":"GTNG"},"Okpai ","GT1 ","GT","NG",null,178.5,446.3,"VS",{"$f":"IF(J398=\"VS\",IF(B398=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E398,VS!$D$5:$G$5)),J398)","v":12.7},null,2007,"VS","Existante ","VS",{"$f":"IF(P398=\"VS\",SUMIF(VS!$D$3:$G$3,$E398,VS!$D$7:$G$7),P398)","v":0.08},"VS",{"$f":"IF(R398=\"VS\",SUMIF(VS!$D$3:$G$3,$E398,VS!$D$8:$G$8),R398)","v":613},"VS",{"$f":"IF(T398=\"VS\",SUMIF(VS!$D$3:$G$3,$E398,VS!$D$9:$G$9),T398)","v":2.5},null,null,"ALSTOM "," "]
["2007GTNG","GTNG","Okpai ","GT2 ","GT","NG",null,178.5,null,"VS",{"$f":"IF(J399=\"VS\",IF(B399=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E399,VS!$D$5:$G$5)),J399)","v":12.7},null,2007,"VS","Existante ","VS",{"$f":"IF(P399=\"VS\",SUMIF(VS!$D$3:$G$3,$E399,VS!$D$7:$G$7),P399)","v":0.08},"VS",{"$f":"IF(R399=\"VS\",SUMIF(VS!$D$3:$G$3,$E399,VS!$D$8:$G$8),R399)","v":613},"VS",{"$f":"IF(T399=\"VS\",SUMIF(VS!$D$3:$G$3,$E399,VS!$D$9:$G$9),T399)","v":2.5},null,null,"ALSTOM rior writte "," "]
["2007STNG","STNG","Okpai ","ST1 ","ST","NG",null,178.5,null,"VS",{"$f":"IF(J400=\"VS\",IF(B400=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E400,VS!$D$5:$G$5)),J400)","v":10.8},null,2007,"VS","Existante ","VS",{"$f":"IF(P400=\"VS\",SUMIF(VS!$D$3:$G$3,$E400,VS!$D$7:$G$7),P400)","v":0.08},"VS",{"$f":"IF(R400=\"VS\",SUMIF(VS!$D$3:$G$3,$E400,VS!$D$8:$G$8),R400)","v":613},"VS",{"$f":"IF(T400=\"VS\",SUMIF(VS!$D$3:$G$3,$E400,VS!$D$9:$G$9),T400)","v":3.1},null,null,null," "]
["1980GTNG","GTNG","Delta II ",3,"GT","NG",null,23.8,75,"VS",{"$f":"IF(J401=\"VS\",IF(B401=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E401,VS!$D$5:$G$5)),J401)","v":12.7},null,1980,"VS","Existante ","VS",{"$f":"IF(P401=\"VS\",SUMIF(VS!$D$3:$G$3,$E401,VS!$D$7:$G$7),P401)","v":0.08},"VS",{"$f":"IF(R401=\"VS\",SUMIF(VS!$D$3:$G$3,$E401,VS!$D$8:$G$8),R401)","v":613},"VS",{"$f":"IF(T401=\"VS\",SUMIF(VS!$D$3:$G$3,$E401,VS!$D$9:$G$9),T401)","v":2.5},null,null,"MEIDEN "," "]
["1980GTNG","GTNG","Delta II ",4,"GT","NG",null,23.8,null,"VS",{"$f":"IF(J402=\"VS\",IF(B402=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E402,VS!$D$5:$G$5)),J402)","v":12.7},null,1980,"VS","Existante ","VS",{"$f":"IF(P402=\"VS\",SUMIF(VS!$D$3:$G$3,$E402,VS!$D$7:$G$7),P402)","v":0.08},"VS",{"$f":"IF(R402=\"VS\",SUMIF(VS!$D$3:$G$3,$E402,VS!$D$8:$G$8),R402)","v":613},"VS",{"$f":"IF(T402=\"VS\",SUMIF(VS!$D$3:$G$3,$E402,VS!$D$9:$G$9),T402)","v":2.5},null,null,"MEIDEN forbidden without "," "]
["1980GTNG","GTNG","Delta II ",5,"GT","NG",null,23.8,null,"VS",{"$f":"IF(J403=\"VS\",IF(B403=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E403,VS!$D$5:$G$5)),J403)","v":12.7},null,1980,"VS","Existante ","VS",{"$f":"IF(P403=\"VS\",SUMIF(VS!$D$3:$G$3,$E403,VS!$D$7:$G$7),P403)","v":0.08},"VS",{"$f":"IF(R403=\"VS\",SUMIF(VS!$D$3:$G$3,$E403,VS!$D$8:$G$8),R403)","v":613},"VS",{"$f":"IF(T403=\"VS\",SUMIF(VS!$D$3:$G$3,$E403,VS!$D$9:$G$9),T403)","v":2.5},null,null,"MEIDEN "," "]
["1980GTNG","GTNG","Delta II ",6,"GT","NG",null,23.8,null,"VS",{"$f":"IF(J404=\"VS\",IF(B404=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E404,VS!$D$5:$G$5)),J404)","v":12.7},null,1980,"VS","Existante ","VS",{"$f":"IF(P404=\"VS\",SUMIF(VS!$D$3:$G$3,$E404,VS!$D$7:$G$7),P404)","v":0.08},"VS",{"$f":"IF(R404=\"VS\",SUMIF(VS!$D$3:$G$3,$E404,VS!$D$8:$G$8),R404)","v":613},"VS",{"$f":"IF(T404=\"VS\",SUMIF(VS!$D$3:$G$3,$E404,VS!$D$9:$G$9),T404)","v":2.5},null,null,"MEIDEN "]
["1980GTNG","GTNG","Delta II ",7,"GT","NG",null,23.8,null,"VS",{"$f":"IF(J405=\"VS\",IF(B405=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E405,VS!$D$5:$G$5)),J405)","v":12.7},null,1980,"VS","Existante ","VS",{"$f":"IF(P405=\"VS\",SUMIF(VS!$D$3:$G$3,$E405,VS!$D$7:$G$7),P405)","v":0.08},"VS",{"$f":"IF(R405=\"VS\",SUMIF(VS!$D$3:$G$3,$E405,VS!$D$8:$G$8),R405)","v":613},"VS",{"$f":"IF(T405=\"VS\",SUMIF(VS!$D$3:$G$3,$E405,VS!$D$9:$G$9),T405)","v":2.5},null,null,"SIEMENS "]
["1980GTNG","GTNG","Delta II ",8,"GT","NG",null,23.8,null,"VS",{"$f":"IF(J406=\"VS\",IF(B406=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E406,VS!$D$5:$G$5)),J406)","v":12.7},null,1980,"VS","Existante ","VS",{"$f":"IF(P406=\"VS\",SUMIF(VS!$D$3:$G$3,$E406,VS!$D$7:$G$7),P406)","v":0.08},"VS",{"$f":"IF(R406=\"VS\",SUMIF(VS!$D$3:$G$3,$E406,VS!$D$8:$G$8),R406)","v":613},"VS",{"$f":"IF(T406=\"VS\",SUMIF(VS!$D$3:$G$3,$E406,VS!$D$9:$G$9),T406)","v":2.5},null,null,"ies isSIEMENS "]
["1982GTNG","GTNG","Delta III ",9,"GT","NG",null,23.8,75,"VS",{"$f":"IF(J407=\"VS\",IF(B407=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E407,VS!$D$5:$G$5)),J407)","v":12.7},null,1982,"VS","Existante ","VS",{"$f":"IF(P407=\"VS\",SUMIF(VS!$D$3:$G$3,$E407,VS!$D$7:$G$7),P407)","v":0.08},"VS",{"$f":"IF(R407=\"VS\",SUMIF(VS!$D$3:$G$3,$E407,VS!$D$8:$G$8),R407)","v":613},"VS",{"$f":"IF(T407=\"VS\",SUMIF(VS!$D$3:$G$3,$E407,VS!$D$9:$G$9),T407)","v":2.5},null,null,"SIEMENS "," "]
["1982GTNG","GTNG","Delta III ",10,"GT","NG",null,23.8,null,"VS",{"$f":"IF(J408=\"VS\",IF(B408=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E408,VS!$D$5:$G$5)),J408)","v":12.7},null,1982,"VS","Existante ","VS",{"$f":"IF(P408=\"VS\",SUMIF(VS!$D$3:$G$3,$E408,VS!$D$7:$G$7),P408)","v":0.08},"VS",{"$f":"IF(R408=\"VS\",SUMIF(VS!$D$3:$G$3,$E408,VS!$D$8:$G$8),R408)","v":613},"VS",{"$f":"IF(T408=\"VS\",SUMIF(VS!$D$3:$G$3,$E408,VS!$D$9:$G$9),T408)","v":2.5},null,null,"SIEMENS "]
["1982GTNG","GTNG","Delta III ",11,"GT","NG",null,23.8,null,"VS",{"$f":"IF(J409=\"VS\",IF(B409=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E409,VS!$D$5:$G$5)),J409)","v":12.7},null,1982,"VS","Existante ","VS",{"$f":"IF(P409=\"VS\",SUMIF(VS!$D$3:$G$3,$E409,VS!$D$7:$G$7),P409)","v":0.08},"VS",{"$f":"IF(R409=\"VS\",SUMIF(VS!$D$3:$G$3,$E409,VS!$D$8:$G$8),R409)","v":613},"VS",{"$f":"IF(T409=\"VS\",SUMIF(VS!$D$3:$G$3,$E409,VS!$D$9:$G$9),T409)","v":2.5},null,null,"SIEMENS "]
["1982GTNG","GTNG","Delta III ",12,"GT","NG",null,23.8,null,"VS",{"$f":"IF(J410=\"VS\",IF(B410=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E410,VS!$D$5:$G$5)),J410)","v":12.7},null,1982,"VS","Existante ","VS",{"$f":"IF(P410=\"VS\",SUMIF(VS!$D$3:$G$3,$E410,VS!$D$7:$G$7),P410)","v":0.08},"VS",{"$f":"IF(R410=\"VS\",SUMIF(VS!$D$3:$G$3,$E410,VS!$D$8:$G$8),R410)","v":613},"VS",{"$f":"IF(T410=\"VS\",SUMIF(VS!$D$3:$G$3,$E410,VS!$D$9:$G$9),T410)","v":2.5},null,null,"SIEMENS ion or transmission to th "]
["1982GTNG","GTNG","Delta III ",13,"GT","NG",null,23.8,null,"VS",{"$f":"IF(J411=\"VS\",IF(B411=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E411,VS!$D$5:$G$5)),J411)","v":12.7},null,1982,"VS","Existante ","VS",{"$f":"IF(P411=\"VS\",SUMIF(VS!$D$3:$G$3,$E411,VS!$D$7:$G$7),P411)","v":0.08},"VS",{"$f":"IF(R411=\"VS\",SUMIF(VS!$D$3:$G$3,$E411,VS!$D$8:$G$8),R411)","v":613},"VS",{"$f":"IF(T411=\"VS\",SUMIF(VS!$D$3:$G$3,$E411,VS!$D$9:$G$9),T411)","v":2.5},null,null,"SIEMENS "]
["1982GTNG","GTNG","Delta III ",14,"GT","NG",null,23.8,null,"VS",{"$f":"IF(J412=\"VS\",IF(B412=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E412,VS!$D$5:$G$5)),J412)","v":12.7},null,1982,"VS","Existante ","VS",{"$f":"IF(P412=\"VS\",SUMIF(VS!$D$3:$G$3,$E412,VS!$D$7:$G$7),P412)","v":0.08},"VS",{"$f":"IF(R412=\"VS\",SUMIF(VS!$D$3:$G$3,$E412,VS!$D$8:$G$8),R412)","v":613},"VS",{"$f":"IF(T412=\"VS\",SUMIF(VS!$D$3:$G$3,$E412,VS!$D$9:$G$9),T412)","v":2.5},null,null,"SIEMENS "]
["1988GTNG","GTNG","Delta IV ",15,"GT","NG",null,113.7,243.5,"VS",{"$f":"IF(J413=\"VS\",IF(B413=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E413,VS!$D$5:$G$5)),J413)","v":12.7},null,1988,"VS","Existante ","VS",{"$f":"IF(P413=\"VS\",SUMIF(VS!$D$3:$G$3,$E413,VS!$D$7:$G$7),P413)","v":0.08},"VS",{"$f":"IF(R413=\"VS\",SUMIF(VS!$D$3:$G$3,$E413,VS!$D$8:$G$8),R413)","v":613},"VS",{"$f":"IF(T413=\"VS\",SUMIF(VS!$D$3:$G$3,$E413,VS!$D$9:$G$9),T413)","v":2.5},null,null,"GE "," "]
["1988GTNG","GTNG","Delta IV ",16,"GT","NG",null,113.7,null,"VS",{"$f":"IF(J414=\"VS\",IF(B414=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E414,VS!$D$5:$G$5)),J414)","v":12.7},null,1988,"VS","Existante ","VS",{"$f":"IF(P414=\"VS\",SUMIF(VS!$D$3:$G$3,$E414,VS!$D$7:$G$7),P414)","v":0.08},"VS",{"$f":"IF(R414=\"VS\",SUMIF(VS!$D$3:$G$3,$E414,VS!$D$8:$G$8),R414)","v":613},"VS",{"$f":"IF(T414=\"VS\",SUMIF(VS!$D$3:$G$3,$E414,VS!$D$9:$G$9),T414)","v":2.5},null,null,"GE "]
["1988GTNG","GTNG","Delta IV ",17,"GT","NG",null,113.7,null,"VS",{"$f":"IF(J415=\"VS\",IF(B415=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E415,VS!$D$5:$G$5)),J415)","v":12.7},null,1988,"VS","Existante ","VS",{"$f":"IF(P415=\"VS\",SUMIF(VS!$D$3:$G$3,$E415,VS!$D$7:$G$7),P415)","v":0.08},"VS",{"$f":"IF(R415=\"VS\",SUMIF(VS!$D$3:$G$3,$E415,VS!$D$8:$G$8),R415)","v":613},"VS",{"$f":"IF(T415=\"VS\",SUMIF(VS!$D$3:$G$3,$E415,VS!$D$9:$G$9),T415)","v":2.5},null,null,"GE "]
["1988GTNG","GTNG","Delta IV ",18,"GT","NG",null,113.7,null,"VS",{"$f":"IF(J416=\"VS\",IF(B416=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E416,VS!$D$5:$G$5)),J416)","v":12.7},null,1988,"VS","Existante ","VS",{"$f":"IF(P416=\"VS\",SUMIF(VS!$D$3:$G$3,$E416,VS!$D$7:$G$7),P416)","v":0.08},"VS",{"$f":"IF(R416=\"VS\",SUMIF(VS!$D$3:$G$3,$E416,VS!$D$8:$G$8),R416)","v":613},"VS",{"$f":"IF(T416=\"VS\",SUMIF(VS!$D$3:$G$3,$E416,VS!$D$9:$G$9),T416)","v":2.5},null,null,"GE "]
["1988GTNG","GTNG","Delta IV ",19,"GT","NG",null,113.7,null,"VS",{"$f":"IF(J417=\"VS\",IF(B417=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E417,VS!$D$5:$G$5)),J417)","v":12.7},null,1988,"VS","Existante ","VS",{"$f":"IF(P417=\"VS\",SUMIF(VS!$D$3:$G$3,$E417,VS!$D$7:$G$7),P417)","v":0.08},"VS",{"$f":"IF(R417=\"VS\",SUMIF(VS!$D$3:$G$3,$E417,VS!$D$8:$G$8),R417)","v":613},"VS",{"$f":"IF(T417=\"VS\",SUMIF(VS!$D$3:$G$3,$E417,VS!$D$9:$G$9),T417)","v":2.5},null,null,"GE "]
["1988GTNG","GTNG","Delta IV ",20,"GT","NG",null,113.7,null,"VS",{"$f":"IF(J418=\"VS\",IF(B418=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E418,VS!$D$5:$G$5)),J418)","v":12.7},null,1988,"VS","Existante ","VS",{"$f":"IF(P418=\"VS\",SUMIF(VS!$D$3:$G$3,$E418,VS!$D$7:$G$7),P418)","v":0.08},"VS",{"$f":"IF(R418=\"VS\",SUMIF(VS!$D$3:$G$3,$E418,VS!$D$8:$G$8),R418)","v":613},"VS",{"$f":"IF(T418=\"VS\",SUMIF(VS!$D$3:$G$3,$E418,VS!$D$9:$G$9),T418)","v":2.5},null,null,"AGE "]
["1979STNG","STNG","Sapele ",1,"ST","NG",null,120.6,199.1,9.33,{"$f":"IF(J419=\"VS\",IF(B419=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E419,VS!$D$5:$G$5)),J419)","v":9.33},null,1979,"VS","Existante ","VS",{"$f":"IF(P419=\"VS\",SUMIF(VS!$D$3:$G$3,$E419,VS!$D$7:$G$7),P419)","v":0.08},"VS",{"$f":"IF(R419=\"VS\",SUMIF(VS!$D$3:$G$3,$E419,VS!$D$8:$G$8),R419)","v":613},"VS",{"$f":"IF(T419=\"VS\",SUMIF(VS!$D$3:$G$3,$E419,VS!$D$9:$G$9),T419)","v":3.1},null,null,"BBC .A. "," "]
["1979STNG","STNG","Sapele ",2,"ST","NG",null,120.6,null,9.33,{"$f":"IF(J420=\"VS\",IF(B420=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E420,VS!$D$5:$G$5)),J420)","v":9.33},null,1979,"VS","Existante ","VS",{"$f":"IF(P420=\"VS\",SUMIF(VS!$D$3:$G$3,$E420,VS!$D$7:$G$7),P420)","v":0.08},"VS",{"$f":"IF(R420=\"VS\",SUMIF(VS!$D$3:$G$3,$E420,VS!$D$8:$G$8),R420)","v":613},"VS",{"$f":"IF(T420=\"VS\",SUMIF(VS!$D$3:$G$3,$E420,VS!$D$9:$G$9),T420)","v":3.1},null,null,"eerin BBC "]
["1979STNG","STNG","Sapele ",3,"ST","NG",null,120.6,null,9.33,{"$f":"IF(J421=\"VS\",IF(B421=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E421,VS!$D$5:$G$5)),J421)","v":9.33},null,1979,"VS","Existante ","VS",{"$f":"IF(P421=\"VS\",SUMIF(VS!$D$3:$G$3,$E421,VS!$D$7:$G$7),P421)","v":0.08},"VS",{"$f":"IF(R421=\"VS\",SUMIF(VS!$D$3:$G$3,$E421,VS!$D$8:$G$8),R421)","v":613},"VS",{"$f":"IF(T421=\"VS\",SUMIF(VS!$D$3:$G$3,$E421,VS!$D$9:$G$9),T421)","v":3.1},null,null,"BBC "]
["1979STNG","STNG","Sapele ",4,"ST","NG",null,120.6,null,9.33,{"$f":"IF(J422=\"VS\",IF(B422=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E422,VS!$D$5:$G$5)),J422)","v":9.33},null,1979,"VS","Existante ","VS",{"$f":"IF(P422=\"VS\",SUMIF(VS!$D$3:$G$3,$E422,VS!$D$7:$G$7),P422)","v":0.08},"VS",{"$f":"IF(R422=\"VS\",SUMIF(VS!$D$3:$G$3,$E422,VS!$D$8:$G$8),R422)","v":613},"VS",{"$f":"IF(T422=\"VS\",SUMIF(VS!$D$3:$G$3,$E422,VS!$D$9:$G$9),T422)","v":3.1},null,null,"BBC "]
["1979STNG","STNG","Sapele ",5,"ST","NG",null,120.6,null,9.33,{"$f":"IF(J423=\"VS\",IF(B423=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E423,VS!$D$5:$G$5)),J423)","v":9.33},null,1979,"VS","Existante ","VS",{"$f":"IF(P423=\"VS\",SUMIF(VS!$D$3:$G$3,$E423,VS!$D$7:$G$7),P423)","v":0.08},"VS",{"$f":"IF(R423=\"VS\",SUMIF(VS!$D$3:$G$3,$E423,VS!$D$8:$G$8),R423)","v":613},"VS",{"$f":"IF(T423=\"VS\",SUMIF(VS!$D$3:$G$3,$E423,VS!$D$9:$G$9),T423)","v":3.1},null,null,"BBC of Tractebel En "]
["1979STNG","STNG","Sapele ",6,"ST","NG",null,120.6,null,9.33,{"$f":"IF(J424=\"VS\",IF(B424=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E424,VS!$D$5:$G$5)),J424)","v":9.33},null,1979,"VS","Existante ","VS",{"$f":"IF(P424=\"VS\",SUMIF(VS!$D$3:$G$3,$E424,VS!$D$7:$G$7),P424)","v":0.08},"VS",{"$f":"IF(R424=\"VS\",SUMIF(VS!$D$3:$G$3,$E424,VS!$D$8:$G$8),R424)","v":613},"VS",{"$f":"IF(T424=\"VS\",SUMIF(VS!$D$3:$G$3,$E424,VS!$D$9:$G$9),T424)","v":3.1},null,null,"BBC "]
["1979GTNG","GTNG","Sapele ",1,"GT","NG",null,88,0,"VS",{"$f":"IF(J425=\"VS\",IF(B425=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E425,VS!$D$5:$G$5)),J425)","v":12.7},null,1979,"VS","Existante ","VS",{"$f":"IF(P425=\"VS\",SUMIF(VS!$D$3:$G$3,$E425,VS!$D$7:$G$7),P425)","v":0.08},"VS",{"$f":"IF(R425=\"VS\",SUMIF(VS!$D$3:$G$3,$E425,VS!$D$8:$G$8),R425)","v":613},"VS",{"$f":"IF(T425=\"VS\",SUMIF(VS!$D$3:$G$3,$E425,VS!$D$9:$G$9),T425)","v":2.5},null,null,"BBC "," "]
["1979GTNG","GTNG","Sapele ",2,"GT","NG",null,88,null,"VS",{"$f":"IF(J426=\"VS\",IF(B426=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E426,VS!$D$5:$G$5)),J426)","v":12.7},null,1979,"VS","Existante ","VS",{"$f":"IF(P426=\"VS\",SUMIF(VS!$D$3:$G$3,$E426,VS!$D$7:$G$7),P426)","v":0.08},"VS",{"$f":"IF(R426=\"VS\",SUMIF(VS!$D$3:$G$3,$E426,VS!$D$8:$G$8),R426)","v":613},"VS",{"$f":"IF(T426=\"VS\",SUMIF(VS!$D$3:$G$3,$E426,VS!$D$9:$G$9),T426)","v":2.5},null,null,"BBC "]
["1979GTNG","GTNG","Sapele ",3,"GT","NG",null,88,null,"VS",{"$f":"IF(J427=\"VS\",IF(B427=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E427,VS!$D$5:$G$5)),J427)","v":12.7},null,1979,"VS","Existante ","VS",{"$f":"IF(P427=\"VS\",SUMIF(VS!$D$3:$G$3,$E427,VS!$D$7:$G$7),P427)","v":0.08},"VS",{"$f":"IF(R427=\"VS\",SUMIF(VS!$D$3:$G$3,$E427,VS!$D$8:$G$8),R427)","v":613},"VS",{"$f":"IF(T427=\"VS\",SUMIF(VS!$D$3:$G$3,$E427,VS!$D$9:$G$9),T427)","v":2.5},null,null,"BBC "]
["1979GTNG","GTNG","Sapele ",4,"GT","NG",null,88,null,"VS",{"$f":"IF(J428=\"VS\",IF(B428=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E428,VS!$D$5:$G$5)),J428)","v":12.7},null,1979,"VS","Existante ","VS",{"$f":"IF(P428=\"VS\",SUMIF(VS!$D$3:$G$3,$E428,VS!$D$7:$G$7),P428)","v":0.08},"VS",{"$f":"IF(R428=\"VS\",SUMIF(VS!$D$3:$G$3,$E428,VS!$D$8:$G$8),R428)","v":613},"VS",{"$f":"IF(T428=\"VS\",SUMIF(VS!$D$3:$G$3,$E428,VS!$D$9:$G$9),T428)","v":2.5},null,null,"r BBC "]
["1986STNG","STNG","﻿Egbin ",1,"ST","NG",null,221.2,1100,"VS",{"$f":"IF(J429=\"VS\",IF(B429=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E429,VS!$D$5:$G$5)),J429)","v":10.8},null,1986,"VS","Existante ","VS",{"$f":"IF(P429=\"VS\",SUMIF(VS!$D$3:$G$3,$E429,VS!$D$7:$G$7),P429)","v":0.08},"VS",{"$f":"IF(R429=\"VS\",SUMIF(VS!$D$3:$G$3,$E429,VS!$D$8:$G$8),R429)","v":613},"VS",{"$f":"IF(T429=\"VS\",SUMIF(VS!$D$3:$G$3,$E429,VS!$D$9:$G$9),T429)","v":3.1},null,null,"HITACHI "," "]
["1986STNG","STNG","Egbin ",2,"ST","NG",null,221.2,null,"VS",{"$f":"IF(J430=\"VS\",IF(B430=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E430,VS!$D$5:$G$5)),J430)","v":10.8},null,1986,"VS","Existante ","VS",{"$f":"IF(P430=\"VS\",SUMIF(VS!$D$3:$G$3,$E430,VS!$D$7:$G$7),P430)","v":0.08},"VS",{"$f":"IF(R430=\"VS\",SUMIF(VS!$D$3:$G$3,$E430,VS!$D$8:$G$8),R430)","v":613},"VS",{"$f":"IF(T430=\"VS\",SUMIF(VS!$D$3:$G$3,$E430,VS!$D$9:$G$9),T430)","v":3.1},null,null,"HITACHI "," "]
["1986STNG","STNG","Egbin ",3,"ST","NG",null,221.2,null,"VS",{"$f":"IF(J431=\"VS\",IF(B431=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E431,VS!$D$5:$G$5)),J431)","v":10.8},null,1986,"VS","Existante ","VS",{"$f":"IF(P431=\"VS\",SUMIF(VS!$D$3:$G$3,$E431,VS!$D$7:$G$7),P431)","v":0.08},"VS",{"$f":"IF(R431=\"VS\",SUMIF(VS!$D$3:$G$3,$E431,VS!$D$8:$G$8),R431)","v":613},"VS",{"$f":"IF(T431=\"VS\",SUMIF(VS!$D$3:$G$3,$E431,VS!$D$9:$G$9),T431)","v":3.1},null,null,"HITACHI "," "]
["1986STNG","STNG","Egbin ",4,"ST","NG",null,221.2,null,"VS",{"$f":"IF(J432=\"VS\",IF(B432=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E432,VS!$D$5:$G$5)),J432)","v":10.8},null,1986,"VS","Existante ","VS",{"$f":"IF(P432=\"VS\",SUMIF(VS!$D$3:$G$3,$E432,VS!$D$7:$G$7),P432)","v":0.08},"VS",{"$f":"IF(R432=\"VS\",SUMIF(VS!$D$3:$G$3,$E432,VS!$D$8:$G$8),R432)","v":613},"VS",{"$f":"IF(T432=\"VS\",SUMIF(VS!$D$3:$G$3,$E432,VS!$D$9:$G$9),T432)","v":3.1},null,null,"HITACHI "]
["1986STNG","STNG","Egbin ",5,"ST","NG",null,221.2,null,"VS",{"$f":"IF(J433=\"VS\",IF(B433=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E433,VS!$D$5:$G$5)),J433)","v":10.8},null,1986,"VS","Existante ","VS",{"$f":"IF(P433=\"VS\",SUMIF(VS!$D$3:$G$3,$E433,VS!$D$7:$G$7),P433)","v":0.08},"VS",{"$f":"IF(R433=\"VS\",SUMIF(VS!$D$3:$G$3,$E433,VS!$D$8:$G$8),R433)","v":613},"VS",{"$f":"IF(T433=\"VS\",SUMIF(VS!$D$3:$G$3,$E433,VS!$D$9:$G$9),T433)","v":3.1},null,null,"HITACHI "]
["1986STNG","STNG","Egbin ",6,"ST","NG",null,221.2,null,"VS",{"$f":"IF(J434=\"VS\",IF(B434=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E434,VS!$D$5:$G$5)),J434)","v":10.8},null,1986,"VS","Existante ","VS",{"$f":"IF(P434=\"VS\",SUMIF(VS!$D$3:$G$3,$E434,VS!$D$7:$G$7),P434)","v":0.08},"VS",{"$f":"IF(R434=\"VS\",SUMIF(VS!$D$3:$G$3,$E434,VS!$D$8:$G$8),R434)","v":613},"VS",{"$f":"IF(T434=\"VS\",SUMIF(VS!$D$3:$G$3,$E434,VS!$D$9:$G$9),T434)","v":3.1},null,null,"HITACHI "]
["2001GTNG","GTNG","AES ",1,"GT","NG",null,30.9,236.4,"VS",{"$f":"IF(J435=\"VS\",IF(B435=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E435,VS!$D$5:$G$5)),J435)","v":12.7},null,2001,"VS","Existante ","VS",{"$f":"IF(P435=\"VS\",SUMIF(VS!$D$3:$G$3,$E435,VS!$D$7:$G$7),P435)","v":0.08},"VS",{"$f":"IF(R435=\"VS\",SUMIF(VS!$D$3:$G$3,$E435,VS!$D$8:$G$8),R435)","v":613},"VS",{"$f":"IF(T435=\"VS\",SUMIF(VS!$D$3:$G$3,$E435,VS!$D$9:$G$9),T435)","v":2.5},null,null,"GEC ALSTOM "," "]
["2001GTNG","GTNG","AES ",2,"GT","NG",null,30.9,null,"VS",{"$f":"IF(J436=\"VS\",IF(B436=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E436,VS!$D$5:$G$5)),J436)","v":12.7},null,2001,"VS","Existante ","VS",{"$f":"IF(P436=\"VS\",SUMIF(VS!$D$3:$G$3,$E436,VS!$D$7:$G$7),P436)","v":0.08},"VS",{"$f":"IF(R436=\"VS\",SUMIF(VS!$D$3:$G$3,$E436,VS!$D$8:$G$8),R436)","v":613},"VS",{"$f":"IF(T436=\"VS\",SUMIF(VS!$D$3:$G$3,$E436,VS!$D$9:$G$9),T436)","v":2.5},null,null,"GEC ALSTOM "]
["2001GTNG","GTNG","AES ",3,"GT","NG",null,30.9,null,"VS",{"$f":"IF(J437=\"VS\",IF(B437=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E437,VS!$D$5:$G$5)),J437)","v":12.7},null,2001,"VS","Existante ","VS",{"$f":"IF(P437=\"VS\",SUMIF(VS!$D$3:$G$3,$E437,VS!$D$7:$G$7),P437)","v":0.08},"VS",{"$f":"IF(R437=\"VS\",SUMIF(VS!$D$3:$G$3,$E437,VS!$D$8:$G$8),R437)","v":613},"VS",{"$f":"IF(T437=\"VS\",SUMIF(VS!$D$3:$G$3,$E437,VS!$D$9:$G$9),T437)","v":2.5},null,null,"GEC ALSTOM "]
["2001GTNG","GTNG","AES ",4,"GT","NG",null,31.6,null,"VS",{"$f":"IF(J438=\"VS\",IF(B438=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E438,VS!$D$5:$G$5)),J438)","v":12.7},null,2001,"VS","Existante ","VS",{"$f":"IF(P438=\"VS\",SUMIF(VS!$D$3:$G$3,$E438,VS!$D$7:$G$7),P438)","v":0.08},"VS",{"$f":"IF(R438=\"VS\",SUMIF(VS!$D$3:$G$3,$E438,VS!$D$8:$G$8),R438)","v":613},"VS",{"$f":"IF(T438=\"VS\",SUMIF(VS!$D$3:$G$3,$E438,VS!$D$9:$G$9),T438)","v":2.5},null,null,"JOHN BROWN "]
["2001GTNG","GTNG","AES ",5,"GT","NG",null,31.6,null,"VS",{"$f":"IF(J439=\"VS\",IF(B439=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E439,VS!$D$5:$G$5)),J439)","v":12.7},null,2001,"VS","Existante ","VS",{"$f":"IF(P439=\"VS\",SUMIF(VS!$D$3:$G$3,$E439,VS!$D$7:$G$7),P439)","v":0.08},"VS",{"$f":"IF(R439=\"VS\",SUMIF(VS!$D$3:$G$3,$E439,VS!$D$8:$G$8),R439)","v":613},"VS",{"$f":"IF(T439=\"VS\",SUMIF(VS!$D$3:$G$3,$E439,VS!$D$9:$G$9),T439)","v":2.5},null,null,"JOHN BROWN "]
["2001GTNG","GTNG","AES ",6,"GT","NG",null,31.6,null,"VS",{"$f":"IF(J440=\"VS\",IF(B440=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E440,VS!$D$5:$G$5)),J440)","v":12.7},null,2001,"VS","Existante ","VS",{"$f":"IF(P440=\"VS\",SUMIF(VS!$D$3:$G$3,$E440,VS!$D$7:$G$7),P440)","v":0.08},"VS",{"$f":"IF(R440=\"VS\",SUMIF(VS!$D$3:$G$3,$E440,VS!$D$8:$G$8),R440)","v":613},"VS",{"$f":"IF(T440=\"VS\",SUMIF(VS!$D$3:$G$3,$E440,VS!$D$9:$G$9),T440)","v":2.5},null,null,"JOHN BROWN "]
["2001GTNG","GTNG","AES ",7,"GT","NG",null,36.5,null,"VS",{"$f":"IF(J441=\"VS\",IF(B441=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E441,VS!$D$5:$G$5)),J441)","v":12.7},null,2001,"VS","Existante ","VS",{"$f":"IF(P441=\"VS\",SUMIF(VS!$D$3:$G$3,$E441,VS!$D$7:$G$7),P441)","v":0.08},"VS",{"$f":"IF(R441=\"VS\",SUMIF(VS!$D$3:$G$3,$E441,VS!$D$8:$G$8),R441)","v":613},"VS",{"$f":"IF(T441=\"VS\",SUMIF(VS!$D$3:$G$3,$E441,VS!$D$9:$G$9),T441)","v":2.5},null,null,"IUKA "]
["2001GTNG","GTNG","AES ",8,"GT","NG",null,36.5,null,"VS",{"$f":"IF(J442=\"VS\",IF(B442=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E442,VS!$D$5:$G$5)),J442)","v":12.7},null,2001,"VS","Existante ","VS",{"$f":"IF(P442=\"VS\",SUMIF(VS!$D$3:$G$3,$E442,VS!$D$7:$G$7),P442)","v":0.08},"VS",{"$f":"IF(R442=\"VS\",SUMIF(VS!$D$3:$G$3,$E442,VS!$D$8:$G$8),R442)","v":613},"VS",{"$f":"IF(T442=\"VS\",SUMIF(VS!$D$3:$G$3,$E442,VS!$D$9:$G$9),T442)","v":2.5},null,null,"IUKA "]
["2001GTNG","GTNG","AES ",9,"GT","NG",null,36.5,null,"VS",{"$f":"IF(J443=\"VS\",IF(B443=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E443,VS!$D$5:$G$5)),J443)","v":12.7},null,2001,"VS","Existante ","VS",{"$f":"IF(P443=\"VS\",SUMIF(VS!$D$3:$G$3,$E443,VS!$D$7:$G$7),P443)","v":0.08},"VS",{"$f":"IF(R443=\"VS\",SUMIF(VS!$D$3:$G$3,$E443,VS!$D$8:$G$8),R443)","v":613},"VS",{"$f":"IF(T443=\"VS\",SUMIF(VS!$D$3:$G$3,$E443,VS!$D$9:$G$9),T443)","v":2.5},null,null,"IUKA "]
["1965GTNG","GTNG","Afam I ",1,"GT","NG",null,12.8,10,"VS",{"$f":"IF(J444=\"VS\",IF(B444=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E444,VS!$D$5:$G$5)),J444)","v":12.7},null,1965,"VS","Existante ","VS",{"$f":"IF(P444=\"VS\",SUMIF(VS!$D$3:$G$3,$E444,VS!$D$7:$G$7),P444)","v":0.08},"VS",{"$f":"IF(R444=\"VS\",SUMIF(VS!$D$3:$G$3,$E444,VS!$D$8:$G$8),R444)","v":613},"VS",{"$f":"IF(T444=\"VS\",SUMIF(VS!$D$3:$G$3,$E444,VS!$D$9:$G$9),T444)","v":2.5},null,null,"BBC "," "]
["1965GTNG","GTNG","Afam I ",2,"GT","NG",null,12.8,null,"VS",{"$f":"IF(J445=\"VS\",IF(B445=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E445,VS!$D$5:$G$5)),J445)","v":12.7},null,1965,"VS","Existante ","VS",{"$f":"IF(P445=\"VS\",SUMIF(VS!$D$3:$G$3,$E445,VS!$D$7:$G$7),P445)","v":0.08},"VS",{"$f":"IF(R445=\"VS\",SUMIF(VS!$D$3:$G$3,$E445,VS!$D$8:$G$8),R445)","v":613},"VS",{"$f":"IF(T445=\"VS\",SUMIF(VS!$D$3:$G$3,$E445,VS!$D$9:$G$9),T445)","v":2.5},null,null,"BBC "]
["1965GTNG","GTNG","Afam I ",3,"GT","NG",null,20,null,"VS",{"$f":"IF(J446=\"VS\",IF(B446=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E446,VS!$D$5:$G$5)),J446)","v":12.7},null,1965,"VS","Existante ","VS",{"$f":"IF(P446=\"VS\",SUMIF(VS!$D$3:$G$3,$E446,VS!$D$7:$G$7),P446)","v":0.08},"VS",{"$f":"IF(R446=\"VS\",SUMIF(VS!$D$3:$G$3,$E446,VS!$D$8:$G$8),R446)","v":613},"VS",{"$f":"IF(T446=\"VS\",SUMIF(VS!$D$3:$G$3,$E446,VS!$D$9:$G$9),T446)","v":2.5},null,null,"BBC "]
["1965GTNG","GTNG","Afam I ",4,"GT","NG",null,20,null,"VS",{"$f":"IF(J447=\"VS\",IF(B447=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E447,VS!$D$5:$G$5)),J447)","v":12.7},null,1965,"VS","Existante ","VS",{"$f":"IF(P447=\"VS\",SUMIF(VS!$D$3:$G$3,$E447,VS!$D$7:$G$7),P447)","v":0.08},"VS",{"$f":"IF(R447=\"VS\",SUMIF(VS!$D$3:$G$3,$E447,VS!$D$8:$G$8),R447)","v":613},"VS",{"$f":"IF(T447=\"VS\",SUMIF(VS!$D$3:$G$3,$E447,VS!$D$9:$G$9),T447)","v":2.5},null,null,"BBC "]
["1965GTNG","GTNG","Afam II ",5,"GT","NG",null,24,null,"VS",{"$f":"IF(J448=\"VS\",IF(B448=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E448,VS!$D$5:$G$5)),J448)","v":12.7},null,1965,"VS","Existante ","VS",{"$f":"IF(P448=\"VS\",SUMIF(VS!$D$3:$G$3,$E448,VS!$D$7:$G$7),P448)","v":0.08},"VS",{"$f":"IF(R448=\"VS\",SUMIF(VS!$D$3:$G$3,$E448,VS!$D$8:$G$8),R448)","v":613},"VS",{"$f":"IF(T448=\"VS\",SUMIF(VS!$D$3:$G$3,$E448,VS!$D$9:$G$9),T448)","v":2.5},null,null,"BBC "]
["1965GTNG","GTNG","Afam II ",6,"GT","NG",null,24,null,"VS",{"$f":"IF(J449=\"VS\",IF(B449=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E449,VS!$D$5:$G$5)),J449)","v":12.7},null,1965,"VS","Existante ","VS",{"$f":"IF(P449=\"VS\",SUMIF(VS!$D$3:$G$3,$E449,VS!$D$7:$G$7),P449)","v":0.08},"VS",{"$f":"IF(R449=\"VS\",SUMIF(VS!$D$3:$G$3,$E449,VS!$D$8:$G$8),R449)","v":613},"VS",{"$f":"IF(T449=\"VS\",SUMIF(VS!$D$3:$G$3,$E449,VS!$D$9:$G$9),T449)","v":2.5},null,null,"BBC "]
["1965GTNG","GTNG","Afam II ",7,"GT","NG",null,24,null,"VS",{"$f":"IF(J450=\"VS\",IF(B450=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E450,VS!$D$5:$G$5)),J450)","v":12.7},null,1965,"VS","Existante ","VS",{"$f":"IF(P450=\"VS\",SUMIF(VS!$D$3:$G$3,$E450,VS!$D$7:$G$7),P450)","v":0.08},"VS",{"$f":"IF(R450=\"VS\",SUMIF(VS!$D$3:$G$3,$E450,VS!$D$8:$G$8),R450)","v":613},"VS",{"$f":"IF(T450=\"VS\",SUMIF(VS!$D$3:$G$3,$E450,VS!$D$9:$G$9),T450)","v":2.5},null,null,"BBC "]
["1965GTNG","GTNG","Afam II ",8,"GT","NG",null,24,null,"VS",{"$f":"IF(J451=\"VS\",IF(B451=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E451,VS!$D$5:$G$5)),J451)","v":12.7},null,1965,"VS","Existante ","VS",{"$f":"IF(P451=\"VS\",SUMIF(VS!$D$3:$G$3,$E451,VS!$D$7:$G$7),P451)","v":0.08},"VS",{"$f":"IF(R451=\"VS\",SUMIF(VS!$D$3:$G$3,$E451,VS!$D$8:$G$8),R451)","v":613},"VS",{"$f":"IF(T451=\"VS\",SUMIF(VS!$D$3:$G$3,$E451,VS!$D$9:$G$9),T451)","v":2.5},null,null,"BBC "]
["1965GTNG","GTNG","Afam III ",9,"GT","NG",null,27.2,null,"VS",{"$f":"IF(J452=\"VS\",IF(B452=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E452,VS!$D$5:$G$5)),J452)","v":12.7},null,1965,"VS","Existante ","VS",{"$f":"IF(P452=\"VS\",SUMIF(VS!$D$3:$G$3,$E452,VS!$D$7:$G$7),P452)","v":0.08},"VS",{"$f":"IF(R452=\"VS\",SUMIF(VS!$D$3:$G$3,$E452,VS!$D$8:$G$8),R452)","v":613},"VS",{"$f":"IF(T452=\"VS\",SUMIF(VS!$D$3:$G$3,$E452,VS!$D$9:$G$9),T452)","v":2.5},null,null,"BBC "]
["1965GTNG","GTNG","Afam III ",10,"GT","NG",null,27.2,null,"VS",{"$f":"IF(J453=\"VS\",IF(B453=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E453,VS!$D$5:$G$5)),J453)","v":12.7},null,1965,"VS","Existante ","VS",{"$f":"IF(P453=\"VS\",SUMIF(VS!$D$3:$G$3,$E453,VS!$D$7:$G$7),P453)","v":0.08},"VS",{"$f":"IF(R453=\"VS\",SUMIF(VS!$D$3:$G$3,$E453,VS!$D$8:$G$8),R453)","v":613},"VS",{"$f":"IF(T453=\"VS\",SUMIF(VS!$D$3:$G$3,$E453,VS!$D$9:$G$9),T453)","v":2.5},null,null,"BBC "]
["1965GTNG","GTNG","Afam III ",11,"GT","NG",null,27.2,null,"VS",{"$f":"IF(J454=\"VS\",IF(B454=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E454,VS!$D$5:$G$5)),J454)","v":12.7},null,1965,"VS","Existante ","VS",{"$f":"IF(P454=\"VS\",SUMIF(VS!$D$3:$G$3,$E454,VS!$D$7:$G$7),P454)","v":0.08},"VS",{"$f":"IF(R454=\"VS\",SUMIF(VS!$D$3:$G$3,$E454,VS!$D$8:$G$8),R454)","v":613},"VS",{"$f":"IF(T454=\"VS\",SUMIF(VS!$D$3:$G$3,$E454,VS!$D$9:$G$9),T454)","v":2.5},null,null,"BBC "]
["1965GTNG","GTNG","Afam III ",12,"GT","NG",null,27.2,null,"VS",{"$f":"IF(J455=\"VS\",IF(B455=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E455,VS!$D$5:$G$5)),J455)","v":12.7},null,1965,"VS","Existante ","VS",{"$f":"IF(P455=\"VS\",SUMIF(VS!$D$3:$G$3,$E455,VS!$D$7:$G$7),P455)","v":0.08},"VS",{"$f":"IF(R455=\"VS\",SUMIF(VS!$D$3:$G$3,$E455,VS!$D$8:$G$8),R455)","v":613},"VS",{"$f":"IF(T455=\"VS\",SUMIF(VS!$D$3:$G$3,$E455,VS!$D$9:$G$9),T455)","v":2.5},null,null,"BBC "]
["2000GTNG","GTNG","Afam IV ",13,"GT","NG",null,88,88,"VS",{"$f":"IF(J456=\"VS\",IF(B456=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E456,VS!$D$5:$G$5)),J456)","v":12.7},null,2000,"VS","Existante ","VS",{"$f":"IF(P456=\"VS\",SUMIF(VS!$D$3:$G$3,$E456,VS!$D$7:$G$7),P456)","v":0.08},"VS",{"$f":"IF(R456=\"VS\",SUMIF(VS!$D$3:$G$3,$E456,VS!$D$8:$G$8),R456)","v":613},"VS",{"$f":"IF(T456=\"VS\",SUMIF(VS!$D$3:$G$3,$E456,VS!$D$9:$G$9),T456)","v":2.5},null,null,"BBC "," "]
["2000GTNG","GTNG","Afam IV ",14,"GT","NG",null,88,88,"VS",{"$f":"IF(J457=\"VS\",IF(B457=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E457,VS!$D$5:$G$5)),J457)","v":12.7},null,2000,"VS","Existante ","VS",{"$f":"IF(P457=\"VS\",SUMIF(VS!$D$3:$G$3,$E457,VS!$D$7:$G$7),P457)","v":0.08},"VS",{"$f":"IF(R457=\"VS\",SUMIF(VS!$D$3:$G$3,$E457,VS!$D$8:$G$8),R457)","v":613},"VS",{"$f":"IF(T457=\"VS\",SUMIF(VS!$D$3:$G$3,$E457,VS!$D$9:$G$9),T457)","v":2.5},null,null,"BBC "," "]
["2000GTNG","GTNG","Afam IV ",15,"GT","NG",null,27,27,"VS",{"$f":"IF(J458=\"VS\",IF(B458=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E458,VS!$D$5:$G$5)),J458)","v":12.7},null,2000,"VS","Existante ","VS",{"$f":"IF(P458=\"VS\",SUMIF(VS!$D$3:$G$3,$E458,VS!$D$7:$G$7),P458)","v":0.08},"VS",{"$f":"IF(R458=\"VS\",SUMIF(VS!$D$3:$G$3,$E458,VS!$D$8:$G$8),R458)","v":613},"VS",{"$f":"IF(T458=\"VS\",SUMIF(VS!$D$3:$G$3,$E458,VS!$D$9:$G$9),T458)","v":2.5},null,null,"BBC "," "]
["2000GTNG","GTNG","Afam IV ",16,"GT","NG",null,27,27,"VS",{"$f":"IF(J459=\"VS\",IF(B459=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E459,VS!$D$5:$G$5)),J459)","v":12.7},null,2000,"VS","Existante ","VS",{"$f":"IF(P459=\"VS\",SUMIF(VS!$D$3:$G$3,$E459,VS!$D$7:$G$7),P459)","v":0.08},"VS",{"$f":"IF(R459=\"VS\",SUMIF(VS!$D$3:$G$3,$E459,VS!$D$8:$G$8),R459)","v":613},"VS",{"$f":"IF(T459=\"VS\",SUMIF(VS!$D$3:$G$3,$E459,VS!$D$9:$G$9),T459)","v":2.5},null,null,"BBC "," "]
["2000GTNG","GTNG","Afam IV ",17,"GT","NG",null,27,27,"VS",{"$f":"IF(J460=\"VS\",IF(B460=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E460,VS!$D$5:$G$5)),J460)","v":12.7},null,2000,"VS","Existante ","VS",{"$f":"IF(P460=\"VS\",SUMIF(VS!$D$3:$G$3,$E460,VS!$D$7:$G$7),P460)","v":0.08},"VS",{"$f":"IF(R460=\"VS\",SUMIF(VS!$D$3:$G$3,$E460,VS!$D$8:$G$8),R460)","v":613},"VS",{"$f":"IF(T460=\"VS\",SUMIF(VS!$D$3:$G$3,$E460,VS!$D$9:$G$9),T460)","v":2.5},null,null,"BBC "," "]
["2000GTNG","GTNG","Afam IV ",18,"GT","NG",null,27,27,"VS",{"$f":"IF(J461=\"VS\",IF(B461=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E461,VS!$D$5:$G$5)),J461)","v":12.7},null,2000,"VS","Existante ","VS",{"$f":"IF(P461=\"VS\",SUMIF(VS!$D$3:$G$3,$E461,VS!$D$7:$G$7),P461)","v":0.08},"VS",{"$f":"IF(R461=\"VS\",SUMIF(VS!$D$3:$G$3,$E461,VS!$D$8:$G$8),R461)","v":613},"VS",{"$f":"IF(T461=\"VS\",SUMIF(VS!$D$3:$G$3,$E461,VS!$D$9:$G$9),T461)","v":2.5},null,null,"BBC "," "]
[{"$f":"M462&B462","v":"2001GTNG"},{"$f":"E462&F462","v":"GTNG"},"﻿Afam V ",19,"GT","NG",null,138.30000000000001,150,"VS",{"$f":"IF(J462=\"VS\",IF(B462=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E462,VS!$D$5:$G$5)),J462)","v":12.7},null,2001,"VS","Existante ","VS",{"$f":"IF(P462=\"VS\",SUMIF(VS!$D$3:$G$3,$E462,VS!$D$7:$G$7),P462)","v":0.08},"VS",{"$f":"IF(R462=\"VS\",SUMIF(VS!$D$3:$G$3,$E462,VS!$D$8:$G$8),R462)","v":613},"VS",{"$f":"IF(T462=\"VS\",SUMIF(VS!$D$3:$G$3,$E462,VS!$D$9:$G$9),T462)","v":2.5},null,null,"SIEMENS "," "]
["2001GTNG","GTNG","Afam V ",20,"GT","NG",null,138.30000000000001,null,"VS",{"$f":"IF(J463=\"VS\",IF(B463=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E463,VS!$D$5:$G$5)),J463)","v":12.7},null,2001,"VS","Existante ","VS",{"$f":"IF(P463=\"VS\",SUMIF(VS!$D$3:$G$3,$E463,VS!$D$7:$G$7),P463)","v":0.08},"VS",{"$f":"IF(R463=\"VS\",SUMIF(VS!$D$3:$G$3,$E463,VS!$D$8:$G$8),R463)","v":613},"VS",{"$f":"IF(T463=\"VS\",SUMIF(VS!$D$3:$G$3,$E463,VS!$D$9:$G$9),T463)","v":2.5},null,null,"SIEMENS "]
["2007GTNG","GTNG","Papalanto ",1,"GT","NG",null,38.4,38.4,"VS",{"$f":"IF(J464=\"VS\",IF(B464=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E464,VS!$D$5:$G$5)),J464)","v":12.7},null,2007,"VS","Existante ","VS",{"$f":"IF(P464=\"VS\",SUMIF(VS!$D$3:$G$3,$E464,VS!$D$7:$G$7),P464)","v":0.08},"VS",{"$f":"IF(R464=\"VS\",SUMIF(VS!$D$3:$G$3,$E464,VS!$D$8:$G$8),R464)","v":613},"VS",{"$f":"IF(T464=\"VS\",SUMIF(VS!$D$3:$G$3,$E464,VS!$D$9:$G$9),T464)","v":2.5},null,null,"CNME "," "]
["2007GTNG","GTNG","Papalanto ",2,"GT","NG",null,38.4,38.4,"VS",{"$f":"IF(J465=\"VS\",IF(B465=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E465,VS!$D$5:$G$5)),J465)","v":12.7},null,2007,"VS","Existante ","VS",{"$f":"IF(P465=\"VS\",SUMIF(VS!$D$3:$G$3,$E465,VS!$D$7:$G$7),P465)","v":0.08},"VS",{"$f":"IF(R465=\"VS\",SUMIF(VS!$D$3:$G$3,$E465,VS!$D$8:$G$8),R465)","v":613},"VS",{"$f":"IF(T465=\"VS\",SUMIF(VS!$D$3:$G$3,$E465,VS!$D$9:$G$9),T465)","v":2.5},null,null,"CNME "," "]
["2007GTNG","GTNG","Papalanto ",3,"GT","NG",null,38.4,38.4,"VS",{"$f":"IF(J466=\"VS\",IF(B466=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E466,VS!$D$5:$G$5)),J466)","v":12.7},null,2007,"VS","Existante ","VS",{"$f":"IF(P466=\"VS\",SUMIF(VS!$D$3:$G$3,$E466,VS!$D$7:$G$7),P466)","v":0.08},"VS",{"$f":"IF(R466=\"VS\",SUMIF(VS!$D$3:$G$3,$E466,VS!$D$8:$G$8),R466)","v":613},"VS",{"$f":"IF(T466=\"VS\",SUMIF(VS!$D$3:$G$3,$E466,VS!$D$9:$G$9),T466)","v":2.5},null,null,"CNME "," "]
["2007GTNG","GTNG","Papalanto ",4,"GT","NG",null,38.4,38.4,"VS",{"$f":"IF(J467=\"VS\",IF(B467=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E467,VS!$D$5:$G$5)),J467)","v":12.7},null,2007,"VS","Existante ","VS",{"$f":"IF(P467=\"VS\",SUMIF(VS!$D$3:$G$3,$E467,VS!$D$7:$G$7),P467)","v":0.08},"VS",{"$f":"IF(R467=\"VS\",SUMIF(VS!$D$3:$G$3,$E467,VS!$D$8:$G$8),R467)","v":613},"VS",{"$f":"IF(T467=\"VS\",SUMIF(VS!$D$3:$G$3,$E467,VS!$D$9:$G$9),T467)","v":2.5},null,null,"CNME "," "]
["2007GTNG","GTNG","Papalanto ",5,"GT","NG",null,38.4,38.4,"VS",{"$f":"IF(J468=\"VS\",IF(B468=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E468,VS!$D$5:$G$5)),J468)","v":12.7},null,2007,"VS","Existante ","VS",{"$f":"IF(P468=\"VS\",SUMIF(VS!$D$3:$G$3,$E468,VS!$D$7:$G$7),P468)","v":0.08},"VS",{"$f":"IF(R468=\"VS\",SUMIF(VS!$D$3:$G$3,$E468,VS!$D$8:$G$8),R468)","v":613},"VS",{"$f":"IF(T468=\"VS\",SUMIF(VS!$D$3:$G$3,$E468,VS!$D$9:$G$9),T468)","v":2.5},null,null,"CNME "," "]
["2007GTNG","GTNG","Papalanto ",6,"GT","NG",null,38.4,38.4,"VS",{"$f":"IF(J469=\"VS\",IF(B469=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E469,VS!$D$5:$G$5)),J469)","v":12.7},null,2007,"VS","Existante ","VS",{"$f":"IF(P469=\"VS\",SUMIF(VS!$D$3:$G$3,$E469,VS!$D$7:$G$7),P469)","v":0.08},"VS",{"$f":"IF(R469=\"VS\",SUMIF(VS!$D$3:$G$3,$E469,VS!$D$8:$G$8),R469)","v":613},"VS",{"$f":"IF(T469=\"VS\",SUMIF(VS!$D$3:$G$3,$E469,VS!$D$9:$G$9),T469)","v":2.5},null,null,"CNME "," "]
["2007GTNG","GTNG","Papalanto ",7,"GT","NG",null,38.4,38.4,"VS",{"$f":"IF(J470=\"VS\",IF(B470=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E470,VS!$D$5:$G$5)),J470)","v":12.7},null,2007,"VS","Existante ","VS",{"$f":"IF(P470=\"VS\",SUMIF(VS!$D$3:$G$3,$E470,VS!$D$7:$G$7),P470)","v":0.08},"VS",{"$f":"IF(R470=\"VS\",SUMIF(VS!$D$3:$G$3,$E470,VS!$D$8:$G$8),R470)","v":613},"VS",{"$f":"IF(T470=\"VS\",SUMIF(VS!$D$3:$G$3,$E470,VS!$D$9:$G$9),T470)","v":2.5},null,null,"CNME "," "]
["2007GTNG","GTNG","Papalanto ",8,"GT","NG",null,38.4,38.4,"VS",{"$f":"IF(J471=\"VS\",IF(B471=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E471,VS!$D$5:$G$5)),J471)","v":12.7},null,2007,"VS","Existante ","VS",{"$f":"IF(P471=\"VS\",SUMIF(VS!$D$3:$G$3,$E471,VS!$D$7:$G$7),P471)","v":0.08},"VS",{"$f":"IF(R471=\"VS\",SUMIF(VS!$D$3:$G$3,$E471,VS!$D$8:$G$8),R471)","v":613},"VS",{"$f":"IF(T471=\"VS\",SUMIF(VS!$D$3:$G$3,$E471,VS!$D$9:$G$9),T471)","v":2.5},null,null,"CNME "," "]
["2007GTNG","GTNG","Olorunsogbo ",1,"GT","NG",null,38,298.2,"VS",{"$f":"IF(J472=\"VS\",IF(B472=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E472,VS!$D$5:$G$5)),J472)","v":12.7},null,2007,"VS","Existante ","VS",{"$f":"IF(P472=\"VS\",SUMIF(VS!$D$3:$G$3,$E472,VS!$D$7:$G$7),P472)","v":0.08},"VS",{"$f":"IF(R472=\"VS\",SUMIF(VS!$D$3:$G$3,$E472,VS!$D$8:$G$8),R472)","v":613},"VS",{"$f":"IF(T472=\"VS\",SUMIF(VS!$D$3:$G$3,$E472,VS!$D$9:$G$9),T472)","v":2.5},null,null,"NANJING "," "]
["2007GTNG","GTNG","Olorunsogbo ",2,"GT","NG",null,38,null,"VS",{"$f":"IF(J473=\"VS\",IF(B473=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E473,VS!$D$5:$G$5)),J473)","v":12.7},null,2007,"VS","Existante ","VS",{"$f":"IF(P473=\"VS\",SUMIF(VS!$D$3:$G$3,$E473,VS!$D$7:$G$7),P473)","v":0.08},"VS",{"$f":"IF(R473=\"VS\",SUMIF(VS!$D$3:$G$3,$E473,VS!$D$8:$G$8),R473)","v":613},"VS",{"$f":"IF(T473=\"VS\",SUMIF(VS!$D$3:$G$3,$E473,VS!$D$9:$G$9),T473)","v":2.5},null,null,"NANJING "]
["2007GTNG","GTNG","Olorunsogbo ",3,"GT","NG",null,38,null,"VS",{"$f":"IF(J474=\"VS\",IF(B474=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E474,VS!$D$5:$G$5)),J474)","v":12.7},null,2007,"VS","Existante ","VS",{"$f":"IF(P474=\"VS\",SUMIF(VS!$D$3:$G$3,$E474,VS!$D$7:$G$7),P474)","v":0.08},"VS",{"$f":"IF(R474=\"VS\",SUMIF(VS!$D$3:$G$3,$E474,VS!$D$8:$G$8),R474)","v":613},"VS",{"$f":"IF(T474=\"VS\",SUMIF(VS!$D$3:$G$3,$E474,VS!$D$9:$G$9),T474)","v":2.5},null,null,"NANJING "]
["2007GTNG","GTNG","Olorunsogbo ",4,"GT","NG",null,38,null,"VS",{"$f":"IF(J475=\"VS\",IF(B475=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E475,VS!$D$5:$G$5)),J475)","v":12.7},null,2007,"VS","Existante ","VS",{"$f":"IF(P475=\"VS\",SUMIF(VS!$D$3:$G$3,$E475,VS!$D$7:$G$7),P475)","v":0.08},"VS",{"$f":"IF(R475=\"VS\",SUMIF(VS!$D$3:$G$3,$E475,VS!$D$8:$G$8),R475)","v":613},"VS",{"$f":"IF(T475=\"VS\",SUMIF(VS!$D$3:$G$3,$E475,VS!$D$9:$G$9),T475)","v":2.5},null,null,"NANJING "]
["2007GTNG","GTNG","Olorunsogbo ",5,"GT","NG",null,38,null,"VS",{"$f":"IF(J476=\"VS\",IF(B476=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E476,VS!$D$5:$G$5)),J476)","v":12.7},null,2007,"VS","Existante ","VS",{"$f":"IF(P476=\"VS\",SUMIF(VS!$D$3:$G$3,$E476,VS!$D$7:$G$7),P476)","v":0.08},"VS",{"$f":"IF(R476=\"VS\",SUMIF(VS!$D$3:$G$3,$E476,VS!$D$8:$G$8),R476)","v":613},"VS",{"$f":"IF(T476=\"VS\",SUMIF(VS!$D$3:$G$3,$E476,VS!$D$9:$G$9),T476)","v":2.5},null,null,"NANJING "]
["2007GTNG","GTNG","Olorunsogbo ",6,"GT","NG",null,38,null,"VS",{"$f":"IF(J477=\"VS\",IF(B477=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E477,VS!$D$5:$G$5)),J477)","v":12.7},null,2007,"VS","Existante ","VS",{"$f":"IF(P477=\"VS\",SUMIF(VS!$D$3:$G$3,$E477,VS!$D$7:$G$7),P477)","v":0.08},"VS",{"$f":"IF(R477=\"VS\",SUMIF(VS!$D$3:$G$3,$E477,VS!$D$8:$G$8),R477)","v":613},"VS",{"$f":"IF(T477=\"VS\",SUMIF(VS!$D$3:$G$3,$E477,VS!$D$9:$G$9),T477)","v":2.5},null,null,"NANJING "]
["2007GTNG","GTNG","Olorunsogbo ",7,"GT","NG",null,38,null,"VS",{"$f":"IF(J478=\"VS\",IF(B478=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E478,VS!$D$5:$G$5)),J478)","v":12.7},null,2007,"VS","Existante ","VS",{"$f":"IF(P478=\"VS\",SUMIF(VS!$D$3:$G$3,$E478,VS!$D$7:$G$7),P478)","v":0.08},"VS",{"$f":"IF(R478=\"VS\",SUMIF(VS!$D$3:$G$3,$E478,VS!$D$8:$G$8),R478)","v":613},"VS",{"$f":"IF(T478=\"VS\",SUMIF(VS!$D$3:$G$3,$E478,VS!$D$9:$G$9),T478)","v":2.5},null,null,"NANJING "]
["2007GTNG","GTNG","Olorunsogbo ",8,"GT","NG",null,38,null,"VS",{"$f":"IF(J479=\"VS\",IF(B479=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E479,VS!$D$5:$G$5)),J479)","v":12.7},null,2007,"VS","Existante ","VS",{"$f":"IF(P479=\"VS\",SUMIF(VS!$D$3:$G$3,$E479,VS!$D$7:$G$7),P479)","v":0.08},"VS",{"$f":"IF(R479=\"VS\",SUMIF(VS!$D$3:$G$3,$E479,VS!$D$8:$G$8),R479)","v":613},"VS",{"$f":"IF(T479=\"VS\",SUMIF(VS!$D$3:$G$3,$E479,VS!$D$9:$G$9),T479)","v":2.5},null,null,"NANJING "]
["2007GTNG","GTNG","Geregu ",1,"GT","NG",null,147.9,300,"VS",{"$f":"IF(J480=\"VS\",IF(B480=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E480,VS!$D$5:$G$5)),J480)","v":12.7},null,2007,"VS","Existante ","VS",{"$f":"IF(P480=\"VS\",SUMIF(VS!$D$3:$G$3,$E480,VS!$D$7:$G$7),P480)","v":0.08},"VS",{"$f":"IF(R480=\"VS\",SUMIF(VS!$D$3:$G$3,$E480,VS!$D$8:$G$8),R480)","v":613},"VS",{"$f":"IF(T480=\"VS\",SUMIF(VS!$D$3:$G$3,$E480,VS!$D$9:$G$9),T480)","v":2.5},null,null,"SIEMENS "," "]
["2007GTNG","GTNG","Geregu ",2,"GT","NG",null,147.9,null,"VS",{"$f":"IF(J481=\"VS\",IF(B481=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E481,VS!$D$5:$G$5)),J481)","v":12.7},null,2007,"VS","Existante ","VS",{"$f":"IF(P481=\"VS\",SUMIF(VS!$D$3:$G$3,$E481,VS!$D$7:$G$7),P481)","v":0.08},"VS",{"$f":"IF(R481=\"VS\",SUMIF(VS!$D$3:$G$3,$E481,VS!$D$8:$G$8),R481)","v":613},"VS",{"$f":"IF(T481=\"VS\",SUMIF(VS!$D$3:$G$3,$E481,VS!$D$9:$G$9),T481)","v":2.5},null,null,"SIEMENS "]
["2007GTNG","GTNG","Geregu ",3,"GT","NG",null,147.9,null,"VS",{"$f":"IF(J482=\"VS\",IF(B482=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E482,VS!$D$5:$G$5)),J482)","v":12.7},null,2007,"VS","Existante ","VS",{"$f":"IF(P482=\"VS\",SUMIF(VS!$D$3:$G$3,$E482,VS!$D$7:$G$7),P482)","v":0.08},"VS",{"$f":"IF(R482=\"VS\",SUMIF(VS!$D$3:$G$3,$E482,VS!$D$8:$G$8),R482)","v":613},"VS",{"$f":"IF(T482=\"VS\",SUMIF(VS!$D$3:$G$3,$E482,VS!$D$9:$G$9),T482)","v":2.5},null,null,"SIEMENS "]
["2007GTNG","GTNG","OmokuRiversst",1,"GT","NG",null,50,96.1,"VS",{"$f":"IF(J483=\"VS\",IF(B483=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E483,VS!$D$5:$G$5)),J483)","v":12.7},null,2007,"VS","Existante","VS",{"$f":"IF(P483=\"VS\",SUMIF(VS!$D$3:$G$3,$E483,VS!$D$7:$G$7),P483)","v":0.08},"VS",{"$f":"IF(R483=\"VS\",SUMIF(VS!$D$3:$G$3,$E483,VS!$D$8:$G$8),R483)","v":613},"VS",{"$f":"IF(T483=\"VS\",SUMIF(VS!$D$3:$G$3,$E483,VS!$D$9:$G$9),T483)","v":2.5},null,null,"GE"]
["2007GTNG","GTNG","OmokuRiversst",2,"GT","NG",null,50,null,"VS",{"$f":"IF(J484=\"VS\",IF(B484=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E484,VS!$D$5:$G$5)),J484)","v":12.7},null,2007,"VS","Existante","VS",{"$f":"IF(P484=\"VS\",SUMIF(VS!$D$3:$G$3,$E484,VS!$D$7:$G$7),P484)","v":0.08},"VS",{"$f":"IF(R484=\"VS\",SUMIF(VS!$D$3:$G$3,$E484,VS!$D$8:$G$8),R484)","v":613},"VS",{"$f":"IF(T484=\"VS\",SUMIF(VS!$D$3:$G$3,$E484,VS!$D$9:$G$9),T484)","v":2.5},null,null,"GE"]
["2009GTNG","GTNG","IBOM Power 1 ",1,"GT","NG",null,38,37,"VS",{"$f":"IF(J485=\"VS\",IF(B485=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E485,VS!$D$5:$G$5)),J485)","v":12.7},null,2009,"VS","Existante","VS",{"$f":"IF(P485=\"VS\",SUMIF(VS!$D$3:$G$3,$E485,VS!$D$7:$G$7),P485)","v":0.08},"VS",{"$f":"IF(R485=\"VS\",SUMIF(VS!$D$3:$G$3,$E485,VS!$D$8:$G$8),R485)","v":613},"VS",{"$f":"IF(T485=\"VS\",SUMIF(VS!$D$3:$G$3,$E485,VS!$D$9:$G$9),T485)","v":2.5}]
["2009GTNG","GTNG","IBOM Power 1 ",2,"GT","NG",null,38,null,"VS",{"$f":"IF(J486=\"VS\",IF(B486=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E486,VS!$D$5:$G$5)),J486)","v":12.7},null,2009,"VS","Existante","VS",{"$f":"IF(P486=\"VS\",SUMIF(VS!$D$3:$G$3,$E486,VS!$D$7:$G$7),P486)","v":0.08},"VS",{"$f":"IF(R486=\"VS\",SUMIF(VS!$D$3:$G$3,$E486,VS!$D$8:$G$8),R486)","v":613},"VS",{"$f":"IF(T486=\"VS\",SUMIF(VS!$D$3:$G$3,$E486,VS!$D$9:$G$9),T486)","v":2.5}]
["2009GTNG","GTNG","IBOM Power 1 ",3,"GT","NG",null,112,null,"VS",{"$f":"IF(J487=\"VS\",IF(B487=\"DIHFO\",VS!$M$5,SUMIF(VS!$D$3:$G$3,$E487,VS!$D$5:$G$5)),J487)","v":12.7},null,2009,"VS","Existante","VS",{"$f":"IF(P487=\"VS\",SUMIF(VS!$D$3:$G$3,$E487,VS!$D$7:$G$7),P487)","v":0.08},"VS",{"$f":"IF(R487=\"VS\",SUMIF(VS!$D$3:$G$3,$E487,VS!$D$8:$G$8),R487)","v":613},"VS",{"$f":"IF(T487=\"VS\",SUMIF(VS!$D$3:$G$3,$E487,VS!$D$9:$G$9),T487)","v":2.5}]
[]
[null,null,{"$f":"OFFSET(C$1,lang,0)","v":"Name of Station"},{"$f":"OFFSET(D$1,lang,0)","v":"MESSAGE Name with Country Prefix"},{"$f":"OFFSET(E$1,lang,0)","v":"MESSAGE Name"},{"$f":"OFFSET(F$1,lang,0)","v":"Fuel"},null,{"$f":"OFFSET(H$1,lang,0)","v":"Plant Capacity"},{"$f":"OFFSET(I$1,lang,0)","v":"Available Capacity"},null,{"$f":"OFFSET(K$1,lang,0)","v":"Heat Rate"},null,null,{"$f":"OFFSET(N$1,lang,0)","v":"Decomissioning year"},null,null,{"$f":"OFFSET(Q$1,lang,0)","v":"Forced Outage"},null,{"$f":"OFFSET(S$1,lang,0)","v":"Planned outage"},null,{"$f":"OFFSET(U$1,lang,0)","v":"Variable O&M"},null,{"$f":"OFFSET(W$1,lang,0)","v":"Fixed O&M"},null,{"$f":"OFFSET(Y$1,lang,0)","v":"hist string"}]
[null,null,null,null,null,null,null,"MW","MW",null,"GJ/MWh",null,null,null,null,null,"%",null,"h/yr",null,"US$/MWh",null,"US$/kW-yr"]
[null,null,{"$f":"VLOOKUP(D491,NameConvs!$B$57:$E$69,4,FALSE)","v":"Nigeria"},"NGA",null,null,null,null,{"$f":"SUM(I492:I495)","v":3857.8000000000006},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T492:T495)","v":28915.136872000006}]
[null,"GTNG",{"$f":"VLOOKUP(LEFT(B492,2),NameConvs!$D$33:$F$273,lang+2,FALSE)&\" \"&F492","v":"Gas Turbine GAS"},{"$f":"D$491&E492","v":"NGAEPGASEXGT"},{"$f":"\"EP\"&F492&\"EX\"&LEFT(B492,2)","v":"EPGASEXGT"},{"$f":"VLOOKUP(RIGHT(B492,LEN(B492)-2),NameConvs!$A$4:$C$14,3,FALSE)","v":"GAS"},null,{"$f":"SUMIF($B$398:$B$487,$B492,$H$398:$H$487)","v":4147.7000000000007},{"$f":"SUMIF($B$398:$B$487,$B492,$I$398:$I$487)","v":2558.7000000000007},null,{"$f":"SUMPRODUCT(--($B$398:$B$487=$B492),$I$398:$I$487,K$398:K$487)/SUMPRODUCT(--($B$398:$B$487=$B492),$I$398:$I$487)","v":12.7},null,null,{"$f":"IF(VLOOKUP(B492,$B$398:$N$487,N$5,FALSE)=\"VS\",\"\",VLOOKUP(B492,$B$398:$N$487,N$5,FALSE))","v":""},null,null,{"$f":"SUMPRODUCT(--($B$398:$B$487=$B492),$I$398:$I$487,Q$398:Q$487)/SUMPRODUCT(--($B$398:$B$487=$B492),$I$398:$I$487)","v":7.9999999999999974E-2},{"$f":"S492/8760","v":6.997716894977167E-2},{"$f":"SUMPRODUCT(--($B$398:$B$487=$B492),$I$398:$I$487,S$398:S$487)/SUMPRODUCT(--($B$398:$B$487=$B492),$I$398:$I$487)","v":612.99999999999977},{"$f":"(1-Q492)*(1-R492)*I492*8.76","v":19178.070588000006},{"$f":"SUMPRODUCT(--($B$398:$B$487=$B492),$I$398:$I$487,U$398:U$487)/SUMPRODUCT(--($B$398:$B$487=$B492),$I$398:$I$487)","v":2.4999999999999991},null,null," ",{"$f":"Z492&AA492&AB492&AC492&AD492&AE492&AF492&AG492&AH492&AI492&AJ492&AK492&AL492&AM492&AN492&AO492&AP492&AQ492&AR492&AS492&AT492&AU492&AV492&AW492&AX492&AY492&AZ492&BA492&BB492&BC492&BD492&BE492&BF492&BG492&BH492&BI492&BJ492&BK492&BL492&BM492&BN492&BO492&BP492&BQ492&BR492&BS492&BT492&BU492&BV492&BW492&BX492","v":"1965 10 1980 75 1982 75 1988 243.5 2000 284 2001 386.4 2007 1447.8 2009 37 "},{"$f":"IF(SUMIF($A$398:$A$487,Z$7&$B492,$I$398:$I$487)=0,\"\",Z$7&\" \"&SUMIF($A$398:$A$487,Z$7&$B492,$I$398:$I$487)&\" \")","v":""},"","","","","1965 10 ","","","","",{"$f":"IF(SUMIF($A$398:$A$487,AJ$7&$B492,$I$398:$I$487)=0,\"\",AJ$7&\" \"&SUMIF($A$398:$A$487,AJ$7&$B492,$I$398:$I$487)&\" \")","v":""},"","","","","","","","","",{"$f":"IF(SUMIF($A$398:$A$487,AT$7&$B492,$I$398:$I$487)=0,\"\",AT$7&\" \"&SUMIF($A$398:$A$487,AT$7&$B492,$I$398:$I$487)&\" \")","v":"1980 75 "},"","1982 75 ","","","","","","1988 243.5 ","",{"$f":"IF(SUMIF($A$398:$A$487,BD$7&$B492,$I$398:$I$487)=0,\"\",BD$7&\" \"&SUMIF($A$398:$A$487,BD$7&$B492,$I$398:$I$487)&\" \")","v":""},"","","","","","","","","",{"$f":"IF(SUMIF($A$398:$A$487,BN$7&$B492,$I$398:$I$487)=0,\"\",BN$7&\" \"&SUMIF($A$398:$A$487,BN$7&$B492,$I$398:$I$487)&\" \")","v":"2000 284 "},"2001 386.4 ","","","","","","2007 1447.8 ","","2009 37 ",""]
[null,"STNG",{"$f":"VLOOKUP(LEFT(B493,2),NameConvs!$D$33:$F$273,lang+2,FALSE)&\" \"&F493","v":"Steam Turbine GAS"},{"$f":"D$491&E493","v":"NGAEPGASEXST"},{"$f":"\"EP\"&F493&\"EX\"&LEFT(B493,2)","v":"EPGASEXST"},{"$f":"VLOOKUP(RIGHT(B493,LEN(B493)-2),NameConvs!$A$4:$C$14,3,FALSE)","v":"GAS"},null,{"$f":"SUMIF($B$398:$B$487,$B493,$H$398:$H$487)","v":2229.3000000000002},{"$f":"SUMIF($B$398:$B$487,$B493,$I$398:$I$487)","v":1299.0999999999999},null,{"$f":"SUMPRODUCT(--($B$398:$B$487=$B493),$I$398:$I$487,K$398:K$487)/SUMPRODUCT(--($B$398:$B$487=$B493),$I$398:$I$487)","v":10.574707874682472},null,null,{"$f":"IF(VLOOKUP(B493,$B$398:$N$487,N$5,FALSE)=\"VS\",\"\",VLOOKUP(B493,$B$398:$N$487,N$5,FALSE))","v":""},null,null,{"$f":"SUMPRODUCT(--($B$398:$B$487=$B493),$I$398:$I$487,Q$398:Q$487)/SUMPRODUCT(--($B$398:$B$487=$B493),$I$398:$I$487)","v":0.08},{"$f":"S493/8760","v":6.9977168949771698E-2},{"$f":"SUMPRODUCT(--($B$398:$B$487=$B493),$I$398:$I$487,S$398:S$487)/SUMPRODUCT(--($B$398:$B$487=$B493),$I$398:$I$487)","v":613.00000000000011},{"$f":"(1-Q493)*(1-R493)*I493*8.76","v":9737.0662840000005},{"$f":"SUMPRODUCT(--($B$398:$B$487=$B493),$I$398:$I$487,U$398:U$487)/SUMPRODUCT(--($B$398:$B$487=$B493),$I$398:$I$487)","v":3.1},null,null," ",{"$f":"Z493&AA493&AB493&AC493&AD493&AE493&AF493&AG493&AH493&AI493&AJ493&AK493&AL493&AM493&AN493&AO493&AP493&AQ493&AR493&AS493&AT493&AU493&AV493&AW493&AX493&AY493&AZ493&BA493&BB493&BC493&BD493&BE493&BF493&BG493&BH493&BI493&BJ493&BK493&BL493&BM493&BN493&BO493&BP493&BQ493&BR493&BS493&BT493&BU493&BV493&BW493&BX493","v":"1979 199.1 1986 1100 "},"","","","","","","","","","","","","","","","","","","","1979 199.1 ","","","","","","","1986 1100 ","","","","","","","","","","","","","","","","","","","","","","","",""]

{"sheet":"WAPP Hydro Existing","index":4,"n_rows":246,"n_cols":20,"rows_kept":246,"cut":false,"hidden":false,"merged":[[231,18,238,18],[190,18,191,18],[192,18,193,18],[194,18,196,18],[197,18,198,18],[221,18,224,18],[225,18,230,18],[131,18,133,18],[134,18,135,18],[153,18,158,18],[159,18,162,18],[176,16,177,16],[176,17,177,17],[176,18,177,18],[134,17,135,17],[131,17,133,17],[131,16,133,16],[134,16,135,16],[153,17,158,17],[100,18,103,18],[104,18,105,18],[121,18,122,18],[123,18,124,18],[125,18,127,18],[128,18,130,18],[231,16,238,16],[231,17,238,17],[75,18,78,18],[79,18,80,18],[190,16,191,16],[192,16,193,16],[194,16,196,16],[197,16,198,16],[190,17,191,17],[192,17,193,17],[194,17,196,17],[197,17,198,17],[153,16,158,16],[159,16,162,16],[159,17,162,17],[221,6,224,6],[225,6,230,6],[221,16,224,16],[225,16,230,16],[221,17,224,17],[225,17,230,17],[128,17,130,17],[125,17,127,17],[123,17,124,17],[121,17,122,17],[121,16,122,16],[123,16,124,16],[125,16,127,16],[128,16,130,16],[75,17,78,17],[75,16,78,16],[79,16,80,16],[79,17,80,17],[104,16,105,16],[100,16,103,16],[100,17,103,17],[104,17,105,17]]}
["English","MESSAGE Name with Country Prefix","Name of Station","MESSAGE Name","Hydro Type","Plant Capacity","Available Capacity",null,"Retirement Year",null,"Forced Outage","Planned outage","Variable O&M","Fixed O&M",null,null,"Average year","Dry year","hist string"]
["French","Nom MESSAGE avec Prefixe pays","Nom de Station","Nom MESSAGE","Type d'hydro","Capacité installée","Capacité disponible",null,"Anne declassement",null,"Indisp. Fortuite","Indisp.  Planifiée","Coût O&M variable","Coût O&M fixe",null,null,"Energie Moyenne","Energie garantie","hist texte"]
[null,1,{"$f":"B3+1","v":2},{"$f":"C3+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,{"$f":"P3+1","v":16},{"$f":"Q3+1","v":17},{"$f":"R3+1","v":18},{"$f":"S3+1","v":19}]
[null,null,1,{"$f":"C4+1","v":2},{"$f":"D4+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16]
[]
["Senegal"]
["SEN"]
[]
[null,null,"﻿",null,null,null,"Capacité ","Annéede",null,null,null,null,"Coûts ",null,"Coût spéc. "]
[null,null,null,"N° ","Type d' ","Capacité ","disponibl ","miseen","Année de ",null,"Indisp. ","Indisp. ","O&M ","Coûts O&M ","investissem ","Fabricant et ","Energie ","Energie "]
[null,null,"Nom de centrale ","unité ","unité ","installée ","e ","service","déclassement ","Statut ","fortuite ","planifiée ","variables ","fixes ","ent ","modèle ","moyenne ","garantie "]
[null,null,null,null,null,"[MW] ","[MW] ",null,null,null,"[%] ","[h/an] ","[$/MWh] ","[$/kW/an] ","[$/kW] ",null,"[GWh/an] ","[GWh/an] "]
[null,null,"Manantali (OMVS) part Sénégal 33% ",null,"DAM ",67.650000000000006,67.650000000000006,1988,"VS ","Existante ","VS ","VS ","VS ",null,null,null,264,165]
[]
[null,null,{"$f":"OFFSET(C$1,lang,0)","v":"Name of Station"},{"$f":"OFFSET(D$1,lang,0)","v":"MESSAGE Name"},{"$f":"OFFSET(E$1,lang,0)","v":"Hydro Type"},{"$f":"OFFSET(F$1,lang,0)","v":"Plant Capacity"},{"$f":"OFFSET(G$1,lang,0)","v":"Available Capacity"},null,{"$f":"OFFSET(I$1,lang,0)","v":"Retirement Year"},null,{"$f":"OFFSET(K$1,lang,0)","v":"Forced Outage"},{"$f":"OFFSET(L$1,lang,0)","v":"Planned outage"},{"$f":"OFFSET(M$1,lang,0)","v":"Variable O&M"},{"$f":"OFFSET(N$1,lang,0)","v":"Fixed O&M"},null,null,{"$f":"OFFSET(Q$1,lang,0)","v":"Average year"},{"$f":"OFFSET(R$1,lang,0)","v":"Dry year"},{"$f":"OFFSET(S$1,lang,0)","v":"hist string"},"Load factor"]
[null,null,null,null,null,"MW","MW",null,null,null,"%","days/yr","$/MWh","$/kW/yr",null,null,"GWh","GWh"]
[null,null,{"$f":"VLOOKUP(D17,NameConvs!$B$57:$E$69,4,FALSE)","v":"Senegal"},"SEN",null,null,{"$f":"G18","v":67.650000000000006},null,null,null,null,null,null,null,null,null,{"$f":"Q18","v":264},{"$f":"R18","v":165}]
[null,{"$f":"$D17&D18","v":"SENEPHYDEXMan"},"Manantali (OMVS) part Sénégal 33% ",{"$f":"\"EPHYDEX\"&LEFT(C18,3)","v":"EPHYDEXMan"},{"$f":"VLOOKUP($C18,$C$13:$S$13,E$4,FALSE)","v":"DAM "},{"$f":"F13","v":67.650000000000006},{"$f":"G13","v":67.650000000000006},1988,null,"Existante ",0.05,570,2,null,null,null,264,165,{"$f":"H18&\" \"&G18","v":"1988 67.65"},{"$f":"OFFSET(Q18,0,dy)/G18/8.76","v":0.27842744180866469}]
[]
["Gambia"]
["GAM"]
[null,null,"None existing"]
[]
[]
["Guinea-Bissau"]
["GBI"]
[]
[null,null,"None existing"]
[]
["Guinea"]
["GUI"]
[]
[null,null,"﻿","N° ","d' ","Capacité ","Capacité ","miseen","déclasse ",null,"Indisp. ","Indisp. ","variable ","Coûts ","investisse ","Fabricant et ","Energie ","Energie "]
[null,null,"Nom de centrale ","unité ","unité ","installée ","disponible ","service","ment ","Statut ","fortuite ","planifiée ","s ","O&M fixes ","ment ","modèle ","moyenne ","garantie "]
[null,null,null,null,null,"[MW] ","[MW] ",null,null,null,"[%] ","[h/an] ","[$/MWh] ","[$/kW/an] ","[$/kW] ",null,"[GWh/an] ","[GWh/an] "]
[null,null,"Banéah ",1,"DAM ",2.5,0,1989,2015,"Existante","VS","VS","VS",null,null,"Kaplan ",6.4,"VS"]
[null,null,"Banéah ",2,"DAM ",2.5,0,1989,2015,"Existante","VS","VS","VS",null,null,"Kaplan "]
[null,null,"Donkéa ",1,"ROR ",7.5,6,1970,2015,"Existante","VS","VS","VS",null,null,"Francis ",72.400000000000006,55.5]
[null,null,"Donkéa ",2,"ROR ",7.5,5,1970,2015,"Existante","VS","VS","VS",null,null,"Francis "]
[null,null,"Grandes Chutes ",1,"DAM ",5,3,1954,2015,"Existante","VS","VS","VS",null,null,"Francis ",127,99.2]
[null,null,"Grandes Chutes ",2,"DAM ",5,0,1954,2015,"Existante","VS","VS","VS",null,null,"Francis "]
[null,null,"Grandes Chutes ",3,"DAM ",8.5,0,1986,2015,"Existante","VS","VS","VS",null,null,"Francis "]
[null,null,"Grandes Chutes ",4,"DAM ",8.5,0,1986,2015,"Existante","VS","VS","VS",null,null,"Francis "]
[null,null,"Garafiri ",1,"DAM ",25,25,1999,"VS","Existante","VS","VS","VS",null,null,"Francis ",258,204]
[null,null,"Garafiri ",2,"DAM ",25,25,1999,"VS","Existante","VS","VS","VS",null,null,"Francis "]
[null,null,"Garafiri ",3,"DAM ",25,25,1999,"VS","Existante","VS","VS","VS",null,null,"Francis "]
[null,null,"Kinkon ",1,"DAM ",0.85,0.85,"1970/2006","VS","Existante","VS","VS","VS",null,null,"Francis ",11.6,10.8]
[null,null,"Kinkon ",2,"DAM ",0.85,0.85,"1970/2006","VS","Existante","VS","VS","VS",null,null,"Francis "]
[null,null,"Kinkon ",3,"DAM ",0.85,0.85,"1970/2006","VS","Existante","VS","VS","VS",null,null,"Francis "]
[null,null,"Kinkon ",4,"DAM ",0.85,0.85,"1970/2006","VS","Existante","VS","VS","VS",null,null,"Francis "]
[null,null,"Tinkisso ",1,"ROR ",0.55000000000000004,0.5,"1974/2005","VS","Existante","VS","VS","VS",null,null,"Francis ",6.4,4.5999999999999996]
[null,null,"Tinkisso ",2,"ROR ",0.55000000000000004,0.5,"1974/2005","VS","Existante","VS","VS","VS",null,null,"Francis "]
[null,null,"Tinkisso ",3,"ROR ",0.55000000000000004,0.5,"1974/2005","VS","Existante","VS","VS","VS",null,null,"Francis "]
[]
[null,null,{"$f":"OFFSET(C$1,lang,0)","v":"Name of Station"},{"$f":"OFFSET(D$1,lang,0)","v":"MESSAGE Name"},{"$f":"OFFSET(E$1,lang,0)","v":"Hydro Type"},{"$f":"OFFSET(F$1,lang,0)","v":"Plant Capacity"},{"$f":"OFFSET(G$1,lang,0)","v":"Available Capacity"},null,{"$f":"OFFSET(I$1,lang,0)","v":"Retirement Year"},null,{"$f":"OFFSET(K$1,lang,0)","v":"Forced Outage"},{"$f":"OFFSET(L$1,lang,0)","v":"Planned outage"},{"$f":"OFFSET(M$1,lang,0)","v":"Variable O&M"},{"$f":"OFFSET(N$1,lang,0)","v":"Fixed O&M"},null,null,{"$f":"OFFSET(Q$1,lang,0)","v":"Average year"},{"$f":"OFFSET(R$1,lang,0)","v":"Dry year"},{"$f":"OFFSET(S$1,lang,0)","v":"hist string"}]
[null,null,null,null,null,"MW","MW",null,null,null,"%","days/yr","$/MWh","$/kW/yr",null,null,"GWh","GWh"]
[null,null,{"$f":"VLOOKUP(D57,NameConvs!$B$57:$E$69,4,FALSE)","v":"Guinea"},{"$f":"A31","v":"GUI"},null,null,{"$f":"SUM(G58:G63)","v":94.9},null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q58:Q63)","v":481.8},{"$f":"SUM(R58:R63)","v":378.96400000000006}]
[null,{"$f":"$D57&D58","v":"GUIEPHYDEXDABan"},"Banéah ",{"$f":"\"EPHYDEX\"&LEFT(E58,2)&LEFT(C58,3)","v":"EPHYDEXDABan"},{"$f":"VLOOKUP($C58,$C$36:$S$53,E$4,FALSE)","v":"DAM "},{"$f":"SUMIF($C$36:$C$53,$C58,F$36:F$53)","v":5},1,{"$f":"RIGHT(VLOOKUP(C58,$C$36:$M$53,H$4,FALSE),4)","v":"1989"},{"$f":"IF(VLOOKUP(C58,$C$36:$M$53,I$4,FALSE)=\"VS\",\"\",VLOOKUP(C58,$C$36:$M$53,I$4,FALSE))","v":2015},null,{"$f":"IF(VLOOKUP($C58,$C$36:$M$53,K$4,FALSE)=\"VS\",VS!$H$7,VLOOKUP($C58,$C$36:$M$53,K$4,FALSE))","v":0.05},{"$f":"IF(VLOOKUP($C58,$C$36:$M$53,L$4,FALSE)=\"VS\",VS!$H$8,VLOOKUP($C58,$C$36:$M$53,L$4,FALSE))","v":570},{"$f":"IF(VLOOKUP($C58,$C$36:$M$53,M$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C58,$C$36:$M$53,M$4,FALSE))","v":2},null,null,null,{"$f":"IF(VLOOKUP($C58,$C$36:$R$53,Q$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C58,$C$36:$R$53,Q$4,FALSE))","v":6.4},{"$f":"IF(VLOOKUP($C58,$C$36:$R$53,R$4,FALSE)=\"VS\",Q58*0.76,VLOOKUP($C58,$C$36:$R$53,R$4,FALSE))","v":4.8640000000000008},{"$f":"H58&\" \"&G58","v":"1989 1"},{"$f":"OFFSET(Q58,0,dy)/G58/8.76","v":0.55525114155251154}]
[null,{"$f":"$D$57&D59","v":"GUIEPHYDEXRODon"},"Donkéa ","EPHYDEXRODon","ROR ",{"$f":"SUMIF($C$36:$C$53,$C59,F$36:F$53)","v":15},11,"1970",2015,null,{"$f":"IF(VLOOKUP($C59,$C$36:$M$53,K$4,FALSE)=\"VS\",VS!$H$7,VLOOKUP($C59,$C$36:$M$53,K$4,FALSE))","v":0.05},{"$f":"IF(VLOOKUP($C59,$C$36:$M$53,L$4,FALSE)=\"VS\",VS!$H$8,VLOOKUP($C59,$C$36:$M$53,L$4,FALSE))","v":570},{"$f":"IF(VLOOKUP($C59,$C$36:$M$53,M$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C59,$C$36:$M$53,M$4,FALSE))","v":2},null,null,null,{"$f":"IF(VLOOKUP($C59,$C$36:$R$53,Q$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C59,$C$36:$R$53,Q$4,FALSE))","v":72.400000000000006},55.5,"1970 11",{"$f":"OFFSET(Q59,0,dy)/G59/8.76","v":0.57596513075965139}]
[null,{"$f":"$D$57&D60","v":"GUIEPHYDEXDAGra"},"Grandes Chutes ","EPHYDEXDAGra","DAM ",27,3,"1954",2015,null,{"$f":"IF(VLOOKUP($C60,$C$36:$M$53,K$4,FALSE)=\"VS\",VS!$H$7,VLOOKUP($C60,$C$36:$M$53,K$4,FALSE))","v":0.05},{"$f":"IF(VLOOKUP($C60,$C$36:$M$53,L$4,FALSE)=\"VS\",VS!$H$8,VLOOKUP($C60,$C$36:$M$53,L$4,FALSE))","v":570},{"$f":"IF(VLOOKUP($C60,$C$36:$M$53,M$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C60,$C$36:$M$53,M$4,FALSE))","v":2},null,null,null,{"$f":"IF(VLOOKUP($C60,$C$36:$R$53,Q$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C60,$C$36:$R$53,Q$4,FALSE))","v":127},99.2,"1954 3",{"$f":"MIN(0.9,OFFSET(Q60,0,dy)/G60/8.76)","v":0.9}]
[null,{"$f":"$D$57&D61","v":"GUIEPHYDEXDAGar"},"Garafiri ","EPHYDEXDAGar","DAM ",75,75,"1999","",null,{"$f":"IF(VLOOKUP($C61,$C$36:$M$53,K$4,FALSE)=\"VS\",VS!$H$7,VLOOKUP($C61,$C$36:$M$53,K$4,FALSE))","v":0.05},{"$f":"IF(VLOOKUP($C61,$C$36:$M$53,L$4,FALSE)=\"VS\",VS!$H$8,VLOOKUP($C61,$C$36:$M$53,L$4,FALSE))","v":570},{"$f":"IF(VLOOKUP($C61,$C$36:$M$53,M$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C61,$C$36:$M$53,M$4,FALSE))","v":2},null,null,null,{"$f":"IF(VLOOKUP($C61,$C$36:$R$53,Q$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C61,$C$36:$R$53,Q$4,FALSE))","v":258},204,"1999 75",{"$f":"OFFSET(Q61,0,dy)/G61/8.76","v":0.31050228310502287}]
[null,{"$f":"$D$57&D62","v":"GUIEPHYDEXDAKin"},"Kinkon ","EPHYDEXDAKin","DAM ",3.4,3.4,"2006","",null,{"$f":"IF(VLOOKUP($C62,$C$36:$M$53,K$4,FALSE)=\"VS\",VS!$H$7,VLOOKUP($C62,$C$36:$M$53,K$4,FALSE))","v":0.05},{"$f":"IF(VLOOKUP($C62,$C$36:$M$53,L$4,FALSE)=\"VS\",VS!$H$8,VLOOKUP($C62,$C$36:$M$53,L$4,FALSE))","v":570},{"$f":"IF(VLOOKUP($C62,$C$36:$M$53,M$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C62,$C$36:$M$53,M$4,FALSE))","v":2},null,null,null,{"$f":"IF(VLOOKUP($C62,$C$36:$R$53,Q$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C62,$C$36:$R$53,Q$4,FALSE))","v":11.6},10.8,"2006 3.4",{"$f":"OFFSET(Q62,0,dy)/G62/8.76","v":0.3626107977437551}]
[null,{"$f":"$D$57&D63","v":"GUIEPHYDEXROTin"},"Tinkisso ","EPHYDEXROTin","ROR ",1.6500000000000001,1.5,"2005","",null,{"$f":"IF(VLOOKUP($C63,$C$36:$M$53,K$4,FALSE)=\"VS\",VS!$H$7,VLOOKUP($C63,$C$36:$M$53,K$4,FALSE))","v":0.05},{"$f":"IF(VLOOKUP($C63,$C$36:$M$53,L$4,FALSE)=\"VS\",VS!$H$8,VLOOKUP($C63,$C$36:$M$53,L$4,FALSE))","v":570},{"$f":"IF(VLOOKUP($C63,$C$36:$M$53,M$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C63,$C$36:$M$53,M$4,FALSE))","v":2},null,null,null,{"$f":"IF(VLOOKUP($C63,$C$36:$R$53,Q$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C63,$C$36:$R$53,Q$4,FALSE))","v":6.4},4.5999999999999996,"2005 1.5",{"$f":"OFFSET(Q63,0,dy)/G63/8.76","v":0.35007610350076102}]
[]
[]
[]
[]
[]
[]
["Sierra Leone"]
["SIE"]
[]
[null,null,"﻿","N° ","Type ","Capacité ","Capacité ","miseen","déclasse ",null,"Indisp. ","Indisp. ","O&M ","Coûts ","investiss ","et ","Energie ","Energie "]
[null,null,"Nom de centrale ","unité ","unité ","installée ","disponible ","service","ment ","Statut ","fortuite ","planifiée ","variables ","O&M fixes ","ement ","modèle ","moyenne ","garantie "]
[null,null,null,null,null,"[MW] ","[MW] ",null,null,null,"[%] ","[h/an] ","[$/MWh] ","[$/kW/an] ","[$/kW] ",null,"[GWh/an] ","[GWh/an] "]
[null,null,"Goma 1 ",1,"ROR ",1.5,1.5,"1986/2007",null,"Existante","VS","VS","VS",null,null,null,30.8,1.4]
[null,null,"Goma 1 ",2,"ROR ",1.5,1.5,"1986/2007",null,"Existante","VS","VS","VS"]
[null,null,"Goma 1 ",3,"ROR ",1.5,1.5,"1986/2007",null,"Existante","VS","VS","VS"]
[null,null,"Goma 1 ",4,"ROR ",1.5,1.5,"1986/2007",null,"Existante","VS","VS","VS"]
[null,null,"Bumbuna 1 ",1,"DAM ",25,25,2010,null,"Existante","VS","VS","VS",null,null,null,290,157]
[null,null,"Bumbuna 1 ",2,"DAM ",25,25,2010,null,"Existante","VS","VS","VS"]
[]
[null,null,{"$f":"OFFSET(C$1,lang,0)","v":"Name of Station"},{"$f":"OFFSET(D$1,lang,0)","v":"MESSAGE Name"},{"$f":"OFFSET(E$1,lang,0)","v":"Hydro Type"},{"$f":"OFFSET(F$1,lang,0)","v":"Plant Capacity"},{"$f":"OFFSET(G$1,lang,0)","v":"Available Capacity"},null,{"$f":"OFFSET(I$1,lang,0)","v":"Retirement Year"},null,{"$f":"OFFSET(K$1,lang,0)","v":"Forced Outage"},{"$f":"OFFSET(L$1,lang,0)","v":"Planned outage"},{"$f":"OFFSET(M$1,lang,0)","v":"Variable O&M"},{"$f":"OFFSET(N$1,lang,0)","v":"Fixed O&M"},null,null,{"$f":"OFFSET(Q$1,lang,0)","v":"Average year"},{"$f":"OFFSET(R$1,lang,0)","v":"Dry year"},{"$f":"OFFSET(S$1,lang,0)","v":"hist string"}]
[null,null,null,null,null,"MW","MW",null,null,null,"%","days/yr","$/MWh","$/kW/yr",null,null,"GWh","GWh"]
[null,null,{"$f":"VLOOKUP(D85,NameConvs!$B$57:$E$69,4,FALSE)","v":"Sierra Leone"},"SIE",null,null,{"$f":"SUM(G86:G87)","v":56},null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q86:Q87)","v":320.8},{"$f":"SUM(R86:R87)","v":158.4}]
[null,{"$f":"$D85&D86","v":"SIEEPHYDEXROGom"},"Goma 1 ",{"$f":"\"EPHYDEX\"&LEFT(E86,2)&LEFT(C86,3)","v":"EPHYDEXROGom"},{"$f":"VLOOKUP($C86,$C$76:$S$81,E$4,FALSE)","v":"ROR "},{"$f":"SUMIF($C$76:$C$81,$C86,F$76:F$81)","v":6},{"$f":"SUMIF($C$76:$C$81,$C86,G$76:G$81)","v":6},{"$f":"RIGHT(VLOOKUP(C86,$C$76:$M$81,H$4,FALSE),4)","v":"2007"},null,null,{"$f":"IF(VLOOKUP($C86,$C$76:$M$81,K$4,FALSE)=\"VS\",VS!$H$7,VLOOKUP($C86,$C$76:$M$81,K$4,FALSE))","v":0.05},{"$f":"IF(VLOOKUP($C86,$C$76:$M$81,L$4,FALSE)=\"VS\",VS!$H$8,VLOOKUP($C86,$C$76:$M$81,L$4,FALSE))","v":570},{"$f":"IF(VLOOKUP($C86,$C$76:$M$81,M$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C86,$C$76:$M$81,M$4,FALSE))","v":2},null,null,null,{"$f":"IF(VLOOKUP($C86,$C$76:$R$81,Q$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C86,$C$76:$R$81,Q$4,FALSE))","v":30.8},{"$f":"IF(VLOOKUP($C86,$C$76:$R$81,R$4,FALSE)=\"VS\",Q86*0.76,VLOOKUP($C86,$C$76:$R$81,R$4,FALSE))","v":1.4},{"$f":"H86&\" \"&G86","v":"2007 6"},{"$f":"MIN(0.9,OFFSET(Q86,0,dy)/G86/8.76)","v":2.6636225266362251E-2}]
[null,{"$f":"$D85&D87","v":"SIEEPHYDEXDABum"},"Bumbuna 1 ",{"$f":"\"EPHYDEX\"&LEFT(E87,2)&LEFT(C87,3)","v":"EPHYDEXDABum"},{"$f":"VLOOKUP($C87,$C$76:$S$81,E$4,FALSE)","v":"DAM "},{"$f":"SUMIF($C$76:$C$81,$C87,F$76:F$81)","v":50},{"$f":"SUMIF($C$76:$C$81,$C87,G$76:G$81)","v":50},{"$f":"RIGHT(VLOOKUP(C87,$C$76:$M$81,H$4,FALSE),4)","v":"2010"},null,null,{"$f":"IF(VLOOKUP($C87,$C$76:$M$81,K$4,FALSE)=\"VS\",VS!$H$7,VLOOKUP($C87,$C$76:$M$81,K$4,FALSE))","v":0.05},{"$f":"IF(VLOOKUP($C87,$C$76:$M$81,L$4,FALSE)=\"VS\",VS!$H$8,VLOOKUP($C87,$C$76:$M$81,L$4,FALSE))","v":570},{"$f":"IF(VLOOKUP($C87,$C$76:$M$81,M$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C87,$C$76:$M$81,M$4,FALSE))","v":2},null,null,null,{"$f":"IF(VLOOKUP($C87,$C$76:$R$81,Q$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C87,$C$76:$R$81,Q$4,FALSE))","v":290},{"$f":"IF(VLOOKUP($C87,$C$76:$R$81,R$4,FALSE)=\"VS\",Q87*0.76,VLOOKUP($C87,$C$76:$R$81,R$4,FALSE))","v":157},{"$f":"H87&\" \"&G87","v":"2010 50"},{"$f":"MIN(0.9,OFFSET(Q87,0,dy)/G87/8.76)","v":0.35844748858447489}]
[]
["Liberia"]
["LIB"]
[]
[null,null,"None existing"]
[]
[]
["Mali"]
["MAL"]
[]
[null,null,"﻿","N° ","Type d' ","Capacité ","Capacité ","Miseen","déclassem ",null,"Indisp. ","Indisp. ","O&M ","Coûts ","investisse ",null,"Energie ","Energie "]
[null,null,"Nom de centrale ","unité ","unité ","installée ","disponible ","service","ent ","Statut ","fortuite ","planifiée ","variables ","O&M fixes ","ment ","Fabricant et modèle ","moyenne ","garantie "]
[null,null,null,null,null,"[MW] ","[MW] ",null,null,null,"[%] ","[h/an] ","[$/MWh] ","[$/kW/an] ","[$/kW] ",null,"[GWh/an] ","[GWh/an] "]
[null,null,"Selingué ",1,"DAM",11.55,10.87,1980,"VS","Existante","VS","VS","VS",null,null,"VOITH RFA ‐Kaplan ",224.7,197.7]
[null,null,"Selingué ",2,"DAM",11.55,10.87,1981,"VS","Existante","VS","VS","VS",null,null,"VOITH RFA ‐Kaplan "]
[null,null,"Selingué ",3,"DAM",11.55,10.87,1980,"VS","Existante","VS","VS","VS",null,null,"VOITH RFA ‐Kaplan "]
[null,null,"Selingué ",4,"DAM",11.55,10.87,1981,"VS","Existante","VS","VS","VS",null,null,"VOITH RFA ‐Kaplan "]
[null,null,"Sotuba ",1,"ROR",2.85,2.85,1966,"VS","Existante","VS","VS","VS",null,null,"RIVA CALZON ‐Kaplan ",38.6,37.4]
[null,null,"Sotuba ",2,"ROR",2.85,2.85,1966,"VS","Existante","VS","VS","VS",null,null,"RIVA CALZON ‐Kaplan "]
[null,null,"Manantali (OMVS) part Mali 52% ",null,"DAM",104,104,1988,"VS","Existante","VS","VS","VS",null,null,null,420,260]
[]
[null,null,{"$f":"OFFSET(C$1,lang,0)","v":"Name of Station"},{"$f":"OFFSET(D$1,lang,0)","v":"MESSAGE Name"},{"$f":"OFFSET(E$1,lang,0)","v":"Hydro Type"},{"$f":"OFFSET(F$1,lang,0)","v":"Plant Capacity"},{"$f":"OFFSET(G$1,lang,0)","v":"Available Capacity"},null,{"$f":"OFFSET(I$1,lang,0)","v":"Retirement Year"},null,{"$f":"OFFSET(K$1,lang,0)","v":"Forced Outage"},{"$f":"OFFSET(L$1,lang,0)","v":"Planned outage"},{"$f":"OFFSET(M$1,lang,0)","v":"Variable O&M"},{"$f":"OFFSET(N$1,lang,0)","v":"Fixed O&M"},null,null,{"$f":"OFFSET(Q$1,lang,0)","v":"Average year"},{"$f":"OFFSET(R$1,lang,0)","v":"Dry year"},{"$f":"OFFSET(S$1,lang,0)","v":"hist string"}]
[null,null,null,null,null,"MW","MW",null,null,null,"%","days/yr","$/MWh","$/kW/yr",null,null,"GWh","GWh"]
[null,null,{"$f":"VLOOKUP(D111,NameConvs!$B$57:$E$69,4,FALSE)","v":"Mali"},"MAL",null,null,{"$f":"SUM(G112:G114)","v":153.18},null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q112:Q114)","v":683.3},{"$f":"SUM(R112:R114)","v":495.1}]
[null,{"$f":"$D$111&D112","v":"MALEPHYDEXDASel"},"Selingué ",{"$f":"\"EPHYDEX\"&LEFT(E112,2)&LEFT(C112,3)","v":"EPHYDEXDASel"},{"$f":"VLOOKUP($C112,$C$101:$S$107,E$4,FALSE)","v":"DAM"},{"$f":"SUMIF($C$101:$C$107,$C112,F$101:F$107)","v":46.2},43.48,{"$f":"RIGHT(VLOOKUP(C112,$C$101:$M$107,H$4,FALSE),4)","v":"1980"},{"$f":"IF(VLOOKUP(C112,$C$101:$M$107,I$4,FALSE)=\"VS\",\"\",VLOOKUP(C112,$C$101:$M$107,I$4,FALSE))","v":""},null,{"$f":"IF(VLOOKUP($C112,$C$101:$M$107,K$4,FALSE)=\"VS\",VS!$H$7,VLOOKUP($C112,$C$101:$M$107,K$4,FALSE))","v":0.05},{"$f":"IF(VLOOKUP($C112,$C$101:$M$107,L$4,FALSE)=\"VS\",VS!$H$8,VLOOKUP($C112,$C$101:$M$107,L$4,FALSE))","v":570},{"$f":"IF(VLOOKUP($C112,$C$101:$M$107,M$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C112,$C$101:$M$107,M$4,FALSE))","v":2},null,null,null,{"$f":"IF(VLOOKUP($C112,$C$101:$R$107,Q$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C112,$C$101:$R$107,Q$4,FALSE))","v":224.7},{"$f":"IF(VLOOKUP($C112,$C$101:$R$107,R$4,FALSE)=\"VS\",Q112*0.76,VLOOKUP($C112,$C$101:$R$107,R$4,FALSE))","v":197.7},{"$f":"H112&\" \"&G112","v":"1980 43.48"},{"$f":"MIN(0.9,OFFSET(Q112,0,dy)/G112/8.76)","v":0.51905458028254214}]
[null,{"$f":"$D$111&D113","v":"MALEPHYDEXROSot"},"Sotuba ",{"$f":"\"EPHYDEX\"&LEFT(E113,2)&LEFT(C113,3)","v":"EPHYDEXROSot"},{"$f":"VLOOKUP($C113,$C$101:$S$107,E$4,FALSE)","v":"ROR"},5.7,5.7,{"$f":"RIGHT(VLOOKUP(C113,$C$101:$M$107,H$4,FALSE),4)","v":"1966"},{"$f":"IF(VLOOKUP(C113,$C$101:$M$107,I$4,FALSE)=\"VS\",\"\",VLOOKUP(C113,$C$101:$M$107,I$4,FALSE))","v":""},null,{"$f":"IF(VLOOKUP($C113,$C$101:$M$107,K$4,FALSE)=\"VS\",VS!$H$7,VLOOKUP($C113,$C$101:$M$107,K$4,FALSE))","v":0.05},{"$f":"IF(VLOOKUP($C113,$C$101:$M$107,L$4,FALSE)=\"VS\",VS!$H$8,VLOOKUP($C113,$C$101:$M$107,L$4,FALSE))","v":570},{"$f":"IF(VLOOKUP($C113,$C$101:$M$107,M$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C113,$C$101:$M$107,M$4,FALSE))","v":2},null,null,null,{"$f":"IF(VLOOKUP($C113,$C$101:$R$107,Q$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C113,$C$101:$R$107,Q$4,FALSE))","v":38.6},{"$f":"IF(VLOOKUP($C113,$C$101:$R$107,R$4,FALSE)=\"VS\",Q113*0.76,VLOOKUP($C113,$C$101:$R$107,R$4,FALSE))","v":37.4},{"$f":"H113&\" \"&G113","v":"1966 5.7"},{"$f":"MIN(0.9,OFFSET(Q113,0,dy)/G113/8.76)","v":0.74901866538492357}]
[null,{"$f":"$D$111&D114","v":"MALEPHYDEXDAMan"},"Manantali (OMVS) part Mali 52% ",{"$f":"\"EPHYDEX\"&LEFT(E114,2)&LEFT(C114,3)","v":"EPHYDEXDAMan"},{"$f":"VLOOKUP($C114,$C$101:$S$107,E$4,FALSE)","v":"DAM"},104,104,{"$f":"RIGHT(VLOOKUP(C114,$C$101:$M$107,H$4,FALSE),4)","v":"1988"},{"$f":"IF(VLOOKUP(C114,$C$101:$M$107,I$4,FALSE)=\"VS\",\"\",VLOOKUP(C114,$C$101:$M$107,I$4,FALSE))","v":""},null,{"$f":"IF(VLOOKUP($C114,$C$101:$M$107,K$4,FALSE)=\"VS\",VS!$H$7,VLOOKUP($C114,$C$101:$M$107,K$4,FALSE))","v":0.05},{"$f":"IF(VLOOKUP($C114,$C$101:$M$107,L$4,FALSE)=\"VS\",VS!$H$8,VLOOKUP($C114,$C$101:$M$107,L$4,FALSE))","v":570},{"$f":"IF(VLOOKUP($C114,$C$101:$M$107,M$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C114,$C$101:$M$107,M$4,FALSE))","v":2},null,null,null,{"$f":"IF(VLOOKUP($C114,$C$101:$R$107,Q$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C114,$C$101:$R$107,Q$4,FALSE))","v":420},{"$f":"IF(VLOOKUP($C114,$C$101:$R$107,R$4,FALSE)=\"VS\",Q114*0.76,VLOOKUP($C114,$C$101:$R$107,R$4,FALSE))","v":260},{"$f":"H114&\" \"&G114","v":"1988 104"},{"$f":"MIN(0.9,OFFSET(Q114,0,dy)/G114/8.76)","v":0.28538812785388129}]
[]
["Cote d'Ivoire"]
["CIV"]
[]
[null,null,"﻿","N° ","Type ","Capacité ","disponibl ","miseen","déclasse ",null,"Indisp. ","Indisp. ","O&M ","Coûts ","investissem ","Fabricant ","Energie ","Energie "]
[null,null,"Nom de centrale ","unité ","unité ","installée ","e ","service","ment ","Statut ","fortuite ","planifiée ","variables ","O&M fixes ","ent ","et modèle ","moyenne ","garantie "]
[null,null,null,null,null,"[MW] ","[MW] ",null,null,null,"[%] ","[h/an] ","[$/MWh] ","[$/kW/an] ","[$/kW] ",null,"[GWh/an] ","[GWh/an] "]
[null,null,"Ayame 1 ",1,"DAM",9.6,9.6,"1959/1998","VS","Existante",0.03,632,"VS",null,null,"Kaplan ",60,"VS"]
[null,null,"Ayame 1 ",2,"DAM",9.6,9.6,"1959/1998","VS","Existante",0.03,888,"VS",null,null,"Kaplan "]
[null,null,"Ayame 2 ",1,"DAM",15.2,15.2,"1965/1998","VS","Existante",0.03,1920,"VS",null,null,"Kaplan ",90,"VS"]
[null,null,"Ayame 2 ",2,"DAM",15.2,15.2,"1965/1998","VS","Existante",0.03,744,"VS",null,null,"Kaplan "]
[null,null,"Buyo ",1,"DAM",54.9,54.9,1980,"VS","Existante",0.03,752,"VS",null,null,"Kaplan ",900,"VS"]
[null,null,"Buyo ",2,"DAM",54.9,54.9,1980,"VS","Existante",0.03,1112,"VS",null,null,"Kaplan "]
[null,null,"Buyo ",3,"DAM",54.9,54.9,1980,"VS","Existante",0.03,2904,"VS",null,null,"Kaplan "]
[null,null,"Kossou ",1,"DAM",58.5,58.5,"1972/2004","VS","Existante",0.03,856,"VS",null,null,"Francis ",505,"VS"]
[null,null,"Kossou ",2,"DAM",58.5,58.5,"1972/2004","VS","Existante",0.03,888,"VS",null,null,"Francis "]
[null,null,"Kossou ",3,"DAM",58.5,58.5,"1972/2004","VS","Existante",0.03,904,"VS",null,null,"Francis "]
[null,null,"Taabo ",1,"DAM",70.2,60,"1979/2004","VS","Existante",0.03,872,"VS",null,null,"Francis ",850,"VS"]
[null,null,"Taabo ",2,"DAM",70.2,70,"1979/2004","VS","Existante",0.03,672,"VS",null,null,"Francis "]
[null,null,"Taabo ",3,"DAM",70.2,60,"1979/2004","VS","Existante",0.03,608,"VS",null,null,"Francis "]
[null,null,"Faye ",1,"ROR",2.5,2.5,1984,"VS","Existante",0.03,96,"VS",null,null,null,19,"VS"]
[null,null,"Faye ",2,"ROR",2.5,2.5,1984,"VS","Existante",0.03,232,"VS"]
[]
[null,null,{"$f":"OFFSET(C$1,lang,0)","v":"Name of Station"},{"$f":"OFFSET(D$1,lang,0)","v":"MESSAGE Name"},{"$f":"OFFSET(E$1,lang,0)","v":"Hydro Type"},{"$f":"OFFSET(F$1,lang,0)","v":"Plant Capacity"},{"$f":"OFFSET(G$1,lang,0)","v":"Available Capacity"},null,{"$f":"OFFSET(I$1,lang,0)","v":"Retirement Year"},null,{"$f":"OFFSET(K$1,lang,0)","v":"Forced Outage"},{"$f":"OFFSET(L$1,lang,0)","v":"Planned outage"},{"$f":"OFFSET(M$1,lang,0)","v":"Variable O&M"},{"$f":"OFFSET(N$1,lang,0)","v":"Fixed O&M"},null,null,{"$f":"OFFSET(Q$1,lang,0)","v":"Average year"},{"$f":"OFFSET(R$1,lang,0)","v":"Dry year"},{"$f":"OFFSET(S$1,lang,0)","v":"hist string"}]
[null,null,null,null,null,"MW","MW",null,null,null,"%","days/yr","$/MWh","$/kW/yr",null,null,"GWh","GWh"]
[null,null,{"$f":"VLOOKUP(D140,NameConvs!$B$57:$E$69,4,FALSE)","v":"Cote d'Ivoire"},"CIV",null,null,{"$f":"SUM(G141:G146)","v":584.79999999999995},null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q141:Q146)","v":2424},{"$f":"SUM(R141:R146)","v":1842.24}]
[null,{"$f":"$D$140&D141","v":"CIVEPHYDEXDAAy1"},"Ayame 1 ",{"$f":"\"EPHYDEX\"&LEFT(E141,2)&LEFT(C141,2)&\"1\"","v":"EPHYDEXDAAy1"},{"$f":"VLOOKUP($C141,$C$122:$S$136,E$4,FALSE)","v":"DAM"},{"$f":"SUMIF($C$122:$C$136,$C141,F$122:F$136)","v":19.2},19.2,{"$f":"RIGHT(VLOOKUP(C141,$C$122:$M$136,H$4,FALSE),4)","v":"1998"},{"$f":"IF(VLOOKUP(C141,$C$122:$M$136,I$4,FALSE)=\"VS\",\"\",VLOOKUP(C141,$C$122:$M$136,I$4,FALSE))","v":""},null,{"$f":"IF(VLOOKUP($C141,$C$122:$M$136,K$4,FALSE)=\"VS\",VS!$H$7,VLOOKUP($C141,$C$122:$M$136,K$4,FALSE))","v":0.03},{"$f":"IF(VLOOKUP($C141,$C$122:$M$136,L$4,FALSE)=\"VS\",VS!$H$8,VLOOKUP($C141,$C$122:$M$136,L$4,FALSE))","v":632},{"$f":"IF(VLOOKUP($C141,$C$122:$M$136,M$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C141,$C$122:$M$136,M$4,FALSE))","v":2},null,null,null,{"$f":"IF(VLOOKUP($C141,$C$122:$R$136,Q$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C141,$C$122:$R$136,Q$4,FALSE))","v":60},{"$f":"IF(VLOOKUP($C141,$C$122:$R$136,R$4,FALSE)=\"VS\",Q141*0.76,VLOOKUP($C141,$C$122:$R$136,R$4,FALSE))","v":45.6},{"$f":"H141&\" \"&G141","v":"1998 19.2"},{"$f":"MIN(0.9,OFFSET(Q141,0,dy)/G141/8.76)","v":0.27111872146118721}]
[null,"CIVEPHYDEXDAAy2","Ayame 2 ",{"$f":"\"EPHYDEX\"&LEFT(E142,2)&LEFT(C142,2)&\"2\"","v":"EPHYDEXDAAy2"},"DAM",30.4,30.4,"1998","",null,{"$f":"IF(VLOOKUP($C142,$C$122:$M$136,K$4,FALSE)=\"VS\",VS!$H$7,VLOOKUP($C142,$C$122:$M$136,K$4,FALSE))","v":0.03},{"$f":"IF(VLOOKUP($C142,$C$122:$M$136,L$4,FALSE)=\"VS\",VS!$H$8,VLOOKUP($C142,$C$122:$M$136,L$4,FALSE))","v":1920},{"$f":"IF(VLOOKUP($C142,$C$122:$M$136,M$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C142,$C$122:$M$136,M$4,FALSE))","v":2},null,null,null,{"$f":"IF(VLOOKUP($C142,$C$122:$R$136,Q$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C142,$C$122:$R$136,Q$4,FALSE))","v":90},68.400000000000006,"1998 30.4",0.25684931506849323]
[null,"CIVEPHYDEXDABuy","Buyo ",{"$f":"\"EPHYDEX\"&LEFT(E143,2)&LEFT(C143,3)","v":"EPHYDEXDABuy"},"DAM",164.7,164.7,"1980","",null,{"$f":"IF(VLOOKUP($C143,$C$122:$M$136,K$4,FALSE)=\"VS\",VS!$H$7,VLOOKUP($C143,$C$122:$M$136,K$4,FALSE))","v":0.03},{"$f":"IF(VLOOKUP($C143,$C$122:$M$136,L$4,FALSE)=\"VS\",VS!$H$8,VLOOKUP($C143,$C$122:$M$136,L$4,FALSE))","v":752},{"$f":"IF(VLOOKUP($C143,$C$122:$M$136,M$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C143,$C$122:$M$136,M$4,FALSE))","v":2},null,null,null,{"$f":"IF(VLOOKUP($C143,$C$122:$R$136,Q$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C143,$C$122:$R$136,Q$4,FALSE))","v":900},684,"1980 164.7",0.47408738179005416]
[null,"CIVEPHYDEXDAKos","Kossou ",{"$f":"\"EPHYDEX\"&LEFT(E144,2)&LEFT(C144,3)","v":"EPHYDEXDAKos"},"DAM",175.5,175.5,"2004","",null,{"$f":"IF(VLOOKUP($C144,$C$122:$M$136,K$4,FALSE)=\"VS\",VS!$H$7,VLOOKUP($C144,$C$122:$M$136,K$4,FALSE))","v":0.03},{"$f":"IF(VLOOKUP($C144,$C$122:$M$136,L$4,FALSE)=\"VS\",VS!$H$8,VLOOKUP($C144,$C$122:$M$136,L$4,FALSE))","v":856},{"$f":"IF(VLOOKUP($C144,$C$122:$M$136,M$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C144,$C$122:$M$136,M$4,FALSE))","v":2},null,null,null,{"$f":"IF(VLOOKUP($C144,$C$122:$R$136,Q$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C144,$C$122:$R$136,Q$4,FALSE))","v":505},383.8,"2004 175.5",0.2496455007870533]
[null,"CIVEPHYDEXDATaa","Taabo ",{"$f":"\"EPHYDEX\"&LEFT(E145,2)&LEFT(C145,3)","v":"EPHYDEXDATaa"},"DAM",210.60000000000002,190,"2004","",null,{"$f":"IF(VLOOKUP($C145,$C$122:$M$136,K$4,FALSE)=\"VS\",VS!$H$7,VLOOKUP($C145,$C$122:$M$136,K$4,FALSE))","v":0.03},{"$f":"IF(VLOOKUP($C145,$C$122:$M$136,L$4,FALSE)=\"VS\",VS!$H$8,VLOOKUP($C145,$C$122:$M$136,L$4,FALSE))","v":872},{"$f":"IF(VLOOKUP($C145,$C$122:$M$136,M$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C145,$C$122:$M$136,M$4,FALSE))","v":2},null,null,null,{"$f":"IF(VLOOKUP($C145,$C$122:$R$136,Q$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C145,$C$122:$R$136,Q$4,FALSE))","v":850},646,"2004 190",0.38812785388127852]
[null,"CIVEPHYDEXROFay","Faye ",{"$f":"\"EPHYDEX\"&LEFT(E146,2)&LEFT(C146,3)","v":"EPHYDEXROFay"},"ROR",5,5,"1984","",null,{"$f":"IF(VLOOKUP($C146,$C$122:$M$136,K$4,FALSE)=\"VS\",VS!$H$7,VLOOKUP($C146,$C$122:$M$136,K$4,FALSE))","v":0.03},{"$f":"IF(VLOOKUP($C146,$C$122:$M$136,L$4,FALSE)=\"VS\",VS!$H$8,VLOOKUP($C146,$C$122:$M$136,L$4,FALSE))","v":96},{"$f":"IF(VLOOKUP($C146,$C$122:$M$136,M$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C146,$C$122:$M$136,M$4,FALSE))","v":2},null,null,null,{"$f":"IF(VLOOKUP($C146,$C$122:$R$136,Q$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C146,$C$122:$R$136,Q$4,FALSE))","v":19},14.44,"1984 5",0.32968036529680367]
[]
["Ghana"]
["GHA"]
[]
[null,null,"﻿","N° ","Type d' ","Capacité ","Capacité ","miseen","déclassem ",null,"Indisp. ","Indisp. ","O&M ","Coûts O&M ","investiss ","et ","Energie ","Energie "]
[null,null,"Nom de centrale ","unité ","unité ","installée ","disponible ","service","ent ","Statut ","fortuite ","planifiée ","variables ","fixes ","ement ","modèle ","moyenne ","garantie "]
[null,null,null,null,null,"[MW] ","[MW] ",null,null,null,"[%] ","[h/an] ","[$/MWh] ","[$/kW/an] ","[$/kW] ",null,"[GWh/an] ","[GWh/an] "]
[null,null,"Akosombo ",1,"DAM",170,150,"1965/2005","VS","Existante",0.02,359,null,null,null,null,4171,3100]
[null,null,"Akosombo ",2,"DAM",170,150,"1965/2005","VS","Existante",0.02,359]
[null,null,"Akosombo ",3,"DAM",170,150,"1965/2005","VS","Existante",0.02,359,0.1,14.3]
[null,null,"Akosombo ",4,"DAM",170,150,"1965/2005","VS","Existante",0.02,359,null,null," "]
[null,null,"Akosombo ",5,"DAM",170,150,"1972/2005","VS","Existante",0.02,359,null,null," "]
[null,null,"Akosombo ",6,"DAM",170,150,"1972/2005","VS","Existante",0.02,359,null,null," "]
[null,null,"Kpong ",1,"ROR",40,36,1982,"VS","Existante",0.02,359,0.1,14.3,null,null,880,622]
[null,null,"Kpong ",2,"ROR",40,36,1982,"VS","Existante",0.02,359,null,null," "]
[null,null,"Kpong ",3,"ROR",40,36,1982,"VS","Existante",0.02,359,null,null," "]
[null,null,"Kpong ",4,"ROR",40,36,1982,"VS","Existante",0.02,359,null,null," "]
[]
[null,null,{"$f":"OFFSET(C$1,lang,0)","v":"Name of Station"},{"$f":"OFFSET(D$1,lang,0)","v":"MESSAGE Name"},{"$f":"OFFSET(E$1,lang,0)","v":"Hydro Type"},{"$f":"OFFSET(F$1,lang,0)","v":"Plant Capacity"},{"$f":"OFFSET(G$1,lang,0)","v":"Available Capacity"},null,{"$f":"OFFSET(I$1,lang,0)","v":"Retirement Year"},null,{"$f":"OFFSET(K$1,lang,0)","v":"Forced Outage"},{"$f":"OFFSET(L$1,lang,0)","v":"Planned outage"},{"$f":"OFFSET(M$1,lang,0)","v":"Variable O&M"},{"$f":"OFFSET(N$1,lang,0)","v":"Fixed O&M"},null,null,{"$f":"OFFSET(Q$1,lang,0)","v":"Average year"},{"$f":"OFFSET(R$1,lang,0)","v":"Dry year"},{"$f":"OFFSET(S$1,lang,0)","v":"hist string"}]
[null,null,null,null,null,"MW","MW",null,null,null,"%","days/yr","$/MWh","$/kW/yr",null,null,"GWh","GWh"]
[null,null,{"$f":"VLOOKUP(D167,NameConvs!$B$57:$E$69,4,FALSE)","v":"Ghana"},"GHA",null,null,{"$f":"SUM(G168:G169)","v":1044},null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q168:Q169)","v":5051},{"$f":"SUM(R168:R169)","v":3722}]
[null,{"$f":"$D$167&D168","v":"GHAEPHYDEXDAAko"},"Akosombo ",{"$f":"\"EPHYDEX\"&LEFT(E168,2)&LEFT(C168,3)","v":"EPHYDEXDAAko"},{"$f":"VLOOKUP($C168,$C$154:$S$163,E$4,FALSE)","v":"DAM"},{"$f":"SUMIF($C$154:$C$163,$C168,F$154:F$163)","v":1020},{"$f":"SUMIF($C$154:$C$163,$C168,G$154:G$163)","v":900},{"$f":"RIGHT(VLOOKUP(C168,$C$154:$M$163,H$4,FALSE),4)","v":"2005"},{"$f":"IF(VLOOKUP(C168,$C$154:$M$163,I$4,FALSE)=\"VS\",\"\",VLOOKUP(C168,$C$154:$M$163,I$4,FALSE))","v":""},null,{"$f":"IF(VLOOKUP($C168,$C$154:$M$163,K$4,FALSE)=\"VS\",VS!$H$7,VLOOKUP($C168,$C$154:$M$163,K$4,FALSE))","v":0.02},{"$f":"IF(VLOOKUP($C168,$C$154:$M$163,L$4,FALSE)=\"VS\",VS!$H$8,VLOOKUP($C168,$C$154:$M$163,L$4,FALSE))","v":359},{"$f":"IF(VLOOKUP($C168,$C$154:$M$163,M$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C168,$C$154:$M$163,M$4,FALSE))","v":0},null,null,null,{"$f":"IF(VLOOKUP($C168,$C$154:$R$163,Q$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C168,$C$154:$R$163,Q$4,FALSE))","v":4171},{"$f":"IF(VLOOKUP($C168,$C$154:$R$163,R$4,FALSE)=\"VS\",Q168*0.76,VLOOKUP($C168,$C$154:$R$163,R$4,FALSE))","v":3100},{"$f":"H168&\" \"&G168","v":"2005 900"},{"$f":"MIN(0.9,OFFSET(Q168,0,dy)/G168/8.76)","v":0.39320142059868091}]
[null,{"$f":"$D$167&D169","v":"GHAEPHYDEXROKpo"},"Kpong ",{"$f":"\"EPHYDEX\"&LEFT(E169,2)&LEFT(C169,3)","v":"EPHYDEXROKpo"},{"$f":"VLOOKUP($C169,$C$154:$S$163,E$4,FALSE)","v":"ROR"},{"$f":"SUMIF($C$154:$C$163,$C169,F$154:F$163)","v":160},{"$f":"SUMIF($C$154:$C$163,$C169,G$154:G$163)","v":144},{"$f":"RIGHT(VLOOKUP(C169,$C$154:$M$163,H$4,FALSE),4)","v":"1982"},{"$f":"IF(VLOOKUP(C169,$C$154:$M$163,I$4,FALSE)=\"VS\",\"\",VLOOKUP(C169,$C$154:$M$163,I$4,FALSE))","v":""},null,{"$f":"IF(VLOOKUP($C169,$C$154:$M$163,K$4,FALSE)=\"VS\",VS!$H$7,VLOOKUP($C169,$C$154:$M$163,K$4,FALSE))","v":0.02},{"$f":"IF(VLOOKUP($C169,$C$154:$M$163,L$4,FALSE)=\"VS\",VS!$H$8,VLOOKUP($C169,$C$154:$M$163,L$4,FALSE))","v":359},{"$f":"IF(VLOOKUP($C169,$C$154:$M$163,M$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C169,$C$154:$M$163,M$4,FALSE))","v":0.1},null,null,null,{"$f":"IF(VLOOKUP($C169,$C$154:$R$163,Q$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C169,$C$154:$R$163,Q$4,FALSE))","v":880},{"$f":"IF(VLOOKUP($C169,$C$154:$R$163,R$4,FALSE)=\"VS\",Q169*0.76,VLOOKUP($C169,$C$154:$R$163,R$4,FALSE))","v":622},{"$f":"H169&\" \"&G169","v":"1982 144"},{"$f":"MIN(0.9,OFFSET(Q169,0,dy)/G169/8.76)","v":0.49308726534753933}]
[]
["Togo/Benin"]
["TBN"]
[]
[null,null,"Nom de ","N° ","Type d' ","Capacité ","disponib ","miseen","déclasse ",null,"Indisp. ","Indisp. ","O&M ","Coûts O&M ","investisse ","et ","Energie ","Energie ",null,"﻿"]
[null,null,"centrale ","unité ","unité ","installée ","le ","service","ment ","Statut ","fortuite ","planifiée ","variables ","fixes ","ment ","modèle ","moyenne ","garantie ",null,"Pays "]
[null,null,null,null,null,"[MW] ","[MW] ",null,null,null,"[%] ","[h/an] ","[$/MWh] ","[$/kW/an] ","[$/kW] ",null,"[GWh/an] ","[GWh/an] "]
[null,null,"Nangbeto ",1,"DAM",32.799999999999997,32.5,1987,"VS","Existante","VS",504,null,null,null,null,172.7,91,null,"Togo "]
[null,null,"Nangbeto ",2,"DAM",32.799999999999997,32.5,1987,"VS","Existante","VS",504,null,null,null,null,null,null,null,"Togo "]
[]
[null,null,{"$f":"OFFSET(C$1,lang,0)","v":"Name of Station"},{"$f":"OFFSET(D$1,lang,0)","v":"MESSAGE Name"},{"$f":"OFFSET(E$1,lang,0)","v":"Hydro Type"},{"$f":"OFFSET(F$1,lang,0)","v":"Plant Capacity"},{"$f":"OFFSET(G$1,lang,0)","v":"Available Capacity"},null,{"$f":"OFFSET(I$1,lang,0)","v":"Retirement Year"},null,{"$f":"OFFSET(K$1,lang,0)","v":"Forced Outage"},{"$f":"OFFSET(L$1,lang,0)","v":"Planned outage"},{"$f":"OFFSET(M$1,lang,0)","v":"Variable O&M"},{"$f":"OFFSET(N$1,lang,0)","v":"Fixed O&M"},null,null,{"$f":"OFFSET(Q$1,lang,0)","v":"Average year"},{"$f":"OFFSET(R$1,lang,0)","v":"Dry year"},{"$f":"OFFSET(S$1,lang,0)","v":"hist string"}]
[null,null,null,null,null,"MW","MW",null,null,null,"%","days/yr","$/MWh","$/kW/yr",null,null,"GWh","GWh"]
[null,null,{"$f":"VLOOKUP(D182,NameConvs!$B$57:$E$69,4,FALSE)","v":"Togo/Benin"},"TBN",null,null,{"$f":"G183","v":65},null,null,null,null,null,null,null,null,null,{"$f":"Q183","v":172.7},{"$f":"R183","v":91}]
[null,{"$f":"$D182&D183","v":"TBNEPHYDEXDANan"},"Nangbeto ",{"$f":"\"EPHYDEX\"&LEFT(E183,2)&LEFT(C183,3)","v":"EPHYDEXDANan"},{"$f":"VLOOKUP($C183,$C$177:$S$178,E$4,FALSE)","v":"DAM"},{"$f":"SUMIF($C$177:$C$178,$C183,F$177:F$178)","v":65.599999999999994},{"$f":"SUMIF($C$177:$C$178,$C183,G$177:G$178)","v":65},{"$f":"RIGHT(VLOOKUP(C183,$C$177:$M$178,H$4,FALSE),4)","v":"1987"},{"$f":"IF(VLOOKUP(C183,$C$177:$M$178,I$4,FALSE)=\"VS\",\"\",VLOOKUP(C183,$C$177:$M$178,I$4,FALSE))","v":""},null,{"$f":"IF(VLOOKUP($C183,$C$177:$M$178,K$4,FALSE)=\"VS\",VS!$H$7,VLOOKUP($C183,$C$177:$M$178,K$4,FALSE))","v":0.05},{"$f":"IF(VLOOKUP($C183,$C$177:$M$178,L$4,FALSE)=\"VS\",VS!$H$8,VLOOKUP($C183,$C$177:$M$178,L$4,FALSE))","v":504},{"$f":"IF(VLOOKUP($C183,$C$177:$M$178,M$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C183,$C$177:$M$178,M$4,FALSE))","v":0},null,null,null,{"$f":"IF(VLOOKUP($C183,$C$177:$R$178,Q$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C183,$C$177:$R$178,Q$4,FALSE))","v":172.7},{"$f":"IF(VLOOKUP($C183,$C$177:$R$178,R$4,FALSE)=\"VS\",Q183*0.76,VLOOKUP($C183,$C$177:$R$178,R$4,FALSE))","v":91},{"$f":"H183&\" \"&G183","v":"1987 65"},{"$f":"MIN(0.9,OFFSET(Q183,0,dy)/G183/8.76)","v":0.15981735159817351}]
[]
["Burkina Faso"]
["BUR"]
[]
[null,null,"﻿","N° ","Type d' ","Capacité ","disponib ","miseen","déclassem ",null,"Indisp. ","Indisp. ","O&M ","Coûts O&M ","investissem ","Fabricant et ","Energie ","Energie "]
[null,null,"Nom de centrale ","unité ","unité ","installée ","le ","service","ent ","Statut ","fortuite ","planifiée ","variables ","fixes ","ent ","modèle ","moyenne ","garantie "]
[null,null,null,null,null,"[MW] ","[MW] ",null,null,null,"[%] ","[h/an] ","[$/MWh] ","[$/kW/an] ","[$/kW] ",null,"[GWh/an] ","[GWh/an] "]
[null,null,"Bagre ",1,"DAM",7.2,5.76,1993,2018,"Existante","VS","VS","VS",null,null,"Sulzer Kaplan ",55.8,20.7]
[null,null,"Bagre ",2,"DAM",7.2,5.76,1993,2018,"Existante","VS","VS","VS",null,null,"Sulzer Kaplan "]
[null,null,"Kompienga ",1,"DAM",6.1840000000000002,4.9470000000000001,1988,2013,"Existante","VS","VS","VS",null,null,"VOITH Kaplan ",30.9,16.3]
[null,null,"Kompienga ",2,"DAM",6.1840000000000002,4.9470000000000001,1988,2013,"Existante","VS","VS","VS",null,null,"VOITH Kaplan "]
[null,null,"Niofila ",1,"ROR",0.56000000000000005,0.44800000000000001,1996,2021,"Existante","VS","VS","VS",null,null,"Sulzer Francis ",3.3,2.8]
[null,null,"Niofila ",2,"ROR",0.56000000000000005,0.44800000000000001,1996,2021,"Existante","VS","VS","VS",null,null,"Sulzer Francis "]
[null,null,"Niofila ",3,"ROR",0.56000000000000005,0.44800000000000001,1996,2021,"Existante","VS","VS","VS",null,null,"Sulzer Francis "]
[null,null,"Tourni ",1,"ROR",0.3,0.24,1996,2021,"Existante","VS","VS","VS",null,null,"Sulzer Francis ",1,0.7]
[null,null,"Tourni ",2,"ROR",0.3,0.24,1996,2021,"Existante","VS","VS","VS",null,null,"Sulzer Francis "]
[]
[null,null,{"$f":"OFFSET(C$1,lang,0)","v":"Name of Station"},{"$f":"OFFSET(D$1,lang,0)","v":"MESSAGE Name"},{"$f":"OFFSET(E$1,lang,0)","v":"Hydro Type"},{"$f":"OFFSET(F$1,lang,0)","v":"Plant Capacity"},{"$f":"OFFSET(G$1,lang,0)","v":"Available Capacity"},null,{"$f":"OFFSET(I$1,lang,0)","v":"Retirement Year"},null,{"$f":"OFFSET(K$1,lang,0)","v":"Forced Outage"},{"$f":"OFFSET(L$1,lang,0)","v":"Planned outage"},{"$f":"OFFSET(M$1,lang,0)","v":"Variable O&M"},{"$f":"OFFSET(N$1,lang,0)","v":"Fixed O&M"},null,null,{"$f":"OFFSET(Q$1,lang,0)","v":"Average year"},{"$f":"OFFSET(R$1,lang,0)","v":"Dry year"},{"$f":"OFFSET(S$1,lang,0)","v":"hist string"}]
[null,null,null,null,null,"MW","MW",null,null,null,"%","days/yr","$/MWh","$/kW/yr",null,null,"GWh","GWh"]
[null,null,{"$f":"VLOOKUP(D203,NameConvs!$B$57:$E$69,4,FALSE)","v":"Burkina"},"BUR",null,null,{"$f":"SUM(G204:G207)","v":23.238000000000003},null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q204:Q207)","v":90.999999999999986},{"$f":"SUM(R204:R207)","v":40.5}]
[null,{"$f":"$D$203&D204","v":"BUREPHYDEXDABag"},"Bagre ",{"$f":"\"EPHYDEX\"&LEFT(E204,2)&LEFT(C204,3)","v":"EPHYDEXDABag"},{"$f":"VLOOKUP($C204,$C$191:$S$199,E$4,FALSE)","v":"DAM"},{"$f":"SUMIF($C$191:$C$199,$C204,F$191:F$199)","v":14.4},{"$f":"SUMIF($C$191:$C$199,$C204,G$191:G$199)","v":11.52},{"$f":"RIGHT(VLOOKUP(C204,$C$191:$M$199,H$4,FALSE),4)","v":"1993"},{"$f":"IF(VLOOKUP(C204,$C$191:$M$199,I$4,FALSE)=\"VS\",\"\",VLOOKUP(C204,$C$191:$M$199,I$4,FALSE))","v":2018},null,{"$f":"IF(VLOOKUP($C204,$C$191:$M$199,K$4,FALSE)=\"VS\",VS!$H$7,VLOOKUP($C204,$C$191:$M$199,K$4,FALSE))","v":0.05},{"$f":"IF(VLOOKUP($C204,$C$191:$M$199,L$4,FALSE)=\"VS\",VS!$H$8,VLOOKUP($C204,$C$191:$M$199,L$4,FALSE))","v":570},{"$f":"IF(VLOOKUP($C204,$C$191:$M$199,M$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C204,$C$191:$M$199,M$4,FALSE))","v":2},null,null,null,{"$f":"IF(VLOOKUP($C204,$C$191:$R$199,Q$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C204,$C$191:$R$199,Q$4,FALSE))","v":55.8},{"$f":"IF(VLOOKUP($C204,$C$191:$R$199,R$4,FALSE)=\"VS\",Q204*0.76,VLOOKUP($C204,$C$191:$R$199,R$4,FALSE))","v":20.7},{"$f":"H204&\" \"&G204","v":"1993 11.52"},{"$f":"MIN(0.9,OFFSET(Q204,0,dy)/G204/8.76)","v":0.20512271689497719}]
[null,{"$f":"$D$203&D205","v":"BUREPHYDEXDAKom"},"Kompienga ",{"$f":"\"EPHYDEX\"&LEFT(E205,2)&LEFT(C205,3)","v":"EPHYDEXDAKom"},{"$f":"VLOOKUP($C205,$C$191:$S$199,E$4,FALSE)","v":"DAM"},{"$f":"SUMIF($C$191:$C$199,$C205,F$191:F$199)","v":12.368},9.8940000000000001,{"$f":"RIGHT(VLOOKUP(C205,$C$191:$M$199,H$4,FALSE),4)","v":"1988"},{"$f":"IF(VLOOKUP(C205,$C$191:$M$199,I$4,FALSE)=\"VS\",\"\",VLOOKUP(C205,$C$191:$M$199,I$4,FALSE))","v":2013},null,{"$f":"IF(VLOOKUP($C205,$C$191:$M$199,K$4,FALSE)=\"VS\",VS!$H$7,VLOOKUP($C205,$C$191:$M$199,K$4,FALSE))","v":0.05},{"$f":"IF(VLOOKUP($C205,$C$191:$M$199,L$4,FALSE)=\"VS\",VS!$H$8,VLOOKUP($C205,$C$191:$M$199,L$4,FALSE))","v":570},{"$f":"IF(VLOOKUP($C205,$C$191:$M$199,M$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C205,$C$191:$M$199,M$4,FALSE))","v":2},null,null,null,{"$f":"IF(VLOOKUP($C205,$C$191:$R$199,Q$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C205,$C$191:$R$199,Q$4,FALSE))","v":30.9},{"$f":"IF(VLOOKUP($C205,$C$191:$R$199,R$4,FALSE)=\"VS\",Q205*0.76,VLOOKUP($C205,$C$191:$R$199,R$4,FALSE))","v":16.3},{"$f":"H205&\" \"&G205","v":"1988 9.894"},{"$f":"MIN(0.9,OFFSET(Q205,0,dy)/G205/8.76)","v":0.18806656494919205}]
[null,{"$f":"$D$203&D206","v":"BUREPHYDEXRONio"},"Niofila ",{"$f":"\"EPHYDEX\"&LEFT(E206,2)&LEFT(C206,3)","v":"EPHYDEXRONio"},{"$f":"VLOOKUP($C206,$C$191:$S$199,E$4,FALSE)","v":"ROR"},1.6800000000000002,1.3440000000000001,{"$f":"RIGHT(VLOOKUP(C206,$C$191:$M$199,H$4,FALSE),4)","v":"1996"},{"$f":"IF(VLOOKUP(C206,$C$191:$M$199,I$4,FALSE)=\"VS\",\"\",VLOOKUP(C206,$C$191:$M$199,I$4,FALSE))","v":2021},null,{"$f":"IF(VLOOKUP($C206,$C$191:$M$199,K$4,FALSE)=\"VS\",VS!$H$7,VLOOKUP($C206,$C$191:$M$199,K$4,FALSE))","v":0.05},{"$f":"IF(VLOOKUP($C206,$C$191:$M$199,L$4,FALSE)=\"VS\",VS!$H$8,VLOOKUP($C206,$C$191:$M$199,L$4,FALSE))","v":570},{"$f":"IF(VLOOKUP($C206,$C$191:$M$199,M$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C206,$C$191:$M$199,M$4,FALSE))","v":2},null,null,null,{"$f":"IF(VLOOKUP($C206,$C$191:$R$199,Q$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C206,$C$191:$R$199,Q$4,FALSE))","v":3.3},{"$f":"IF(VLOOKUP($C206,$C$191:$R$199,R$4,FALSE)=\"VS\",Q206*0.76,VLOOKUP($C206,$C$191:$R$199,R$4,FALSE))","v":2.8},{"$f":"H206&\" \"&G206","v":"1996 1.344"},{"$f":"MIN(0.9,OFFSET(Q206,0,dy)/G206/8.76)","v":0.23782343987823437}]
[null,{"$f":"$D$203&D207","v":"BUREPHYDEXROTou"},"Tourni ",{"$f":"\"EPHYDEX\"&LEFT(E207,2)&LEFT(C207,3)","v":"EPHYDEXROTou"},{"$f":"VLOOKUP($C207,$C$191:$S$199,E$4,FALSE)","v":"ROR"},0.6,0.48,{"$f":"RIGHT(VLOOKUP(C207,$C$191:$M$199,H$4,FALSE),4)","v":"1996"},{"$f":"IF(VLOOKUP(C207,$C$191:$M$199,I$4,FALSE)=\"VS\",\"\",VLOOKUP(C207,$C$191:$M$199,I$4,FALSE))","v":2021},null,{"$f":"IF(VLOOKUP($C207,$C$191:$M$199,K$4,FALSE)=\"VS\",VS!$H$7,VLOOKUP($C207,$C$191:$M$199,K$4,FALSE))","v":0.05},{"$f":"IF(VLOOKUP($C207,$C$191:$M$199,L$4,FALSE)=\"VS\",VS!$H$8,VLOOKUP($C207,$C$191:$M$199,L$4,FALSE))","v":570},{"$f":"IF(VLOOKUP($C207,$C$191:$M$199,M$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C207,$C$191:$M$199,M$4,FALSE))","v":2},null,null,null,{"$f":"IF(VLOOKUP($C207,$C$191:$R$199,Q$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C207,$C$191:$R$199,Q$4,FALSE))","v":1},{"$f":"IF(VLOOKUP($C207,$C$191:$R$199,R$4,FALSE)=\"VS\",Q207*0.76,VLOOKUP($C207,$C$191:$R$199,R$4,FALSE))","v":0.7},{"$f":"H207&\" \"&G207","v":"1996 0.48"},{"$f":"MIN(0.9,OFFSET(Q207,0,dy)/G207/8.76)","v":0.16647640791476406}]
[]
["Niger"]
["NIG"]
[]
[null,null,"none existing"]
[]
[]
["Nigeria"]
["NGA"]
[]
[null,null,"﻿",null,null,null,null,"Annéede",null,null,null,null,"Coûts ",null,"Coût spéc. "]
[null,null,"Nom de ","N° ",null,"Capacité ","Capacité ","miseen","Année de ",null,"Indisp. ","Indisp. ","O&M ","Coûts O&M ","investissem ","Fabricant et ","Energie ","Energie "]
[null,null,"centrale ","unité ","Type d' unité ","installée ","disponible ","service","déclassement ","Statut ","fortuite ","planifiée ","variables ","fixes ","ent ","modèle ","moyenne ","garantie "]
[null,null,null,null,null,"[MW] ","[MW] ",null,null,null,"[%] ","[h/an] ","[$/MWh] ","[$/kW/an] ","[$/kW] ",null,"[GWh/an] ","[GWh/an] "]
[null,null,"Shiroro ",1,"DAM",150,480.3,1989,"VS","Existante","VS","VS","VS",null,null,"RADE KONCAR ",2628,1945]
[null,null,"Shiroro ",2,"DAM",150,null,1989,"VS","Existante","VS","VS","VS",null,null,"RADE KONCAR "]
[null,null,"Shiroro ",3,"DAM",150,null,1989,"VS","Existante","VS","VS","VS",null,null,"RADE KONCAR "]
[null,null,"Shiroro ",4,"DAM",150,null,1989,"VS","Existante","VS","VS","VS",null,null,"RADE KONCAR "]
[null,null,"Jebba ","2G1 ","DAM",101.2,458,1986,"VS","Existante","VS","VS","VS",null,null,"HITACHI ",2373,1401]
[null,null,"Jebba ","2G2 ","DAM",101.2,null,1986,"VS","Existante","VS","VS","VS",null,null,"HITACHI "]
[null,null,"Jebba ","2G3 ","DAM",101.2,null,1986,"VS","Existante","VS","VS","VS",null,null,"HITACHI "]
[null,null,"Jebba ","2G4 ","DAM",101.2,null,1986,"VS","Existante","VS","VS","VS",null,null,"HITACHI "]
[null,null,"Jebba ","2G5 ","DAM",101.2,null,1986,"VS","Existante","VS","VS","VS",null,null,"HITACHI "]
[null,null,"Jebba ","2G6 ","DAM",101.2,null,1986,"VS","Existante","VS","VS","VS",null,null,"HITACHI "]
[null,null,"Kainji ","1G5 ","DAM",119.7,0,1968,"VS","Existante","VS","VS","VS",null,null,"HITACHI ",2475,1286]
[null,null,"Kainji ","1G6 ","DAM",119.7,120,1968,"VS","Existante","VS","VS","VS",null,null,"HITACHI "]
[null,null,"Kainji ","1G7 ","DAM",80.8,50,1968,"VS","Existante","VS","VS","VS",null,null,"ASEA "]
[null,null,"Kainji ","1G8 ","DAM",80.8,50,1968,"VS","Existante","VS","VS","VS",null,null,"ASEA "]
[null,null,"Kainji ","1G9 ","DAM",80.8,50,1968,"VS","Existante","VS","VS","VS",null,null,"ASEA "]
[null,null,"Kainji ","1G10 ","DAM",80.8,50,1968,"VS","Existante","VS","VS","VS",null,null,"ASEA "]
[null,null,"Kainji ","1G11 ","DAM",109.3,100,1968,"VS","Existante","VS","VS","VS",null,null,"HITACHI "]
[null,null,"Kainji ","1G12 ","DAM",109.3,0,1968,"VS","Existante","VS","VS","VS",null,null,"HITACHI "]
[]
[null,null,{"$f":"OFFSET(C$1,lang,0)","v":"Name of Station"},{"$f":"OFFSET(D$1,lang,0)","v":"MESSAGE Name"},{"$f":"OFFSET(E$1,lang,0)","v":"Hydro Type"},{"$f":"OFFSET(F$1,lang,0)","v":"Plant Capacity"},{"$f":"OFFSET(G$1,lang,0)","v":"Available Capacity"},null,{"$f":"OFFSET(I$1,lang,0)","v":"Retirement Year"},null,{"$f":"OFFSET(K$1,lang,0)","v":"Forced Outage"},{"$f":"OFFSET(L$1,lang,0)","v":"Planned outage"},{"$f":"OFFSET(M$1,lang,0)","v":"Variable O&M"},{"$f":"OFFSET(N$1,lang,0)","v":"Fixed O&M"},null,null,{"$f":"OFFSET(Q$1,lang,0)","v":"Average year"},{"$f":"OFFSET(R$1,lang,0)","v":"Dry year"},{"$f":"OFFSET(S$1,lang,0)","v":"hist string"}]
[null,null,null,null,null,"MW","MW",null,null,null,"%","days/yr","$/MWh","$/kW/yr",null,null,"GWh","GWh"]
[null,null,{"$f":"VLOOKUP(D243,NameConvs!$B$57:$E$69,4,FALSE)","v":"Nigeria"},"NGA",null,null,{"$f":"SUM(G244:G246)","v":1358.3},null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q244:Q246)","v":7476},{"$f":"SUM(R244:R246)","v":4632}]
[null,{"$f":"$D$243&D244","v":"NGAEPHYDEXDAShi"},"Shiroro ",{"$f":"\"EPHYDEX\"&LEFT(E244,2)&LEFT(C244,3)","v":"EPHYDEXDAShi"},{"$f":"VLOOKUP($C244,$C$222:$S$239,E$4,FALSE)","v":"DAM"},{"$f":"SUMIF($C$222:$C$239,$C244,F$222:F$239)","v":600},480.3,{"$f":"RIGHT(VLOOKUP(C244,$C$222:$M$239,H$4,FALSE),4)","v":"1989"},{"$f":"IF(VLOOKUP(C244,$C$222:$M$239,I$4,FALSE)=\"VS\",\"\",VLOOKUP(C244,$C$222:$M$239,I$4,FALSE))","v":""},null,{"$f":"IF(VLOOKUP($C244,$C$222:$M$239,K$4,FALSE)=\"VS\",VS!$H$7,VLOOKUP($C244,$C$222:$M$239,K$4,FALSE))","v":0.05},{"$f":"IF(VLOOKUP($C244,$C$222:$M$239,L$4,FALSE)=\"VS\",VS!$H$8,VLOOKUP($C244,$C$222:$M$239,L$4,FALSE))","v":570},{"$f":"IF(VLOOKUP($C244,$C$222:$M$239,M$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C244,$C$222:$M$239,M$4,FALSE))","v":2},null,null,null,{"$f":"IF(VLOOKUP($C244,$C$222:$R$239,Q$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C244,$C$222:$R$239,Q$4,FALSE))","v":2628},{"$f":"IF(VLOOKUP($C244,$C$222:$R$239,R$4,FALSE)=\"VS\",Q244*0.76,VLOOKUP($C244,$C$222:$R$239,R$4,FALSE))","v":1945},{"$f":"H244&\" \"&G244","v":"1989 480.3"},{"$f":"MIN(0.9,OFFSET(Q244,0,dy)/G244/8.76)","v":0.46227766702127759}]
[null,{"$f":"$D$243&D245","v":"NGAEPHYDEXDAJeb"},"Jebba ",{"$f":"\"EPHYDEX\"&LEFT(E245,2)&LEFT(C245,3)","v":"EPHYDEXDAJeb"},{"$f":"VLOOKUP($C245,$C$222:$S$239,E$4,FALSE)","v":"DAM"},607.20000000000005,458,{"$f":"RIGHT(VLOOKUP(C245,$C$222:$M$239,H$4,FALSE),4)","v":"1986"},{"$f":"IF(VLOOKUP(C245,$C$222:$M$239,I$4,FALSE)=\"VS\",\"\",VLOOKUP(C245,$C$222:$M$239,I$4,FALSE))","v":""},null,{"$f":"IF(VLOOKUP($C245,$C$222:$M$239,K$4,FALSE)=\"VS\",VS!$H$7,VLOOKUP($C245,$C$222:$M$239,K$4,FALSE))","v":0.05},{"$f":"IF(VLOOKUP($C245,$C$222:$M$239,L$4,FALSE)=\"VS\",VS!$H$8,VLOOKUP($C245,$C$222:$M$239,L$4,FALSE))","v":570},{"$f":"IF(VLOOKUP($C245,$C$222:$M$239,M$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C245,$C$222:$M$239,M$4,FALSE))","v":2},null,null,null,{"$f":"IF(VLOOKUP($C245,$C$222:$R$239,Q$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C245,$C$222:$R$239,Q$4,FALSE))","v":2373},{"$f":"IF(VLOOKUP($C245,$C$222:$R$239,R$4,FALSE)=\"VS\",Q245*0.76,VLOOKUP($C245,$C$222:$R$239,R$4,FALSE))","v":1401},{"$f":"H245&\" \"&G245","v":"1986 458"},{"$f":"MIN(0.9,OFFSET(Q245,0,dy)/G245/8.76)","v":0.34919542980199797}]
[null,{"$f":"$D$243&D246","v":"NGAEPHYDEXDAKai"},"Kainji ",{"$f":"\"EPHYDEX\"&LEFT(E246,2)&LEFT(C246,3)","v":"EPHYDEXDAKai"},{"$f":"VLOOKUP($C246,$C$222:$S$239,E$4,FALSE)","v":"DAM"},781.19999999999993,420,{"$f":"RIGHT(VLOOKUP(C246,$C$222:$M$239,H$4,FALSE),4)","v":"1968"},{"$f":"IF(VLOOKUP(C246,$C$222:$M$239,I$4,FALSE)=\"VS\",\"\",VLOOKUP(C246,$C$222:$M$239,I$4,FALSE))","v":""},null,{"$f":"IF(VLOOKUP($C246,$C$222:$M$239,K$4,FALSE)=\"VS\",VS!$H$7,VLOOKUP($C246,$C$222:$M$239,K$4,FALSE))","v":0.05},{"$f":"IF(VLOOKUP($C246,$C$222:$M$239,L$4,FALSE)=\"VS\",VS!$H$8,VLOOKUP($C246,$C$222:$M$239,L$4,FALSE))","v":570},{"$f":"IF(VLOOKUP($C246,$C$222:$M$239,M$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C246,$C$222:$M$239,M$4,FALSE))","v":2},null,null,null,{"$f":"IF(VLOOKUP($C246,$C$222:$R$239,Q$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C246,$C$222:$R$239,Q$4,FALSE))","v":2475},{"$f":"IF(VLOOKUP($C246,$C$222:$R$239,R$4,FALSE)=\"VS\",Q246*0.76,VLOOKUP($C246,$C$222:$R$239,R$4,FALSE))","v":1286},{"$f":"H246&\" \"&G246","v":"1968 420"},{"$f":"MIN(0.9,OFFSET(Q246,0,dy)/G246/8.76)","v":0.34953250706675365}]

{"sheet":"tmp","index":5,"n_rows":5,"n_cols":2,"rows_kept":5,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Kandadji "]
[null,"Gambou "]
[null,"Dyodyonga "]

{"sheet":"MSG_Exist","index":6,"n_rows":118,"n_cols":27,"rows_kept":118,"cut":false,"hidden":false,"merged":[]}
[1,{"$f":"A1+1","v":2},{"$f":"B1+1","v":3},4,5,6,7,8,9,10,11,12,13,{"$f":"M1+1","v":14},15,16,17,18,19,20,21,22,23,24,25,26,27]
["English","MESSAGE Name","Main Input","Main Output","name","Main Input","Main Output (switch c)","var costs (switch c)","plant factor","operation time","Plant life","Fixed Costs","bdc (up)","hist. cap. (switch hc)"]
["French","Nom MESSAGE","intrant principal","extrant principal","nom",{"$f":"C3","v":"intrant principal"},"extrant principal (ast: c)","couts var","facteur d'installation","temps de fonctionnement","duree de vie","couts fixes",{"$f":"M2","v":"bdc (up)"},"cap. Hist. (ast: hc)"]
["Monetary conversion",1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel data",null,"Data for results"]
["With country prefix",{"$f":"'WAPP Thermal Existing'!C46","v":"Senegal"},{"$f":"OFFSET(C$2,lang,0)","v":"Main Input"},"Main Output","name","Main Input","Main Output (switch c)","var costs (switch c)","plant factor","operation time","Plant life","Fixed Costs","bdc (up)","hist. cap. (switch hc)","technology type",null,null,null,null,null,null,null,"Fuel Costs","emission factor","Investment cost","life","annualized cost"]
[null,{"$f":"OFFSET(B$2,lang,0)","v":"MESSAGE Name"},null,null,"alt",null,null,"US$'00/kWyr",null,null,null,"US$'00/kW/yr","MW","MW",null,null,null,"Firm Capacity ","Renewable?","Loss Factor","Input Fuel","Output Fuel","$/kWyr","ton/kWyr","$/kW",null,"$/kw-yr"]
[{"$f":"'WAPP Thermal Existing'!D47","v":"SENEPOHFEXST"},{"$f":"RIGHT(A8,LEN(A8)-3)","v":"EPOHFEXST"},{"$f":"VLOOKUP(MID(B8,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"HFO/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"a",1,{"$f":"1/(VLOOKUP($A8,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!$K$4,0)/3.6)","v":0.27906976744186046},{"$f":"VLOOKUP($A8,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!U$4,0)*8.76*$B$4","v":27.155999999999999},{"$f":"1-VLOOKUP($A8,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!Q$4,0)","v":0.92},{"$f":"1-VLOOKUP($A8,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!S$4,0)/8760","v":0.93002283105022832},{"$f":"IF(VLOOKUP($A8,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!N$4,0)=\"\",SUMIF(VS!$D$3:$K$3,MID(B8,8,2),VS!$D$6:$K$6),VLOOKUP($A8,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!N$4,0)-LEFT(N8,4))","v":35},{"$f":"VLOOKUP($A8,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!W$4,0)*$B$4","v":0},0,{"$f":"VLOOKUP($A8,'WAPP Thermal Existing'!$D$1:$Y$504,'WAPP Thermal Existing'!Y$4,0)","v":"1966 20 1976 13 1978 20 "},{"$f":"MID(B8,8,2)","v":"ST"},null,null,1,{"$f":"IF(OR(MID(B8,3,1)=\"W\",MID(B8,3,1)=\"S\",MID(B8,3,1)=\"H\",MID(B8,3,1)=\"B\",MID(B8,3,2)=\"GE\"),1,0)","v":0},{"$f":"IF(V8=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A8,3),NameConvs!$H$57:$H$69))","v":1},{"$f":"VLOOKUP(C8,EnergyForms,2,FALSE)","v":"h-p"},{"$f":"IF(ISNA(VLOOKUP(D8&\"/\"&LEFT(A8,3),EnergyForms2,2,FALSE)),VLOOKUP(D8,EnergyForms,2,FALSE),VLOOKUP(D8&\"/\"&LEFT(A8,3),EnergyForms2,2,FALSE))","v":"e-K"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A8,3)&MID(B8,3,3),MSG_Fueldata!$E$2:$E$202)/$G8","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A8,3)&MID(B8,3,3),MSG_Fueldata!$F$2:$F$202)/$G8","v":9.11603268},{"$f":"IF(AND(O8=\"DI\",MID(B8,3,3)=\"OHF\"),VS!$M$11,SUMIF(VS!$D$3:$K$3,O8,VS!$D$11:$K$11))","v":2488.6656000000003},{"$f":"K8","v":35},{"$f":"-PMT(disc_rate,Z8,Y8)","v":258.04900220603275}]
[{"$f":"'WAPP Thermal Existing'!D48","v":"SENEPOHFEXDI"},{"$f":"RIGHT(A9,LEN(A9)-3)","v":"EPOHFEXDI"},{"$f":"VLOOKUP(MID(B9,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"HFO/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"b",1,{"$f":"1/(VLOOKUP($A9,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!$K$4,0)/3.6)","v":0.39988710587855825},{"$f":"VLOOKUP($A9,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!U$4,0)*8.76*$B$4","v":87.6},{"$f":"1-VLOOKUP($A9,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!Q$4,0)","v":0.9},{"$f":"1-VLOOKUP($A9,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!S$4,0)/8760","v":0.8904109589041096},{"$f":"IF(VLOOKUP($A9,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!N$4,0)=\"\",SUMIF(VS!$D$3:$K$3,MID(B9,8,2),VS!$D$6:$K$6),VLOOKUP($A9,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!N$4,0)-LEFT(N9,4))","v":30},{"$f":"VLOOKUP($A9,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!W$4,0)*$B$4","v":0},0,{"$f":"VLOOKUP($A9,'WAPP Thermal Existing'!$D$1:$Y$504,'WAPP Thermal Existing'!Y$4,0)","v":"1989 36 1997 18 2003 30 2006 64 2008 67.5 2009 60 "},{"$f":"MID(B9,8,2)","v":"DI"},null,null,{"$f":"R8","v":1},{"$f":"IF(OR(MID(B9,3,1)=\"W\",MID(B9,3,1)=\"S\",MID(B9,3,1)=\"H\",MID(B9,3,1)=\"B\",MID(B9,3,2)=\"GE\"),1,0)","v":0},{"$f":"IF(V9=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A9,3),NameConvs!$H$57:$H$69))","v":1},{"$f":"VLOOKUP(C9,EnergyForms,2,FALSE)","v":"h-p"},{"$f":"IF(ISNA(VLOOKUP(D9&\"/\"&LEFT(A9,3),EnergyForms2,2,FALSE)),VLOOKUP(D9,EnergyForms,2,FALSE),VLOOKUP(D9&\"/\"&LEFT(A9,3),EnergyForms2,2,FALSE))","v":"e-K"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A9,3)&MID(B9,3,3),MSG_Fueldata!$E$2:$E$118)/$G9","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A9,3)&MID(B9,3,3),MSG_Fueldata!$F$2:$F$202)/$G9","v":6.3618183297277673},{"$f":"IF(AND(O9=\"DI\",MID(B9,3,3)=\"OHF\"),VS!$M$11,SUMIF(VS!$D$3:$K$3,O9,VS!$D$11:$K$11))","v":1417.5},{"$f":"K9","v":30},{"$f":"-PMT(disc_rate,Z9,Y9)","v":150.36733439810857}]
[{"$f":"'WAPP Thermal Existing'!D49","v":"SENEPODSEXGT"},{"$f":"RIGHT(A10,LEN(A10)-3)","v":"EPODSEXGT"},{"$f":"VLOOKUP(MID(B10,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Diesel/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"a",1,{"$f":"1/(VLOOKUP($A10,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!$K$4,0)/3.6)","v":0.22085889570552147},{"$f":"VLOOKUP($A10,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!U$4,0)*8.76*$B$4","v":21.9},{"$f":"1-VLOOKUP($A10,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!Q$4,0)","v":0.92},{"$f":"1-VLOOKUP($A10,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!S$4,0)/8760","v":0.93002283105022832},{"$f":"IF(VLOOKUP($A10,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!N$4,0)=\"\",SUMIF(VS!$D$3:$K$3,MID(B10,8,2),VS!$D$6:$K$6),VLOOKUP($A10,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!N$4,0)-LEFT(N10,4))","v":25},{"$f":"VLOOKUP($A10,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!W$4,0)*$B$4","v":0},0,{"$f":"VLOOKUP($A10,'WAPP Thermal Existing'!$D$1:$Y$504,'WAPP Thermal Existing'!Y$4,0)","v":"1984 18 1995 18 1999 30 "},{"$f":"MID(B10,8,2)","v":"GT"},null,null,{"$f":"R9","v":1},{"$f":"IF(OR(MID(B10,3,1)=\"W\",MID(B10,3,1)=\"S\",MID(B10,3,1)=\"H\",MID(B10,3,1)=\"B\",MID(B10,3,2)=\"GE\"),1,0)","v":0},{"$f":"IF(V10=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A10,3),NameConvs!$H$57:$H$69))","v":1},{"$f":"VLOOKUP(C10,EnergyForms,2,FALSE)","v":"o-p"},{"$f":"IF(ISNA(VLOOKUP(D10&\"/\"&LEFT(A10,3),EnergyForms2,2,FALSE)),VLOOKUP(D10,EnergyForms,2,FALSE),VLOOKUP(D10&\"/\"&LEFT(A10,3),EnergyForms2,2,FALSE))","v":"e-K"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A10,3)&MID(B10,3,3),MSG_Fueldata!$E$2:$E$118)/$G10","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A10,3)&MID(B10,3,3),MSG_Fueldata!$F$2:$F$202)/$G10","v":10.576307159999997},{"$f":"IF(AND(O10=\"DI\",MID(B10,3,3)=\"OHF\"),VS!$M$11,SUMIF(VS!$D$3:$K$3,O10,VS!$D$11:$K$11))","v":633.15},{"$f":"K10","v":25},{"$f":"-PMT(disc_rate,Z10,Y10)","v":69.752914907111702}]
[{"$f":"'WAPP Thermal Existing'!D50","v":"SENEPGASEXCC"},{"$f":"RIGHT(A11,LEN(A11)-3)","v":"EPGASEXCC"},{"$f":"VLOOKUP(MID(B11,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"a",1,{"$f":"1/(VLOOKUP($A11,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!$K$4,0)/3.6)","v":0.39130434782608697},{"$f":"VLOOKUP($A11,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!U$4,0)*8.76*$B$4","v":17.52},{"$f":"1-VLOOKUP($A11,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!Q$4,0)","v":0.92},{"$f":"1-VLOOKUP($A11,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!S$4,0)/8760","v":0.93002283105022832},{"$f":"IF(VLOOKUP($A11,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!N$4,0)=\"\",SUMIF(VS!$D$3:$K$3,MID(B11,8,2),VS!$D$6:$K$6),VLOOKUP($A11,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!N$4,0)-LEFT(N11,4))","v":25},{"$f":"VLOOKUP($A11,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!W$4,0)*$B$4","v":0},0,{"$f":"VLOOKUP($A11,'WAPP Thermal Existing'!$D$1:$Y$504,'WAPP Thermal Existing'!Y$4,0)","v":"2000 49 "},{"$f":"MID(B11,8,2)","v":"CC"},null,null,{"$f":"R10","v":1},{"$f":"IF(OR(MID(B11,3,1)=\"W\",MID(B11,3,1)=\"S\",MID(B11,3,1)=\"H\",MID(B11,3,1)=\"B\",MID(B11,3,2)=\"GE\"),1,0)","v":0},{"$f":"IF(V11=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A11,3),NameConvs!$H$57:$H$69))","v":1},{"$f":"VLOOKUP(C11,EnergyForms,2,FALSE)","v":"g-p"},{"$f":"IF(ISNA(VLOOKUP(D11&\"/\"&LEFT(A11,3),EnergyForms2,2,FALSE)),VLOOKUP(D11,EnergyForms,2,FALSE),VLOOKUP(D11&\"/\"&LEFT(A11,3),EnergyForms2,2,FALSE))","v":"e-K"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A11,3)&MID(B11,3,3),MSG_Fueldata!$E$2:$E$118)/$G11","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A11,3)&MID(B11,3,3),MSG_Fueldata!$F$2:$F$202)/$G11","v":4.5233333333333334},{"$f":"IF(AND(O11=\"DI\",MID(B11,3,3)=\"OHF\"),VS!$M$11,SUMIF(VS!$D$3:$K$3,O11,VS!$D$11:$K$11))","v":956.56960000000004},{"$f":"K11","v":25},{"$f":"-PMT(disc_rate,Z11,Y11)","v":105.38342874757937}]
[{"$f":"'WAPP Hydro Existing'!B18","v":"SENEPHYDEXMan"},{"$f":"RIGHT(A12,LEN(A12)-3)","v":"EPHYDEXMan"},{"$f":"\"\"","v":""},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"a",{"$f":"\"\"","v":""},1,{"$f":"VLOOKUP($A12,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$M$3,0)*8.76*$B$4","v":17.52},{"$f":"IF(VLOOKUP($A12,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$E$3,0)=\"ROR\",VLOOKUP($A12,'WAPP Hydro Existing'!$B$4:$T$300,'WAPP Hydro Existing'!$T$3,0),1-VLOOKUP($A12,'WAPP Hydro Existing'!$B$4:$T$300,'WAPP Hydro Existing'!$K$3,0))","v":0.95},{"$f":"IF(VLOOKUP($A12,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$E$3,0)=\"ROR\",1,VLOOKUP($A12,'WAPP Hydro Existing'!$B$4:$T$300,'WAPP Hydro Existing'!$T$3,0)/I12)","v":0.29308151769333124},{"$f":"IF(VLOOKUP($A12,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$I$3,0)=\"\",100,VLOOKUP($A12,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$I$3,0)-LEFT(N12,4))","v":100},{"$f":"VLOOKUP($A12,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$N$3,0)*$B$4","v":0},0,{"$f":"VLOOKUP($A12,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$S$3,0)","v":"1988 67.65"},{"$f":"MID(B12,3,3)","v":"HYD"},null,null,{"$f":"R11","v":1},{"$f":"IF(OR(MID(B12,3,1)=\"W\",MID(B12,3,1)=\"S\",MID(B12,3,1)=\"H\",MID(B12,3,1)=\"B\",MID(B12,3,2)=\"GE\"),1,0)","v":1},{"$f":"IF(V12=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A12,3),NameConvs!$H$57:$H$69))","v":1},null,{"$f":"V11","v":"e-K"},null,null,{"$f":"IF(AND(O12=\"DI\",MID(B12,3,3)=\"OHF\"),VS!$M$11,SUMIF(VS!$D$3:$K$3,O12,VS!$D$11:$K$11))","v":2400},{"$f":"K12","v":100},{"$f":"-PMT(disc_rate,Z12,Y12)","v":240.01741703569607}]
[{"$f":"LEFT(A12,3)","v":"SEN"},5,{"$f":"ROW()-B13-1","v":7}]
[]
["With country prefix",{"$f":"'WAPP Thermal Existing'!C75","v":"Gambia"},{"$f":"OFFSET(C$2,lang,0)","v":"Main Input"},"Main Output","name","Main Input","Main Output (switch c)","var costs (switch c)","plant factor","operation time","Plant life","Fixed Costs","bdc (up)","hist. cap. (switch hc)","technology type",null,null,null,null,null,null,null,"Fuel Costs","emission factor","Investment cost","life","annualized cost"]
[null,{"$f":"OFFSET(B$2,lang,0)","v":"MESSAGE Name"},null,null,"alt",null,null,"US$'00/kWyr",null,null,null,"US$'00/kW/yr","MW","MW",null,null,null,null,null,null,"Input Fuel","Output Fuel","$/kWyr","ton/kWyr","$/kW",null,"$/kw-yr"]
[{"$f":"'WAPP Thermal Existing'!D76","v":"GAMEPODSEXDI"},{"$f":"RIGHT(A17,LEN(A17)-3)","v":"EPODSEXDI"},{"$f":"VLOOKUP(MID(B17,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Diesel/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"a",1,{"$f":"1/(VLOOKUP($A17,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!$K$4,0)/3.6)","v":0.28799999999999998},{"$f":"VLOOKUP($A17,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!U$4,0)*8.76*$B$4","v":87.6},{"$f":"1-VLOOKUP($A17,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!Q$4,0)","v":0.9},{"$f":"1-VLOOKUP($A17,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!S$4,0)/8760","v":0.8904109589041096},{"$f":"IF(VLOOKUP($A17,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!N$4,0)=\"\",SUMIF(VS!$D$3:$K$3,MID(B17,8,2),VS!$D$6:$K$6),VLOOKUP($A17,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!N$4,0)-LEFT(N17,4))","v":30},{"$f":"VLOOKUP($A17,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!W$4,0)*$B$4","v":0},0,{"$f":"VLOOKUP($A17,'WAPP Thermal Existing'!$D$1:$Y$504,'WAPP Thermal Existing'!Y$4,0)","v":"1981 2.6 "},{"$f":"MID(B17,8,2)","v":"DI"},null,null,1,{"$f":"IF(OR(MID(B17,3,1)=\"W\",MID(B17,3,1)=\"S\",MID(B17,3,1)=\"H\",MID(B17,3,1)=\"B\",MID(B17,3,2)=\"GE\"),1,0)","v":0},{"$f":"IF(V17=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A17,3),NameConvs!$H$57:$H$69))","v":1},{"$f":"VLOOKUP(C17,EnergyForms,2,FALSE)","v":"o-p"},{"$f":"IF(ISNA(VLOOKUP(D17&\"/\"&LEFT(A17,3),EnergyForms2,2,FALSE)),VLOOKUP(D17,EnergyForms,2,FALSE),VLOOKUP(D17&\"/\"&LEFT(A17,3),EnergyForms2,2,FALSE))","v":"e-C"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A17,3)&MID(B17,3,3),MSG_Fueldata!$E$2:$E$202)/$G17","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A17,3)&MID(B17,3,3),MSG_Fueldata!$F$2:$F$202)/$G17","v":8.1106649999999991},{"$f":"IF(AND(O17=\"DI\",MID(B17,3,3)=\"OHF\"),VS!$M$11,SUMIF(VS!$D$3:$K$3,O17,VS!$D$11:$K$11))","v":1123.5},{"$f":"K17","v":30},{"$f":"-PMT(disc_rate,Z17,Y17)","v":119.18003541183421}]
[{"$f":"'WAPP Thermal Existing'!D77","v":"GAMEPOHFEXDI"},{"$f":"RIGHT(A18,LEN(A18)-3)","v":"EPOHFEXDI"},{"$f":"VLOOKUP(MID(B18,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"HFO/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"a",1,{"$f":"1/(VLOOKUP($A18,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!$K$4,0)/3.6)","v":0.3699309797349446},{"$f":"VLOOKUP($A18,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!U$4,0)*8.76*$B$4","v":87.6},{"$f":"1-VLOOKUP($A18,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!Q$4,0)","v":0.9},{"$f":"1-VLOOKUP($A18,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!S$4,0)/8760","v":0.8904109589041096},{"$f":"IF(VLOOKUP($A18,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!N$4,0)=\"\",SUMIF(VS!$D$3:$K$3,MID(B18,8,2),VS!$D$6:$K$6),VLOOKUP($A18,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!N$4,0)-LEFT(N18,4))","v":30},{"$f":"VLOOKUP($A18,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!W$4,0)*$B$4","v":0},0,{"$f":"VLOOKUP($A18,'WAPP Thermal Existing'!$D$1:$Y$504,'WAPP Thermal Existing'!Y$4,0)","v":"1997 2.6 2001 16.5 2006 11 2007 11 2009 5.5 "},{"$f":"MID(B18,8,2)","v":"DI"},null,null,{"$f":"R17","v":1},{"$f":"IF(OR(MID(B18,3,1)=\"W\",MID(B18,3,1)=\"S\",MID(B18,3,1)=\"H\",MID(B18,3,1)=\"B\",MID(B18,3,2)=\"GE\"),1,0)","v":0},{"$f":"IF(V18=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A18,3),NameConvs!$H$57:$H$69))","v":1},{"$f":"VLOOKUP(C18,EnergyForms,2,FALSE)","v":"h-p"},{"$f":"IF(ISNA(VLOOKUP(D18&\"/\"&LEFT(A18,3),EnergyForms2,2,FALSE)),VLOOKUP(D18,EnergyForms,2,FALSE),VLOOKUP(D18&\"/\"&LEFT(A18,3),EnergyForms2,2,FALSE))","v":"e-C"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A18,3)&MID(B18,3,3),MSG_Fueldata!$E$2:$E$202)/$G18","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A18,3)&MID(B18,3,3),MSG_Fueldata!$F$2:$F$202)/$G18","v":6.8769831654077249},{"$f":"IF(AND(O18=\"DI\",MID(B18,3,3)=\"OHF\"),VS!$M$11,SUMIF(VS!$D$3:$K$3,O18,VS!$D$11:$K$11))","v":1417.5},{"$f":"K18","v":30},{"$f":"-PMT(disc_rate,Z18,Y18)","v":150.36733439810857}]
[{"$f":"LEFT(A18,3)","v":"GAM"},2,{"$f":"ROW()-B19-1","v":16}]
[]
["With country prefix",{"$f":"'WAPP Thermal Existing'!C95","v":"Guinea-Bissau"},{"$f":"OFFSET(C$2,lang,0)","v":"Main Input"},"Main Output","name","Main Input","Main Output (switch c)","var costs (switch c)","plant factor","operation time","Plant life","Fixed Costs","bdc (up)","hist. cap. (switch hc)","technology type",null,null,null,null,null,null,null,"Fuel Costs","emission factor","Investment cost","life","annualized cost"]
[null,{"$f":"OFFSET(B$2,lang,0)","v":"MESSAGE Name"},null,null,"alt",null,null,"US$'00/kWyr",null,null,null,"US$'00/kW/yr","MW","MW",null,null,null,null,null,null,"Input Fuel","Output Fuel","$/kWyr","ton/kWyr","$/kW",null,"$/kw-yr"]
[{"$f":"'WAPP Thermal Existing'!D96","v":"GBIEPODSEXDI"},{"$f":"RIGHT(A23,LEN(A23)-3)","v":"EPODSEXDI"},{"$f":"VLOOKUP(MID(B23,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Diesel/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"a",1,{"$f":"1/(VLOOKUP($A23,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!$K$4,0)/3.6)","v":0.36363636363636359},{"$f":"VLOOKUP($A23,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!U$4,0)*8.76*$B$4","v":87.6},{"$f":"1-VLOOKUP($A23,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!Q$4,0)","v":0.75},{"$f":"1-VLOOKUP($A23,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!S$4,0)/8760","v":0.8904109589041096},{"$f":"IF(VLOOKUP($A23,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!N$4,0)=\"\",SUMIF(VS!$D$3:$K$3,MID(B23,8,2),VS!$D$6:$K$6),VLOOKUP($A23,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!N$4,0)-LEFT(N23,4))","v":30},{"$f":"VLOOKUP($A23,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!W$4,0)*$B$4","v":0},0,{"$f":"VLOOKUP($A23,'WAPP Thermal Existing'!$D$1:$Y$504,'WAPP Thermal Existing'!Y$4,0)","v":"2005 1.7 2008 1.972 "},{"$f":"MID(B23,8,2)","v":"DI"},null,null,1,{"$f":"IF(OR(MID(B23,3,1)=\"W\",MID(B23,3,1)=\"S\",MID(B23,3,1)=\"H\",MID(B23,3,1)=\"B\",MID(B23,3,2)=\"GE\"),1,0)","v":0},{"$f":"IF(V23=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A23,3),NameConvs!$H$57:$H$69))","v":1},{"$f":"VLOOKUP(C23,EnergyForms,2,FALSE)","v":"o-p"},{"$f":"IF(ISNA(VLOOKUP(D23&\"/\"&LEFT(A23,3),EnergyForms2,2,FALSE)),VLOOKUP(D23,EnergyForms,2,FALSE),VLOOKUP(D23&\"/\"&LEFT(A23,3),EnergyForms2,2,FALSE))","v":"e-F"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A23,3)&MID(B23,3,3),MSG_Fueldata!$E$2:$E$202)/$G23","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A23,3)&MID(B23,3,3),MSG_Fueldata!$F$2:$F$202)/$G23","v":6.4236466799999992},{"$f":"IF(AND(O23=\"DI\",MID(B23,3,3)=\"OHF\"),VS!$M$11,SUMIF(VS!$D$3:$K$3,O23,VS!$D$11:$K$11))","v":1123.5},{"$f":"K23","v":30},{"$f":"-PMT(disc_rate,Z23,Y23)","v":119.18003541183421}]
[{"$f":"LEFT(A23,3)","v":"GBI"},1,{"$f":"ROW()-B24-1","v":22}]
[]
["With country prefix",{"$f":"'WAPP Thermal Existing'!C115","v":"Guinea"},{"$f":"OFFSET(C$2,lang,0)","v":"Main Input"},"Main Output","name","Main Input","Main Output (switch c)","var costs (switch c)","plant factor","operation time","Plant life","Fixed Costs","bdc (up)","hist. cap. (switch hc)","technology type",null,null,null,null,null,null,null,"Fuel Costs","emission factor","Investment cost","life","annualized cost"]
[null,{"$f":"OFFSET(B$2,lang,0)","v":"MESSAGE Name"},null,null,"alt",null,null,"US$'00/kWyr",null,null,null,"US$'00/kW/yr","MW","MW",null,null,null,null,null,null,"Input Fuel","Output Fuel","$/kWyr","ton/kWyr","$/kW",null,"$/kw-yr"]
[{"$f":"'WAPP Thermal Existing'!D116","v":"GUIEPOHFEXDI"},{"$f":"RIGHT(A28,LEN(A28)-3)","v":"EPOHFEXDI"},{"$f":"VLOOKUP(MID(B28,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"HFO/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"a",1,{"$f":"1/(VLOOKUP($A28,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!$K$4,0)/3.6)","v":0.4044943820224719},{"$f":"VLOOKUP($A28,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!U$4,0)*8.76*$B$4","v":87.6},{"$f":"1-VLOOKUP($A28,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!Q$4,0)","v":0.9},{"$f":"1-VLOOKUP($A28,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!S$4,0)/8760","v":0.8904109589041096},{"$f":"IF(VLOOKUP($A28,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!N$4,0)=\"\",SUMIF(VS!$D$3:$K$3,MID(B28,8,2),VS!$D$6:$K$6),VLOOKUP($A28,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!N$4,0)-LEFT(N28,4))","v":8},{"$f":"VLOOKUP($A28,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!W$4,0)*$B$4","v":0},0,{"$f":"VLOOKUP($A28,'WAPP Thermal Existing'!$D$1:$Y$504,'WAPP Thermal Existing'!Y$4,0)","v":"2004 19 "},{"$f":"MID(B28,8,2)","v":"DI"},null,null,1,{"$f":"IF(OR(MID(B28,3,1)=\"W\",MID(B28,3,1)=\"S\",MID(B28,3,1)=\"H\",MID(B28,3,1)=\"B\",MID(B28,3,2)=\"GE\"),1,0)","v":0},{"$f":"IF(V28=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A28,3),NameConvs!$H$57:$H$69))","v":1},{"$f":"VLOOKUP(C28,EnergyForms,2,FALSE)","v":"h-p"},{"$f":"IF(ISNA(VLOOKUP(D28&\"/\"&LEFT(A28,3),EnergyForms2,2,FALSE)),VLOOKUP(D28,EnergyForms,2,FALSE),VLOOKUP(D28&\"/\"&LEFT(A28,3),EnergyForms2,2,FALSE))","v":"e-E"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A28,3)&MID(B28,3,3),MSG_Fueldata!$E$2:$E$202)/$G28","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A28,3)&MID(B28,3,3),MSG_Fueldata!$F$2:$F$202)/$G28","v":6.2893558800000005},{"$f":"IF(AND(O28=\"DI\",MID(B28,3,3)=\"OHF\"),VS!$M$11,SUMIF(VS!$D$3:$K$3,O28,VS!$D$11:$K$11))","v":1417.5},{"$f":"K28","v":8},{"$f":"-PMT(disc_rate,Z28,Y28)","v":265.70189491229814}]
[{"$f":"'WAPP Hydro Existing'!B58","v":"GUIEPHYDEXDABan"},"EPHYDEXDABan",{"$f":"\"\"","v":""},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"a",{"$f":"\"\"","v":""},1,0,{"$f":"IF(VLOOKUP($A29,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$E$3,0)=\"ROR\",VLOOKUP($A29,'WAPP Hydro Existing'!$B$4:$T$300,'WAPP Hydro Existing'!$T$3,0),1-VLOOKUP($A29,'WAPP Hydro Existing'!$B$4:$T$300,'WAPP Hydro Existing'!$K$3,0))","v":0.95},{"$f":"IF(VLOOKUP($A29,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$E$3,0)=\"ROR\",1,VLOOKUP($A29,'WAPP Hydro Existing'!$B$4:$T$300,'WAPP Hydro Existing'!$T$3,0)/I29)","v":0.58447488584474905},{"$f":"IF(VLOOKUP($A29,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$I$3,0)=\"\",100,VLOOKUP($A29,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$I$3,0)-LEFT(N29,4))","v":26},{"$f":"VLOOKUP($A29,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$N$3,0)*$B$4","v":0},0,{"$f":"VLOOKUP($A29,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$S$3,0)","v":"1989 1"},{"$f":"MID(B29,3,3)","v":"HYD"},null,null,{"$f":"R28","v":1},1,{"$f":"IF(V29=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A29,3),NameConvs!$H$57:$H$69))","v":1},null,{"$f":"V28","v":"e-E"},null,null,{"$f":"IF(AND(O29=\"DI\",MID(B29,3,3)=\"OHF\"),VS!$M$11,SUMIF(VS!$D$3:$K$3,O29,VS!$D$11:$K$11))","v":2400},{"$f":"K29","v":26},261.98169256291948]
[{"$f":"'WAPP Hydro Existing'!B59","v":"GUIEPHYDEXRODon"},"EPHYDEXRODon",{"$f":"\"\"","v":""},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"b",{"$f":"\"\"","v":""},1,0,{"$f":"IF(VLOOKUP($A30,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$E$3,0)=\"ROR\",VLOOKUP($A30,'WAPP Hydro Existing'!$B$4:$T$300,'WAPP Hydro Existing'!$T$3,0),1-VLOOKUP($A30,'WAPP Hydro Existing'!$B$4:$T$300,'WAPP Hydro Existing'!$K$3,0))","v":0.95},{"$f":"IF(VLOOKUP($A30,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$E$3,0)=\"ROR\",1,VLOOKUP($A30,'WAPP Hydro Existing'!$B$4:$T$300,'WAPP Hydro Existing'!$T$3,0)/I30)","v":0.60627908501015937},{"$f":"IF(VLOOKUP($A30,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$I$3,0)=\"\",100,VLOOKUP($A30,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$I$3,0)-LEFT(N30,4))","v":45},{"$f":"VLOOKUP($A30,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$N$3,0)*$B$4","v":0},0,{"$f":"VLOOKUP($A30,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$S$3,0)","v":"1970 11"},"HYD",null,null,1,1,{"$f":"IF(V30=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A30,3),NameConvs!$H$57:$H$69))","v":1},null,"e-E",null,null,{"$f":"IF(AND(O30=\"DI\",MID(B30,3,3)=\"OHF\"),VS!$M$11,SUMIF(VS!$D$3:$K$3,O30,VS!$D$11:$K$11))","v":2400},45,243.33841125692317]
[{"$f":"'WAPP Hydro Existing'!B60","v":"GUIEPHYDEXDAGra"},"EPHYDEXDAGra",{"$f":"\"\"","v":""},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"c",{"$f":"\"\"","v":""},1,0,{"$f":"IF(VLOOKUP($A31,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$E$3,0)=\"ROR\",VLOOKUP($A31,'WAPP Hydro Existing'!$B$4:$T$300,'WAPP Hydro Existing'!$T$3,0),1-VLOOKUP($A31,'WAPP Hydro Existing'!$B$4:$T$300,'WAPP Hydro Existing'!$K$3,0))","v":0.95},{"$f":"IF(VLOOKUP($A31,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$E$3,0)=\"ROR\",1,VLOOKUP($A31,'WAPP Hydro Existing'!$B$4:$T$300,'WAPP Hydro Existing'!$T$3,0)/I31)","v":0.94736842105263164},{"$f":"IF(VLOOKUP($A31,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$I$3,0)=\"\",100,VLOOKUP($A31,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$I$3,0)-LEFT(N31,4))","v":61},{"$f":"VLOOKUP($A31,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$N$3,0)*$B$4","v":0},0,{"$f":"VLOOKUP($A31,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$S$3,0)","v":"1954 3"},"HYD",null,null,1,1,{"$f":"IF(V31=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A31,3),NameConvs!$H$57:$H$69))","v":1},null,"e-E",null,null,{"$f":"IF(AND(O31=\"DI\",MID(B31,3,3)=\"OHF\"),VS!$M$11,SUMIF(VS!$D$3:$K$3,O31,VS!$D$11:$K$11))","v":2400},61,240.71871392576432]
[{"$f":"'WAPP Hydro Existing'!B61","v":"GUIEPHYDEXDAGar"},"EPHYDEXDAGar",{"$f":"\"\"","v":""},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"d",{"$f":"\"\"","v":""},1,0,{"$f":"IF(VLOOKUP($A32,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$E$3,0)=\"ROR\",VLOOKUP($A32,'WAPP Hydro Existing'!$B$4:$T$300,'WAPP Hydro Existing'!$T$3,0),1-VLOOKUP($A32,'WAPP Hydro Existing'!$B$4:$T$300,'WAPP Hydro Existing'!$K$3,0))","v":0.95},{"$f":"IF(VLOOKUP($A32,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$E$3,0)=\"ROR\",1,VLOOKUP($A32,'WAPP Hydro Existing'!$B$4:$T$300,'WAPP Hydro Existing'!$T$3,0)/I32)","v":0.32684450853160302},{"$f":"IF(VLOOKUP($A32,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$I$3,0)=\"\",100,VLOOKUP($A32,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$I$3,0)-LEFT(N32,4))","v":100},{"$f":"VLOOKUP($A32,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$N$3,0)*$B$4","v":0},0,{"$f":"VLOOKUP($A32,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$S$3,0)","v":"1999 75"},"HYD",null,null,1,1,{"$f":"IF(V32=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A32,3),NameConvs!$H$57:$H$69))","v":1},null,"e-E",null,null,{"$f":"IF(AND(O32=\"DI\",MID(B32,3,3)=\"OHF\"),VS!$M$11,SUMIF(VS!$D$3:$K$3,O32,VS!$D$11:$K$11))","v":2400},100,240.01741703569607]
[{"$f":"'WAPP Hydro Existing'!B62","v":"GUIEPHYDEXDAKin"},"EPHYDEXDAKin",{"$f":"\"\"","v":""},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"e",{"$f":"\"\"","v":""},1,0,{"$f":"IF(VLOOKUP($A33,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$E$3,0)=\"ROR\",VLOOKUP($A33,'WAPP Hydro Existing'!$B$4:$T$300,'WAPP Hydro Existing'!$T$3,0),1-VLOOKUP($A33,'WAPP Hydro Existing'!$B$4:$T$300,'WAPP Hydro Existing'!$K$3,0))","v":0.95},{"$f":"IF(VLOOKUP($A33,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$E$3,0)=\"ROR\",1,VLOOKUP($A33,'WAPP Hydro Existing'!$B$4:$T$300,'WAPP Hydro Existing'!$T$3,0)/I33)","v":0.3816955765723738},{"$f":"IF(VLOOKUP($A33,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$I$3,0)=\"\",100,VLOOKUP($A33,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$I$3,0)-LEFT(N33,4))","v":100},{"$f":"VLOOKUP($A33,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$N$3,0)*$B$4","v":0},0,{"$f":"VLOOKUP($A33,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$S$3,0)","v":"2006 3.4"},"HYD",null,null,1,1,{"$f":"IF(V33=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A33,3),NameConvs!$H$57:$H$69))","v":1},null,"e-E",null,null,{"$f":"IF(AND(O33=\"DI\",MID(B33,3,3)=\"OHF\"),VS!$M$11,SUMIF(VS!$D$3:$K$3,O33,VS!$D$11:$K$11))","v":2400},100,240.01741703569607]
[{"$f":"'WAPP Hydro Existing'!B63","v":"GUIEPHYDEXROTin"},"EPHYDEXROTin",{"$f":"\"\"","v":""},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"f",{"$f":"\"\"","v":""},1,0,{"$f":"IF(VLOOKUP($A34,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$E$3,0)=\"ROR\",VLOOKUP($A34,'WAPP Hydro Existing'!$B$4:$T$300,'WAPP Hydro Existing'!$T$3,0),1-VLOOKUP($A34,'WAPP Hydro Existing'!$B$4:$T$300,'WAPP Hydro Existing'!$K$3,0))","v":0.95},{"$f":"IF(VLOOKUP($A34,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$E$3,0)=\"ROR\",1,VLOOKUP($A34,'WAPP Hydro Existing'!$B$4:$T$300,'WAPP Hydro Existing'!$T$3,0)/I34)","v":0.36850116157974844},{"$f":"IF(VLOOKUP($A34,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$I$3,0)=\"\",100,VLOOKUP($A34,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$I$3,0)-LEFT(N34,4))","v":100},{"$f":"VLOOKUP($A34,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$N$3,0)*$B$4","v":0},0,{"$f":"VLOOKUP($A34,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$S$3,0)","v":"2005 1.5"},"HYD",null,null,1,1,{"$f":"IF(V34=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A34,3),NameConvs!$H$57:$H$69))","v":1},null,"e-E",null,null,{"$f":"IF(AND(O34=\"DI\",MID(B34,3,3)=\"OHF\"),VS!$M$11,SUMIF(VS!$D$3:$K$3,O34,VS!$D$11:$K$11))","v":2400},100,240.01741703569607]
[{"$f":"LEFT(A34,3)","v":"GUI"},7,{"$f":"ROW()-B35-1","v":27}]
[]
["With country prefix",{"$f":"'WAPP Thermal Existing'!C137","v":"Sierra Leone"},{"$f":"OFFSET(C$2,lang,0)","v":"Main Input"},"Main Output","name","Main Input","Main Output (switch c)","var costs (switch c)","plant factor","operation time","Plant life","Fixed Costs","bdc (up)","hist. cap. (switch hc)","technology type",null,null,null,null,null,null,null,"Fuel Costs","emission factor","Investment cost","life","annualized cost"]
[null,{"$f":"OFFSET(B$2,lang,0)","v":"MESSAGE Name"},null,null,"alt",null,null,"US$'00/kWyr",null,null,null,"US$'00/kW/yr","MW","MW",null,null,null,null,null,null,"Input Fuel","Output Fuel","$/kWyr","ton/kWyr","$/kW",null,"$/kw-yr"]
[{"$f":"'WAPP Thermal Existing'!D138","v":"SIEEPOHFEXDI"},{"$f":"RIGHT(A39,LEN(A39)-3)","v":"EPOHFEXDI"},{"$f":"VLOOKUP(MID(B39,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"HFO/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"a",1,{"$f":"1/(VLOOKUP($A39,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!$K$4,0)/3.6)","v":0.37894736842105264},{"$f":"VLOOKUP($A39,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!U$4,0)*8.76*$B$4","v":87.59999999999998},{"$f":"1-VLOOKUP($A39,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!Q$4,0)","v":0.9},{"$f":"1-VLOOKUP($A39,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!S$4,0)/8760","v":0.8904109589041096},{"$f":"IF(VLOOKUP($A39,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!N$4,0)=\"\",SUMIF(VS!$D$3:$K$3,MID(B39,8,2),VS!$D$6:$K$6),VLOOKUP($A39,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!N$4,0)-LEFT(N39,4))","v":30},{"$f":"VLOOKUP($A39,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!W$4,0)*$B$4","v":0},0,{"$f":"VLOOKUP($A39,'WAPP Thermal Existing'!$D$1:$Y$504,'WAPP Thermal Existing'!Y$4,0)","v":"2006 6 2010 10 "},{"$f":"MID(B39,8,2)","v":"DI"},null,null,1,{"$f":"IF(OR(MID(B39,3,1)=\"W\",MID(B39,3,1)=\"S\",MID(B39,3,1)=\"H\",MID(B39,3,1)=\"B\",MID(B39,3,2)=\"GE\"),1,0)","v":0},{"$f":"IF(V39=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A39,3),NameConvs!$H$57:$H$69))","v":1},{"$f":"VLOOKUP(C39,EnergyForms,2,FALSE)","v":"h-p"},{"$f":"IF(ISNA(VLOOKUP(D39&\"/\"&LEFT(A39,3),EnergyForms2,2,FALSE)),VLOOKUP(D39,EnergyForms,2,FALSE),VLOOKUP(D39&\"/\"&LEFT(A39,3),EnergyForms2,2,FALSE))","v":"e-L"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A39,3)&MID(B39,3,3),MSG_Fueldata!$E$2:$E$202)/$G39","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A39,3)&MID(B39,3,3),MSG_Fueldata!$F$2:$F$202)/$G39","v":6.7133574000000005},{"$f":"IF(AND(O39=\"DI\",MID(B39,3,3)=\"OHF\"),VS!$M$11,SUMIF(VS!$D$3:$K$3,O39,VS!$D$11:$K$11))","v":1417.5},{"$f":"K39","v":30},{"$f":"-PMT(disc_rate,Z39,Y39)","v":150.36733439810857}]
[{"$f":"'WAPP Thermal Existing'!D139","v":"SIEEPODSEXDI"},{"$f":"RIGHT(A40,LEN(A40)-3)","v":"EPODSEXDI"},{"$f":"VLOOKUP(MID(B40,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Diesel/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"b",1,{"$f":"1/(VLOOKUP($A40,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!$K$4,0)/3.6)","v":0.34615384615384615},{"$f":"VLOOKUP($A40,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!U$4,0)*8.76*$B$4","v":87.6},{"$f":"1-VLOOKUP($A40,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!Q$4,0)","v":0.9},{"$f":"1-VLOOKUP($A40,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!S$4,0)/8760","v":0.8904109589041096},{"$f":"IF(VLOOKUP($A40,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!N$4,0)=\"\",SUMIF(VS!$D$3:$K$3,MID(B40,8,2),VS!$D$6:$K$6),VLOOKUP($A40,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!N$4,0)-LEFT(N40,4))","v":30},{"$f":"VLOOKUP($A40,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!W$4,0)*$B$4","v":0},0,{"$f":"VLOOKUP($A40,'WAPP Thermal Existing'!$D$1:$Y$504,'WAPP Thermal Existing'!Y$4,0)","v":"1987 5 "},{"$f":"MID(B40,8,2)","v":"DI"},null,null,{"$f":"R39","v":1},{"$f":"IF(OR(MID(B40,3,1)=\"W\",MID(B40,3,1)=\"S\",MID(B40,3,1)=\"H\",MID(B40,3,1)=\"B\",MID(B40,3,2)=\"GE\"),1,0)","v":0},{"$f":"IF(V40=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A40,3),NameConvs!$H$57:$H$69))","v":1},{"$f":"VLOOKUP(C40,EnergyForms,2,FALSE)","v":"o-p"},{"$f":"IF(ISNA(VLOOKUP(D40&\"/\"&LEFT(A40,3),EnergyForms2,2,FALSE)),VLOOKUP(D40,EnergyForms,2,FALSE),VLOOKUP(D40&\"/\"&LEFT(A40,3),EnergyForms2,2,FALSE))","v":"e-L"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A40,3)&MID(B40,3,3),MSG_Fueldata!$E$2:$E$202)/$G40","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A40,3)&MID(B40,3,3),MSG_Fueldata!$F$2:$F$202)/$G40","v":6.748073279999999},{"$f":"IF(AND(O40=\"DI\",MID(B40,3,3)=\"OHF\"),VS!$M$11,SUMIF(VS!$D$3:$K$3,O40,VS!$D$11:$K$11))","v":1123.5},{"$f":"K40","v":30},{"$f":"-PMT(disc_rate,Z40,Y40)","v":119.18003541183421}]
[{"$f":"'WAPP Hydro Existing'!B86","v":"SIEEPHYDEXROGom"},{"$f":"RIGHT(A41,LEN(A41)-3)","v":"EPHYDEXROGom"},{"$f":"\"\"","v":""},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"a",{"$f":"\"\"","v":""},1,{"$f":"VLOOKUP($A41,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$M$3,0)*8.76*$B$4","v":17.52},{"$f":"IF(VLOOKUP($A41,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$E$3,0)=\"ROR\",VLOOKUP($A41,'WAPP Hydro Existing'!$B$4:$T$300,'WAPP Hydro Existing'!$T$3,0),1-VLOOKUP($A41,'WAPP Hydro Existing'!$B$4:$T$300,'WAPP Hydro Existing'!$K$3,0))","v":0.95},{"$f":"IF(VLOOKUP($A41,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$E$3,0)=\"ROR\",1,VLOOKUP($A41,'WAPP Hydro Existing'!$B$4:$T$300,'WAPP Hydro Existing'!$T$3,0)/I41)","v":2.8038131859328685E-2},{"$f":"IF(VLOOKUP($A41,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$I$3,0)=\"\",100,VLOOKUP($A41,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$I$3,0)-LEFT(N41,4))","v":100},{"$f":"VLOOKUP($A41,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$N$3,0)*$B$4","v":0},0,{"$f":"VLOOKUP($A41,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$S$3,0)","v":"2007 6"},{"$f":"MID(B41,3,3)","v":"HYD"},null,null,{"$f":"R40","v":1},{"$f":"IF(OR(MID(B41,3,1)=\"W\",MID(B41,3,1)=\"S\",MID(B41,3,1)=\"H\",MID(B41,3,1)=\"B\",MID(B41,3,2)=\"GE\"),1,0)","v":1},{"$f":"IF(V41=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A41,3),NameConvs!$H$57:$H$69))","v":1},null,{"$f":"V40","v":"e-L"},null,null,{"$f":"IF(AND(O41=\"DI\",MID(B41,3,3)=\"OHF\"),VS!$M$11,SUMIF(VS!$D$3:$K$3,O41,VS!$D$11:$K$11))","v":2400},{"$f":"K41","v":100},{"$f":"-PMT(disc_rate,Z41,Y41)","v":240.01741703569607}]
[{"$f":"'WAPP Hydro Existing'!B87","v":"SIEEPHYDEXDABum"},{"$f":"RIGHT(A42,LEN(A42)-3)","v":"EPHYDEXDABum"},{"$f":"\"\"","v":""},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"b",{"$f":"\"\"","v":""},1,{"$f":"VLOOKUP($A42,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$M$3,0)*8.76*$B$4","v":17.52},{"$f":"IF(VLOOKUP($A42,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$E$3,0)=\"ROR\",VLOOKUP($A42,'WAPP Hydro Existing'!$B$4:$T$300,'WAPP Hydro Existing'!$T$3,0),1-VLOOKUP($A42,'WAPP Hydro Existing'!$B$4:$T$300,'WAPP Hydro Existing'!$K$3,0))","v":0.95},{"$f":"IF(VLOOKUP($A42,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$E$3,0)=\"ROR\",1,VLOOKUP($A42,'WAPP Hydro Existing'!$B$4:$T$300,'WAPP Hydro Existing'!$T$3,0)/I42)","v":0.37731314587839465},{"$f":"IF(VLOOKUP($A42,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$I$3,0)=\"\",100,VLOOKUP($A42,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$I$3,0)-LEFT(N42,4))","v":100},{"$f":"VLOOKUP($A42,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$N$3,0)*$B$4","v":0},0,{"$f":"VLOOKUP($A42,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$S$3,0)","v":"2010 50"},{"$f":"MID(B42,3,3)","v":"HYD"},null,null,{"$f":"R41","v":1},{"$f":"IF(OR(MID(B42,3,1)=\"W\",MID(B42,3,1)=\"S\",MID(B42,3,1)=\"H\",MID(B42,3,1)=\"B\",MID(B42,3,2)=\"GE\"),1,0)","v":1},{"$f":"IF(V42=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A42,3),NameConvs!$H$57:$H$69))","v":1},null,{"$f":"V41","v":"e-L"},null,null,{"$f":"IF(AND(O42=\"DI\",MID(B42,3,3)=\"OHF\"),VS!$M$11,SUMIF(VS!$D$3:$K$3,O42,VS!$D$11:$K$11))","v":2400},{"$f":"K42","v":100},{"$f":"-PMT(disc_rate,Z42,Y42)","v":240.01741703569607}]
[{"$f":"LEFT(A42,3)","v":"SIE"},4,{"$f":"ROW()-B43-1","v":38}]
[]
["With country prefix",{"$f":"'WAPP Thermal Existing'!C166","v":"Liberia"},{"$f":"OFFSET(C$2,lang,0)","v":"Main Input"},"Main Output","name","Main Input","Main Output (switch c)","var costs (switch c)","plant factor","operation time","Plant life","Fixed Costs","bdc (up)","hist. cap. (switch hc)","technology type",null,null,null,null,null,null,null,"Fuel Costs","emission factor","Investment cost","life","annualized cost"]
[null,{"$f":"OFFSET(B$2,lang,0)","v":"MESSAGE Name"},null,null,"alt",null,null,"US$'00/kWyr",null,null,null,"US$'00/kW/yr","MW","MW",null,null,null,null,null,null,"Input Fuel","Output Fuel","$/kWyr","ton/kWyr","$/kW",null,"$/kw-yr"]
[{"$f":"'WAPP Thermal Existing'!D167","v":"LIBEPODSEXDI"},{"$f":"RIGHT(A47,LEN(A47)-3)","v":"EPODSEXDI"},{"$f":"VLOOKUP(MID(B47,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Diesel/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"a",1,{"$f":"1/(VLOOKUP($A47,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!$K$4,0)/3.6)","v":0.30508474576271194},{"$f":"VLOOKUP($A47,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!U$4,0)*8.76*$B$4","v":87.6},{"$f":"1-VLOOKUP($A47,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!Q$4,0)","v":0.9},{"$f":"1-VLOOKUP($A47,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!S$4,0)/8760","v":0.8904109589041096},{"$f":"IF(VLOOKUP($A47,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!N$4,0)=\"\",SUMIF(VS!$D$3:$K$3,MID(B47,8,2),VS!$D$6:$K$6),VLOOKUP($A47,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!N$4,0)-LEFT(N47,4))","v":30},{"$f":"VLOOKUP($A47,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!W$4,0)*$B$4","v":0},0,{"$f":"VLOOKUP($A47,'WAPP Thermal Existing'!$D$1:$Y$504,'WAPP Thermal Existing'!Y$4,0)","v":"2006 2 2007 0.64 2008 7 2010 3 "},{"$f":"MID(B47,8,2)","v":"DI"},null,null,1,{"$f":"IF(OR(MID(B47,3,1)=\"W\",MID(B47,3,1)=\"S\",MID(B47,3,1)=\"H\",MID(B47,3,1)=\"B\",MID(B47,3,2)=\"GE\"),1,0)","v":0},{"$f":"IF(V47=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A47,3),NameConvs!$H$57:$H$69))","v":1},{"$f":"VLOOKUP(C47,EnergyForms,2,FALSE)","v":"o-p"},{"$f":"IF(ISNA(VLOOKUP(D47&\"/\"&LEFT(A47,3),EnergyForms2,2,FALSE)),VLOOKUP(D47,EnergyForms,2,FALSE),VLOOKUP(D47&\"/\"&LEFT(A47,3),EnergyForms2,2,FALSE))","v":"e-G"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A47,3)&MID(B47,3,3),MSG_Fueldata!$E$2:$E$202)/$G47","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A47,3)&MID(B47,3,3),MSG_Fueldata!$F$2:$F$202)/$G47","v":7.6564677599999964},{"$f":"IF(AND(O47=\"DI\",MID(B47,3,3)=\"OHF\"),VS!$M$11,SUMIF(VS!$D$3:$K$3,O47,VS!$D$11:$K$11))","v":1123.5},{"$f":"K47","v":30},{"$f":"-PMT(disc_rate,Z47,Y47)","v":119.18003541183421}]
[{"$f":"LEFT(A47,3)","v":"LIB"},1,{"$f":"ROW()-B48-1","v":46}]
[]
["With country prefix",{"$f":"'WAPP Thermal Existing'!C200","v":"Mali"},{"$f":"OFFSET(C$2,lang,0)","v":"Main Input"},"Main Output","name","Main Input","Main Output (switch c)","var costs (switch c)","plant factor","operation time","Plant life","Fixed Costs","bdc (up)","hist. cap. (switch hc)","technology type",null,null,null,null,null,null,null,"Fuel Costs","emission factor","Investment cost","life","annualized cost"]
[null,{"$f":"OFFSET(B$2,lang,0)","v":"MESSAGE Name"},null,null,"alt",null,null,"US$'00/kWyr",null,null,null,"US$'00/kW/yr","MW","MW",null,null,null,null,null,null,"Input Fuel","Output Fuel","$/kWyr","ton/kWyr","$/kW",null,"$/kw-yr"]
[{"$f":"'WAPP Thermal Existing'!D201","v":"MALEPODSEXDI"},{"$f":"RIGHT(A52,LEN(A52)-3)","v":"EPODSEXDI"},{"$f":"VLOOKUP(MID(B52,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Diesel/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"a",1,{"$f":"1/(VLOOKUP($A52,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!$K$4,0)/3.6)","v":0.3727665154909568},{"$f":"VLOOKUP($A52,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!U$4,0)*8.76*$B$4","v":87.59999999999998},{"$f":"1-VLOOKUP($A52,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!Q$4,0)","v":0.9},{"$f":"1-VLOOKUP($A52,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!S$4,0)/8760","v":0.8904109589041096},{"$f":"IF(VLOOKUP($A52,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!N$4,0)=\"\",SUMIF(VS!$D$3:$K$3,MID(B52,8,2),VS!$D$6:$K$6),VLOOKUP($A52,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!N$4,0)-LEFT(N52,4))","v":30},{"$f":"VLOOKUP($A52,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!W$4,0)*$B$4","v":0},0,{"$f":"VLOOKUP($A52,'WAPP Thermal Existing'!$D$1:$Y$504,'WAPP Thermal Existing'!Y$4,0)","v":"2000 18.75 2001 4.9 2005 2.6 2007 17.6 2010 13 "},{"$f":"MID(B52,8,2)","v":"DI"},null,null,1,{"$f":"IF(OR(MID(B52,3,1)=\"W\",MID(B52,3,1)=\"S\",MID(B52,3,1)=\"H\",MID(B52,3,1)=\"B\",MID(B52,3,2)=\"GE\"),1,0)","v":0},{"$f":"IF(V52=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A52,3),NameConvs!$H$57:$H$69))","v":1},{"$f":"VLOOKUP(C52,EnergyForms,2,FALSE)","v":"o-p"},{"$f":"IF(ISNA(VLOOKUP(D52&\"/\"&LEFT(A52,3),EnergyForms2,2,FALSE)),VLOOKUP(D52,EnergyForms,2,FALSE),VLOOKUP(D52&\"/\"&LEFT(A52,3),EnergyForms2,2,FALSE))","v":"e-H"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A52,3)&MID(B52,3,3),MSG_Fueldata!$E$2:$E$202)/$G52","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A52,3)&MID(B52,3,3),MSG_Fueldata!$F$2:$F$202)/$G52","v":6.2663126191029006},{"$f":"IF(AND(O52=\"DI\",MID(B52,3,3)=\"OHF\"),VS!$M$11,SUMIF(VS!$D$3:$K$3,O52,VS!$D$11:$K$11))","v":1123.5},{"$f":"K52","v":30},{"$f":"-PMT(disc_rate,Z52,Y52)","v":119.18003541183421}]
[{"$f":"'WAPP Thermal Existing'!D202","v":"MALEPODSEXGT"},"EPODSEXGT",{"$f":"VLOOKUP(MID(B53,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Diesel/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"b",1,{"$f":"1/(VLOOKUP($A53,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!$K$4,0)/3.6)","v":0.23076923076923078},{"$f":"VLOOKUP($A53,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!U$4,0)*8.76*$B$4","v":21.9},{"$f":"1-VLOOKUP($A53,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!Q$4,0)","v":0.92},{"$f":"1-VLOOKUP($A53,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!S$4,0)/8760","v":0.93002283105022832},{"$f":"IF(VLOOKUP($A53,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!N$4,0)=\"\",SUMIF(VS!$D$3:$K$3,MID(B53,8,2),VS!$D$6:$K$6),VLOOKUP($A53,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!N$4,0)-LEFT(N53,4))","v":25},{"$f":"VLOOKUP($A53,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!W$4,0)*$B$4","v":0},0,{"$f":"VLOOKUP($A53,'WAPP Thermal Existing'!$D$1:$Y$504,'WAPP Thermal Existing'!Y$4,0)","v":"1999 20 "},{"$f":"MID(B53,8,2)","v":"GT"},null,null,{"$f":"R52","v":1},0,{"$f":"IF(V53=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A53,3),NameConvs!$H$57:$H$69))","v":1},{"$f":"VLOOKUP(C53,EnergyForms,2,FALSE)","v":"o-p"},{"$f":"IF(ISNA(VLOOKUP(D53&\"/\"&LEFT(A53,3),EnergyForms2,2,FALSE)),VLOOKUP(D53,EnergyForms,2,FALSE),VLOOKUP(D53&\"/\"&LEFT(A53,3),EnergyForms2,2,FALSE))","v":"e-H"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A53,3)&MID(B53,3,3),MSG_Fueldata!$E$2:$E$202)/$G53","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A53,3)&MID(B53,3,3),MSG_Fueldata!$F$2:$F$202)/$G53","v":10.122109919999998},{"$f":"IF(AND(O53=\"DI\",MID(B53,3,3)=\"OHF\"),VS!$M$11,SUMIF(VS!$D$3:$K$3,O53,VS!$D$11:$K$11))","v":633.15},25,69.752914907111702]
[{"$f":"'WAPP Thermal Existing'!D203","v":"MALEPOHFEXDI"},"EPOHFEXDI",{"$f":"VLOOKUP(MID(B54,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"HFO/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"a",1,{"$f":"1/(VLOOKUP($A54,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!$K$4,0)/3.6)","v":0.38297872340425532},{"$f":"VLOOKUP($A54,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!U$4,0)*8.76*$B$4","v":87.6},{"$f":"1-VLOOKUP($A54,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!Q$4,0)","v":0.9},{"$f":"1-VLOOKUP($A54,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!S$4,0)/8760","v":0.8904109589041096},{"$f":"IF(VLOOKUP($A54,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!N$4,0)=\"\",SUMIF(VS!$D$3:$K$3,MID(B54,8,2),VS!$D$6:$K$6),VLOOKUP($A54,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!N$4,0)-LEFT(N54,4))","v":30},{"$f":"VLOOKUP($A54,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!W$4,0)*$B$4","v":0},2,{"$f":"VLOOKUP($A54,'WAPP Thermal Existing'!$D$1:$Y$504,'WAPP Thermal Existing'!Y$4,0)","v":"2010 57.5 "},{"$f":"MID(B54,8,2)","v":"DI"},null,null,{"$f":"R53","v":1},0,{"$f":"IF(V54=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A54,3),NameConvs!$H$57:$H$69))","v":1},{"$f":"VLOOKUP(C54,EnergyForms,2,FALSE)","v":"h-p"},{"$f":"IF(ISNA(VLOOKUP(D54&\"/\"&LEFT(A54,3),EnergyForms2,2,FALSE)),VLOOKUP(D54,EnergyForms,2,FALSE),VLOOKUP(D54&\"/\"&LEFT(A54,3),EnergyForms2,2,FALSE))","v":"e-H"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A54,3)&MID(B54,3,3),MSG_Fueldata!$E$2:$E$202)/$G54","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A54,3)&MID(B54,3,3),MSG_Fueldata!$F$2:$F$202)/$G54","v":6.6426904800000006},{"$f":"IF(AND(O54=\"DI\",MID(B54,3,3)=\"OHF\"),VS!$M$11,SUMIF(VS!$D$3:$K$3,O54,VS!$D$11:$K$11))","v":1417.5},30,150.36733439810857]
[{"$f":"'WAPP Hydro Existing'!B112","v":"MALEPHYDEXDASel"},"EPHYDEXDASel",{"$f":"\"\"","v":""},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"a",{"$f":"\"\"","v":""},1,{"$f":"VLOOKUP($A55,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$M$3,0)*8.76*$B$4","v":17.52},{"$f":"IF(VLOOKUP($A55,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$E$3,0)=\"ROR\",VLOOKUP($A55,'WAPP Hydro Existing'!$B$4:$T$300,'WAPP Hydro Existing'!$T$3,0),1-VLOOKUP($A55,'WAPP Hydro Existing'!$B$4:$T$300,'WAPP Hydro Existing'!$K$3,0))","v":0.95},{"$f":"IF(VLOOKUP($A55,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$E$3,0)=\"ROR\",1,VLOOKUP($A55,'WAPP Hydro Existing'!$B$4:$T$300,'WAPP Hydro Existing'!$T$3,0)/I55)","v":0.54637324240267593},{"$f":"IF(VLOOKUP($A55,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$I$3,0)=\"\",100,VLOOKUP($A55,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$I$3,0)-LEFT(N55,4))","v":100},{"$f":"VLOOKUP($A55,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$N$3,0)*$B$4","v":0},0,{"$f":"VLOOKUP($A55,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$S$3,0)","v":"1980 43.48"},{"$f":"MID(B55,3,3)","v":"HYD"},null,null,{"$f":"R54","v":1},1,{"$f":"IF(V55=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A55,3),NameConvs!$H$57:$H$69))","v":1},null,{"$f":"V54","v":"e-H"},0,0,{"$f":"IF(AND(O55=\"DI\",MID(B55,3,3)=\"OHF\"),VS!$M$11,SUMIF(VS!$D$3:$K$3,O55,VS!$D$11:$K$11))","v":2400},100,240.01741703569607]
[{"$f":"'WAPP Hydro Existing'!B113","v":"MALEPHYDEXROSot"},"EPHYDEXROSot",{"$f":"\"\"","v":""},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"b",{"$f":"\"\"","v":""},1,{"$f":"VLOOKUP($A56,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$M$3,0)*8.76*$B$4","v":17.52},{"$f":"IF(VLOOKUP($A56,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$E$3,0)=\"ROR\",VLOOKUP($A56,'WAPP Hydro Existing'!$B$4:$T$300,'WAPP Hydro Existing'!$T$3,0),1-VLOOKUP($A56,'WAPP Hydro Existing'!$B$4:$T$300,'WAPP Hydro Existing'!$K$3,0))","v":0.74901866538492357},{"$f":"IF(VLOOKUP($A56,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$E$3,0)=\"ROR\",1,VLOOKUP($A56,'WAPP Hydro Existing'!$B$4:$T$300,'WAPP Hydro Existing'!$T$3,0)/I56)","v":1},{"$f":"IF(VLOOKUP($A56,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$I$3,0)=\"\",100,VLOOKUP($A56,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$I$3,0)-LEFT(N56,4))","v":100},{"$f":"VLOOKUP($A56,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$N$3,0)*$B$4","v":0},0,{"$f":"VLOOKUP($A56,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$S$3,0)","v":"1966 5.7"},{"$f":"MID(B56,3,3)","v":"HYD"},null,null,{"$f":"R55","v":1},1,{"$f":"IF(V56=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A56,3),NameConvs!$H$57:$H$69))","v":1},null,{"$f":"V55","v":"e-H"},0,0,{"$f":"IF(AND(O56=\"DI\",MID(B56,3,3)=\"OHF\"),VS!$M$11,SUMIF(VS!$D$3:$K$3,O56,VS!$D$11:$K$11))","v":2400},100,240.01741703569607]
[{"$f":"'WAPP Hydro Existing'!B114","v":"MALEPHYDEXDAMan"},"EPHYDEXDAMan",{"$f":"\"\"","v":""},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"c",{"$f":"\"\"","v":""},1,{"$f":"VLOOKUP($A57,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$M$3,0)*8.76*$B$4","v":17.52},{"$f":"IF(VLOOKUP($A57,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$E$3,0)=\"ROR\",VLOOKUP($A57,'WAPP Hydro Existing'!$B$4:$T$300,'WAPP Hydro Existing'!$T$3,0),1-VLOOKUP($A57,'WAPP Hydro Existing'!$B$4:$T$300,'WAPP Hydro Existing'!$K$3,0))","v":0.95},{"$f":"IF(VLOOKUP($A57,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$E$3,0)=\"ROR\",1,VLOOKUP($A57,'WAPP Hydro Existing'!$B$4:$T$300,'WAPP Hydro Existing'!$T$3,0)/I57)","v":0.30040855563566454},{"$f":"IF(VLOOKUP($A57,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$I$3,0)=\"\",100,VLOOKUP($A57,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$I$3,0)-LEFT(N57,4))","v":100},{"$f":"VLOOKUP($A57,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$N$3,0)*$B$4","v":0},0,{"$f":"VLOOKUP($A57,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$S$3,0)","v":"1988 104"},{"$f":"MID(B57,3,3)","v":"HYD"},null,null,{"$f":"R56","v":1},1,{"$f":"IF(V57=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A57,3),NameConvs!$H$57:$H$69))","v":1},null,{"$f":"V56","v":"e-H"},0,0,{"$f":"IF(AND(O57=\"DI\",MID(B57,3,3)=\"OHF\"),VS!$M$11,SUMIF(VS!$D$3:$K$3,O57,VS!$D$11:$K$11))","v":2400},100,240.01741703569607]
[{"$f":"LEFT(A57,3)","v":"MAL"},6,{"$f":"ROW()-B58-1","v":51}]
[]
["With country prefix",{"$f":"'WAPP Thermal Existing'!C230","v":"Cote d'Ivoire"},{"$f":"OFFSET(C$2,lang,0)","v":"Main Input"},"Main Output","name","Main Input","Main Output (switch c)","var costs (switch c)","plant factor","operation time","Plant life","Fixed Costs","bdc (up)","hist. cap. (switch hc)","technology type",null,null,null,null,null,null,null,"Fuel Costs","emission factor","Investment cost","life","annualized cost"]
[null,{"$f":"OFFSET(B$2,lang,0)","v":"MESSAGE Name"},null,null,"alt",null,null,"US$'00/kWyr",null,null,null,"US$'00/kW/yr","MW","MW",null,null,null,null,null,null,"Input Fuel","Output Fuel","$/kWyr","ton/kWyr","$/kW",null,"$/kw-yr"]
[{"$f":"'WAPP Thermal Existing'!D231","v":"CIVEPGASEXGTAz"},{"$f":"RIGHT(A62,LEN(A62)-3)","v":"EPGASEXGTAz"},{"$f":"VLOOKUP(MID(B62,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"a",1,{"$f":"1/(VLOOKUP($A62,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!$K$4,0)/3.6)","v":0.31578947368421056},{"$f":"VLOOKUP($A62,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!U$4,0)*8.76*$B$4","v":21.9},{"$f":"1-VLOOKUP($A62,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!Q$4,0)","v":0.95},{"$f":"1-VLOOKUP($A62,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!S$4,0)/8760","v":0.92186427334278065},{"$f":"IF(VLOOKUP($A62,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!N$4,0)=\"\",SUMIF(VS!$D$3:$K$3,MID(B62,8,2),VS!$D$6:$K$6),VLOOKUP($A62,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!N$4,0)-LEFT(N62,4))","v":13},{"$f":"VLOOKUP($A62,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!W$4,0)*$B$4","v":0},0,{"$f":"VLOOKUP($A62,'WAPP Thermal Existing'!$D$1:$Y$504,'WAPP Thermal Existing'!Y$4,0)","v":"2000 290 "},{"$f":"MID(B62,8,2)","v":"GT"},null,null,1,{"$f":"IF(OR(MID(B62,3,1)=\"W\",MID(B62,3,1)=\"S\",MID(B62,3,1)=\"H\",MID(B62,3,1)=\"B\",MID(B62,3,2)=\"GE\"),1,0)","v":0},{"$f":"IF(V62=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A62,3),NameConvs!$H$57:$H$69))","v":1},{"$f":"VLOOKUP(C62,EnergyForms,2,FALSE)","v":"g-p"},{"$f":"IF(ISNA(VLOOKUP(D62&\"/\"&LEFT(A62,3),EnergyForms2,2,FALSE)),VLOOKUP(D62,EnergyForms,2,FALSE),VLOOKUP(D62&\"/\"&LEFT(A62,3),EnergyForms2,2,FALSE))","v":"e-B"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A62,3)&MID(B62,3,3),MSG_Fueldata!$E$2:$E$202)/$G62","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A62,3)&MID(B62,3,3),MSG_Fueldata!$F$2:$F$202)/$G62","v":5.6049999999999995},{"$f":"IF(AND(O62=\"DI\",MID(B62,3,3)=\"OHF\"),VS!$M$11,SUMIF(VS!$D$3:$K$3,O62,VS!$D$11:$K$11))","v":633.15},{"$f":"K62","v":13},{"$f":"-PMT(disc_rate,Z62,Y62)","v":89.13392232326737}]
[{"$f":"'WAPP Thermal Existing'!D232","v":"CIVEPGASEXGTVr"},{"$f":"RIGHT(A63,LEN(A63)-3)","v":"EPGASEXGTVr"},{"$f":"VLOOKUP(MID(B63,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"a",1,{"$f":"1/(VLOOKUP($A63,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!$K$4,0)/3.6)","v":0.24999999999999994},{"$f":"VLOOKUP($A63,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!U$4,0)*8.76*$B$4","v":21.9},{"$f":"1-VLOOKUP($A63,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!Q$4,0)","v":0.97},{"$f":"1-VLOOKUP($A63,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!S$4,0)/8760","v":0.9208618721461187},{"$f":"IF(VLOOKUP($A63,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!N$4,0)=\"\",SUMIF(VS!$D$3:$K$3,MID(B63,8,2),VS!$D$6:$K$6),VLOOKUP($A63,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!N$4,0)-LEFT(N63,4))","v":25},{"$f":"VLOOKUP($A63,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!W$4,0)*$B$4","v":0},0,{"$f":"VLOOKUP($A63,'WAPP Thermal Existing'!$D$1:$Y$504,'WAPP Thermal Existing'!Y$4,0)","v":"1990 84 "},{"$f":"MID(B63,8,2)","v":"GT"},null,null,1,{"$f":"IF(OR(MID(B63,3,1)=\"W\",MID(B63,3,1)=\"S\",MID(B63,3,1)=\"H\",MID(B63,3,1)=\"B\",MID(B63,3,2)=\"GE\"),1,0)","v":0},{"$f":"IF(V63=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A63,3),NameConvs!$H$57:$H$69))","v":1},{"$f":"VLOOKUP(C63,EnergyForms,2,FALSE)","v":"g-p"},{"$f":"IF(ISNA(VLOOKUP(D63&\"/\"&LEFT(A63,3),EnergyForms2,2,FALSE)),VLOOKUP(D63,EnergyForms,2,FALSE),VLOOKUP(D63&\"/\"&LEFT(A63,3),EnergyForms2,2,FALSE))","v":"e-B"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A63,3)&MID(B63,3,3),MSG_Fueldata!$E$2:$E$202)/$G63","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A63,3)&MID(B63,3,3),MSG_Fueldata!$F$2:$F$202)/$G63","v":7.0800000000000018},{"$f":"IF(AND(O63=\"DI\",MID(B63,3,3)=\"OHF\"),VS!$M$11,SUMIF(VS!$D$3:$K$3,O63,VS!$D$11:$K$11))","v":633.15},{"$f":"K63","v":25},{"$f":"-PMT(disc_rate,Z63,Y63)","v":69.752914907111702}]
[{"$f":"'WAPP Thermal Existing'!D233","v":"CIVEPGASEXGTC1"},{"$f":"RIGHT(A64,LEN(A64)-3)","v":"EPGASEXGTC1"},{"$f":"VLOOKUP(MID(B64,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"a",1,{"$f":"1/(VLOOKUP($A64,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!$K$4,0)/3.6)","v":0.2975206611570248},{"$f":"VLOOKUP($A64,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!U$4,0)*8.76*$B$4","v":21.9},{"$f":"1-VLOOKUP($A64,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!Q$4,0)","v":0.95},{"$f":"1-VLOOKUP($A64,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!S$4,0)/8760","v":0.92721624266144809},{"$f":"IF(VLOOKUP($A64,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!N$4,0)=\"\",SUMIF(VS!$D$3:$K$3,MID(B64,8,2),VS!$D$6:$K$6),VLOOKUP($A64,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!N$4,0)-LEFT(N64,4))","v":25},{"$f":"VLOOKUP($A64,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!W$4,0)*$B$4","v":0},0,{"$f":"VLOOKUP($A64,'WAPP Thermal Existing'!$D$1:$Y$504,'WAPP Thermal Existing'!Y$4,0)","v":"1995 99 1997 111 "},{"$f":"MID(B64,8,2)","v":"GT"},null,null,1,{"$f":"IF(OR(MID(B64,3,1)=\"W\",MID(B64,3,1)=\"S\",MID(B64,3,1)=\"H\",MID(B64,3,1)=\"B\",MID(B64,3,2)=\"GE\"),1,0)","v":0},{"$f":"IF(V64=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A64,3),NameConvs!$H$57:$H$69))","v":1},{"$f":"VLOOKUP(C64,EnergyForms,2,FALSE)","v":"g-p"},{"$f":"IF(ISNA(VLOOKUP(D64&\"/\"&LEFT(A64,3),EnergyForms2,2,FALSE)),VLOOKUP(D64,EnergyForms,2,FALSE),VLOOKUP(D64&\"/\"&LEFT(A64,3),EnergyForms2,2,FALSE))","v":"e-B"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A64,3)&MID(B64,3,3),MSG_Fueldata!$E$2:$E$202)/$G64","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A64,3)&MID(B64,3,3),MSG_Fueldata!$F$2:$F$202)/$G64","v":5.9491666666666667},{"$f":"IF(AND(O64=\"DI\",MID(B64,3,3)=\"OHF\"),VS!$M$11,SUMIF(VS!$D$3:$K$3,O64,VS!$D$11:$K$11))","v":633.15},{"$f":"K64","v":25},{"$f":"-PMT(disc_rate,Z64,Y64)","v":69.752914907111702}]
[{"$f":"'WAPP Thermal Existing'!D234","v":"CIVEPGASEXGTC3"},{"$f":"RIGHT(A65,LEN(A65)-3)","v":"EPGASEXGTC3"},{"$f":"VLOOKUP(MID(B65,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"a",1,{"$f":"1/(VLOOKUP($A65,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!$K$4,0)/3.6)","v":0.2975206611570248},{"$f":"VLOOKUP($A65,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!U$4,0)*8.76*$B$4","v":21.9},{"$f":"1-VLOOKUP($A65,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!Q$4,0)","v":0.95},{"$f":"1-VLOOKUP($A65,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!S$4,0)/8760","v":0.92739726027397262},4,{"$f":"VLOOKUP($A65,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!W$4,0)*$B$4","v":0},0,{"$f":"VLOOKUP($A65,'WAPP Thermal Existing'!$D$1:$Y$504,'WAPP Thermal Existing'!Y$4,0)","v":"2010 111 "},{"$f":"MID(B65,8,2)","v":"GT"},null,null,1,{"$f":"IF(OR(MID(B65,3,1)=\"W\",MID(B65,3,1)=\"S\",MID(B65,3,1)=\"H\",MID(B65,3,1)=\"B\",MID(B65,3,2)=\"GE\"),1,0)","v":0},{"$f":"IF(V65=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A65,3),NameConvs!$H$57:$H$69))","v":1},{"$f":"VLOOKUP(C65,EnergyForms,2,FALSE)","v":"g-p"},{"$f":"IF(ISNA(VLOOKUP(D65&\"/\"&LEFT(A65,3),EnergyForms2,2,FALSE)),VLOOKUP(D65,EnergyForms,2,FALSE),VLOOKUP(D65&\"/\"&LEFT(A65,3),EnergyForms2,2,FALSE))","v":"e-B"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A65,3)&MID(B65,3,3),MSG_Fueldata!$E$2:$E$202)/$G65","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A65,3)&MID(B65,3,3),MSG_Fueldata!$F$2:$F$202)/$G65","v":5.9491666666666667},{"$f":"IF(AND(O65=\"DI\",MID(B65,3,3)=\"OHF\"),VS!$M$11,SUMIF(VS!$D$3:$K$3,O65,VS!$D$11:$K$11))","v":633.15},{"$f":"K65","v":4},{"$f":"-PMT(disc_rate,Z65,Y65)","v":199.74033936651585}]
[{"$f":"'WAPP Thermal Existing'!D235","v":"CIVEPGASEXGTAg"},{"$f":"RIGHT(A66,LEN(A66)-3)","v":"EPGASEXGTAg"},{"$f":"VLOOKUP(MID(B66,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"a",1,{"$f":"1/(VLOOKUP($A66,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!$K$4,0)/3.6)","v":0.2975206611570248},{"$f":"VLOOKUP($A66,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!U$4,0)*8.76*$B$4","v":21.9},{"$f":"1-VLOOKUP($A66,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!Q$4,0)","v":0.95},{"$f":"1-VLOOKUP($A66,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!S$4,0)/8760","v":0.92853881278538819},3,{"$f":"VLOOKUP($A66,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!W$4,0)*$B$4","v":0},0,{"$f":"VLOOKUP($A66,'WAPP Thermal Existing'!$D$1:$Y$504,'WAPP Thermal Existing'!Y$4,0)","v":"2010 70 "},{"$f":"MID(B66,8,2)","v":"GT"},null,null,1,{"$f":"IF(OR(MID(B66,3,1)=\"W\",MID(B66,3,1)=\"S\",MID(B66,3,1)=\"H\",MID(B66,3,1)=\"B\",MID(B66,3,2)=\"GE\"),1,0)","v":0},{"$f":"IF(V66=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A66,3),NameConvs!$H$57:$H$69))","v":1},{"$f":"VLOOKUP(C66,EnergyForms,2,FALSE)","v":"g-p"},{"$f":"IF(ISNA(VLOOKUP(D66&\"/\"&LEFT(A66,3),EnergyForms2,2,FALSE)),VLOOKUP(D66,EnergyForms,2,FALSE),VLOOKUP(D66&\"/\"&LEFT(A66,3),EnergyForms2,2,FALSE))","v":"e-B"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A66,3)&MID(B66,3,3),MSG_Fueldata!$E$2:$E$202)/$G66","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A66,3)&MID(B66,3,3),MSG_Fueldata!$F$2:$F$202)/$G66","v":5.9491666666666667},{"$f":"IF(AND(O66=\"DI\",MID(B66,3,3)=\"OHF\"),VS!$M$11,SUMIF(VS!$D$3:$K$3,O66,VS!$D$11:$K$11))","v":633.15},{"$f":"K66","v":3},{"$f":"-PMT(disc_rate,Z66,Y66)","v":254.59898791540792}]
[{"$f":"'WAPP Hydro Existing'!B141","v":"CIVEPHYDEXDAAy1"},"EPHYDEXDAAy1",{"$f":"\"\"","v":""},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"a",{"$f":"\"\"","v":""},1,{"$f":"VLOOKUP($A67,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$M$3,0)*8.76*$B$4","v":17.52},{"$f":"IF(VLOOKUP($A67,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$E$3,0)=\"ROR\",VLOOKUP($A67,'WAPP Hydro Existing'!$B$4:$T$300,'WAPP Hydro Existing'!$T$3,0),1-VLOOKUP($A67,'WAPP Hydro Existing'!$B$4:$T$300,'WAPP Hydro Existing'!$K$3,0))","v":0.97},{"$f":"IF(VLOOKUP($A67,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$E$3,0)=\"ROR\",1,VLOOKUP($A67,'WAPP Hydro Existing'!$B$4:$T$300,'WAPP Hydro Existing'!$T$3,0)/I67)","v":0.27950383655792499},{"$f":"IF(VLOOKUP($A67,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$I$3,0)=\"\",100,VLOOKUP($A67,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$I$3,0)-LEFT(N67,4))","v":100},{"$f":"VLOOKUP($A67,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$N$3,0)*$B$4","v":0},0,{"$f":"VLOOKUP($A67,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$S$3,0)","v":"1998 19.2"},{"$f":"MID(B67,3,3)","v":"HYD"},null,null,{"$f":"R62","v":1},1,{"$f":"IF(V67=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A67,3),NameConvs!$H$57:$H$69))","v":1},null,{"$f":"V62","v":"e-B"},0,0,{"$f":"IF(AND(O67=\"DI\",MID(B67,3,3)=\"OHF\"),VS!$M$11,SUMIF(VS!$D$3:$K$3,O67,VS!$D$11:$K$11))","v":2400},{"$f":"K67","v":100},240.01741703569607]
[{"$f":"'WAPP Hydro Existing'!B142","v":"CIVEPHYDEXDAAy2"},"EPHYDEXDAAy2",{"$f":"\"\"","v":""},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"b",{"$f":"\"\"","v":""},1,{"$f":"VLOOKUP($A68,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$M$3,0)*8.76*$B$4","v":17.52},{"$f":"IF(VLOOKUP($A68,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$E$3,0)=\"ROR\",VLOOKUP($A68,'WAPP Hydro Existing'!$B$4:$T$300,'WAPP Hydro Existing'!$T$3,0),1-VLOOKUP($A68,'WAPP Hydro Existing'!$B$4:$T$300,'WAPP Hydro Existing'!$K$3,0))","v":0.97},{"$f":"IF(VLOOKUP($A68,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$E$3,0)=\"ROR\",1,VLOOKUP($A68,'WAPP Hydro Existing'!$B$4:$T$300,'WAPP Hydro Existing'!$T$3,0)/I68)","v":0.26479310831803426},{"$f":"IF(VLOOKUP($A68,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$I$3,0)=\"\",100,VLOOKUP($A68,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$I$3,0)-LEFT(N68,4))","v":100},{"$f":"VLOOKUP($A68,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$N$3,0)*$B$4","v":0},0,{"$f":"VLOOKUP($A68,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$S$3,0)","v":"1998 30.4"},"HYD",null,null,{"$f":"R67","v":1},1,{"$f":"IF(V68=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A68,3),NameConvs!$H$57:$H$69))","v":1},null,{"$f":"V67","v":"e-B"},0,0,{"$f":"IF(AND(O68=\"DI\",MID(B68,3,3)=\"OHF\"),VS!$M$11,SUMIF(VS!$D$3:$K$3,O68,VS!$D$11:$K$11))","v":2400},100,240.01741703569607]
[{"$f":"'WAPP Hydro Existing'!B143","v":"CIVEPHYDEXDABuy"},"EPHYDEXDABuy",{"$f":"\"\"","v":""},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"c",{"$f":"\"\"","v":""},1,{"$f":"VLOOKUP($A69,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$M$3,0)*8.76*$B$4","v":17.52},{"$f":"IF(VLOOKUP($A69,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$E$3,0)=\"ROR\",VLOOKUP($A69,'WAPP Hydro Existing'!$B$4:$T$300,'WAPP Hydro Existing'!$T$3,0),1-VLOOKUP($A69,'WAPP Hydro Existing'!$B$4:$T$300,'WAPP Hydro Existing'!$K$3,0))","v":0.97},{"$f":"IF(VLOOKUP($A69,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$E$3,0)=\"ROR\",1,VLOOKUP($A69,'WAPP Hydro Existing'!$B$4:$T$300,'WAPP Hydro Existing'!$T$3,0)/I69)","v":0.48874987813407644},{"$f":"IF(VLOOKUP($A69,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$I$3,0)=\"\",100,VLOOKUP($A69,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$I$3,0)-LEFT(N69,4))","v":100},{"$f":"VLOOKUP($A69,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$N$3,0)*$B$4","v":0},0,{"$f":"VLOOKUP($A69,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$S$3,0)","v":"1980 164.7"},"HYD",null,null,{"$f":"R68","v":1},1,{"$f":"IF(V69=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A69,3),NameConvs!$H$57:$H$69))","v":1},null,{"$f":"V68","v":"e-B"},0,0,{"$f":"IF(AND(O69=\"DI\",MID(B69,3,3)=\"OHF\"),VS!$M$11,SUMIF(VS!$D$3:$K$3,O69,VS!$D$11:$K$11))","v":2400},100,240.01741703569607]
[{"$f":"'WAPP Hydro Existing'!B144","v":"CIVEPHYDEXDAKos"},"EPHYDEXDAKos",{"$f":"\"\"","v":""},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"d",{"$f":"\"\"","v":""},1,{"$f":"VLOOKUP($A70,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$M$3,0)*8.76*$B$4","v":17.52},{"$f":"IF(VLOOKUP($A70,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$E$3,0)=\"ROR\",VLOOKUP($A70,'WAPP Hydro Existing'!$B$4:$T$300,'WAPP Hydro Existing'!$T$3,0),1-VLOOKUP($A70,'WAPP Hydro Existing'!$B$4:$T$300,'WAPP Hydro Existing'!$K$3,0))","v":0.97},{"$f":"IF(VLOOKUP($A70,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$E$3,0)=\"ROR\",1,VLOOKUP($A70,'WAPP Hydro Existing'!$B$4:$T$300,'WAPP Hydro Existing'!$T$3,0)/I70)","v":0.25736649565675601},{"$f":"IF(VLOOKUP($A70,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$I$3,0)=\"\",100,VLOOKUP($A70,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$I$3,0)-LEFT(N70,4))","v":100},{"$f":"VLOOKUP($A70,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$N$3,0)*$B$4","v":0},0,{"$f":"VLOOKUP($A70,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$S$3,0)","v":"2004 175.5"},"HYD",null,null,{"$f":"R69","v":1},1,{"$f":"IF(V70=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A70,3),NameConvs!$H$57:$H$69))","v":1},null,{"$f":"V69","v":"e-B"},0,0,{"$f":"IF(AND(O70=\"DI\",MID(B70,3,3)=\"OHF\"),VS!$M$11,SUMIF(VS!$D$3:$K$3,O70,VS!$D$11:$K$11))","v":2400},100,240.01741703569607]
[{"$f":"'WAPP Hydro Existing'!B145","v":"CIVEPHYDEXDATaa"},"EPHYDEXDATaa",{"$f":"\"\"","v":""},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"e",{"$f":"\"\"","v":""},1,{"$f":"VLOOKUP($A71,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$M$3,0)*8.76*$B$4","v":17.52},{"$f":"IF(VLOOKUP($A71,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$E$3,0)=\"ROR\",VLOOKUP($A71,'WAPP Hydro Existing'!$B$4:$T$300,'WAPP Hydro Existing'!$T$3,0),1-VLOOKUP($A71,'WAPP Hydro Existing'!$B$4:$T$300,'WAPP Hydro Existing'!$K$3,0))","v":0.97},{"$f":"IF(VLOOKUP($A71,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$E$3,0)=\"ROR\",1,VLOOKUP($A71,'WAPP Hydro Existing'!$B$4:$T$300,'WAPP Hydro Existing'!$T$3,0)/I71)","v":0.40013180812502941},{"$f":"IF(VLOOKUP($A71,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$I$3,0)=\"\",100,VLOOKUP($A71,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$I$3,0)-LEFT(N71,4))","v":100},{"$f":"VLOOKUP($A71,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$N$3,0)*$B$4","v":0},0,{"$f":"VLOOKUP($A71,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$S$3,0)","v":"2004 190"},"HYD",null,null,{"$f":"R70","v":1},1,{"$f":"IF(V71=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A71,3),NameConvs!$H$57:$H$69))","v":1},null,{"$f":"V70","v":"e-B"},0,0,{"$f":"IF(AND(O71=\"DI\",MID(B71,3,3)=\"OHF\"),VS!$M$11,SUMIF(VS!$D$3:$K$3,O71,VS!$D$11:$K$11))","v":2400},100,240.01741703569607]
[{"$f":"'WAPP Hydro Existing'!B146","v":"CIVEPHYDEXROFay"},"EPHYDEXROFay",{"$f":"\"\"","v":""},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"f",{"$f":"\"\"","v":""},1,{"$f":"VLOOKUP($A72,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$M$3,0)*8.76*$B$4","v":17.52},{"$f":"IF(VLOOKUP($A72,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$E$3,0)=\"ROR\",VLOOKUP($A72,'WAPP Hydro Existing'!$B$4:$T$300,'WAPP Hydro Existing'!$T$3,0),1-VLOOKUP($A72,'WAPP Hydro Existing'!$B$4:$T$300,'WAPP Hydro Existing'!$K$3,0))","v":0.32968036529680367},{"$f":"IF(VLOOKUP($A72,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$E$3,0)=\"ROR\",1,VLOOKUP($A72,'WAPP Hydro Existing'!$B$4:$T$300,'WAPP Hydro Existing'!$T$3,0)/I72)","v":1},{"$f":"IF(VLOOKUP($A72,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$I$3,0)=\"\",100,VLOOKUP($A72,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$I$3,0)-LEFT(N72,4))","v":100},{"$f":"VLOOKUP($A72,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$N$3,0)*$B$4","v":0},0,{"$f":"VLOOKUP($A72,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$S$3,0)","v":"1984 5"},"HYD",null,null,{"$f":"R71","v":1},{"$f":"IF(OR(MID(B72,3,1)=\"W\",MID(B72,3,1)=\"S\",MID(B72,3,1)=\"H\",MID(B72,3,1)=\"B\",MID(B72,3,2)=\"GE\"),1,0)","v":1},{"$f":"IF(V72=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A72,3),NameConvs!$H$57:$H$69))","v":1},null,{"$f":"V71","v":"e-B"},0,0,{"$f":"IF(AND(O72=\"DI\",MID(B72,3,3)=\"OHF\"),VS!$M$11,SUMIF(VS!$D$3:$K$3,O72,VS!$D$11:$K$11))","v":2400},100,240.01741703569607]
[{"$f":"LEFT(A72,3)","v":"CIV"},11,{"$f":"ROW()-B73-1","v":61}]
[]
["With country prefix",{"$f":"'WAPP Thermal Existing'!C263","v":"Ghana"},{"$f":"OFFSET(C$2,lang,0)","v":"Main Input"},"Main Output","name","Main Input","Main Output (switch c)","var costs (switch c)","plant factor","operation time","Plant life","Fixed Costs","bdc (up)","hist. cap. (switch hc)","technology type",null,null,null,null,null,null,null,"Fuel Costs","emission factor","Investment cost","life","annualized cost"]
[null,{"$f":"OFFSET(B$2,lang,0)","v":"MESSAGE Name"},null,null,"alt",null,null,"US$'00/kWyr",null,null,null,"US$'00/kW/yr","MW","MW",null,null,null,null,null,null,"Input Fuel","Output Fuel","$/kWyr","ton/kWyr","$/kW",null,"$/kw-yr"]
[{"$f":"'WAPP Thermal Existing'!D264","v":"GHAEPOLCEXCC"},{"$f":"RIGHT(A77,LEN(A77)-3)","v":"EPOLCEXCC"},{"$f":"VLOOKUP(MID(B77,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Crude/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"a",1,{"$f":"1/(VLOOKUP($A77,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!$K$4,0)/3.6)","v":0.41379310344827591},{"$f":"VLOOKUP($A77,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!U$4,0)*8.76*$B$4","v":43.8},{"$f":"1-VLOOKUP($A77,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!Q$4,0)","v":0.78200000000000003},{"$f":"1-VLOOKUP($A77,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!S$4,0)/8760","v":0.9178082191780822},{"$f":"IF(VLOOKUP($A77,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!N$4,0)=\"\",SUMIF(VS!$D$3:$K$3,MID(B77,8,2),VS!$D$6:$K$6),VLOOKUP($A77,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!N$4,0)-LEFT(N77,4))","v":25},{"$f":"VLOOKUP($A77,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!W$4,0)*$B$4","v":0},0,{"$f":"VLOOKUP($A77,'WAPP Thermal Existing'!$D$1:$Y$504,'WAPP Thermal Existing'!Y$4,0)","v":"1998 300 "},{"$f":"MID(B77,8,2)","v":"CC"},null,null,1,{"$f":"IF(OR(MID(B77,3,1)=\"W\",MID(B77,3,1)=\"S\",MID(B77,3,1)=\"H\",MID(B77,3,1)=\"B\",MID(B77,3,2)=\"GE\"),1,0)","v":0},{"$f":"IF(V77=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A77,3),NameConvs!$H$57:$H$69))","v":1},{"$f":"VLOOKUP(C77,EnergyForms,2,FALSE)","v":"p-p"},{"$f":"IF(ISNA(VLOOKUP(D77&\"/\"&LEFT(A77,3),EnergyForms2,2,FALSE)),VLOOKUP(D77,EnergyForms,2,FALSE),VLOOKUP(D77&\"/\"&LEFT(A77,3),EnergyForms2,2,FALSE))","v":"e-D"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A77,3)&MID(B77,3,3),MSG_Fueldata!$E$2:$E$202)/$G77","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A77,3)&MID(B77,3,3),MSG_Fueldata!$F$2:$F$202)/$G77","v":5.5886259599999999},{"$f":"IF(AND(O77=\"DI\",MID(B77,3,3)=\"OHF\"),VS!$M$11,SUMIF(VS!$D$3:$K$3,O77,VS!$D$11:$K$11))","v":956.56960000000004},{"$f":"K77","v":25},{"$f":"-PMT(disc_rate,Z77,Y77)","v":105.38342874757937}]
[{"$f":"'WAPP Thermal Existing'!D265","v":"GHAEPOLCEXGT"},"EPOLCEXGT",{"$f":"VLOOKUP(MID(B78,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Crude/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"b",1,{"$f":"1/(VLOOKUP($A78,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!$K$4,0)/3.6)","v":0.28723404255319152},{"$f":"VLOOKUP($A78,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!U$4,0)*8.76*$B$4","v":56.94},{"$f":"1-VLOOKUP($A78,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!Q$4,0)","v":0.874},{"$f":"1-VLOOKUP($A78,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!S$4,0)/8760","v":0.9342465753424658},13,{"$f":"VLOOKUP($A78,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!W$4,0)*$B$4","v":0},0,{"$f":"VLOOKUP($A78,'WAPP Thermal Existing'!$D$1:$Y$504,'WAPP Thermal Existing'!Y$4,0)","v":"2001 300 "},{"$f":"MID(B78,8,2)","v":"GT"},null,null,{"$f":"R77","v":1},0,{"$f":"IF(V78=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A78,3),NameConvs!$H$57:$H$69))","v":1},{"$f":"VLOOKUP(C78,EnergyForms,2,FALSE)","v":"p-p"},{"$f":"IF(ISNA(VLOOKUP(D78&\"/\"&LEFT(A78,3),EnergyForms2,2,FALSE)),VLOOKUP(D78,EnergyForms,2,FALSE),VLOOKUP(D78&\"/\"&LEFT(A78,3),EnergyForms2,2,FALSE))","v":"e-D"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A78,3)&MID(B78,3,3),MSG_Fueldata!$E$2:$E$202)/$G78","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A78,3)&MID(B78,3,3),MSG_Fueldata!$F$2:$F$202)/$G78","v":8.0510473600000001},{"$f":"IF(AND(O78=\"DI\",MID(B78,3,3)=\"OHF\"),VS!$M$11,SUMIF(VS!$D$3:$K$3,O78,VS!$D$11:$K$11))","v":633.15},13,89.13392232326737]
[{"$f":"'WAPP Thermal Existing'!D266","v":"GHAEPODSEXGT"},"EPODSEXGT",{"$f":"VLOOKUP(MID(B79,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Diesel/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"a",1,{"$f":"1/(VLOOKUP($A79,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!$K$4,0)/3.6)","v":0.29198473282442744},{"$f":"VLOOKUP($A79,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!U$4,0)*8.76*$B$4","v":39.42},{"$f":"1-VLOOKUP($A79,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!Q$4,0)","v":0.85964705882352943},{"$f":"1-VLOOKUP($A79,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!S$4,0)/8760","v":0.9342465753424658},{"$f":"IF(VLOOKUP($A79,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!N$4,0)=\"\",SUMIF(VS!$D$3:$K$3,MID(B79,8,2),VS!$D$6:$K$6),VLOOKUP($A79,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!N$4,0)-LEFT(N79,4))","v":25},{"$f":"VLOOKUP($A79,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!W$4,0)*$B$4","v":0},0,{"$f":"VLOOKUP($A79,'WAPP Thermal Existing'!$D$1:$Y$504,'WAPP Thermal Existing'!Y$4,0)","v":"2007 40 2010 45 "},{"$f":"MID(B79,8,2)","v":"GT"},null,null,{"$f":"R78","v":1},0,{"$f":"IF(V79=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A79,3),NameConvs!$H$57:$H$69))","v":1},{"$f":"VLOOKUP(C79,EnergyForms,2,FALSE)","v":"o-p"},{"$f":"IF(ISNA(VLOOKUP(D79&\"/\"&LEFT(A79,3),EnergyForms2,2,FALSE)),VLOOKUP(D79,EnergyForms,2,FALSE),VLOOKUP(D79&\"/\"&LEFT(A79,3),EnergyForms2,2,FALSE))","v":"e-D"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A79,3)&MID(B79,3,3),MSG_Fueldata!$E$2:$E$202)/$G79","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A79,3)&MID(B79,3,3),MSG_Fueldata!$F$2:$F$202)/$G79","v":7.9999782776470587},{"$f":"IF(AND(O79=\"DI\",MID(B79,3,3)=\"OHF\"),VS!$M$11,SUMIF(VS!$D$3:$K$3,O79,VS!$D$11:$K$11))","v":633.15},25,69.752914907111702]
[{"$f":"'WAPP Thermal Existing'!D267","v":"GHAEPGASEXCC"},"EPGASEXCC",{"$f":"VLOOKUP(MID(B80,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"a",1,{"$f":"1/(VLOOKUP($A80,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!$K$4,0)/3.6)","v":0.43902439024390244},{"$f":"VLOOKUP($A80,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!U$4,0)*8.76*$B$4","v":17.52},{"$f":"1-VLOOKUP($A80,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!Q$4,0)","v":0.92600000000000005},{"$f":"1-VLOOKUP($A80,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!S$4,0)/8760","v":0.9178082191780822},{"$f":"IF(VLOOKUP($A80,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!N$4,0)=\"\",SUMIF(VS!$D$3:$K$3,MID(B80,8,2),VS!$D$6:$K$6),VLOOKUP($A80,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!N$4,0)-LEFT(N80,4))","v":25},{"$f":"VLOOKUP($A80,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!W$4,0)*$B$4","v":0},0,{"$f":"VLOOKUP($A80,'WAPP Thermal Existing'!$D$1:$Y$504,'WAPP Thermal Existing'!Y$4,0)","v":"2010 180 "},{"$f":"MID(B80,8,2)","v":"CC"},null,null,{"$f":"R79","v":1},0,{"$f":"IF(V80=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A80,3),NameConvs!$H$57:$H$69))","v":1},{"$f":"VLOOKUP(C80,EnergyForms,2,FALSE)","v":"g-p"},{"$f":"IF(ISNA(VLOOKUP(D80&\"/\"&LEFT(A80,3),EnergyForms2,2,FALSE)),VLOOKUP(D80,EnergyForms,2,FALSE),VLOOKUP(D80&\"/\"&LEFT(A80,3),EnergyForms2,2,FALSE))","v":"e-D"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A80,3)&MID(B80,3,3),MSG_Fueldata!$E$2:$E$202)/$G80","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A80,3)&MID(B80,3,3),MSG_Fueldata!$F$2:$F$202)/$G80","v":4.0316666666666663},{"$f":"IF(AND(O80=\"DI\",MID(B80,3,3)=\"OHF\"),VS!$M$11,SUMIF(VS!$D$3:$K$3,O80,VS!$D$11:$K$11))","v":956.56960000000004},25,105.38342874757937]
[{"$f":"'WAPP Hydro Existing'!B168","v":"GHAEPHYDEXDAAko"},"EPHYDEXDAAko",{"$f":"\"\"","v":""},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"a",{"$f":"\"\"","v":""},1,{"$f":"VLOOKUP($A81,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$M$3,0)*8.76*$B$4","v":0},{"$f":"IF(VLOOKUP($A81,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$E$3,0)=\"ROR\",VLOOKUP($A81,'WAPP Hydro Existing'!$B$4:$T$300,'WAPP Hydro Existing'!$T$3,0),1-VLOOKUP($A81,'WAPP Hydro Existing'!$B$4:$T$300,'WAPP Hydro Existing'!$K$3,0))","v":0.98},{"$f":"IF(VLOOKUP($A81,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$E$3,0)=\"ROR\",1,VLOOKUP($A81,'WAPP Hydro Existing'!$B$4:$T$300,'WAPP Hydro Existing'!$T$3,0)/I81)","v":0.4012259393864091},{"$f":"IF(VLOOKUP($A81,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$I$3,0)=\"\",100,VLOOKUP($A81,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$I$3,0)-LEFT(N81,4))","v":100},{"$f":"VLOOKUP($A81,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$N$3,0)*$B$4","v":0},0,{"$f":"VLOOKUP($A81,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$S$3,0)","v":"2005 900"},{"$f":"MID(B81,3,3)","v":"HYD"},null,null,{"$f":"R80","v":1},1,{"$f":"IF(V81=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A81,3),NameConvs!$H$57:$H$69))","v":1},null,{"$f":"V80","v":"e-D"},0,0,{"$f":"IF(AND(O81=\"DI\",MID(B81,3,3)=\"OHF\"),VS!$M$11,SUMIF(VS!$D$3:$K$3,O81,VS!$D$11:$K$11))","v":2400},100,240.01741703569607]
[{"$f":"'WAPP Hydro Existing'!B169","v":"GHAEPHYDEXROKpo"},"EPHYDEXROKpo",{"$f":"\"\"","v":""},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"b",{"$f":"\"\"","v":""},1,{"$f":"VLOOKUP($A82,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$M$3,0)*8.76*$B$4","v":0.876},{"$f":"IF(VLOOKUP($A82,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$E$3,0)=\"ROR\",VLOOKUP($A82,'WAPP Hydro Existing'!$B$4:$T$300,'WAPP Hydro Existing'!$T$3,0),1-VLOOKUP($A82,'WAPP Hydro Existing'!$B$4:$T$300,'WAPP Hydro Existing'!$K$3,0))","v":0.49308726534753933},{"$f":"IF(VLOOKUP($A82,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$E$3,0)=\"ROR\",1,VLOOKUP($A82,'WAPP Hydro Existing'!$B$4:$T$300,'WAPP Hydro Existing'!$T$3,0)/I82)","v":1},{"$f":"IF(VLOOKUP($A82,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$I$3,0)=\"\",100,VLOOKUP($A82,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$I$3,0)-LEFT(N82,4))","v":100},{"$f":"VLOOKUP($A82,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$N$3,0)*$B$4","v":0},0,{"$f":"VLOOKUP($A82,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$S$3,0)","v":"1982 144"},{"$f":"MID(B82,3,3)","v":"HYD"},null,null,{"$f":"R81","v":1},1,{"$f":"IF(V82=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A82,3),NameConvs!$H$57:$H$69))","v":1},null,{"$f":"V81","v":"e-D"},0,0,{"$f":"IF(AND(O82=\"DI\",MID(B82,3,3)=\"OHF\"),VS!$M$11,SUMIF(VS!$D$3:$K$3,O82,VS!$D$11:$K$11))","v":2400},100,240.01741703569607]
[{"$f":"LEFT(A82,3)","v":"GHA"},6,{"$f":"ROW()-B83-1","v":76}]
[]
["With country prefix",{"$f":"'WAPP Thermal Existing'!C295","v":"Togo/Benin"},{"$f":"OFFSET(C$2,lang,0)","v":"Main Input"},"Main Output","name","Main Input","Main Output (switch c)","var costs (switch c)","plant factor","operation time","Plant life","Fixed Costs","bdc (up)","hist. cap. (switch hc)","technology type",null,null,null,null,null,null,null,"Fuel Costs","emission factor","Investment cost","life","annualized cost"]
[null,{"$f":"OFFSET(B$2,lang,0)","v":"MESSAGE Name"},null,null,"alt",null,null,"US$'00/kWyr",null,null,null,"US$'00/kW/yr","MW","MW",null,null,null,null,null,null,"Input Fuel","Output Fuel","$/kWyr","ton/kWyr","$/kW",null,"$/kw-yr"]
[{"$f":"'WAPP Thermal Existing'!D296","v":"TBNEPGASEXGT"},{"$f":"RIGHT(A87,LEN(A87)-3)","v":"EPGASEXGT"},{"$f":"VLOOKUP(MID(B87,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"a",1,{"$f":"1/(VLOOKUP($A87,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!$K$4,0)/3.6)","v":0.27065327362088937},{"$f":"VLOOKUP($A87,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!U$4,0)*8.76*$B$4","v":21.900000000000002},{"$f":"1-VLOOKUP($A87,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!Q$4,0)","v":0.92},{"$f":"1-VLOOKUP($A87,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!S$4,0)/8760","v":0.93002283105022832},{"$f":"IF(VLOOKUP($A87,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!N$4,0)=\"\",SUMIF(VS!$D$3:$K$3,MID(B87,8,2),VS!$D$6:$K$6),VLOOKUP($A87,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!N$4,0)-LEFT(N87,4))","v":27},{"$f":"VLOOKUP($A87,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!W$4,0)*$B$4","v":0},0,{"$f":"VLOOKUP($A87,'WAPP Thermal Existing'!$D$1:$Y$504,'WAPP Thermal Existing'!Y$4,0)","v":"1998 40 2010 99.732 "},{"$f":"MID(B87,8,2)","v":"GT"},null,null,1,{"$f":"IF(OR(MID(B87,3,1)=\"W\",MID(B87,3,1)=\"S\",MID(B87,3,1)=\"H\",MID(B87,3,1)=\"B\",MID(B87,3,2)=\"GE\"),1,0)","v":0},{"$f":"IF(V87=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A87,3),NameConvs!$H$57:$H$69))","v":1},{"$f":"VLOOKUP(C87,EnergyForms,2,FALSE)","v":"g-p"},{"$f":"IF(ISNA(VLOOKUP(D87&\"/\"&LEFT(A87,3),EnergyForms2,2,FALSE)),VLOOKUP(D87,EnergyForms,2,FALSE),VLOOKUP(D87&\"/\"&LEFT(A87,3),EnergyForms2,2,FALSE))","v":"e-M"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A87,3)&MID(B87,3,3),MSG_Fueldata!$E$2:$E$202)/$G87","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A87,3)&MID(B87,3,3),MSG_Fueldata!$F$2:$F$202)/$G87","v":6.5397324640502301},{"$f":"IF(AND(O87=\"DI\",MID(B87,3,3)=\"OHF\"),VS!$M$11,SUMIF(VS!$D$3:$K$3,O87,VS!$D$11:$K$11))","v":633.15},{"$f":"K87","v":27},{"$f":"-PMT(disc_rate,Z87,Y87)","v":68.54332620716211}]
[{"$f":"'WAPP Thermal Existing'!D297","v":"TBNEPODSEXDI"},{"$f":"RIGHT(A88,LEN(A88)-3)","v":"EPODSEXDI"},{"$f":"VLOOKUP(MID(B88,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Diesel/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"a",1,{"$f":"1/(VLOOKUP($A88,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!$K$4,0)/3.6)","v":0.3380435773543623},{"$f":"VLOOKUP($A88,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!U$4,0)*8.76*$B$4","v":87.6},{"$f":"1-VLOOKUP($A88,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!Q$4,0)","v":0.9},{"$f":"1-VLOOKUP($A88,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!S$4,0)/8760","v":0.8904109589041096},{"$f":"IF(VLOOKUP($A88,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!N$4,0)=\"\",SUMIF(VS!$D$3:$K$3,MID(B88,8,2),VS!$D$6:$K$6),VLOOKUP($A88,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!N$4,0)-LEFT(N88,4))","v":45},{"$f":"VLOOKUP($A88,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!W$4,0)*$B$4","v":0},0,{"$f":"VLOOKUP($A88,'WAPP Thermal Existing'!$D$1:$Y$504,'WAPP Thermal Existing'!Y$4,0)","v":"1968 4 "},{"$f":"MID(B88,8,2)","v":"DI"},null,null,{"$f":"R87","v":1},{"$f":"IF(OR(MID(B88,3,1)=\"W\",MID(B88,3,1)=\"S\",MID(B88,3,1)=\"H\",MID(B88,3,1)=\"B\",MID(B88,3,2)=\"GE\"),1,0)","v":0},{"$f":"IF(V88=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A88,3),NameConvs!$H$57:$H$69))","v":1},{"$f":"VLOOKUP(C88,EnergyForms,2,FALSE)","v":"o-p"},{"$f":"IF(ISNA(VLOOKUP(D88&\"/\"&LEFT(A88,3),EnergyForms2,2,FALSE)),VLOOKUP(D88,EnergyForms,2,FALSE),VLOOKUP(D88&\"/\"&LEFT(A88,3),EnergyForms2,2,FALSE))","v":"e-M"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A88,3)&MID(B88,3,3),MSG_Fueldata!$E$2:$E$202)/$G88","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A88,3)&MID(B88,3,3),MSG_Fueldata!$F$2:$F$202)/$G88","v":6.9099716027184455},{"$f":"IF(AND(O88=\"DI\",MID(B88,3,3)=\"OHF\"),VS!$M$11,SUMIF(VS!$D$3:$K$3,O88,VS!$D$11:$K$11))","v":1123.5},{"$f":"K88","v":45},{"$f":"-PMT(disc_rate,Z88,Y88)","v":113.91279376964718}]
[{"$f":"'WAPP Thermal Existing'!D298","v":"TBNEPOHFEXDI"},{"$f":"RIGHT(A89,LEN(A89)-3)","v":"EPOHFEXDI"},{"$f":"VLOOKUP(MID(B89,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"HFO/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"a",1,{"$f":"1/(VLOOKUP($A89,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!$K$4,0)/3.6)","v":0.27906976744186046},{"$f":"VLOOKUP($A89,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!U$4,0)*8.76*$B$4","v":87.6},{"$f":"1-VLOOKUP($A89,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!Q$4,0)","v":0.9},{"$f":"1-VLOOKUP($A89,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!S$4,0)/8760","v":0.8904109589041096},{"$f":"IF(VLOOKUP($A89,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!N$4,0)=\"\",SUMIF(VS!$D$3:$K$3,MID(B89,8,2),VS!$D$6:$K$6),VLOOKUP($A89,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!N$4,0)-LEFT(N89,4))","v":36},{"$f":"VLOOKUP($A89,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!W$4,0)*$B$4","v":0},0,{"$f":"VLOOKUP($A89,'WAPP Thermal Existing'!$D$1:$Y$504,'WAPP Thermal Existing'!Y$4,0)","v":"1979 5 "},{"$f":"MID(B89,8,2)","v":"DI"},null,null,{"$f":"R88","v":1},{"$f":"IF(OR(MID(B89,3,1)=\"W\",MID(B89,3,1)=\"S\",MID(B89,3,1)=\"H\",MID(B89,3,1)=\"B\",MID(B89,3,2)=\"GE\"),1,0)","v":0},{"$f":"IF(V89=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A89,3),NameConvs!$H$57:$H$69))","v":1},{"$f":"VLOOKUP(C89,EnergyForms,2,FALSE)","v":"h-p"},{"$f":"IF(ISNA(VLOOKUP(D89&\"/\"&LEFT(A89,3),EnergyForms2,2,FALSE)),VLOOKUP(D89,EnergyForms,2,FALSE),VLOOKUP(D89&\"/\"&LEFT(A89,3),EnergyForms2,2,FALSE))","v":"e-M"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A89,3)&MID(B89,3,3),MSG_Fueldata!$E$2:$E$202)/$G89","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A89,3)&MID(B89,3,3),MSG_Fueldata!$F$2:$F$202)/$G89","v":9.11603268},{"$f":"IF(AND(O89=\"DI\",MID(B89,3,3)=\"OHF\"),VS!$M$11,SUMIF(VS!$D$3:$K$3,O89,VS!$D$11:$K$11))","v":1417.5},{"$f":"K89","v":36},{"$f":"-PMT(disc_rate,Z89,Y89)","v":146.48879296254418}]
[{"$f":"'WAPP Hydro Existing'!B183","v":"TBNEPHYDEXDANan"},{"$f":"RIGHT(A90,LEN(A90)-3)","v":"EPHYDEXDANan"},{"$f":"\"\"","v":""},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"a",{"$f":"\"\"","v":""},1,{"$f":"VLOOKUP($A90,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$M$3,0)*8.76*$B$4","v":0},{"$f":"IF(VLOOKUP($A90,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$E$3,0)=\"ROR\",VLOOKUP($A90,'WAPP Hydro Existing'!$B$4:$T$300,'WAPP Hydro Existing'!$T$3,0),1-VLOOKUP($A90,'WAPP Hydro Existing'!$B$4:$T$300,'WAPP Hydro Existing'!$K$3,0))","v":0.95},{"$f":"IF(VLOOKUP($A90,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$E$3,0)=\"ROR\",1,VLOOKUP($A90,'WAPP Hydro Existing'!$B$4:$T$300,'WAPP Hydro Existing'!$T$3,0)/I90)","v":0.16822879115597211},{"$f":"IF(VLOOKUP($A90,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$I$3,0)=\"\",100,VLOOKUP($A90,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$I$3,0)-LEFT(N90,4))","v":100},{"$f":"VLOOKUP($A90,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$N$3,0)*$B$4","v":0},0,{"$f":"VLOOKUP($A90,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$S$3,0)","v":"1987 65"},{"$f":"MID(B90,3,3)","v":"HYD"},null,null,{"$f":"R89","v":1},{"$f":"IF(OR(MID(B90,3,1)=\"W\",MID(B90,3,1)=\"S\",MID(B90,3,1)=\"H\",MID(B90,3,1)=\"B\",MID(B90,3,2)=\"GE\"),1,0)","v":1},{"$f":"IF(V90=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A90,3),NameConvs!$H$57:$H$69))","v":1},null,{"$f":"V89","v":"e-M"},0,0,{"$f":"IF(AND(O90=\"DI\",MID(B90,3,3)=\"OHF\"),VS!$M$11,SUMIF(VS!$D$3:$K$3,O90,VS!$D$11:$K$11))","v":2400},{"$f":"K90","v":100},{"$f":"-PMT(disc_rate,Z90,Y90)","v":240.01741703569607}]
[{"$f":"LEFT(A90,3)","v":"TBN"},4,{"$f":"ROW()-B91-1","v":86}]
[]
["With country prefix",{"$f":"'WAPP Thermal Existing'!C356","v":"Burkina"},{"$f":"OFFSET(C$2,lang,0)","v":"Main Input"},"Main Output","name","Main Input","Main Output (switch c)","var costs (switch c)","plant factor","operation time","Plant life","Fixed Costs","bdc (up)","hist. cap. (switch hc)","technology type",null,null,null,null,null,null,null,"Fuel Costs","emission factor","Investment cost","life","annualized cost"]
[null,{"$f":"OFFSET(B$2,lang,0)","v":"MESSAGE Name"},null,null,"alt",null,null,"US$'00/kWyr",null,null,null,"US$'00/kW/yr","MW","MW",null,null,null,null,null,null,"Input Fuel","Output Fuel","$/kWyr","ton/kWyr","$/kW",null,"$/kw-yr"]
[{"$f":"'WAPP Thermal Existing'!D357","v":"BUREPODSEXDI"},{"$f":"RIGHT(A95,LEN(A95)-3)","v":"EPODSEXDI"},{"$f":"VLOOKUP(MID(B95,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Diesel/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"a",1,{"$f":"1/(VLOOKUP($A95,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!$K$4,0)/3.6)","v":0.34381839784879009},{"$f":"VLOOKUP($A95,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!U$4,0)*8.76*$B$4","v":87.59999999999998},{"$f":"1-VLOOKUP($A95,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!Q$4,0)","v":0.9160931247726446},{"$f":"1-VLOOKUP($A95,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!S$4,0)/8760","v":0.85286139750278633},{"$f":"IF(VLOOKUP($A95,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!N$4,0)=\"\",SUMIF(VS!$D$3:$K$3,MID(B95,8,2),VS!$D$6:$K$6),VLOOKUP($A95,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!N$4,0)-LEFT(N95,4))","v":30},{"$f":"VLOOKUP($A95,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!W$4,0)*$B$4","v":0},0,{"$f":"VLOOKUP($A95,'WAPP Thermal Existing'!$D$1:$Y$504,'WAPP Thermal Existing'!Y$4,0)","v":"1969 0.32 1974 0.8 1976 1 1977 2 1978 1.6 1991 5 1993 1.28 1999 5.4 2003 2.5 2010 7.59 "},{"$f":"MID(B95,8,2)","v":"DI"},null,null,1,{"$f":"IF(OR(MID(B95,3,1)=\"W\",MID(B95,3,1)=\"S\",MID(B95,3,1)=\"H\",MID(B95,3,1)=\"B\",MID(B95,3,2)=\"GE\"),1,0)","v":0},{"$f":"IF(V95=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A95,3),NameConvs!$H$57:$H$69))","v":1},{"$f":"VLOOKUP(C95,EnergyForms,2,FALSE)","v":"o-p"},{"$f":"IF(ISNA(VLOOKUP(D95&\"/\"&LEFT(A95,3),EnergyForms2,2,FALSE)),VLOOKUP(D95,EnergyForms,2,FALSE),VLOOKUP(D95&\"/\"&LEFT(A95,3),EnergyForms2,2,FALSE))","v":"e-A"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A95,3)&MID(B95,3,3),MSG_Fueldata!$E$2:$E$202)/$G95","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A95,3)&MID(B95,3,3),MSG_Fueldata!$F$2:$F$202)/$G95","v":6.7939107814332438},{"$f":"IF(AND(O95=\"DI\",MID(B95,3,3)=\"OHF\"),VS!$M$11,SUMIF(VS!$D$3:$K$3,O95,VS!$D$11:$K$11))","v":1123.5},{"$f":"K95","v":30},{"$f":"-PMT(disc_rate,Z95,Y95)","v":119.18003541183421}]
[{"$f":"'WAPP Thermal Existing'!D358","v":"BUREPOHFEXDI"},"EPOHFEXDI",{"$f":"VLOOKUP(MID(B96,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"HFO/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"a",1,{"$f":"1/(VLOOKUP($A96,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!$K$4,0)/3.6)","v":0.37388724035608312},{"$f":"VLOOKUP($A96,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!U$4,0)*8.76*$B$4","v":87.6},{"$f":"1-VLOOKUP($A96,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!Q$4,0)","v":0.90671008403361342},{"$f":"1-VLOOKUP($A96,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!S$4,0)/8760","v":0.87495395418441346},{"$f":"IF(VLOOKUP($A96,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!N$4,0)=\"\",SUMIF(VS!$D$3:$K$3,MID(B96,8,2),VS!$D$6:$K$6),VLOOKUP($A96,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!N$4,0)-LEFT(N96,4))","v":30},{"$f":"VLOOKUP($A96,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!W$4,0)*$B$4","v":0},0,{"$f":"VLOOKUP($A96,'WAPP Thermal Existing'!$D$1:$Y$504,'WAPP Thermal Existing'!Y$4,0)","v":"1978 4 1979 4 1980 4 1982 12 1988 3.5 1990 3.5 1995 7 1998 3.5 2000 15.5 2003 6 2004 6 2006 32 2010 18 "},{"$f":"MID(B96,8,2)","v":"DI"},null,null,{"$f":"R95","v":1},0,{"$f":"IF(V96=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A96,3),NameConvs!$H$57:$H$69))","v":1},{"$f":"VLOOKUP(C96,EnergyForms,2,FALSE)","v":"h-p"},{"$f":"IF(ISNA(VLOOKUP(D96&\"/\"&LEFT(A96,3),EnergyForms2,2,FALSE)),VLOOKUP(D96,EnergyForms,2,FALSE),VLOOKUP(D96&\"/\"&LEFT(A96,3),EnergyForms2,2,FALSE))","v":"e-A"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A96,3)&MID(B96,3,3),MSG_Fueldata!$E$2:$E$202)/$G96","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A96,3)&MID(B96,3,3),MSG_Fueldata!$F$2:$F$202)/$G96","v":6.8042148685714281},{"$f":"IF(AND(O96=\"DI\",MID(B96,3,3)=\"OHF\"),VS!$M$11,SUMIF(VS!$D$3:$K$3,O96,VS!$D$11:$K$11))","v":1417.5},30,150.36733439810857]
[{"$f":"'WAPP Hydro Existing'!B204","v":"BUREPHYDEXDABag"},"EPHYDEXDABag",{"$f":"\"\"","v":""},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"a",{"$f":"\"\"","v":""},1,{"$f":"VLOOKUP($A97,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$M$3,0)*8.76*$B$4","v":17.52},{"$f":"IF(VLOOKUP($A97,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$E$3,0)=\"ROR\",VLOOKUP($A97,'WAPP Hydro Existing'!$B$4:$T$300,'WAPP Hydro Existing'!$T$3,0),1-VLOOKUP($A97,'WAPP Hydro Existing'!$B$4:$T$300,'WAPP Hydro Existing'!$K$3,0))","v":0.95},{"$f":"IF(VLOOKUP($A97,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$E$3,0)=\"ROR\",1,VLOOKUP($A97,'WAPP Hydro Existing'!$B$4:$T$300,'WAPP Hydro Existing'!$T$3,0)/I97)","v":0.2159186493631339},100,{"$f":"VLOOKUP($A97,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$N$3,0)*$B$4","v":0},0,{"$f":"VLOOKUP($A97,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$S$3,0)","v":"1993 11.52"},{"$f":"MID(B97,3,3)","v":"HYD"},null,null,{"$f":"R96","v":1},1,{"$f":"IF(V97=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A97,3),NameConvs!$H$57:$H$69))","v":1},null,{"$f":"V96","v":"e-A"},0,0,{"$f":"IF(AND(O97=\"DI\",MID(B97,3,3)=\"OHF\"),VS!$M$11,SUMIF(VS!$D$3:$K$3,O97,VS!$D$11:$K$11))","v":2400},100,240.01741703569607]
[{"$f":"'WAPP Hydro Existing'!B205","v":"BUREPHYDEXDAKom"},"EPHYDEXDAKom",{"$f":"\"\"","v":""},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"b",{"$f":"\"\"","v":""},1,{"$f":"VLOOKUP($A98,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$M$3,0)*8.76*$B$4","v":17.52},{"$f":"IF(VLOOKUP($A98,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$E$3,0)=\"ROR\",VLOOKUP($A98,'WAPP Hydro Existing'!$B$4:$T$300,'WAPP Hydro Existing'!$T$3,0),1-VLOOKUP($A98,'WAPP Hydro Existing'!$B$4:$T$300,'WAPP Hydro Existing'!$K$3,0))","v":0.95},{"$f":"IF(VLOOKUP($A98,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$E$3,0)=\"ROR\",1,VLOOKUP($A98,'WAPP Hydro Existing'!$B$4:$T$300,'WAPP Hydro Existing'!$T$3,0)/I98)","v":0.19796480520967585},100,{"$f":"VLOOKUP($A98,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$N$3,0)*$B$4","v":0},0,{"$f":"VLOOKUP($A98,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$S$3,0)","v":"1988 9.894"},{"$f":"MID(B98,3,3)","v":"HYD"},null,null,{"$f":"R97","v":1},1,{"$f":"IF(V98=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A98,3),NameConvs!$H$57:$H$69))","v":1},null,{"$f":"V97","v":"e-A"},0,0,{"$f":"IF(AND(O98=\"DI\",MID(B98,3,3)=\"OHF\"),VS!$M$11,SUMIF(VS!$D$3:$K$3,O98,VS!$D$11:$K$11))","v":2400},100,240.01741703569607]
[{"$f":"'WAPP Hydro Existing'!B206","v":"BUREPHYDEXRONio"},"EPHYDEXRONio",{"$f":"\"\"","v":""},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"c",{"$f":"\"\"","v":""},1,{"$f":"VLOOKUP($A99,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$M$3,0)*8.76*$B$4","v":17.52},{"$f":"IF(VLOOKUP($A99,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$E$3,0)=\"ROR\",VLOOKUP($A99,'WAPP Hydro Existing'!$B$4:$T$300,'WAPP Hydro Existing'!$T$3,0),1-VLOOKUP($A99,'WAPP Hydro Existing'!$B$4:$T$300,'WAPP Hydro Existing'!$K$3,0))","v":0.23782343987823437},{"$f":"IF(VLOOKUP($A99,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$E$3,0)=\"ROR\",1,VLOOKUP($A99,'WAPP Hydro Existing'!$B$4:$T$300,'WAPP Hydro Existing'!$T$3,0)/I99)","v":1},100,{"$f":"VLOOKUP($A99,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$N$3,0)*$B$4","v":0},0,{"$f":"VLOOKUP($A99,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$S$3,0)","v":"1996 1.344"},{"$f":"MID(B99,3,3)","v":"HYD"},null,null,{"$f":"R98","v":1},1,{"$f":"IF(V99=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A99,3),NameConvs!$H$57:$H$69))","v":1},null,{"$f":"V98","v":"e-A"},0,0,{"$f":"IF(AND(O99=\"DI\",MID(B99,3,3)=\"OHF\"),VS!$M$11,SUMIF(VS!$D$3:$K$3,O99,VS!$D$11:$K$11))","v":2400},100,240.01741703569607]
[{"$f":"'WAPP Hydro Existing'!B207","v":"BUREPHYDEXROTou"},"EPHYDEXROTou",{"$f":"\"\"","v":""},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"d",{"$f":"\"\"","v":""},1,{"$f":"VLOOKUP($A100,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$M$3,0)*8.76*$B$4","v":17.52},{"$f":"IF(VLOOKUP($A100,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$E$3,0)=\"ROR\",VLOOKUP($A100,'WAPP Hydro Existing'!$B$4:$T$300,'WAPP Hydro Existing'!$T$3,0),1-VLOOKUP($A100,'WAPP Hydro Existing'!$B$4:$T$300,'WAPP Hydro Existing'!$K$3,0))","v":0.16647640791476406},{"$f":"IF(VLOOKUP($A100,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$E$3,0)=\"ROR\",1,VLOOKUP($A100,'WAPP Hydro Existing'!$B$4:$T$300,'WAPP Hydro Existing'!$T$3,0)/I100)","v":1},100,{"$f":"VLOOKUP($A100,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$N$3,0)*$B$4","v":0},0,{"$f":"VLOOKUP($A100,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$S$3,0)","v":"1996 0.48"},{"$f":"MID(B100,3,3)","v":"HYD"},null,null,{"$f":"R99","v":1},1,{"$f":"IF(V100=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A100,3),NameConvs!$H$57:$H$69))","v":1},null,{"$f":"V99","v":"e-A"},0,0,{"$f":"IF(AND(O100=\"DI\",MID(B100,3,3)=\"OHF\"),VS!$M$11,SUMIF(VS!$D$3:$K$3,O100,VS!$D$11:$K$11))","v":2400},100,240.01741703569607]
[{"$f":"LEFT(A100,3)","v":"BUR"},6,{"$f":"ROW()-B101-1","v":94}]
[]
["With country prefix",{"$f":"'WAPP Thermal Existing'!C383","v":"Niger"},{"$f":"OFFSET(C$2,lang,0)","v":"Main Input"},"Main Output","name","Main Input","Main Output (switch c)","var costs (switch c)","plant factor","operation time","Plant life","Fixed Costs","bdc (up)","hist. cap. (switch hc)","technology type",null,null,null,null,null,null,null,"Fuel Costs","emission factor","Investment cost","life","annualized cost"]
[null,{"$f":"OFFSET(B$2,lang,0)","v":"MESSAGE Name"},null,null,"alt",null,null,"US$'00/kWyr",null,null,null,"US$'00/kW/yr","MW","MW",null,null,null,null,null,null,"Input Fuel","Output Fuel","$/kWyr","ton/kWyr","$/kW",null,"$/kw-yr"]
[{"$f":"'WAPP Thermal Existing'!D384","v":"NIGEPCOAEXST"},{"$f":"RIGHT(A105,LEN(A105)-3)","v":"EPCOAEXST"},{"$f":"VLOOKUP(MID(B105,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Coal/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"a",1,{"$f":"1/(VLOOKUP($A105,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!$K$4,0)/3.6)","v":0.33333333333333331},{"$f":"VLOOKUP($A105,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!U$4,0)*8.76*$B$4","v":27.155999999999999},{"$f":"1-VLOOKUP($A105,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!Q$4,0)","v":0.92},{"$f":"1-VLOOKUP($A105,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!S$4,0)/8760","v":0.93002283105022832},{"$f":"IF(VLOOKUP($A105,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!N$4,0)=\"\",SUMIF(VS!$D$3:$K$3,MID(B105,8,2),VS!$D$6:$K$6),VLOOKUP($A105,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!N$4,0)-LEFT(N105,4))","v":35},{"$f":"VLOOKUP($A105,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!W$4,0)*$B$4","v":0},0,{"$f":"VLOOKUP($A105,'WAPP Thermal Existing'!$D$1:$Y$504,'WAPP Thermal Existing'!Y$4,0)","v":"1980 32 "},{"$f":"MID(B105,8,2)","v":"ST"},null,null,1,{"$f":"IF(OR(MID(B105,3,1)=\"W\",MID(B105,3,1)=\"S\",MID(B105,3,1)=\"H\",MID(B105,3,1)=\"B\",MID(B105,3,2)=\"GE\"),1,0)","v":0},{"$f":"IF(V105=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A105,3),NameConvs!$H$57:$H$69))","v":1},{"$f":"VLOOKUP(C105,EnergyForms,2,FALSE)","v":"c-p"},{"$f":"IF(ISNA(VLOOKUP(D105&\"/\"&LEFT(A105,3),EnergyForms2,2,FALSE)),VLOOKUP(D105,EnergyForms,2,FALSE),VLOOKUP(D105&\"/\"&LEFT(A105,3),EnergyForms2,2,FALSE))","v":"e-I"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A105,3)&MID(B105,3,3),MSG_Fueldata!$E$2:$E$202)/$G105","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A105,3)&MID(B105,3,3),MSG_Fueldata!$F$2:$F$202)/$G105","v":9.120000000000001},{"$f":"IF(AND(O105=\"DI\",MID(B105,3,3)=\"OHF\"),VS!$M$11,SUMIF(VS!$D$3:$K$3,O105,VS!$D$11:$K$11))","v":2488.6656000000003},{"$f":"K105","v":35},{"$f":"-PMT(disc_rate,Z105,Y105)","v":258.04900220603275}]
[{"$f":"'WAPP Thermal Existing'!D385","v":"NIGEPODSEXDI"},{"$f":"RIGHT(A106,LEN(A106)-3)","v":"EPODSEXDI"},{"$f":"VLOOKUP(MID(B106,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Diesel/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"a",1,{"$f":"1/(VLOOKUP($A106,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!$K$4,0)/3.6)","v":0.34615384615384609},{"$f":"VLOOKUP($A106,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!U$4,0)*8.76*$B$4","v":87.6},{"$f":"1-VLOOKUP($A106,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!Q$4,0)","v":0.9},{"$f":"1-VLOOKUP($A106,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!S$4,0)/8760","v":0.8904109589041096},{"$f":"IF(VLOOKUP($A106,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!N$4,0)=\"\",SUMIF(VS!$D$3:$K$3,MID(B106,8,2),VS!$D$6:$K$6),VLOOKUP($A106,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!N$4,0)-LEFT(N106,4))","v":30},{"$f":"VLOOKUP($A106,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!W$4,0)*$B$4","v":0},0,{"$f":"VLOOKUP($A106,'WAPP Thermal Existing'!$D$1:$Y$504,'WAPP Thermal Existing'!Y$4,0)","v":"1977 3.6 1980 1 "},{"$f":"MID(B106,8,2)","v":"DI"},null,null,{"$f":"R105","v":1},{"$f":"IF(OR(MID(B106,3,1)=\"W\",MID(B106,3,1)=\"S\",MID(B106,3,1)=\"H\",MID(B106,3,1)=\"B\",MID(B106,3,2)=\"GE\"),1,0)","v":0},{"$f":"IF(V106=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A106,3),NameConvs!$H$57:$H$69))","v":1},{"$f":"VLOOKUP(C106,EnergyForms,2,FALSE)","v":"o-p"},{"$f":"IF(ISNA(VLOOKUP(D106&\"/\"&LEFT(A106,3),EnergyForms2,2,FALSE)),VLOOKUP(D106,EnergyForms,2,FALSE),VLOOKUP(D106&\"/\"&LEFT(A106,3),EnergyForms2,2,FALSE))","v":"e-I"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A106,3)&MID(B106,3,3),MSG_Fueldata!$E$2:$E$202)/$G106","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A106,3)&MID(B106,3,3),MSG_Fueldata!$F$2:$F$202)/$G106","v":6.7480732799999998},{"$f":"IF(AND(O106=\"DI\",MID(B106,3,3)=\"OHF\"),VS!$M$11,SUMIF(VS!$D$3:$K$3,O106,VS!$D$11:$K$11))","v":1123.5},{"$f":"K106","v":30},{"$f":"-PMT(disc_rate,Z106,Y106)","v":119.18003541183421}]
[{"$f":"'WAPP Thermal Existing'!D386","v":"NIGEPOHFEXDI"},{"$f":"RIGHT(A107,LEN(A107)-3)","v":"EPOHFEXDI"},{"$f":"VLOOKUP(MID(B107,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"HFO/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"a",1,{"$f":"1/(VLOOKUP($A107,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!$K$4,0)/3.6)","v":0.37894736842105264},{"$f":"VLOOKUP($A107,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!U$4,0)*8.76*$B$4","v":87.6},{"$f":"1-VLOOKUP($A107,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!Q$4,0)","v":0.9},{"$f":"1-VLOOKUP($A107,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!S$4,0)/8760","v":0.8904109589041096},{"$f":"IF(VLOOKUP($A107,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!N$4,0)=\"\",SUMIF(VS!$D$3:$K$3,MID(B107,8,2),VS!$D$6:$K$6),VLOOKUP($A107,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!N$4,0)-LEFT(N107,4))","v":30},{"$f":"VLOOKUP($A107,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!W$4,0)*$B$4","v":0},0,{"$f":"VLOOKUP($A107,'WAPP Thermal Existing'!$D$1:$Y$504,'WAPP Thermal Existing'!Y$4,0)","v":"1985 10 "},{"$f":"MID(B107,8,2)","v":"DI"},null,null,{"$f":"R106","v":1},{"$f":"IF(OR(MID(B107,3,1)=\"W\",MID(B107,3,1)=\"S\",MID(B107,3,1)=\"H\",MID(B107,3,1)=\"B\",MID(B107,3,2)=\"GE\"),1,0)","v":0},{"$f":"IF(V107=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A107,3),NameConvs!$H$57:$H$69))","v":1},{"$f":"VLOOKUP(C107,EnergyForms,2,FALSE)","v":"h-p"},{"$f":"IF(ISNA(VLOOKUP(D107&\"/\"&LEFT(A107,3),EnergyForms2,2,FALSE)),VLOOKUP(D107,EnergyForms,2,FALSE),VLOOKUP(D107&\"/\"&LEFT(A107,3),EnergyForms2,2,FALSE))","v":"e-I"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A107,3)&MID(B107,3,3),MSG_Fueldata!$E$2:$E$202)/$G107","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A107,3)&MID(B107,3,3),MSG_Fueldata!$F$2:$F$202)/$G107","v":6.7133574000000005},{"$f":"IF(AND(O107=\"DI\",MID(B107,3,3)=\"OHF\"),VS!$M$11,SUMIF(VS!$D$3:$K$3,O107,VS!$D$11:$K$11))","v":1417.5},{"$f":"K107","v":30},{"$f":"-PMT(disc_rate,Z107,Y107)","v":150.36733439810857}]
[{"$f":"'WAPP Thermal Existing'!D387","v":"NIGEPGASEXGT"},{"$f":"RIGHT(A108,LEN(A108)-3)","v":"EPGASEXGT"},{"$f":"VLOOKUP(MID(B108,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"a",1,{"$f":"1/(VLOOKUP($A108,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!$K$4,0)/3.6)","v":0.28346456692913385},{"$f":"VLOOKUP($A108,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!U$4,0)*8.76*$B$4","v":21.9},{"$f":"1-VLOOKUP($A108,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!Q$4,0)","v":0.92},{"$f":"1-VLOOKUP($A108,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!S$4,0)/8760","v":0.93002283105022832},{"$f":"IF(VLOOKUP($A108,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!N$4,0)=\"\",SUMIF(VS!$D$3:$K$3,MID(B108,8,2),VS!$D$6:$K$6),VLOOKUP($A108,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!N$4,0)-LEFT(N108,4))","v":25},{"$f":"VLOOKUP($A108,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!W$4,0)*$B$4","v":0},0,{"$f":"VLOOKUP($A108,'WAPP Thermal Existing'!$D$1:$Y$504,'WAPP Thermal Existing'!Y$4,0)","v":"1980 20 "},{"$f":"MID(B108,8,2)","v":"GT"},null,null,{"$f":"R107","v":1},{"$f":"IF(OR(MID(B108,3,1)=\"W\",MID(B108,3,1)=\"S\",MID(B108,3,1)=\"H\",MID(B108,3,1)=\"B\",MID(B108,3,2)=\"GE\"),1,0)","v":0},{"$f":"IF(V108=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A108,3),NameConvs!$H$57:$H$69))","v":1},{"$f":"VLOOKUP(C108,EnergyForms,2,FALSE)","v":"g-p"},{"$f":"IF(ISNA(VLOOKUP(D108&\"/\"&LEFT(A108,3),EnergyForms2,2,FALSE)),VLOOKUP(D108,EnergyForms,2,FALSE),VLOOKUP(D108&\"/\"&LEFT(A108,3),EnergyForms2,2,FALSE))","v":"e-I"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A108,3)&MID(B108,3,3),MSG_Fueldata!$E$2:$E$202)/$G108","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A108,3)&MID(B108,3,3),MSG_Fueldata!$F$2:$F$202)/$G108","v":0},{"$f":"IF(AND(O108=\"DI\",MID(B108,3,3)=\"OHF\"),VS!$M$11,SUMIF(VS!$D$3:$K$3,O108,VS!$D$11:$K$11))","v":633.15},{"$f":"K108","v":25},{"$f":"-PMT(disc_rate,Z108,Y108)","v":69.752914907111702}]
[{"$f":"LEFT(A108,3)","v":"NIG"},4,{"$f":"ROW()-B109-1","v":104}]
[]
["With country prefix",{"$f":"'WAPP Thermal Existing'!C491","v":"Nigeria"},{"$f":"OFFSET(C$2,lang,0)","v":"Main Input"},"Main Output","name","Main Input","Main Output (switch c)","var costs (switch c)","plant factor","operation time","Plant life","Fixed Costs","bdc (up)","hist. cap. (switch hc)","technology type",null,null,null,null,null,null,null,"Fuel Costs","emission factor","Investment cost","life","annualized cost"]
[null,{"$f":"OFFSET(B$2,lang,0)","v":"MESSAGE Name"},null,null,"alt",null,null,"US$'00/kWyr",null,null,null,"US$'00/kW/yr","MW","MW",null,null,null,null,null,null,"Input Fuel","Output Fuel","$/kWyr","ton/kWyr","$/kW",null,"$/kw-yr"]
[{"$f":"'WAPP Thermal Existing'!D492","v":"NGAEPGASEXGT"},{"$f":"RIGHT(A113,LEN(A113)-3)","v":"EPGASEXGT"},{"$f":"VLOOKUP(MID(B113,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"a",1,{"$f":"1/(VLOOKUP($A113,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!$K$4,0)/3.6)","v":0.28346456692913385},{"$f":"VLOOKUP($A113,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!U$4,0)*8.76*$B$4","v":21.899999999999991},{"$f":"1-VLOOKUP($A113,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!Q$4,0)","v":0.92},{"$f":"1-VLOOKUP($A113,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!S$4,0)/8760","v":0.93002283105022832},{"$f":"IF(VLOOKUP($A113,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!N$4,0)=\"\",SUMIF(VS!$D$3:$K$3,MID(B113,8,2),VS!$D$6:$K$6),VLOOKUP($A113,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!N$4,0)-LEFT(N113,4))","v":25},{"$f":"VLOOKUP($A113,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!W$4,0)*$B$4","v":0},0,{"$f":"VLOOKUP($A113,'WAPP Thermal Existing'!$D$1:$Y$504,'WAPP Thermal Existing'!Y$4,0)","v":"1965 10 1980 75 1982 75 1988 243.5 2000 284 2001 386.4 2007 1447.8 2009 37 "},{"$f":"MID(B113,8,2)","v":"GT"},null,null,1,{"$f":"IF(OR(MID(B113,3,1)=\"W\",MID(B113,3,1)=\"S\",MID(B113,3,1)=\"H\",MID(B113,3,1)=\"B\",MID(B113,3,2)=\"GE\"),1,0)","v":0},{"$f":"IF(V113=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A113,3),NameConvs!$H$57:$H$69))","v":1},{"$f":"VLOOKUP(C113,EnergyForms,2,FALSE)","v":"g-p"},{"$f":"IF(ISNA(VLOOKUP(D113&\"/\"&LEFT(A113,3),EnergyForms2,2,FALSE)),VLOOKUP(D113,EnergyForms,2,FALSE),VLOOKUP(D113&\"/\"&LEFT(A113,3),EnergyForms2,2,FALSE))","v":"e-J"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A113,3)&MID(B113,3,3),MSG_Fueldata!$E$2:$E$202)/$G113","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A113,3)&MID(B113,3,3),MSG_Fueldata!$F$2:$F$202)/$G113","v":6.2441666666666666},{"$f":"IF(AND(O113=\"DI\",MID(B113,3,3)=\"OHF\"),VS!$M$11,SUMIF(VS!$D$3:$K$3,O113,VS!$D$11:$K$11))","v":633.15},{"$f":"K113","v":25},{"$f":"-PMT(disc_rate,Z113,Y113)","v":69.752914907111702}]
[{"$f":"'WAPP Thermal Existing'!D493","v":"NGAEPGASEXST"},{"$f":"RIGHT(A114,LEN(A114)-3)","v":"EPGASEXST"},{"$f":"VLOOKUP(MID(B114,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"b",1,{"$f":"1/(VLOOKUP($A114,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!$K$4,0)/3.6)","v":0.34043493613842241},{"$f":"VLOOKUP($A114,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!U$4,0)*8.76*$B$4","v":27.155999999999999},{"$f":"1-VLOOKUP($A114,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!Q$4,0)","v":0.92},{"$f":"1-VLOOKUP($A114,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!S$4,0)/8760","v":0.93002283105022832},{"$f":"IF(VLOOKUP($A114,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!N$4,0)=\"\",SUMIF(VS!$D$3:$K$3,MID(B114,8,2),VS!$D$6:$K$6),VLOOKUP($A114,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!N$4,0)-LEFT(N114,4))","v":35},{"$f":"VLOOKUP($A114,'WAPP Thermal Existing'!$D$1:$W$504,'WAPP Thermal Existing'!W$4,0)*$B$4","v":0},0,{"$f":"VLOOKUP($A114,'WAPP Thermal Existing'!$D$1:$Y$504,'WAPP Thermal Existing'!Y$4,0)","v":"1979 199.1 1986 1100 "},{"$f":"MID(B114,8,2)","v":"ST"},null,null,{"$f":"R113","v":1},{"$f":"IF(OR(MID(B114,3,1)=\"W\",MID(B114,3,1)=\"S\",MID(B114,3,1)=\"H\",MID(B114,3,1)=\"B\",MID(B114,3,2)=\"GE\"),1,0)","v":0},{"$f":"IF(V114=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A114,3),NameConvs!$H$57:$H$69))","v":1},{"$f":"VLOOKUP(C114,EnergyForms,2,FALSE)","v":"g-p"},{"$f":"IF(ISNA(VLOOKUP(D114&\"/\"&LEFT(A114,3),EnergyForms2,2,FALSE)),VLOOKUP(D114,EnergyForms,2,FALSE),VLOOKUP(D114&\"/\"&LEFT(A114,3),EnergyForms2,2,FALSE))","v":"e-J"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A114,3)&MID(B114,3,3),MSG_Fueldata!$E$2:$E$202)/$G114","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A114,3)&MID(B114,3,3),MSG_Fueldata!$F$2:$F$202)/$G114","v":5.1992313717188825},{"$f":"IF(AND(O114=\"DI\",MID(B114,3,3)=\"OHF\"),VS!$M$11,SUMIF(VS!$D$3:$K$3,O114,VS!$D$11:$K$11))","v":2488.6656000000003},{"$f":"K114","v":35},{"$f":"-PMT(disc_rate,Z114,Y114)","v":258.04900220603275}]
[{"$f":"'WAPP Hydro Existing'!B244","v":"NGAEPHYDEXDAShi"},{"$f":"RIGHT(A115,LEN(A115)-3)","v":"EPHYDEXDAShi"},{"$f":"\"\"","v":""},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"a",{"$f":"\"\"","v":""},1,{"$f":"VLOOKUP($A115,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$M$3,0)*8.76*$B$4","v":17.52},{"$f":"IF(VLOOKUP($A115,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$E$3,0)=\"ROR\",VLOOKUP($A115,'WAPP Hydro Existing'!$B$4:$T$300,'WAPP Hydro Existing'!$T$3,0),1-VLOOKUP($A115,'WAPP Hydro Existing'!$B$4:$T$300,'WAPP Hydro Existing'!$K$3,0))","v":0.95},{"$f":"IF(VLOOKUP($A115,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$E$3,0)=\"ROR\",1,VLOOKUP($A115,'WAPP Hydro Existing'!$B$4:$T$300,'WAPP Hydro Existing'!$T$3,0)/I115)","v":0.4866080705487133},{"$f":"IF(VLOOKUP($A115,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$I$3,0)=\"\",100,VLOOKUP($A115,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$I$3,0)-LEFT(N115,4))","v":100},{"$f":"VLOOKUP($A115,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$N$3,0)*$B$4","v":0},0,{"$f":"VLOOKUP($A115,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$S$3,0)","v":"1989 480.3"},{"$f":"MID(B115,3,3)","v":"HYD"},null,null,{"$f":"R114","v":1},{"$f":"IF(OR(MID(B115,3,1)=\"W\",MID(B115,3,1)=\"S\",MID(B115,3,1)=\"H\",MID(B115,3,1)=\"B\",MID(B115,3,2)=\"GE\"),1,0)","v":1},{"$f":"IF(V115=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A115,3),NameConvs!$H$57:$H$69))","v":1},null,{"$f":"V114","v":"e-J"},0,0,{"$f":"IF(AND(O115=\"DI\",MID(B115,3,3)=\"OHF\"),VS!$M$11,SUMIF(VS!$D$3:$K$3,O115,VS!$D$11:$K$11))","v":2400},{"$f":"K115","v":100},{"$f":"-PMT(disc_rate,Z115,Y115)","v":240.01741703569607}]
[{"$f":"'WAPP Hydro Existing'!B245","v":"NGAEPHYDEXDAJeb"},{"$f":"RIGHT(A116,LEN(A116)-3)","v":"EPHYDEXDAJeb"},{"$f":"\"\"","v":""},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"b",{"$f":"\"\"","v":""},1,{"$f":"VLOOKUP($A116,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$M$3,0)*8.76*$B$4","v":17.52},{"$f":"IF(VLOOKUP($A116,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$E$3,0)=\"ROR\",VLOOKUP($A116,'WAPP Hydro Existing'!$B$4:$T$300,'WAPP Hydro Existing'!$T$3,0),1-VLOOKUP($A116,'WAPP Hydro Existing'!$B$4:$T$300,'WAPP Hydro Existing'!$K$3,0))","v":0.95},{"$f":"IF(VLOOKUP($A116,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$E$3,0)=\"ROR\",1,VLOOKUP($A116,'WAPP Hydro Existing'!$B$4:$T$300,'WAPP Hydro Existing'!$T$3,0)/I116)","v":0.3675741366336821},{"$f":"IF(VLOOKUP($A116,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$I$3,0)=\"\",100,VLOOKUP($A116,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$I$3,0)-LEFT(N116,4))","v":100},{"$f":"VLOOKUP($A116,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$N$3,0)*$B$4","v":0},0,{"$f":"VLOOKUP($A116,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$S$3,0)","v":"1986 458"},{"$f":"MID(B116,3,3)","v":"HYD"},null,null,{"$f":"R115","v":1},{"$f":"IF(OR(MID(B116,3,1)=\"W\",MID(B116,3,1)=\"S\",MID(B116,3,1)=\"H\",MID(B116,3,1)=\"B\",MID(B116,3,2)=\"GE\"),1,0)","v":1},{"$f":"IF(V116=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A116,3),NameConvs!$H$57:$H$69))","v":1},null,{"$f":"V115","v":"e-J"},0,0,{"$f":"IF(AND(O116=\"DI\",MID(B116,3,3)=\"OHF\"),VS!$M$11,SUMIF(VS!$D$3:$K$3,O116,VS!$D$11:$K$11))","v":2400},{"$f":"K116","v":100},{"$f":"-PMT(disc_rate,Z116,Y116)","v":240.01741703569607}]
[{"$f":"'WAPP Hydro Existing'!B246","v":"NGAEPHYDEXDAKai"},{"$f":"RIGHT(A117,LEN(A117)-3)","v":"EPHYDEXDAKai"},{"$f":"\"\"","v":""},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"c",{"$f":"\"\"","v":""},1,{"$f":"VLOOKUP($A117,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$M$3,0)*8.76*$B$4","v":17.52},{"$f":"IF(VLOOKUP($A117,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$E$3,0)=\"ROR\",VLOOKUP($A117,'WAPP Hydro Existing'!$B$4:$T$300,'WAPP Hydro Existing'!$T$3,0),1-VLOOKUP($A117,'WAPP Hydro Existing'!$B$4:$T$300,'WAPP Hydro Existing'!$K$3,0))","v":0.95},{"$f":"IF(VLOOKUP($A117,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$E$3,0)=\"ROR\",1,VLOOKUP($A117,'WAPP Hydro Existing'!$B$4:$T$300,'WAPP Hydro Existing'!$T$3,0)/I117)","v":0.36792895480710913},{"$f":"IF(VLOOKUP($A117,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$I$3,0)=\"\",100,VLOOKUP($A117,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$I$3,0)-LEFT(N117,4))","v":100},{"$f":"VLOOKUP($A117,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$N$3,0)*$B$4","v":0},0,{"$f":"VLOOKUP($A117,'WAPP Hydro Existing'!$B$4:$S$300,'WAPP Hydro Existing'!$S$3,0)","v":"1968 420"},{"$f":"MID(B117,3,3)","v":"HYD"},null,null,{"$f":"R116","v":1},{"$f":"IF(OR(MID(B117,3,1)=\"W\",MID(B117,3,1)=\"S\",MID(B117,3,1)=\"H\",MID(B117,3,1)=\"B\",MID(B117,3,2)=\"GE\"),1,0)","v":1},{"$f":"IF(V117=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A117,3),NameConvs!$H$57:$H$69))","v":1},null,{"$f":"V116","v":"e-J"},0,0,{"$f":"IF(AND(O117=\"DI\",MID(B117,3,3)=\"OHF\"),VS!$M$11,SUMIF(VS!$D$3:$K$3,O117,VS!$D$11:$K$11))","v":2400},{"$f":"K117","v":100},{"$f":"-PMT(disc_rate,Z117,Y117)","v":240.01741703569607}]
[{"$f":"LEFT(A117,3)","v":"NGA"},5,{"$f":"ROW()-B118-1","v":112}]

{"sheet":"adb_exist","index":7,"n_rows":122,"n_cols":6,"rows_kept":122,"cut":false,"hidden":false,"merged":[]}
["country","Tech count","Start row","Param size"]
[{"$f":"adb_all!$B$1","v":"TBN"},{"$f":"SUMIF(MSG_Exist!$A$6:$A$118,A2,MSG_Exist!$B$6:$B$118)","v":4},{"$f":"SUMIF(MSG_Exist!$A$6:$A$118,A2,MSG_Exist!$C$6:$C$118)","v":86},{"$f":"ROW(B18)-ROW(B3)","v":15}]
[{"$f":"A2","v":"TBN"},"*"]
[{"$f":"C2","v":86},{"$f":"OFFSET(MSG_Exist!$B$1,A4,0)","v":"EPGASEXGT"},{"$f":"VLOOKUP(A3&B4,MSG_Exist!$A$6:$M$118,MSG_Exist!E$1,FALSE)","v":"a"}]
[null,null,{"$f":"IF(E5=\"\",\"\",\"minp\")","v":"minp"},{"$f":"IF(E5=\"\",\"\",VLOOKUP($A3&$B4,MSG_Exist!$A$6:$U$118,MSG_Exist!U$1,FALSE))","v":"g-p"},{"$f":"VLOOKUP($A3&$B4,MSG_Exist!$A$6:$N$118,MSG_Exist!F$1,0)","v":1}]
[null,null,"moutp",{"$f":"VLOOKUP($A3&$B4,MSG_Exist!$A$6:$V$118,MSG_Exist!V$1,FALSE)","v":"e-M"},"c",{"$f":"ROUND(VLOOKUP($A3&$B4,MSG_Exist!$A$6:$N$118,MSG_Exist!G$1,0),3)","v":0.27100000000000002}]
[null,null,"plf","c",{"$f":"ROUND(VLOOKUP($A3&$B4,MSG_Exist!$A$6:$N$118,MSG_Exist!I$1,0),3)","v":0.92}]
[null,null,"pll","c",{"$f":"VLOOKUP($A3&$B4,MSG_Exist!$A$6:$N$118,MSG_Exist!K$1,0)","v":27}]
[null,null,"fom","c",{"$f":"ROUND(VLOOKUP($A3&$B4,MSG_Exist!$A$6:$N$118,MSG_Exist!L$1,0),3)","v":0}]
[null,null,"vom","c",{"$f":"ROUND(VLOOKUP($A3&$B4,MSG_Exist!$A$6:$N$118,MSG_Exist!H$1,0),3)","v":21.9}]
[null,null,"hisc",0,"hc",{"$f":"VLOOKUP($A3&$B4,MSG_Exist!$A$6:$N$118,MSG_Exist!N$1,0)","v":"1998 40 2010 99.732 "}]
[null,null,"optm","c",{"$f":"ROUND(VLOOKUP($A3&$B4,MSG_Exist!$A$6:$N$118,MSG_Exist!J$1,0),3)","v":0.93}]
[null,null,"bdc","up","ts",{"$f":"ROUND(VLOOKUP($A3&$B4,MSG_Exist!$A$6:$N$118,MSG_Exist!M$1,0),3)","v":0}]
[null,null,"con1c","RM:tin","c",{"$f":"ROUND(VLOOKUP($A3&$B4,MSG_Exist!$A$6:$R$118,MSG_Exist!R$1,0),3)","v":1}]
[null,null,"con1a","RE","c",{"$f":"ROUND(SUMPRODUCT(--(A3&B4=MSG_Exist!$A$8:$A$134),MSG_Exist!$S$8:$S$134,MSG_Exist!$T$8:$T$134),3)","v":0}]
[null,null,"con1a","DOM","c",{"$f":"ROUND(SUMPRODUCT(--(A3&B4=MSG_Exist!$A$8:$A$134),MSG_Exist!$T$8:$T$134),3)","v":1}]
[null,"#"]
[{"$f":"A3","v":"TBN"},"*"]
[{"$f":"A4+1","v":87},{"$f":"OFFSET(MSG_Exist!$B$1,A19,0)","v":"EPODSEXDI"},{"$f":"VLOOKUP(A18&B19,MSG_Exist!$A$6:$M$118,MSG_Exist!E$1,FALSE)","v":"a"}]
[null,null,{"$f":"IF(E20=\"\",\"\",\"minp\")","v":"minp"},{"$f":"IF(E20=\"\",\"\",VLOOKUP($A18&$B19,MSG_Exist!$A$6:$U$118,MSG_Exist!U$1,FALSE))","v":"o-p"},{"$f":"VLOOKUP($A18&$B19,MSG_Exist!$A$6:$N$118,MSG_Exist!F$1,0)","v":1}]
[null,null,"moutp",{"$f":"VLOOKUP($A18&$B19,MSG_Exist!$A$6:$V$118,MSG_Exist!V$1,FALSE)","v":"e-M"},"c",{"$f":"ROUND(VLOOKUP($A18&$B19,MSG_Exist!$A$6:$N$118,MSG_Exist!G$1,0),3)","v":0.33800000000000002}]
[null,null,"plf","c",{"$f":"ROUND(VLOOKUP($A18&$B19,MSG_Exist!$A$6:$N$118,MSG_Exist!I$1,0),3)","v":0.9}]
[null,null,"pll","c",{"$f":"VLOOKUP($A18&$B19,MSG_Exist!$A$6:$N$118,MSG_Exist!K$1,0)","v":45}]
[null,null,"fom","c",{"$f":"ROUND(VLOOKUP($A18&$B19,MSG_Exist!$A$6:$N$118,MSG_Exist!L$1,0),3)","v":0}]
[null,null,"vom","c",{"$f":"ROUND(VLOOKUP($A18&$B19,MSG_Exist!$A$6:$N$118,MSG_Exist!H$1,0),3)","v":87.6}]
[null,null,"hisc",0,"hc",{"$f":"VLOOKUP($A18&$B19,MSG_Exist!$A$6:$N$118,MSG_Exist!N$1,0)","v":"1968 4 "}]
[null,null,"optm","c",{"$f":"ROUND(VLOOKUP($A18&$B19,MSG_Exist!$A$6:$N$118,MSG_Exist!J$1,0),3)","v":0.89}]
[null,null,"bdc","up","ts",{"$f":"ROUND(VLOOKUP($A18&$B19,MSG_Exist!$A$6:$N$118,MSG_Exist!M$1,0),3)","v":0}]
[null,null,"con1c","RM:tin","c",{"$f":"ROUND(VLOOKUP($A18&$B19,MSG_Exist!$A$6:$R$118,MSG_Exist!R$1,0),3)","v":1}]
[null,null,"con1a","RE","c",{"$f":"ROUND(SUMPRODUCT(--(A18&B19=MSG_Exist!$A$8:$A$134),MSG_Exist!$S$8:$S$134,MSG_Exist!$T$8:$T$134),3)","v":0}]
[null,null,"con1a","DOM","c",{"$f":"ROUND(SUMPRODUCT(--(A18&B19=MSG_Exist!$A$8:$A$134),MSG_Exist!$T$8:$T$134),3)","v":1}]
[null,"#"]
[{"$f":"A18","v":"TBN"},"*"]
[{"$f":"A19+1","v":88},{"$f":"OFFSET(MSG_Exist!$B$1,A34,0)","v":"EPOHFEXDI"},{"$f":"VLOOKUP(A33&B34,MSG_Exist!$A$6:$M$118,MSG_Exist!E$1,FALSE)","v":"a"}]
[null,null,{"$f":"IF(E35=\"\",\"\",\"minp\")","v":"minp"},{"$f":"IF(E35=\"\",\"\",VLOOKUP($A33&$B34,MSG_Exist!$A$6:$U$118,MSG_Exist!U$1,FALSE))","v":"h-p"},{"$f":"VLOOKUP($A33&$B34,MSG_Exist!$A$6:$N$118,MSG_Exist!F$1,0)","v":1}]
[null,null,"moutp",{"$f":"VLOOKUP($A33&$B34,MSG_Exist!$A$6:$V$118,MSG_Exist!V$1,FALSE)","v":"e-M"},"c",{"$f":"ROUND(VLOOKUP($A33&$B34,MSG_Exist!$A$6:$N$118,MSG_Exist!G$1,0),3)","v":0.27900000000000003}]
[null,null,"plf","c",{"$f":"ROUND(VLOOKUP($A33&$B34,MSG_Exist!$A$6:$N$118,MSG_Exist!I$1,0),3)","v":0.9}]
[null,null,"pll","c",{"$f":"VLOOKUP($A33&$B34,MSG_Exist!$A$6:$N$118,MSG_Exist!K$1,0)","v":36}]
[null,null,"fom","c",{"$f":"ROUND(VLOOKUP($A33&$B34,MSG_Exist!$A$6:$N$118,MSG_Exist!L$1,0),3)","v":0}]
[null,null,"vom","c",{"$f":"ROUND(VLOOKUP($A33&$B34,MSG_Exist!$A$6:$N$118,MSG_Exist!H$1,0),3)","v":87.6}]
[null,null,"hisc",0,"hc",{"$f":"VLOOKUP($A33&$B34,MSG_Exist!$A$6:$N$118,MSG_Exist!N$1,0)","v":"1979 5 "}]
[null,null,"optm","c",{"$f":"ROUND(VLOOKUP($A33&$B34,MSG_Exist!$A$6:$N$118,MSG_Exist!J$1,0),3)","v":0.89}]
[null,null,"bdc","up","ts",{"$f":"ROUND(VLOOKUP($A33&$B34,MSG_Exist!$A$6:$N$118,MSG_Exist!M$1,0),3)","v":0}]
[null,null,"con1c","RM:tin","c",{"$f":"ROUND(VLOOKUP($A33&$B34,MSG_Exist!$A$6:$R$118,MSG_Exist!R$1,0),3)","v":1}]
[null,null,"con1a","RE","c",{"$f":"ROUND(SUMPRODUCT(--(A33&B34=MSG_Exist!$A$8:$A$134),MSG_Exist!$S$8:$S$134,MSG_Exist!$T$8:$T$134),3)","v":0}]
[null,null,"con1a","DOM","c",{"$f":"ROUND(SUMPRODUCT(--(A33&B34=MSG_Exist!$A$8:$A$134),MSG_Exist!$T$8:$T$134),3)","v":1}]
[null,"#"]
[{"$f":"A33","v":"TBN"},"*"]
[{"$f":"A34+1","v":89},{"$f":"OFFSET(MSG_Exist!$B$1,A49,0)","v":"EPHYDEXDANan"},{"$f":"VLOOKUP(A48&B49,MSG_Exist!$A$6:$M$118,MSG_Exist!E$1,FALSE)","v":"a"}]
[null,null,{"$f":"IF(E50=\"\",\"\",\"minp\")","v":""},{"$f":"IF(E50=\"\",\"\",VLOOKUP($A48&$B49,MSG_Exist!$A$6:$U$118,MSG_Exist!U$1,FALSE))","v":""},{"$f":"VLOOKUP($A48&$B49,MSG_Exist!$A$6:$N$118,MSG_Exist!F$1,0)","v":""}]
[null,null,"moutp",{"$f":"VLOOKUP($A48&$B49,MSG_Exist!$A$6:$V$118,MSG_Exist!V$1,FALSE)","v":"e-M"},"c",{"$f":"ROUND(VLOOKUP($A48&$B49,MSG_Exist!$A$6:$N$118,MSG_Exist!G$1,0),3)","v":1}]
[null,null,"plf","c",{"$f":"ROUND(VLOOKUP($A48&$B49,MSG_Exist!$A$6:$N$118,MSG_Exist!I$1,0),3)","v":0.95}]
[null,null,"pll","c",{"$f":"VLOOKUP($A48&$B49,MSG_Exist!$A$6:$N$118,MSG_Exist!K$1,0)","v":100}]
[null,null,"fom","c",{"$f":"ROUND(VLOOKUP($A48&$B49,MSG_Exist!$A$6:$N$118,MSG_Exist!L$1,0),3)","v":0}]
[null,null,"vom","c",{"$f":"ROUND(VLOOKUP($A48&$B49,MSG_Exist!$A$6:$N$118,MSG_Exist!H$1,0),3)","v":0}]
[null,null,"hisc",0,"hc",{"$f":"VLOOKUP($A48&$B49,MSG_Exist!$A$6:$N$118,MSG_Exist!N$1,0)","v":"1987 65"}]
[null,null,"optm","c",{"$f":"ROUND(VLOOKUP($A48&$B49,MSG_Exist!$A$6:$N$118,MSG_Exist!J$1,0),3)","v":0.16800000000000001}]
[null,null,"bdc","up","ts",{"$f":"ROUND(VLOOKUP($A48&$B49,MSG_Exist!$A$6:$N$118,MSG_Exist!M$1,0),3)","v":0}]
[null,null,"con1c","RM:tin","c",{"$f":"ROUND(VLOOKUP($A48&$B49,MSG_Exist!$A$6:$R$118,MSG_Exist!R$1,0),3)","v":1}]
[null,null,"con1a","RE","c",{"$f":"ROUND(SUMPRODUCT(--(A48&B49=MSG_Exist!$A$8:$A$134),MSG_Exist!$S$8:$S$134,MSG_Exist!$T$8:$T$134),3)","v":1}]
[null,null,"con1a","DOM","c",{"$f":"ROUND(SUMPRODUCT(--(A48&B49=MSG_Exist!$A$8:$A$134),MSG_Exist!$T$8:$T$134),3)","v":1}]
[null,"#"]
[{"$f":"A48","v":"TBN"},"*"]
[{"$f":"A49+1","v":90},{"$f":"OFFSET(MSG_Exist!$B$1,A64,0)","v":4},{"$f":"VLOOKUP(A63&B64,MSG_Exist!$A$6:$M$118,MSG_Exist!E$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(E65=\"\",\"\",\"minp\")","v":{"$error":"#N/A"}},{"$f":"IF(E65=\"\",\"\",VLOOKUP($A63&$B64,MSG_Exist!$A$6:$U$118,MSG_Exist!U$1,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A63&$B64,MSG_Exist!$A$6:$N$118,MSG_Exist!F$1,0)","v":{"$error":"#N/A"}}]
[null,null,"moutp",{"$f":"VLOOKUP($A63&$B64,MSG_Exist!$A$6:$V$118,MSG_Exist!V$1,FALSE)","v":{"$error":"#N/A"}},"c",{"$f":"ROUND(VLOOKUP($A63&$B64,MSG_Exist!$A$6:$N$118,MSG_Exist!G$1,0),3)","v":{"$error":"#N/A"}}]
[null,null,"plf","c",{"$f":"ROUND(VLOOKUP($A63&$B64,MSG_Exist!$A$6:$N$118,MSG_Exist!I$1,0),3)","v":{"$error":"#N/A"}}]
[null,null,"pll","c",{"$f":"VLOOKUP($A63&$B64,MSG_Exist!$A$6:$N$118,MSG_Exist!K$1,0)","v":{"$error":"#N/A"}}]
[null,null,"fom","c",{"$f":"ROUND(VLOOKUP($A63&$B64,MSG_Exist!$A$6:$N$118,MSG_Exist!L$1,0),3)","v":{"$error":"#N/A"}}]
[null,null,"vom","c",{"$f":"ROUND(VLOOKUP($A63&$B64,MSG_Exist!$A$6:$N$118,MSG_Exist!H$1,0),3)","v":{"$error":"#N/A"}}]
[null,null,"hisc",0,"hc",{"$f":"VLOOKUP($A63&$B64,MSG_Exist!$A$6:$N$118,MSG_Exist!N$1,0)","v":{"$error":"#N/A"}}]
[null,null,"optm","c",{"$f":"ROUND(VLOOKUP($A63&$B64,MSG_Exist!$A$6:$N$118,MSG_Exist!J$1,0),3)","v":{"$error":"#N/A"}}]
[null,null,"bdc","up","ts",{"$f":"ROUND(VLOOKUP($A63&$B64,MSG_Exist!$A$6:$N$118,MSG_Exist!M$1,0),3)","v":{"$error":"#N/A"}}]
[null,null,"con1c","RM:tin","c",{"$f":"ROUND(VLOOKUP($A63&$B64,MSG_Exist!$A$6:$R$118,MSG_Exist!R$1,0),3)","v":{"$error":"#N/A"}}]
[null,null,"con1a","RE","c",{"$f":"ROUND(SUMPRODUCT(--(A63&B64=MSG_Exist!$A$8:$A$134),MSG_Exist!$S$8:$S$134,MSG_Exist!$T$8:$T$134),3)","v":0}]
[null,null,"con1a","DOM","c",{"$f":"ROUND(SUMPRODUCT(--(A63&B64=MSG_Exist!$A$8:$A$134),MSG_Exist!$T$8:$T$134),3)","v":0}]
[null,"#"]
[{"$f":"A63","v":"TBN"},"*"]
[{"$f":"A64+1","v":91},{"$f":"OFFSET(MSG_Exist!$B$1,A79,0)","v":0},{"$f":"VLOOKUP(A78&B79,MSG_Exist!$A$6:$M$118,MSG_Exist!E$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(E80=\"\",\"\",\"minp\")","v":{"$error":"#N/A"}},{"$f":"IF(E80=\"\",\"\",VLOOKUP($A78&$B79,MSG_Exist!$A$6:$U$118,MSG_Exist!U$1,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A78&$B79,MSG_Exist!$A$6:$N$118,MSG_Exist!F$1,0)","v":{"$error":"#N/A"}}]
[null,null,"moutp",{"$f":"VLOOKUP($A78&$B79,MSG_Exist!$A$6:$V$118,MSG_Exist!V$1,FALSE)","v":{"$error":"#N/A"}},"c",{"$f":"ROUND(VLOOKUP($A78&$B79,MSG_Exist!$A$6:$N$118,MSG_Exist!G$1,0),3)","v":{"$error":"#N/A"}}]
[null,null,"plf","c",{"$f":"ROUND(VLOOKUP($A78&$B79,MSG_Exist!$A$6:$N$118,MSG_Exist!I$1,0),3)","v":{"$error":"#N/A"}}]
[null,null,"pll","c",{"$f":"VLOOKUP($A78&$B79,MSG_Exist!$A$6:$N$118,MSG_Exist!K$1,0)","v":{"$error":"#N/A"}}]
[null,null,"fom","c",{"$f":"ROUND(VLOOKUP($A78&$B79,MSG_Exist!$A$6:$N$118,MSG_Exist!L$1,0),3)","v":{"$error":"#N/A"}}]
[null,null,"vom","c",{"$f":"ROUND(VLOOKUP($A78&$B79,MSG_Exist!$A$6:$N$118,MSG_Exist!H$1,0),3)","v":{"$error":"#N/A"}}]
[null,null,"hisc",0,"hc",{"$f":"VLOOKUP($A78&$B79,MSG_Exist!$A$6:$N$118,MSG_Exist!N$1,0)","v":{"$error":"#N/A"}}]
[null,null,"optm","c",{"$f":"ROUND(VLOOKUP($A78&$B79,MSG_Exist!$A$6:$N$118,MSG_Exist!J$1,0),3)","v":{"$error":"#N/A"}}]
[null,null,"bdc","up","ts",{"$f":"ROUND(VLOOKUP($A78&$B79,MSG_Exist!$A$6:$N$118,MSG_Exist!M$1,0),3)","v":{"$error":"#N/A"}}]
[null,null,"con1c","RM:tin","c",{"$f":"ROUND(VLOOKUP($A78&$B79,MSG_Exist!$A$6:$R$118,MSG_Exist!R$1,0),3)","v":{"$error":"#N/A"}}]
[null,null,"con1a","RE","c",{"$f":"ROUND(SUMPRODUCT(--(A78&B79=MSG_Exist!$A$8:$A$134),MSG_Exist!$S$8:$S$134,MSG_Exist!$T$8:$T$134),3)","v":0}]
[null,null,"con1a","DOM","c",{"$f":"ROUND(SUMPRODUCT(--(A78&B79=MSG_Exist!$A$8:$A$134),MSG_Exist!$T$8:$T$134),3)","v":0}]
[null,"#"]
[{"$f":"A78","v":"TBN"},"*"]
[{"$f":"A79+1","v":92},{"$f":"OFFSET(MSG_Exist!$B$1,A94,0)","v":"Burkina"},{"$f":"VLOOKUP(A93&B94,MSG_Exist!$A$6:$M$118,MSG_Exist!E$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(E95=\"\",\"\",\"minp\")","v":{"$error":"#N/A"}},{"$f":"IF(E95=\"\",\"\",VLOOKUP($A93&$B94,MSG_Exist!$A$6:$U$118,MSG_Exist!U$1,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A93&$B94,MSG_Exist!$A$6:$N$118,MSG_Exist!F$1,0)","v":{"$error":"#N/A"}}]
[null,null,"moutp",{"$f":"VLOOKUP($A93&$B94,MSG_Exist!$A$6:$V$118,MSG_Exist!V$1,FALSE)","v":{"$error":"#N/A"}},"c",{"$f":"ROUND(VLOOKUP($A93&$B94,MSG_Exist!$A$6:$N$118,MSG_Exist!G$1,0),3)","v":{"$error":"#N/A"}}]
[null,null,"plf","c",{"$f":"ROUND(VLOOKUP($A93&$B94,MSG_Exist!$A$6:$N$118,MSG_Exist!I$1,0),3)","v":{"$error":"#N/A"}}]
[null,null,"pll","c",{"$f":"VLOOKUP($A93&$B94,MSG_Exist!$A$6:$N$118,MSG_Exist!K$1,0)","v":{"$error":"#N/A"}}]
[null,null,"fom","c",{"$f":"ROUND(VLOOKUP($A93&$B94,MSG_Exist!$A$6:$N$118,MSG_Exist!L$1,0),3)","v":{"$error":"#N/A"}}]
[null,null,"vom","c",{"$f":"ROUND(VLOOKUP($A93&$B94,MSG_Exist!$A$6:$N$118,MSG_Exist!H$1,0),3)","v":{"$error":"#N/A"}}]
[null,null,"hisc",0,"hc",{"$f":"VLOOKUP($A93&$B94,MSG_Exist!$A$6:$N$118,MSG_Exist!N$1,0)","v":{"$error":"#N/A"}}]
[null,null,"optm","c",{"$f":"ROUND(VLOOKUP($A93&$B94,MSG_Exist!$A$6:$N$118,MSG_Exist!J$1,0),3)","v":{"$error":"#N/A"}}]
[null,null,"bdc","up","ts",{"$f":"ROUND(VLOOKUP($A93&$B94,MSG_Exist!$A$6:$N$118,MSG_Exist!M$1,0),3)","v":{"$error":"#N/A"}}]
[null,null,"con1c","RM:tin","c",{"$f":"ROUND(VLOOKUP($A93&$B94,MSG_Exist!$A$6:$R$118,MSG_Exist!R$1,0),3)","v":{"$error":"#N/A"}}]
[null,null,"con1a","RE","c",{"$f":"ROUND(SUMPRODUCT(--(A93&B94=MSG_Exist!$A$8:$A$134),MSG_Exist!$S$8:$S$134,MSG_Exist!$T$8:$T$134),3)","v":0}]
[null,null,"con1a","DOM","c",{"$f":"ROUND(SUMPRODUCT(--(A93&B94=MSG_Exist!$A$8:$A$134),MSG_Exist!$T$8:$T$134),3)","v":0}]
[null,"#"]
[{"$f":"A93","v":"TBN"},"*"]
[{"$f":"A94+1","v":93},{"$f":"OFFSET(MSG_Exist!$B$1,A109,0)","v":"MESSAGE Name"},{"$f":"VLOOKUP(A108&B109,MSG_Exist!$A$6:$M$118,MSG_Exist!E$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(E110=\"\",\"\",\"minp\")","v":{"$error":"#N/A"}},{"$f":"IF(E110=\"\",\"\",VLOOKUP($A108&$B109,MSG_Exist!$A$6:$U$118,MSG_Exist!U$1,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A108&$B109,MSG_Exist!$A$6:$N$118,MSG_Exist!F$1,0)","v":{"$error":"#N/A"}}]
[null,null,"moutp",{"$f":"VLOOKUP($A108&$B109,MSG_Exist!$A$6:$V$118,MSG_Exist!V$1,FALSE)","v":{"$error":"#N/A"}},"c",{"$f":"ROUND(VLOOKUP($A108&$B109,MSG_Exist!$A$6:$N$118,MSG_Exist!G$1,0),3)","v":{"$error":"#N/A"}}]
[null,null,"plf","c",{"$f":"ROUND(VLOOKUP($A108&$B109,MSG_Exist!$A$6:$N$118,MSG_Exist!I$1,0),3)","v":{"$error":"#N/A"}}]
[null,null,"pll","c",{"$f":"VLOOKUP($A108&$B109,MSG_Exist!$A$6:$N$118,MSG_Exist!K$1,0)","v":{"$error":"#N/A"}}]
[null,null,"fom","c",{"$f":"ROUND(VLOOKUP($A108&$B109,MSG_Exist!$A$6:$N$118,MSG_Exist!L$1,0),3)","v":{"$error":"#N/A"}}]
[null,null,"vom","c",{"$f":"ROUND(VLOOKUP($A108&$B109,MSG_Exist!$A$6:$N$118,MSG_Exist!H$1,0),3)","v":{"$error":"#N/A"}}]
[null,null,"hisc",0,"hc",{"$f":"VLOOKUP($A108&$B109,MSG_Exist!$A$6:$N$118,MSG_Exist!N$1,0)","v":{"$error":"#N/A"}}]
[null,null,"optm","c",{"$f":"ROUND(VLOOKUP($A108&$B109,MSG_Exist!$A$6:$N$118,MSG_Exist!J$1,0),3)","v":{"$error":"#N/A"}}]
[null,null,"bdc","up","ts",{"$f":"ROUND(VLOOKUP($A108&$B109,MSG_Exist!$A$6:$N$118,MSG_Exist!M$1,0),3)","v":{"$error":"#N/A"}}]
[null,null,"con1c","RM:tin","c",{"$f":"ROUND(VLOOKUP($A108&$B109,MSG_Exist!$A$6:$R$118,MSG_Exist!R$1,0),3)","v":{"$error":"#N/A"}}]
[null,null,"con1a","RE","c",{"$f":"ROUND(SUMPRODUCT(--(A108&B109=MSG_Exist!$A$8:$A$134),MSG_Exist!$S$8:$S$134,MSG_Exist!$T$8:$T$134),3)","v":0}]
[null,null,"con1a","DOM","c",{"$f":"ROUND(SUMPRODUCT(--(A108&B109=MSG_Exist!$A$8:$A$134),MSG_Exist!$T$8:$T$134),3)","v":0}]
[null,"#"]

{"sheet":"adb_exist2","index":8,"n_rows":132,"n_cols":1,"rows_kept":132,"cut":false,"hidden":false,"merged":[]}
[]
[{"$f":"adb_exist!B3","v":"*"}]
[{"$f":"adb_exist!B4&\" \"&adb_exist!C4","v":"EPGASEXGT a"}]
[{"$f":"adb_exist!B5&\" \"&adb_exist!C5&\" \"&adb_exist!D5&\" \"&adb_exist!E5","v":" minp g-p 1"}]
[{"$f":"adb_exist!B6&\" \"&adb_exist!C6&\" \"&adb_exist!D6&\" \"&adb_exist!E6&\" \"&adb_exist!F6","v":" moutp e-M c 0.271"}]
[{"$f":"adb_exist!B7&\" \"&adb_exist!C7&\" \"&adb_exist!D7&\" \"&adb_exist!E7&\" \"&adb_exist!F7","v":" plf c 0.92 "}]
[{"$f":"adb_exist!B8&\" \"&adb_exist!C8&\" \"&adb_exist!D8&\" \"&adb_exist!E8&\" \"&adb_exist!F8","v":" pll c 27 "}]
[{"$f":"adb_exist!B9&\" \"&adb_exist!C9&\" \"&adb_exist!D9&\" \"&adb_exist!E9&\" \"&adb_exist!F9","v":" fom c 0 "}]
[{"$f":"adb_exist!B10&\" \"&adb_exist!C10&\" \"&adb_exist!D10&\" \"&adb_exist!E10&\" \"&adb_exist!F10","v":" vom c 21.9 "}]
[{"$f":"adb_exist!B11&\" \"&adb_exist!C11&\" \"&adb_exist!D11&\" \"&adb_exist!E11&\" \"&adb_exist!F11","v":" hisc 0 hc 1998 40 2010 99.732 "}]
[{"$f":"adb_exist!B12&\" \"&adb_exist!C12&\" \"&adb_exist!D12&\" \"&adb_exist!E12&\" \"&adb_exist!F12","v":" optm c 0.93 "}]
[{"$f":"adb_exist!B13&\" \"&adb_exist!C13&\" \"&adb_exist!D13&\" \"&adb_exist!E13&\" \"&adb_exist!F13","v":" bdc up ts 0"}]
[{"$f":"adb_exist!B14&\" \"&adb_exist!C14&\" \"&adb_exist!D14&\" \"&adb_exist!E14&\" \"&adb_exist!F14","v":" con1c RM:tin c 1"}]
[{"$f":"adb_exist!B15&\" \"&adb_exist!C15&\" \"&adb_exist!D15&\" \"&adb_exist!E15&\" \"&adb_exist!F15","v":" con1a RE c 0"}]
[{"$f":"adb_exist!B16&\" \"&adb_exist!C16&\" \"&adb_exist!D16&\" \"&adb_exist!E16&\" \"&adb_exist!F16","v":" con1a DOM c 1"}]
[{"$f":"adb_exist!B17&\" \"&adb_exist!C17&\" \"&adb_exist!D17&\" \"&adb_exist!E17&\" \"&adb_exist!F17","v":"#    "}]
[{"$f":"adb_exist!B18&\" \"&adb_exist!C18&\" \"&adb_exist!D18&\" \"&adb_exist!E18&\" \"&adb_exist!F18","v":"*    "}]
[{"$f":"adb_exist!B19&\" \"&adb_exist!C19&\" \"&adb_exist!D19&\" \"&adb_exist!E19&\" \"&adb_exist!F19","v":"EPODSEXDI a   "}]
[{"$f":"adb_exist!B20&\" \"&adb_exist!C20&\" \"&adb_exist!D20&\" \"&adb_exist!E20&\" \"&adb_exist!F20","v":" minp o-p 1 "}]
[{"$f":"adb_exist!B21&\" \"&adb_exist!C21&\" \"&adb_exist!D21&\" \"&adb_exist!E21&\" \"&adb_exist!F21","v":" moutp e-M c 0.338"}]
[{"$f":"adb_exist!B22&\" \"&adb_exist!C22&\" \"&adb_exist!D22&\" \"&adb_exist!E22&\" \"&adb_exist!F22","v":" plf c 0.9 "}]
[{"$f":"adb_exist!B23&\" \"&adb_exist!C23&\" \"&adb_exist!D23&\" \"&adb_exist!E23&\" \"&adb_exist!F23","v":" pll c 45 "}]
[{"$f":"adb_exist!B24&\" \"&adb_exist!C24&\" \"&adb_exist!D24&\" \"&adb_exist!E24&\" \"&adb_exist!F24","v":" fom c 0 "}]
[{"$f":"adb_exist!B25&\" \"&adb_exist!C25&\" \"&adb_exist!D25&\" \"&adb_exist!E25&\" \"&adb_exist!F25","v":" vom c 87.6 "}]
[{"$f":"adb_exist!B26&\" \"&adb_exist!C26&\" \"&adb_exist!D26&\" \"&adb_exist!E26&\" \"&adb_exist!F26","v":" hisc 0 hc 1968 4 "}]
[{"$f":"adb_exist!B27&\" \"&adb_exist!C27&\" \"&adb_exist!D27&\" \"&adb_exist!E27&\" \"&adb_exist!F27","v":" optm c 0.89 "}]
[{"$f":"adb_exist!B28&\" \"&adb_exist!C28&\" \"&adb_exist!D28&\" \"&adb_exist!E28&\" \"&adb_exist!F28","v":" bdc up ts 0"}]
[{"$f":"adb_exist!B29&\" \"&adb_exist!C29&\" \"&adb_exist!D29&\" \"&adb_exist!E29&\" \"&adb_exist!F29","v":" con1c RM:tin c 1"}]
[{"$f":"adb_exist!B30&\" \"&adb_exist!C30&\" \"&adb_exist!D30&\" \"&adb_exist!E30&\" \"&adb_exist!F30","v":" con1a RE c 0"}]
[{"$f":"adb_exist!B31&\" \"&adb_exist!C31&\" \"&adb_exist!D31&\" \"&adb_exist!E31&\" \"&adb_exist!F31","v":" con1a DOM c 1"}]
[{"$f":"adb_exist!B32&\" \"&adb_exist!C32&\" \"&adb_exist!D32&\" \"&adb_exist!E32&\" \"&adb_exist!F32","v":"#    "}]
[{"$f":"adb_exist!B33&\" \"&adb_exist!C33&\" \"&adb_exist!D33&\" \"&adb_exist!E33&\" \"&adb_exist!F33","v":"*    "}]
[{"$f":"adb_exist!B34&\" \"&adb_exist!C34&\" \"&adb_exist!D34&\" \"&adb_exist!E34&\" \"&adb_exist!F34","v":"EPOHFEXDI a   "}]
[{"$f":"adb_exist!B35&\" \"&adb_exist!C35&\" \"&adb_exist!D35&\" \"&adb_exist!E35&\" \"&adb_exist!F35","v":" minp h-p 1 "}]
[{"$f":"adb_exist!B36&\" \"&adb_exist!C36&\" \"&adb_exist!D36&\" \"&adb_exist!E36&\" \"&adb_exist!F36","v":" moutp e-M c 0.279"}]
[{"$f":"adb_exist!B37&\" \"&adb_exist!C37&\" \"&adb_exist!D37&\" \"&adb_exist!E37&\" \"&adb_exist!F37","v":" plf c 0.9 "}]
[{"$f":"adb_exist!B38&\" \"&adb_exist!C38&\" \"&adb_exist!D38&\" \"&adb_exist!E38&\" \"&adb_exist!F38","v":" pll c 36 "}]
[{"$f":"adb_exist!B39&\" \"&adb_exist!C39&\" \"&adb_exist!D39&\" \"&adb_exist!E39&\" \"&adb_exist!F39","v":" fom c 0 "}]
[{"$f":"adb_exist!B40&\" \"&adb_exist!C40&\" \"&adb_exist!D40&\" \"&adb_exist!E40&\" \"&adb_exist!F40","v":" vom c 87.6 "}]
[{"$f":"adb_exist!B41&\" \"&adb_exist!C41&\" \"&adb_exist!D41&\" \"&adb_exist!E41&\" \"&adb_exist!F41","v":" hisc 0 hc 1979 5 "}]
[{"$f":"adb_exist!B42&\" \"&adb_exist!C42&\" \"&adb_exist!D42&\" \"&adb_exist!E42&\" \"&adb_exist!F42","v":" optm c 0.89 "}]
[{"$f":"adb_exist!B43&\" \"&adb_exist!C43&\" \"&adb_exist!D43&\" \"&adb_exist!E43&\" \"&adb_exist!F43","v":" bdc up ts 0"}]
[{"$f":"adb_exist!B44&\" \"&adb_exist!C44&\" \"&adb_exist!D44&\" \"&adb_exist!E44&\" \"&adb_exist!F44","v":" con1c RM:tin c 1"}]
[{"$f":"adb_exist!B45&\" \"&adb_exist!C45&\" \"&adb_exist!D45&\" \"&adb_exist!E45&\" \"&adb_exist!F45","v":" con1a RE c 0"}]
[{"$f":"adb_exist!B46&\" \"&adb_exist!C46&\" \"&adb_exist!D46&\" \"&adb_exist!E46&\" \"&adb_exist!F46","v":" con1a DOM c 1"}]
[{"$f":"adb_exist!B47&\" \"&adb_exist!C47&\" \"&adb_exist!D47&\" \"&adb_exist!E47&\" \"&adb_exist!F47","v":"#    "}]
[{"$f":"adb_exist!B48&\" \"&adb_exist!C48&\" \"&adb_exist!D48&\" \"&adb_exist!E48&\" \"&adb_exist!F48","v":"*    "}]
[{"$f":"adb_exist!B49&\" \"&adb_exist!C49&\" \"&adb_exist!D49&\" \"&adb_exist!E49&\" \"&adb_exist!F49","v":"EPHYDEXDANan a   "}]
[{"$f":"adb_exist!B50&\" \"&adb_exist!C50&\" \"&adb_exist!D50&\" \"&adb_exist!E50&\" \"&adb_exist!F50","v":"    "}]
[{"$f":"adb_exist!B51&\" \"&adb_exist!C51&\" \"&adb_exist!D51&\" \"&adb_exist!E51&\" \"&adb_exist!F51","v":" moutp e-M c 1"}]
[{"$f":"adb_exist!B52&\" \"&adb_exist!C52&\" \"&adb_exist!D52&\" \"&adb_exist!E52&\" \"&adb_exist!F52","v":" plf c 0.95 "}]
[{"$f":"adb_exist!B53&\" \"&adb_exist!C53&\" \"&adb_exist!D53&\" \"&adb_exist!E53&\" \"&adb_exist!F53","v":" pll c 100 "}]
[{"$f":"adb_exist!B54&\" \"&adb_exist!C54&\" \"&adb_exist!D54&\" \"&adb_exist!E54&\" \"&adb_exist!F54","v":" fom c 0 "}]
[{"$f":"adb_exist!B55&\" \"&adb_exist!C55&\" \"&adb_exist!D55&\" \"&adb_exist!E55&\" \"&adb_exist!F55","v":" vom c 0 "}]
[{"$f":"adb_exist!B56&\" \"&adb_exist!C56&\" \"&adb_exist!D56&\" \"&adb_exist!E56&\" \"&adb_exist!F56","v":" hisc 0 hc 1987 65"}]
[{"$f":"adb_exist!B57&\" \"&adb_exist!C57&\" \"&adb_exist!D57&\" \"&adb_exist!E57&\" \"&adb_exist!F57","v":" optm c 0.168 "}]
[{"$f":"adb_exist!B58&\" \"&adb_exist!C58&\" \"&adb_exist!D58&\" \"&adb_exist!E58&\" \"&adb_exist!F58","v":" bdc up ts 0"}]
[{"$f":"adb_exist!B59&\" \"&adb_exist!C59&\" \"&adb_exist!D59&\" \"&adb_exist!E59&\" \"&adb_exist!F59","v":" con1c RM:tin c 1"}]
[{"$f":"adb_exist!B60&\" \"&adb_exist!C60&\" \"&adb_exist!D60&\" \"&adb_exist!E60&\" \"&adb_exist!F60","v":" con1a RE c 1"}]
[{"$f":"adb_exist!B61&\" \"&adb_exist!C61&\" \"&adb_exist!D61&\" \"&adb_exist!E61&\" \"&adb_exist!F61","v":" con1a DOM c 1"}]
[{"$f":"adb_exist!B62&\" \"&adb_exist!C62&\" \"&adb_exist!D62&\" \"&adb_exist!E62&\" \"&adb_exist!F62","v":"#    "}]
[{"$f":"adb_exist!B63&\" \"&adb_exist!C63&\" \"&adb_exist!D63&\" \"&adb_exist!E63&\" \"&adb_exist!F63","v":"*    "}]
[{"$f":"adb_exist!B64&\" \"&adb_exist!C64&\" \"&adb_exist!D64&\" \"&adb_exist!E64&\" \"&adb_exist!F64","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B65&\" \"&adb_exist!C65&\" \"&adb_exist!D65&\" \"&adb_exist!E65&\" \"&adb_exist!F65","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B66&\" \"&adb_exist!C66&\" \"&adb_exist!D66&\" \"&adb_exist!E66&\" \"&adb_exist!F66","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B67&\" \"&adb_exist!C67&\" \"&adb_exist!D67&\" \"&adb_exist!E67&\" \"&adb_exist!F67","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B68&\" \"&adb_exist!C68&\" \"&adb_exist!D68&\" \"&adb_exist!E68&\" \"&adb_exist!F68","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B69&\" \"&adb_exist!C69&\" \"&adb_exist!D69&\" \"&adb_exist!E69&\" \"&adb_exist!F69","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B70&\" \"&adb_exist!C70&\" \"&adb_exist!D70&\" \"&adb_exist!E70&\" \"&adb_exist!F70","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B71&\" \"&adb_exist!C71&\" \"&adb_exist!D71&\" \"&adb_exist!E71&\" \"&adb_exist!F71","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B72&\" \"&adb_exist!C72&\" \"&adb_exist!D72&\" \"&adb_exist!E72&\" \"&adb_exist!F72","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B73&\" \"&adb_exist!C73&\" \"&adb_exist!D73&\" \"&adb_exist!E73&\" \"&adb_exist!F73","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B74&\" \"&adb_exist!C74&\" \"&adb_exist!D74&\" \"&adb_exist!E74&\" \"&adb_exist!F74","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B75&\" \"&adb_exist!C75&\" \"&adb_exist!D75&\" \"&adb_exist!E75&\" \"&adb_exist!F75","v":" con1a RE c 0"}]
[{"$f":"adb_exist!B76&\" \"&adb_exist!C76&\" \"&adb_exist!D76&\" \"&adb_exist!E76&\" \"&adb_exist!F76","v":" con1a DOM c 0"}]
[{"$f":"adb_exist!B77&\" \"&adb_exist!C77&\" \"&adb_exist!D77&\" \"&adb_exist!E77&\" \"&adb_exist!F77","v":"#    "}]
[{"$f":"adb_exist!B78&\" \"&adb_exist!C78&\" \"&adb_exist!D78&\" \"&adb_exist!E78&\" \"&adb_exist!F78","v":"*    "}]
[{"$f":"adb_exist!B79&\" \"&adb_exist!C79&\" \"&adb_exist!D79&\" \"&adb_exist!E79&\" \"&adb_exist!F79","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B80&\" \"&adb_exist!C80&\" \"&adb_exist!D80&\" \"&adb_exist!E80&\" \"&adb_exist!F80","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B81&\" \"&adb_exist!C81&\" \"&adb_exist!D81&\" \"&adb_exist!E81&\" \"&adb_exist!F81","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B82&\" \"&adb_exist!C82&\" \"&adb_exist!D82&\" \"&adb_exist!E82&\" \"&adb_exist!F82","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B83&\" \"&adb_exist!C83&\" \"&adb_exist!D83&\" \"&adb_exist!E83&\" \"&adb_exist!F83","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B84&\" \"&adb_exist!C84&\" \"&adb_exist!D84&\" \"&adb_exist!E84&\" \"&adb_exist!F84","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B85&\" \"&adb_exist!C85&\" \"&adb_exist!D85&\" \"&adb_exist!E85&\" \"&adb_exist!F85","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B86&\" \"&adb_exist!C86&\" \"&adb_exist!D86&\" \"&adb_exist!E86&\" \"&adb_exist!F86","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B87&\" \"&adb_exist!C87&\" \"&adb_exist!D87&\" \"&adb_exist!E87&\" \"&adb_exist!F87","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B88&\" \"&adb_exist!C88&\" \"&adb_exist!D88&\" \"&adb_exist!E88&\" \"&adb_exist!F88","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B89&\" \"&adb_exist!C89&\" \"&adb_exist!D89&\" \"&adb_exist!E89&\" \"&adb_exist!F89","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B90&\" \"&adb_exist!C90&\" \"&adb_exist!D90&\" \"&adb_exist!E90&\" \"&adb_exist!F90","v":" con1a RE c 0"}]
[{"$f":"adb_exist!B91&\" \"&adb_exist!C91&\" \"&adb_exist!D91&\" \"&adb_exist!E91&\" \"&adb_exist!F91","v":" con1a DOM c 0"}]
[{"$f":"adb_exist!B92&\" \"&adb_exist!C92&\" \"&adb_exist!D92&\" \"&adb_exist!E92&\" \"&adb_exist!F92","v":"#    "}]
[{"$f":"adb_exist!B93&\" \"&adb_exist!C93&\" \"&adb_exist!D93&\" \"&adb_exist!E93&\" \"&adb_exist!F93","v":"*    "}]
[{"$f":"adb_exist!B94&\" \"&adb_exist!C94&\" \"&adb_exist!D94&\" \"&adb_exist!E94&\" \"&adb_exist!F94","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B95&\" \"&adb_exist!C95&\" \"&adb_exist!D95&\" \"&adb_exist!E95&\" \"&adb_exist!F95","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B96&\" \"&adb_exist!C96&\" \"&adb_exist!D96&\" \"&adb_exist!E96&\" \"&adb_exist!F96","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B97&\" \"&adb_exist!C97&\" \"&adb_exist!D97&\" \"&adb_exist!E97&\" \"&adb_exist!F97","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B98&\" \"&adb_exist!C98&\" \"&adb_exist!D98&\" \"&adb_exist!E98&\" \"&adb_exist!F98","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B99&\" \"&adb_exist!C99&\" \"&adb_exist!D99&\" \"&adb_exist!E99&\" \"&adb_exist!F99","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B100&\" \"&adb_exist!C100&\" \"&adb_exist!D100&\" \"&adb_exist!E100&\" \"&adb_exist!F100","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B101&\" \"&adb_exist!C101&\" \"&adb_exist!D101&\" \"&adb_exist!E101&\" \"&adb_exist!F101","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B102&\" \"&adb_exist!C102&\" \"&adb_exist!D102&\" \"&adb_exist!E102&\" \"&adb_exist!F102","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B103&\" \"&adb_exist!C103&\" \"&adb_exist!D103&\" \"&adb_exist!E103&\" \"&adb_exist!F103","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B104&\" \"&adb_exist!C104&\" \"&adb_exist!D104&\" \"&adb_exist!E104&\" \"&adb_exist!F104","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B105&\" \"&adb_exist!C105&\" \"&adb_exist!D105&\" \"&adb_exist!E105&\" \"&adb_exist!F105","v":" con1a RE c 0"}]
[{"$f":"adb_exist!B106&\" \"&adb_exist!C106&\" \"&adb_exist!D106&\" \"&adb_exist!E106&\" \"&adb_exist!F106","v":" con1a DOM c 0"}]
[{"$f":"adb_exist!B107&\" \"&adb_exist!C107&\" \"&adb_exist!D107&\" \"&adb_exist!E107&\" \"&adb_exist!F107","v":"#    "}]
[{"$f":"adb_exist!B108&\" \"&adb_exist!C108&\" \"&adb_exist!D108&\" \"&adb_exist!E108&\" \"&adb_exist!F108","v":"*    "}]
[{"$f":"adb_exist!B109&\" \"&adb_exist!C109&\" \"&adb_exist!D109&\" \"&adb_exist!E109&\" \"&adb_exist!F109","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B110&\" \"&adb_exist!C110&\" \"&adb_exist!D110&\" \"&adb_exist!E110&\" \"&adb_exist!F110","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B111&\" \"&adb_exist!C111&\" \"&adb_exist!D111&\" \"&adb_exist!E111&\" \"&adb_exist!F111","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B112&\" \"&adb_exist!C112&\" \"&adb_exist!D112&\" \"&adb_exist!E112&\" \"&adb_exist!F112","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B113&\" \"&adb_exist!C113&\" \"&adb_exist!D113&\" \"&adb_exist!E113&\" \"&adb_exist!F113","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B114&\" \"&adb_exist!C114&\" \"&adb_exist!D114&\" \"&adb_exist!E114&\" \"&adb_exist!F114","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B115&\" \"&adb_exist!C115&\" \"&adb_exist!D115&\" \"&adb_exist!E115&\" \"&adb_exist!F115","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B116&\" \"&adb_exist!C116&\" \"&adb_exist!D116&\" \"&adb_exist!E116&\" \"&adb_exist!F116","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B117&\" \"&adb_exist!C117&\" \"&adb_exist!D117&\" \"&adb_exist!E117&\" \"&adb_exist!F117","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B118&\" \"&adb_exist!C118&\" \"&adb_exist!D118&\" \"&adb_exist!E118&\" \"&adb_exist!F118","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B119&\" \"&adb_exist!C119&\" \"&adb_exist!D119&\" \"&adb_exist!E119&\" \"&adb_exist!F119","v":{"$error":"#N/A"}}]
[{"$f":"adb_exist!B120&\" \"&adb_exist!C120&\" \"&adb_exist!D120&\" \"&adb_exist!E120&\" \"&adb_exist!F120","v":" con1a RE c 0"}]
[{"$f":"adb_exist!B121&\" \"&adb_exist!C121&\" \"&adb_exist!D121&\" \"&adb_exist!E121&\" \"&adb_exist!F121","v":" con1a DOM c 0"}]
[{"$f":"adb_exist!B122&\" \"&adb_exist!C122&\" \"&adb_exist!D122&\" \"&adb_exist!E122&\" \"&adb_exist!F122","v":"#    "}]
[{"$f":"adb_exist!B123&\" \"&adb_exist!C123&\" \"&adb_exist!D123&\" \"&adb_exist!E123&\" \"&adb_exist!F123","v":"    "}]
[{"$f":"adb_exist!B124&\" \"&adb_exist!C124&\" \"&adb_exist!D124&\" \"&adb_exist!E124&\" \"&adb_exist!F124","v":"    "}]
[{"$f":"adb_exist!B125&\" \"&adb_exist!C125&\" \"&adb_exist!D125&\" \"&adb_exist!E125&\" \"&adb_exist!F125","v":"    "}]
[{"$f":"adb_exist!B126&\" \"&adb_exist!C126&\" \"&adb_exist!D126&\" \"&adb_exist!E126&\" \"&adb_exist!F126","v":"    "}]
[{"$f":"adb_exist!B127&\" \"&adb_exist!C127&\" \"&adb_exist!D127&\" \"&adb_exist!E127&\" \"&adb_exist!F127","v":"    "}]
[{"$f":"adb_exist!B128&\" \"&adb_exist!C128&\" \"&adb_exist!D128&\" \"&adb_exist!E128&\" \"&adb_exist!F128","v":"    "}]
[{"$f":"adb_exist!B129&\" \"&adb_exist!C129&\" \"&adb_exist!D129&\" \"&adb_exist!E129&\" \"&adb_exist!F129","v":"    "}]
[{"$f":"adb_exist!B130&\" \"&adb_exist!C130&\" \"&adb_exist!D130&\" \"&adb_exist!E130&\" \"&adb_exist!F130","v":"    "}]
[{"$f":"adb_exist!B131&\" \"&adb_exist!C131&\" \"&adb_exist!D131&\" \"&adb_exist!E131&\" \"&adb_exist!F131","v":"    "}]
[{"$f":"adb_exist!B132&\" \"&adb_exist!C132&\" \"&adb_exist!D132&\" \"&adb_exist!E132&\" \"&adb_exist!F132","v":"    "}]
[{"$f":"adb_exist!B133&\" \"&adb_exist!C133&\" \"&adb_exist!D133&\" \"&adb_exist!E133&\" \"&adb_exist!F133","v":"    "}]

{"sheet":"SiteSpecific_data Thermal","index":9,"n_rows":505,"n_cols":27,"rows_kept":505,"cut":false,"hidden":false,"merged":[[394,18,396,18]]}
[null,"English","Project Name","Plant type","Plant type","Fuel","MESSAGE Name","Plant Capacity","Available Capacity","Heat Rate",null,"Start Year",null,"Status","Forced Outage","Planned outage","VariableO&M","Fixed O&M","Investment Cost","Life"]
[null,"French","Nom Projet","Type de centrale","Type de centrale","Combustible","Nom MESSAGE","Capacité installée","Capacité disponible","Conso.spec.nette",null,"Anne mise en service",null,"Status","Indisp. Fortuite","Indisp. Planifiée","Coût O&M variable","Coût O&M fixe","Cout d'investissement","Duree de Vie"]
[1,{"$f":"A3+1","v":2},{"$f":"B3+1","v":3},{"$f":"C3+1","v":4},5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,1,{"$f":"D4+1","v":2},{"$f":"E4+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[]
[null,"Senegal"]
[null,"SEN"]
[null,null,"﻿",null,null,null,null,null,null,"1ère",null,"Année ",null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,"1er ","2e ",null,null,"conso.","2e conso. ","de mise ",null,null,null,null,null,null,null,null," "]
[null,null,"Nom de ","N° ","Type ","combust ","combusti ","Capacité ","Capacité ","spéc.","spéc. ","en ","Année de ",null,"Indisp.","Indisp.","CoûtsO&M","CoûtsO&M","Coûtspéc.","Fabricant et "," "]
[null,null,"centrale ","unité ","unité ","ible ","ble ","installée ","disponible ","nette","nette ","service ","déclassement ","Statut","fortuite","Planifiée","variables","fixes","investissement","modèle "," "]
[{"$f":"C12","v":"Location"},{"$f":"E12&F12","v":"DIDO"},"Location","EPP1","DI","DO",null,50,50,"VS",null,2011,"VS","Décidée","VS","VS","VS","VS","VS"]
[{"$f":"C13","v":"Location"},"DIDO","Location","EPP2","DI","DO",null,50,50,"VS",null,2011,"VS","Planifiée","VS","VS","VS","VS","VS"]
["Location","DIDO","Location","EPP3","DI","DO",null,50,50,"VS",null,2011,"VS","Planifiée","VS","VS","VS","VS","VS"]
["﻿new mobile","DIHFO","﻿new mobile",1,"DI","HFO",null,50,50,"VS",null,2011,"VS","Planifiée","VS","VS","VS","VS","VS"," "]
["new mobile","DIHFO","new mobile",2,"DI","HFO",null,50,50,"VS",null,2011,"VS","Planifiée","VS","VS","VS","VS","VS"," "]
["new mobile","DIHFO","new mobile",3,"DI","HFO",null,50,50,"VS",null,2011,"VS","Planifiée","VS","VS","VS","VS","VS"," "]
["relocation","DIHFO","relocation",1,"DI","HFO",null,60,60,"VS",null,null,null,"Envisagée","VS","VS","VS","VS","VS"," "]
["relocation","DIHFO","relocation",2,"DI","HFO",null,60,60,"VS",null,null,null,"Envisagée","VS","VS","VS","VS","VS"," "]
["IPP Tou","DIHFO","IPP Tou",1,"DI","HFO",null,60,60,"VS",null,null,null,"Envisagée","VS","VS","VS","VS","VS"," "]
["belair","DIHFO","belair",1,"DI","HFO",null,30,30,"VS",null,2012,null,"Décidée","VS","VS","VS","VS","VS"," "]
["unknown","DIHFO","unknown",1,"DI","HFO",null,30,30,"VS",null,null,null,"Envisagée","VS","VS","VS","VS","VS"," "]
["Sendou ","STCOAL","Sendou ",1,"ST","COAL",null,{"$f":"875/2","v":437.5},125,"VS",null,2016,"VS","Décidée","VS","VS","VS","VS",971," "]
["Sendou ","STCOAL","Sendou ",2,"ST","COAL",null,{"$f":"875/2","v":437.5},125,"VS",null,2016,"VS","Décidée","VS","VS","VS","VS",971]
["Kayar ","STCOAL","Kayar ",1,"ST","COAL",null,125,125,"VS",null,null,null,"Envisagée","VS","VS","VS","VS","VS"," "]
["Kayar ","STCOAL","Kayar ",2,"ST","COAL",null,125,125,"VS",null,null,null,"Envisagée","VS","VS","VS","VS","VS"]
["Kayar ","STCOAL","Kayar ",3,"ST","COAL",null,125,125,"VS",null,null,null,"Envisagée","VS","VS","VS","VS","VS"]
["Kayar ","STCOAL","Kayar ",4,"ST","COAL",null,125,125,"VS",null,null,null,"Envisagée","VS","VS","VS","VS","VS"]
["St Louis ","STCOAL","St Louis ",1,"ST","COAL",null,125,125,"VS",null,null,null,"Envisagée","VS","VS","VS","VS","VS"," "]
["St Louis ","STCOAL","St Louis ",2,"ST","COAL",null,125,125,"VS",null,null,null,"Envisagée","VS","VS","VS","VS","VS"]
["ross betio ","BIO","ross betio ",null,null,"BIO",null,30,30,"VS",null,2014,null,"Décidée","VS","VS","VS","VS",3910]
["St Louis WP ","wind","St Louis WP ",null,null,"wind",null,125,125,"VS",null,2014,null,"Envisagée","VS","VS","VS","VS",1934," "]
["ziguinchor ","solar","ziguinchor ",null,null,"solar",null,7.5,7.5,"VS",null,2014,null,"Envisagée","VS","VS","VS","VS",5030," "]
["taiba ndiaye ","wind","taiba ndiaye ",null,null,"wind",null,100,100,"VS",null,2016,null,"Envisagée","VS","VS","VS","VS",1934," "]
[]
[null,null,{"$f":"OFFSET(C$1,lang,0)","v":"Project Name"},null,"Plant type","Fuel","MESSAGE Name","Plant Capacity","Available Capacity","Heat Rate",null,"Start Year",null,"Status","Forced Outage","Planned outage","VariableO&M","Fixed O&M","Investment Cost","Life",null,null,null,null,null,null,"Project Name"]
[null,null,null,null,null,null,null,"MW","MW","GJ/MWh",null,null,null,null,"%","hrs/yr","$/MWh","$/kW","$/kW"]
[null,null,{"$f":"VLOOKUP(D38,NameConvs!$B$57:$E$69,4,FALSE)","v":"Senegal"},"SEN",null,null,null,null,{"$f":"SUM(I39:I51)","v":1802.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X39:X51)","v":12118.616679999997}]
["Location",{"$f":"E39&F39","v":"DIODS"},{"$f":"A39","v":"Location"},{"$f":"$D$38&G39","v":"SENEPODSNCLoc"},{"$f":"IF(VLOOKUP($A39,$A$12:$S$34,E$3,FALSE)=0,\"\",VLOOKUP($A39,$A$12:$S$34,E$3,FALSE))","v":"DI"},{"$f":"VLOOKUP(VLOOKUP($A39,$A$12:$S$34,F$3,FALSE),NameConvs!$A$3:$C$19,3,FALSE)","v":"ODS"},{"$f":"IF(N39=\"Décidée\",\"EP\"&F39&\"NC\",\"EP\"&F39&\"NU\")&LEFT(A39,3)","v":"EPODSNCLoc"},{"$f":"SUMIF($A$12:$A$34,$A39,$H$12:$H$34)","v":150},{"$f":"SUMIF($A$12:$A$34,$A39,$I$12:$I$34)","v":150},{"$f":"IF(VLOOKUP($A39,$A$12:$S$34,J$3,FALSE)=\"VS\",IF($B39=\"DIOHF\",VS!$M$5,SUMIF(VS!$D$3:$K$3,$E39,VS!$D$5:$K$5)),VLOOKUP($A39,$A$12:$S$34,J$3,FALSE))","v":10.4},null,{"$f":"IF(VLOOKUP($A39,$A$12:$S$34,L$3,FALSE)=\"\",MAX($L$17:$L$34)+1,VLOOKUP($A39,$A$12:$S$34,L$3,FALSE))","v":2011},null,{"$f":"VLOOKUP($A39,$A$12:$S$34,N$3,FALSE)","v":"Décidée"},{"$f":"IF(VLOOKUP($A39,$A$12:$S$34,O$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E39,VS!$D$7:$K$7),VLOOKUP($A39,$A$12:$S$34,O$3,FALSE))","v":0.1},{"$f":"IF(VLOOKUP($A39,$A$12:$S$34,P$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E39,VS!$D$8:$K$8),VLOOKUP($A39,$A$12:$S$34,P$3,FALSE))","v":960},{"$f":"IF(VLOOKUP($A39,$A$12:$S$34,Q$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E39,VS!$D$9:$K$9),VLOOKUP($A39,$A$12:$S$34,Q$3,FALSE))","v":10},{"$f":"IF(VLOOKUP($A39,$A$12:$S$34,R$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E39,VS!$D$10:$K$10),VLOOKUP($A39,$A$12:$S$34,R$3,FALSE))","v":0},{"$f":"IF(VLOOKUP($A39,$A$12:$S$34,S$3,FALSE)=\"VS\",IF($B39=\"DIOHF\",VS!$M$11,SUMIF(VS!$D$3:$K$3,$E39,VS!$D$11:$K$11)),VLOOKUP($A39,$A$12:$S$34,S$3,FALSE))","v":1123.5},{"$f":"SUMIF(VS!$D$3:$K$3,$E39,VS!$D$6:$K$6)","v":30},null,{"$f":"P39/8760","v":0.1095890410958904},{"$f":"(1-O39)*(1-V39)","v":0.80136986301369861},{"$f":"W39*I39*8.76","v":1053},null,{"$f":"S39*H39/1000","v":168.52500000000001},{"$f":"A39","v":"Location"}]
["new mobile","DIOHF",{"$f":"A40","v":"new mobile"},{"$f":"$D$38&G40","v":"SENEPOHFNUnew"},"DI",{"$f":"VLOOKUP(VLOOKUP($A40,$A$12:$S$34,F$3,FALSE),NameConvs!$A$3:$C$19,3,FALSE)","v":"OHF"},{"$f":"IF(N40=\"Décidée\",\"EP\"&F40&\"NC\",\"EP\"&F40&\"NU\")&LEFT(A40,3)","v":"EPOHFNUnew"},{"$f":"SUMIF($A$12:$A$34,$A40,$H$12:$H$34)","v":150},{"$f":"SUMIF($A$12:$A$34,$A40,$I$12:$I$34)","v":150},{"$f":"IF(VLOOKUP($A40,$A$12:$S$34,J$3,FALSE)=\"VS\",IF($B40=\"DIOHF\",VS!$M$5,SUMIF(VS!$D$3:$K$3,$E40,VS!$D$5:$K$5)),VLOOKUP($A40,$A$12:$S$34,J$3,FALSE))","v":9.5},null,{"$f":"IF(VLOOKUP($A40,$A$12:$S$34,L$3,FALSE)=\"\",MAX($L$17:$L$34)+1,VLOOKUP($A40,$A$12:$S$34,L$3,FALSE))","v":2011},null,{"$f":"VLOOKUP($A40,$A$12:$S$34,N$3,FALSE)","v":"Planifiée"},{"$f":"IF(VLOOKUP($A40,$A$12:$S$34,O$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E40,VS!$D$7:$K$7),VLOOKUP($A40,$A$12:$S$34,O$3,FALSE))","v":0.1},{"$f":"IF(VLOOKUP($A40,$A$12:$S$34,P$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E40,VS!$D$8:$K$8),VLOOKUP($A40,$A$12:$S$34,P$3,FALSE))","v":960},{"$f":"IF(VLOOKUP($A40,$A$12:$S$34,Q$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E40,VS!$D$9:$K$9),VLOOKUP($A40,$A$12:$S$34,Q$3,FALSE))","v":10},{"$f":"IF(VLOOKUP($A40,$A$12:$S$34,R$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E40,VS!$D$10:$K$10),VLOOKUP($A40,$A$12:$S$34,R$3,FALSE))","v":0},{"$f":"IF(VLOOKUP($A40,$A$12:$S$34,S$3,FALSE)=\"VS\",IF($B40=\"DIOHF\",VS!$M$11,SUMIF(VS!$D$3:$K$3,$E40,VS!$D$11:$K$11)),VLOOKUP($A40,$A$12:$S$34,S$3,FALSE))","v":1417.5},{"$f":"SUMIF(VS!$D$3:$K$3,$E40,VS!$D$6:$K$6)","v":30},null,{"$f":"P40/8760","v":0.1095890410958904},{"$f":"(1-O40)*(1-V40)","v":0.80136986301369861},{"$f":"W40*I40*8.76","v":1053},null,212.625,{"$f":"A40","v":"new mobile"}]
["relocation","DIOHF",{"$f":"A41","v":"relocation"},"SENEPOHFNUrel","DI",{"$f":"VLOOKUP(VLOOKUP($A41,$A$12:$S$34,F$3,FALSE),NameConvs!$A$3:$C$19,3,FALSE)","v":"OHF"},{"$f":"IF(N41=\"Décidée\",\"EP\"&F41&\"NC\",\"EP\"&F41&\"NU\")&LEFT(A41,3)","v":"EPOHFNUrel"},120,120,{"$f":"IF(VLOOKUP($A41,$A$12:$S$34,J$3,FALSE)=\"VS\",IF($B41=\"DIOHF\",VS!$M$5,SUMIF(VS!$D$3:$K$3,$E41,VS!$D$5:$K$5)),VLOOKUP($A41,$A$12:$S$34,J$3,FALSE))","v":9.5},null,2017,null,"Envisagée",{"$f":"IF(VLOOKUP($A41,$A$12:$S$34,O$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E41,VS!$D$7:$K$7),VLOOKUP($A41,$A$12:$S$34,O$3,FALSE))","v":0.1},{"$f":"IF(VLOOKUP($A41,$A$12:$S$34,P$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E41,VS!$D$8:$K$8),VLOOKUP($A41,$A$12:$S$34,P$3,FALSE))","v":960},{"$f":"IF(VLOOKUP($A41,$A$12:$S$34,Q$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E41,VS!$D$9:$K$9),VLOOKUP($A41,$A$12:$S$34,Q$3,FALSE))","v":10},{"$f":"IF(VLOOKUP($A41,$A$12:$S$34,R$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E41,VS!$D$10:$K$10),VLOOKUP($A41,$A$12:$S$34,R$3,FALSE))","v":0},{"$f":"IF(VLOOKUP($A41,$A$12:$S$34,S$3,FALSE)=\"VS\",IF($B41=\"DIOHF\",VS!$M$11,SUMIF(VS!$D$3:$K$3,$E41,VS!$D$11:$K$11)),VLOOKUP($A41,$A$12:$S$34,S$3,FALSE))","v":1417.5},{"$f":"SUMIF(VS!$D$3:$K$3,$E41,VS!$D$6:$K$6)","v":30},null,0.1095890410958904,0.80136986301369861,842.4,null,170.1,"relocation"]
["IPP Tou","DIOHF","IPP Tou","SENEPOHFNUIPP","DI",{"$f":"VLOOKUP(VLOOKUP($A42,$A$12:$S$34,F$3,FALSE),NameConvs!$A$3:$C$19,3,FALSE)","v":"OHF"},"EPOHFNUIPP",60,60,{"$f":"IF(VLOOKUP($A42,$A$12:$S$34,J$3,FALSE)=\"VS\",IF($B42=\"DIOHF\",VS!$M$5,SUMIF(VS!$D$3:$K$3,$E42,VS!$D$5:$K$5)),VLOOKUP($A42,$A$12:$S$34,J$3,FALSE))","v":9.5},null,2017,null,"Envisagée",{"$f":"IF(VLOOKUP($A42,$A$12:$S$34,O$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E42,VS!$D$7:$K$7),VLOOKUP($A42,$A$12:$S$34,O$3,FALSE))","v":0.1},{"$f":"IF(VLOOKUP($A42,$A$12:$S$34,P$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E42,VS!$D$8:$K$8),VLOOKUP($A42,$A$12:$S$34,P$3,FALSE))","v":960},{"$f":"IF(VLOOKUP($A42,$A$12:$S$34,Q$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E42,VS!$D$9:$K$9),VLOOKUP($A42,$A$12:$S$34,Q$3,FALSE))","v":10},{"$f":"IF(VLOOKUP($A42,$A$12:$S$34,R$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E42,VS!$D$10:$K$10),VLOOKUP($A42,$A$12:$S$34,R$3,FALSE))","v":0},{"$f":"IF(VLOOKUP($A42,$A$12:$S$34,S$3,FALSE)=\"VS\",IF($B42=\"DIOHF\",VS!$M$11,SUMIF(VS!$D$3:$K$3,$E42,VS!$D$11:$K$11)),VLOOKUP($A42,$A$12:$S$34,S$3,FALSE))","v":1417.5},{"$f":"SUMIF(VS!$D$3:$K$3,$E42,VS!$D$6:$K$6)","v":30},null,0.1095890410958904,0.80136986301369861,421.2,null,85.05,"IPP Tou"]
["belair","DIOHF","belair","SENEPOHFNCbel","DI",{"$f":"VLOOKUP(VLOOKUP($A43,$A$12:$S$34,F$3,FALSE),NameConvs!$A$3:$C$19,3,FALSE)","v":"OHF"},"EPOHFNCbel",30,30,{"$f":"IF(VLOOKUP($A43,$A$12:$S$34,J$3,FALSE)=\"VS\",IF($B43=\"DIOHF\",VS!$M$5,SUMIF(VS!$D$3:$K$3,$E43,VS!$D$5:$K$5)),VLOOKUP($A43,$A$12:$S$34,J$3,FALSE))","v":9.5},null,2012,null,"Décidée",{"$f":"IF(VLOOKUP($A43,$A$12:$S$34,O$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E43,VS!$D$7:$K$7),VLOOKUP($A43,$A$12:$S$34,O$3,FALSE))","v":0.1},{"$f":"IF(VLOOKUP($A43,$A$12:$S$34,P$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E43,VS!$D$8:$K$8),VLOOKUP($A43,$A$12:$S$34,P$3,FALSE))","v":960},{"$f":"IF(VLOOKUP($A43,$A$12:$S$34,Q$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E43,VS!$D$9:$K$9),VLOOKUP($A43,$A$12:$S$34,Q$3,FALSE))","v":10},{"$f":"IF(VLOOKUP($A43,$A$12:$S$34,R$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E43,VS!$D$10:$K$10),VLOOKUP($A43,$A$12:$S$34,R$3,FALSE))","v":0},{"$f":"IF(VLOOKUP($A43,$A$12:$S$34,S$3,FALSE)=\"VS\",IF($B43=\"DIOHF\",VS!$M$11,SUMIF(VS!$D$3:$K$3,$E43,VS!$D$11:$K$11)),VLOOKUP($A43,$A$12:$S$34,S$3,FALSE))","v":1417.5},{"$f":"SUMIF(VS!$D$3:$K$3,$E43,VS!$D$6:$K$6)","v":30},null,0.1095890410958904,0.80136986301369861,210.6,null,42.524999999999999,"belair"]
["unknown","DIOHF","unknown","SENEPOHFNUunk","DI",{"$f":"VLOOKUP(VLOOKUP($A44,$A$12:$S$34,F$3,FALSE),NameConvs!$A$3:$C$19,3,FALSE)","v":"OHF"},"EPOHFNUunk",30,30,{"$f":"IF(VLOOKUP($A44,$A$12:$S$34,J$3,FALSE)=\"VS\",IF($B44=\"DIOHF\",VS!$M$5,SUMIF(VS!$D$3:$K$3,$E44,VS!$D$5:$K$5)),VLOOKUP($A44,$A$12:$S$34,J$3,FALSE))","v":9.5},null,2017,null,"Envisagée",{"$f":"IF(VLOOKUP($A44,$A$12:$S$34,O$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E44,VS!$D$7:$K$7),VLOOKUP($A44,$A$12:$S$34,O$3,FALSE))","v":0.1},{"$f":"IF(VLOOKUP($A44,$A$12:$S$34,P$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E44,VS!$D$8:$K$8),VLOOKUP($A44,$A$12:$S$34,P$3,FALSE))","v":960},{"$f":"IF(VLOOKUP($A44,$A$12:$S$34,Q$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E44,VS!$D$9:$K$9),VLOOKUP($A44,$A$12:$S$34,Q$3,FALSE))","v":10},{"$f":"IF(VLOOKUP($A44,$A$12:$S$34,R$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E44,VS!$D$10:$K$10),VLOOKUP($A44,$A$12:$S$34,R$3,FALSE))","v":0},{"$f":"IF(VLOOKUP($A44,$A$12:$S$34,S$3,FALSE)=\"VS\",IF($B44=\"DIOHF\",VS!$M$11,SUMIF(VS!$D$3:$K$3,$E44,VS!$D$11:$K$11)),VLOOKUP($A44,$A$12:$S$34,S$3,FALSE))","v":1417.5},{"$f":"SUMIF(VS!$D$3:$K$3,$E44,VS!$D$6:$K$6)","v":30},null,0.1095890410958904,0.80136986301369861,210.6,null,42.524999999999999,"unknown"]
["Sendou ","STCOA","Sendou ","SENEPCOANCSen","ST",{"$f":"VLOOKUP(VLOOKUP($A45,$A$12:$S$34,F$3,FALSE),NameConvs!$A$3:$C$19,3,FALSE)","v":"COA"},"EPCOANCSen",875,250,{"$f":"IF(VLOOKUP($A45,$A$12:$S$34,J$3,FALSE)=\"VS\",IF($B45=\"DIOHF\",VS!$M$5,SUMIF(VS!$D$3:$K$3,$E45,VS!$D$5:$K$5)),VLOOKUP($A45,$A$12:$S$34,J$3,FALSE))","v":10.8},null,2016,null,"Décidée",{"$f":"IF(VLOOKUP($A45,$A$12:$S$34,O$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E45,VS!$D$7:$K$7),VLOOKUP($A45,$A$12:$S$34,O$3,FALSE))","v":0.08},{"$f":"IF(VLOOKUP($A45,$A$12:$S$34,P$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E45,VS!$D$8:$K$8),VLOOKUP($A45,$A$12:$S$34,P$3,FALSE))","v":613},{"$f":"IF(VLOOKUP($A45,$A$12:$S$34,Q$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E45,VS!$D$9:$K$9),VLOOKUP($A45,$A$12:$S$34,Q$3,FALSE))","v":3.1},{"$f":"IF(VLOOKUP($A45,$A$12:$S$34,R$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E45,VS!$D$10:$K$10),VLOOKUP($A45,$A$12:$S$34,R$3,FALSE))","v":0},{"$f":"IF(VLOOKUP($A45,$A$12:$S$34,S$3,FALSE)=\"VS\",IF($B45=\"DIOHF\",VS!$M$11,SUMIF(VS!$D$3:$K$3,$E45,VS!$D$11:$K$11)),VLOOKUP($A45,$A$12:$S$34,S$3,FALSE))","v":971},{"$f":"SUMIF(VS!$D$3:$K$3,$E45,VS!$D$6:$K$6)","v":35},null,6.9977168949771684E-2,0.85562100456621004,1873.81,null,849.625,"Sendou "]
["Kayar ","STCOA","Kayar ","SENEPCOANUKay","ST",{"$f":"VLOOKUP(VLOOKUP($A46,$A$12:$S$34,F$3,FALSE),NameConvs!$A$3:$C$19,3,FALSE)","v":"COA"},"EPCOANUKay",500,500,{"$f":"IF(VLOOKUP($A46,$A$12:$S$34,J$3,FALSE)=\"VS\",IF($B46=\"DIOHF\",VS!$M$5,SUMIF(VS!$D$3:$K$3,$E46,VS!$D$5:$K$5)),VLOOKUP($A46,$A$12:$S$34,J$3,FALSE))","v":10.8},null,2017,null,"Envisagée",{"$f":"IF(VLOOKUP($A46,$A$12:$S$34,O$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E46,VS!$D$7:$K$7),VLOOKUP($A46,$A$12:$S$34,O$3,FALSE))","v":0.08},{"$f":"IF(VLOOKUP($A46,$A$12:$S$34,P$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E46,VS!$D$8:$K$8),VLOOKUP($A46,$A$12:$S$34,P$3,FALSE))","v":613},{"$f":"IF(VLOOKUP($A46,$A$12:$S$34,Q$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E46,VS!$D$9:$K$9),VLOOKUP($A46,$A$12:$S$34,Q$3,FALSE))","v":3.1},{"$f":"IF(VLOOKUP($A46,$A$12:$S$34,R$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E46,VS!$D$10:$K$10),VLOOKUP($A46,$A$12:$S$34,R$3,FALSE))","v":0},{"$f":"IF(VLOOKUP($A46,$A$12:$S$34,S$3,FALSE)=\"VS\",IF($B46=\"DIOHF\",VS!$M$11,SUMIF(VS!$D$3:$K$3,$E46,VS!$D$11:$K$11)),VLOOKUP($A46,$A$12:$S$34,S$3,FALSE))","v":2488.6656000000003},{"$f":"SUMIF(VS!$D$3:$K$3,$E46,VS!$D$6:$K$6)","v":35},null,6.9977168949771684E-2,0.85562100456621004,3747.62,null,1244.3328000000001,"Kayar "]
["St Louis ","STCOA","St Louis ","SENEPCOANUSt ","ST",{"$f":"VLOOKUP(VLOOKUP($A47,$A$12:$S$34,F$3,FALSE),NameConvs!$A$3:$C$19,3,FALSE)","v":"COA"},"EPCOANUSt ",250,250,{"$f":"IF(VLOOKUP($A47,$A$12:$S$34,J$3,FALSE)=\"VS\",IF($B47=\"DIOHF\",VS!$M$5,SUMIF(VS!$D$3:$K$3,$E47,VS!$D$5:$K$5)),VLOOKUP($A47,$A$12:$S$34,J$3,FALSE))","v":10.8},null,2017,null,"Envisagée",{"$f":"IF(VLOOKUP($A47,$A$12:$S$34,O$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E47,VS!$D$7:$K$7),VLOOKUP($A47,$A$12:$S$34,O$3,FALSE))","v":0.08},{"$f":"IF(VLOOKUP($A47,$A$12:$S$34,P$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E47,VS!$D$8:$K$8),VLOOKUP($A47,$A$12:$S$34,P$3,FALSE))","v":613},{"$f":"IF(VLOOKUP($A47,$A$12:$S$34,Q$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E47,VS!$D$9:$K$9),VLOOKUP($A47,$A$12:$S$34,Q$3,FALSE))","v":3.1},{"$f":"IF(VLOOKUP($A47,$A$12:$S$34,R$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E47,VS!$D$10:$K$10),VLOOKUP($A47,$A$12:$S$34,R$3,FALSE))","v":0},{"$f":"IF(VLOOKUP($A47,$A$12:$S$34,S$3,FALSE)=\"VS\",IF($B47=\"DIOHF\",VS!$M$11,SUMIF(VS!$D$3:$K$3,$E47,VS!$D$11:$K$11)),VLOOKUP($A47,$A$12:$S$34,S$3,FALSE))","v":2488.6656000000003},{"$f":"SUMIF(VS!$D$3:$K$3,$E47,VS!$D$6:$K$6)","v":35},null,6.9977168949771684E-2,0.85562100456621004,1873.81,null,622.16640000000007,"St Louis "]
["ross betio ","BIOBIO","ross betio ","SENEPBIONCros",{"$f":"IF(VLOOKUP($A48,$A$12:$S$34,E$3,FALSE)=0,F48,VLOOKUP($A48,$A$12:$S$34,E$3,FALSE))","v":"BIO"},{"$f":"VLOOKUP(VLOOKUP($A48,$A$12:$S$34,F$3,FALSE),NameConvs!$A$3:$C$19,3,FALSE)","v":"BIO"},"EPBIONCros",30,30,{"$f":"IF(VLOOKUP($A48,$A$12:$S$34,J$3,FALSE)=\"VS\",IF($B48=\"DIOHF\",VS!$M$5,SUMIF(VS!$D$3:$K$3,$E48,VS!$D$5:$K$5)),VLOOKUP($A48,$A$12:$S$34,J$3,FALSE))","v":9.6},null,2014,null,"Décidée",{"$f":"IF(VLOOKUP($A48,$A$12:$S$34,O$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E48,VS!$D$7:$K$7),VLOOKUP($A48,$A$12:$S$34,O$3,FALSE))","v":0.08},{"$f":"IF(VLOOKUP($A48,$A$12:$S$34,P$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E48,VS!$D$8:$K$8),VLOOKUP($A48,$A$12:$S$34,P$3,FALSE))","v":613.20000000000005},{"$f":"IF(VLOOKUP($A48,$A$12:$S$34,Q$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E48,VS!$D$9:$K$9),VLOOKUP($A48,$A$12:$S$34,Q$3,FALSE))","v":0},{"$f":"IF(VLOOKUP($A48,$A$12:$S$34,R$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E48,VS!$D$10:$K$10),VLOOKUP($A48,$A$12:$S$34,R$3,FALSE))","v":129.6},{"$f":"IF(VLOOKUP($A48,$A$12:$S$34,S$3,FALSE)=\"VS\",IF($B48=\"DIOHF\",VS!$M$11,SUMIF(VS!$D$3:$K$3,$E48,VS!$D$11:$K$11)),VLOOKUP($A48,$A$12:$S$34,S$3,FALSE))","v":3910},{"$f":"SUMIF(VS!$D$3:$K$3,$E48,VS!$D$6:$K$6)","v":30},null,7.0000000000000007E-2,0.85560000000000003,224.85167999999999,null,117.3,"ross betio "]
["St Louis WP ","WNDWND","St Louis WP ","SENEPWNDNUSt ",{"$f":"IF(VLOOKUP($A49,$A$12:$S$34,E$3,FALSE)=0,F49,VLOOKUP($A49,$A$12:$S$34,E$3,FALSE))","v":"WND"},{"$f":"VLOOKUP(VLOOKUP($A49,$A$12:$S$34,F$3,FALSE),NameConvs!$A$3:$C$19,3,FALSE)","v":"WND"},"EPWNDNUSt ",125,125,{"$f":"IF(VLOOKUP($A49,$A$12:$S$34,J$3,FALSE)=\"VS\",IF($B49=\"DIOHF\",VS!$M$5,SUMIF(VS!$D$3:$K$3,$E49,VS!$D$5:$K$5)),VLOOKUP($A49,$A$12:$S$34,J$3,FALSE))","v":0},null,2014,null,"Envisagée",{"$f":"IF(VLOOKUP($A49,$A$12:$S$34,O$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E49,VS!$D$7:$K$7),VLOOKUP($A49,$A$12:$S$34,O$3,FALSE))","v":0.7},{"$f":"IF(VLOOKUP($A49,$A$12:$S$34,P$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E49,VS!$D$8:$K$8),VLOOKUP($A49,$A$12:$S$34,P$3,FALSE))","v":0},{"$f":"IF(VLOOKUP($A49,$A$12:$S$34,Q$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E49,VS!$D$9:$K$9),VLOOKUP($A49,$A$12:$S$34,Q$3,FALSE))","v":10},{"$f":"IF(VLOOKUP($A49,$A$12:$S$34,R$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E49,VS!$D$10:$K$10),VLOOKUP($A49,$A$12:$S$34,R$3,FALSE))","v":17},{"$f":"IF(VLOOKUP($A49,$A$12:$S$34,S$3,FALSE)=\"VS\",IF($B49=\"DIOHF\",VS!$M$11,SUMIF(VS!$D$3:$K$3,$E49,VS!$D$11:$K$11)),VLOOKUP($A49,$A$12:$S$34,S$3,FALSE))","v":1934},{"$f":"SUMIF(VS!$D$3:$K$3,$E49,VS!$D$6:$K$6)","v":20},null,0,0.30000000000000004,328.50000000000006,null,241.75,"St Louis WP "]
["ziguinchor ","SOLSOL","ziguinchor ","SENEPSOLNUzig",{"$f":"IF(VLOOKUP($A50,$A$12:$S$34,E$3,FALSE)=0,F50,VLOOKUP($A50,$A$12:$S$34,E$3,FALSE))","v":"SOL"},{"$f":"VLOOKUP(VLOOKUP($A50,$A$12:$S$34,F$3,FALSE),NameConvs!$A$3:$C$19,3,FALSE)","v":"SOL"},"EPSOLNUzig",7.5,7.5,{"$f":"IF(VLOOKUP($A50,$A$12:$S$34,J$3,FALSE)=\"VS\",IF($B50=\"DIOHF\",VS!$M$5,SUMIF(VS!$D$3:$K$3,$E50,VS!$D$5:$K$5)),VLOOKUP($A50,$A$12:$S$34,J$3,FALSE))","v":0},null,2014,null,"Envisagée",{"$f":"IF(VLOOKUP($A50,$A$12:$S$34,O$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E50,VS!$D$7:$K$7),VLOOKUP($A50,$A$12:$S$34,O$3,FALSE))","v":0.75},{"$f":"IF(VLOOKUP($A50,$A$12:$S$34,P$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E50,VS!$D$8:$K$8),VLOOKUP($A50,$A$12:$S$34,P$3,FALSE))","v":0},{"$f":"IF(VLOOKUP($A50,$A$12:$S$34,Q$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E50,VS!$D$9:$K$9),VLOOKUP($A50,$A$12:$S$34,Q$3,FALSE))","v":0},{"$f":"IF(VLOOKUP($A50,$A$12:$S$34,R$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E50,VS!$D$10:$K$10),VLOOKUP($A50,$A$12:$S$34,R$3,FALSE))","v":20},{"$f":"IF(VLOOKUP($A50,$A$12:$S$34,S$3,FALSE)=\"VS\",IF($B50=\"DIOHF\",VS!$M$11,SUMIF(VS!$D$3:$K$3,$E50,VS!$D$11:$K$11)),VLOOKUP($A50,$A$12:$S$34,S$3,FALSE))","v":5030},{"$f":"SUMIF(VS!$D$3:$K$3,$E50,VS!$D$6:$K$6)","v":20},null,0,0.25,16.425000000000001,null,37.725000000000001,"ziguinchor "]
["taiba ndiaye ","WNDWND","taiba ndiaye ","SENEPWNDNUtai",{"$f":"IF(VLOOKUP($A51,$A$12:$S$34,E$3,FALSE)=0,F51,VLOOKUP($A51,$A$12:$S$34,E$3,FALSE))","v":"WND"},{"$f":"VLOOKUP(VLOOKUP($A51,$A$12:$S$34,F$3,FALSE),NameConvs!$A$3:$C$19,3,FALSE)","v":"WND"},"EPWNDNUtai",100,100,{"$f":"IF(VLOOKUP($A51,$A$12:$S$34,J$3,FALSE)=\"VS\",IF($B51=\"DIOHF\",VS!$M$5,SUMIF(VS!$D$3:$K$3,$E51,VS!$D$5:$K$5)),VLOOKUP($A51,$A$12:$S$34,J$3,FALSE))","v":0},null,2016,null,"Envisagée",{"$f":"IF(VLOOKUP($A51,$A$12:$S$34,O$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E51,VS!$D$7:$K$7),VLOOKUP($A51,$A$12:$S$34,O$3,FALSE))","v":0.7},{"$f":"IF(VLOOKUP($A51,$A$12:$S$34,P$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E51,VS!$D$8:$K$8),VLOOKUP($A51,$A$12:$S$34,P$3,FALSE))","v":0},{"$f":"IF(VLOOKUP($A51,$A$12:$S$34,Q$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E51,VS!$D$9:$K$9),VLOOKUP($A51,$A$12:$S$34,Q$3,FALSE))","v":10},{"$f":"IF(VLOOKUP($A51,$A$12:$S$34,R$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E51,VS!$D$10:$K$10),VLOOKUP($A51,$A$12:$S$34,R$3,FALSE))","v":17},{"$f":"IF(VLOOKUP($A51,$A$12:$S$34,S$3,FALSE)=\"VS\",IF($B51=\"DIOHF\",VS!$M$11,SUMIF(VS!$D$3:$K$3,$E51,VS!$D$11:$K$11)),VLOOKUP($A51,$A$12:$S$34,S$3,FALSE))","v":1934},{"$f":"SUMIF(VS!$D$3:$K$3,$E51,VS!$D$6:$K$6)","v":20},null,0,0.30000000000000004,262.8,null,193.4,"taiba ndiaye "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,{"$f":"LEFT(A40,3)","v":"new"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Gambia",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"GAM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"﻿",null,null,null,null,null,null,"1ère",null,"Année ",null,null,null,null,null,null,null,null," ",null,null,null,null,null,0]
[null,null,null,null,null,"1er ","2e ",null,null,"conso.","2e conso. ","de mise ","Année de ",null,null,null,null,null,null,null," ",null,null,null,null,null,0]
[null,null,"Nom de ","N° ","Type ","combu ","combu ","Capacité ","Capacité ","spéc.","spéc. ","en ","déclassem ",null,"Indisp.","Indisp.","CoûtsO&M","CoûtsO&M","Coûtspéc.","Fabricant et "," ",null,null,null,null,null,0]
[null,null,"centrale ","unité ","unité ","stible ","stible ","installée ","disponible ","nette","nette ","service ","ent ","Statut","fortuite","Planifiée","variables","fixes","investissement","modèle "," ",null,null,null,null,null,0]
[null,null,null,null,null,null,"[MW] ","[MW] ","[GJ/MWh] ","[GJ/MWh]",null,null,null,"[%]","[h/an]","[$/MWh]","[$/kW/an]","[$/kW]",null," ",null,null,null,null,null,null,0]
["Brikama ",{"$f":"E63&F63","v":"DIHFO"},"Brikama ","GR2","DI","HFO",null,6.5,6.5,9.5,null,2012,"VS","Décidée","VS","VS","VS","VS","VS","Deutz"," ",null,null,null,null,null,"Brikama "]
[{"$f":"A63","v":"Brikama "},{"$f":"E64&F64","v":"DIHFO"},{"$f":"C63","v":"Brikama "},"GR3","DI","HFO",null,9,9,9.5,null,2012,"VS","Décidée","VS","VS","VS","VS","VS",null," ",null,null,null,null,null,"Brikama "]
["Batokunku ",{"$f":"E65&F65","v":"WIND"},"Batokunku ","RW1",null,"WIND",null,1,1,null,null,2012,"VS","Décidée","VS","VS","VS","VS","VS",null," ",null,null,null,null,null,"Batokunku "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"OFFSET(C$1,lang,0)","v":"Project Name"},null,"Plant type","Fuel","MESSAGE Name","Plant Capacity","Available Capacity","Heat Rate",null,"Start Year",null,"Status","Forced Outage","Planned outage","VariableO&M","Fixed O&M","Investment Cost","Life",null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,"MW","MW","GJ/MWh",null,null,null,null,"%","hrs/yr","$/MWh","$/kW","$/kW",null,null,null,null,null,null,null,0]
[null,null,{"$f":"VLOOKUP(D69,NameConvs!$B$57:$E$69,4,FALSE)","v":"Gambia"},"GAM",null,null,null,null,{"$f":"SUM(I70:I71)","v":16.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X70:X71)","v":111.438},null,null,0]
[{"$f":"A63","v":"Brikama "},{"$f":"E70&F70","v":"DIOHF"},{"$f":"A70","v":"Brikama "},{"$f":"$D$69&G70","v":"GAMEPOHFNCBri"},{"$f":"IF(VLOOKUP($A70,$A$63:$S$65,E$3,FALSE)=0,\"\",VLOOKUP($A70,$A$63:$S$65,E$3,FALSE))","v":"DI"},{"$f":"VLOOKUP(VLOOKUP($A70,$A$63:$S$65,F$3,FALSE),NameConvs!$A$3:$C$19,3,FALSE)","v":"OHF"},{"$f":"IF(N70=\"Décidée\",\"EP\"&F70&\"NC\",\"EP\"&F70&\"NU\")&LEFT(A70,3)","v":"EPOHFNCBri"},{"$f":"SUMIF($A$63:$A$65,$A70,$H$63:$H$65)","v":15.5},{"$f":"SUMIF($A$63:$A$65,$A70,$I$63:$I$65)","v":15.5},{"$f":"IF(VLOOKUP($A70,$A$63:$S$65,J$3,FALSE)=\"VS\",IF($B70=\"DIOHF\",VS!$M$5,SUMIF(VS!$D$3:$K$3,$E70,VS!$D$5:$K$5)),VLOOKUP($A70,$A$63:$S$65,J$3,FALSE))","v":9.5},null,{"$f":"IF(VLOOKUP($A70,$A$63:$S$65,L$3,FALSE)=\"\",MAX($L$17:$L$65)+1,VLOOKUP($A70,$A$63:$S$65,L$3,FALSE))","v":2012},null,{"$f":"VLOOKUP($A70,$A$63:$S$65,N$3,FALSE)","v":"Décidée"},{"$f":"IF(VLOOKUP($A70,$A$63:$S$65,O$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E70,VS!$D$7:$K$7),VLOOKUP($A70,$A$63:$S$65,O$3,FALSE))","v":0.1},{"$f":"IF(VLOOKUP($A70,$A$63:$S$65,P$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E70,VS!$D$8:$K$8),VLOOKUP($A70,$A$63:$S$65,P$3,FALSE))","v":960},{"$f":"IF(VLOOKUP($A70,$A$63:$S$65,Q$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E70,VS!$D$9:$K$9),VLOOKUP($A70,$A$63:$S$65,Q$3,FALSE))","v":10},{"$f":"IF(VLOOKUP($A70,$A$63:$S$65,R$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E70,VS!$D$10:$K$10),VLOOKUP($A70,$A$63:$S$65,R$3,FALSE))","v":0},{"$f":"IF(VLOOKUP($A70,$A$63:$S$65,S$3,FALSE)=\"VS\",IF($B70=\"DIOHF\",VS!$M$11,SUMIF(VS!$D$3:$K$3,$E70,VS!$D$11:$K$11)),VLOOKUP($A70,$A$63:$S$65,S$3,FALSE))","v":1417.5},{"$f":"SUMIF(VS!$D$3:$K$3,$E70,VS!$D$6:$K$6)","v":30},null,{"$f":"P70/8760","v":0.1095890410958904},{"$f":"(1-O70)*(1-V70)","v":0.80136986301369861},{"$f":"W70*I70*8.76","v":108.81},null,{"$f":"S70*H70/1000","v":21.971250000000001},"Brikama "]
[{"$f":"A65","v":"Batokunku "},{"$f":"E71&F71","v":"WNDWND"},{"$f":"A71","v":"Batokunku "},{"$f":"$D$69&G71","v":"GAMEPWNDNCBat"},{"$f":"IF(VLOOKUP($A71,$A$63:$S$65,E$3,FALSE)=0,F71,VLOOKUP($A71,$A$63:$S$65,E$3,FALSE))","v":"WND"},{"$f":"VLOOKUP(VLOOKUP($A71,$A$63:$S$65,F$3,FALSE),NameConvs!$A$3:$C$19,3,FALSE)","v":"WND"},{"$f":"IF(N71=\"Décidée\",\"EP\"&F71&\"NC\",\"EP\"&F71&\"NU\")&LEFT(A71,3)","v":"EPWNDNCBat"},{"$f":"SUMIF($A$63:$A$65,$A71,$H$63:$H$65)","v":1},{"$f":"SUMIF($A$63:$A$65,$A71,$I$63:$I$65)","v":1},{"$f":"IF(VLOOKUP($A71,$A$63:$S$65,J$3,FALSE)=\"VS\",IF($B71=\"DIOHF\",VS!$M$5,SUMIF(VS!$D$3:$K$3,$E71,VS!$D$5:$K$5)),VLOOKUP($A71,$A$63:$S$65,J$3,FALSE))","v":0},null,{"$f":"IF(VLOOKUP($A71,$A$63:$S$65,L$3,FALSE)=\"\",MAX($L$17:$L$65)+1,VLOOKUP($A71,$A$63:$S$65,L$3,FALSE))","v":2012},null,{"$f":"VLOOKUP($A71,$A$63:$S$65,N$3,FALSE)","v":"Décidée"},{"$f":"IF(VLOOKUP($A71,$A$63:$S$65,O$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E71,VS!$D$7:$K$7),VLOOKUP($A71,$A$63:$S$65,O$3,FALSE))","v":0.7},{"$f":"IF(VLOOKUP($A71,$A$63:$S$65,P$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E71,VS!$D$8:$K$8),VLOOKUP($A71,$A$63:$S$65,P$3,FALSE))","v":0},{"$f":"IF(VLOOKUP($A71,$A$63:$S$65,Q$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E71,VS!$D$9:$K$9),VLOOKUP($A71,$A$63:$S$65,Q$3,FALSE))","v":10},{"$f":"IF(VLOOKUP($A71,$A$63:$S$65,R$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E71,VS!$D$10:$K$10),VLOOKUP($A71,$A$63:$S$65,R$3,FALSE))","v":17},{"$f":"IF(VLOOKUP($A71,$A$63:$S$65,S$3,FALSE)=\"VS\",IF($B71=\"DIOHF\",VS!$M$11,SUMIF(VS!$D$3:$K$3,$E71,VS!$D$11:$K$11)),VLOOKUP($A71,$A$63:$S$65,S$3,FALSE))","v":1750},{"$f":"SUMIF(VS!$D$3:$K$3,$E71,VS!$D$6:$K$6)","v":20},null,{"$f":"P71/8760","v":0},{"$f":"(1-O71)*(1-V71)","v":0.30000000000000004},{"$f":"W71*I71*8.76","v":2.6280000000000001},null,1.75,"Batokunku "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Guinea_Bissau",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"GBI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"﻿",null,null,null,null,null,null,"1ère",null,"Année ",null,null,null,null,null,null,null,null," ",null,null,null,null,null,0]
[null,null,null,null,null,"1er","2e ",null,null,"conso.","2e conso. ","de mise ",null,null,null,null,null,null,null,null," ",null,null,null,null,null,0]
[null,null,"Nom de ","N° ","Type","combu","combu ","Capacité ","Capacité ","spéc.","spéc. ","en ","Année de ",null,"Indisp.","Indisp.","CoûtsO&M","CoûtsO&M","Coûtspéc.","Fabricant et "," ",null,null,null,null,null,0]
[null,null,"centrale ","unité ","unité","stible","stible ","installée ","disponible ","nette","nette ","service ","déclassement ","Statut","fortuite","Planifiée","variables","fixes","investissement","modèle "," ",null,null,null,null,null,0]
[null,null,null,null,null,null,"[MW] ","[MW] ","[GJ/MWh] ","[GJ/MWh]",null,null,null,"[%]","[h/an]","[$/MWh]","[$/kW/an]","[$/kW]",null," ",null,null,null,null,null,null,0]
[{"$f":"C80","v":"Bissau "},{"$f":"E80&F80","v":"DIHFO"},"Bissau ",1,"DI","HFO",null,5,5,"VS",null,2012,"VS","Décidée","VS","VS","VS","VS","VS"," ",null,null,null,null,null,null,"Bissau "]
[{"$f":"C81","v":"Bissau "},{"$f":"E81&F81","v":"DIHFO"},"Bissau ",2,"DI","HFO",null,5,5,"VS",null,2012,"VS","Décidée","VS","VS","VS","VS","VS"," ",null,null,null,null,null,null,"Bissau "]
[{"$f":"C82","v":"Bissau "},{"$f":"E82&F82","v":"DIHFO"},"Bissau ",3,"DI","HFO",null,5,5,"VS",null,2012,"VS","Décidée","VS","VS","VS","VS","VS"," ",null,null,null,null,null,null,"Bissau "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"OFFSET(C$1,lang,0)","v":"Project Name"},null,"Plant type","Fuel","MESSAGE Name","Plant Capacity","Available Capacity","Heat Rate",null,"Start Year",null,"Status","Forced Outage","Planned outage","VariableO&M","Fixed O&M","Investment Cost","Life",null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,"MW","MW","GJ/MWh",null,null,null,null,"%","hrs/yr","$/MWh","$/kW","$/kW",null,null,null,null,null,null,null,0]
[null,null,{"$f":"VLOOKUP(D86,NameConvs!$B$57:$E$69,4,FALSE)","v":"Guinea-Bissau"},"GBI",null,null,null,null,{"$f":"SUM(I87:I88)","v":15},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X87:X88)","v":105.3},null,null,0]
[{"$f":"A80","v":"Bissau "},{"$f":"E87&F87","v":"DIOHF"},{"$f":"A87","v":"Bissau "},{"$f":"$D$86&G87","v":"GBIEPOHFNCBis"},{"$f":"IF(VLOOKUP($A87,$A$80:$S$82,E$3,FALSE)=0,\"\",VLOOKUP($A87,$A$80:$S$82,E$3,FALSE))","v":"DI"},{"$f":"VLOOKUP(VLOOKUP($A87,$A$80:$S$82,F$3,FALSE),NameConvs!$A$3:$C$19,3,FALSE)","v":"OHF"},{"$f":"IF(N87=\"Décidée\",\"EP\"&F87&\"NC\",\"EP\"&F87&\"NU\")&LEFT(A87,3)","v":"EPOHFNCBis"},{"$f":"SUMIF($A$80:$A$82,$A87,$H$80:$H$82)","v":15},{"$f":"SUMIF($A$80:$A$82,$A87,$I$80:$I$82)","v":15},{"$f":"IF(VLOOKUP($A87,$A$80:$S$82,J$3,FALSE)=\"VS\",IF($B87=\"DIOHF\",VS!$M$5,SUMIF(VS!$D$3:$K$3,$E87,VS!$D$5:$K$5)),VLOOKUP($A87,$A$80:$S$82,J$3,FALSE))","v":9.5},null,{"$f":"IF(VLOOKUP($A87,$A$80:$S$82,L$3,FALSE)=\"\",MAX($L$17:$L$82)+1,VLOOKUP($A87,$A$80:$S$82,L$3,FALSE))","v":2012},null,{"$f":"VLOOKUP($A87,$A$80:$S$82,N$3,FALSE)","v":"Décidée"},{"$f":"IF(VLOOKUP($A87,$A$80:$S$82,O$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E87,VS!$D$7:$K$7),VLOOKUP($A87,$A$80:$S$82,O$3,FALSE))","v":0.1},{"$f":"IF(VLOOKUP($A87,$A$80:$S$82,P$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E87,VS!$D$8:$K$8),VLOOKUP($A87,$A$80:$S$82,P$3,FALSE))","v":960},{"$f":"IF(VLOOKUP($A87,$A$80:$S$82,Q$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E87,VS!$D$9:$K$9),VLOOKUP($A87,$A$80:$S$82,Q$3,FALSE))","v":10},{"$f":"IF(VLOOKUP($A87,$A$80:$S$82,R$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E87,VS!$D$10:$K$10),VLOOKUP($A87,$A$80:$S$82,R$3,FALSE))","v":0},{"$f":"IF(VLOOKUP($A87,$A$80:$S$82,S$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E87,VS!$D$11:$K$11),VLOOKUP($A87,$A$80:$S$82,S$3,FALSE))","v":1123.5},{"$f":"SUMIF(VS!$D$3:$K$3,$E87,VS!$D$6:$K$6)","v":30},null,{"$f":"P87/8760","v":0.1095890410958904},{"$f":"(1-O87)*(1-V87)","v":0.80136986301369861},{"$f":"W87*I87*8.76","v":105.3},null,{"$f":"S87*H87/1000","v":16.852499999999999},"Bissau "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Guinea",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"GUI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"﻿",null,null,null,null,null,null,"1ère",null,"Année ","Année ",null,null,null,null,null,"Coût",null," ",null,null,null,null,null,0]
[null,null,null,null,null,"1er","2e ",null,"Capacité ","conso.","2e conso. ","de mise ","de ",null,null,null,"Coûts",null,"spéc.",null," ",null,null,null,null,null,0]
[null,null,null,"N° ","Type","combus","combus ","Capacité ","disponibl ","spéc.","spéc. ","en ","déclasse ",null,"Indisp.","Indisp.","O&M","Coûts","investiss",null," ",null,null,null,null,null,0]
[null,{"$f":"E95&F95","v":"unitétible"},"Nom de centrale ","unité ","unité","tible","tible ","installée ","e ","nette","nette ","service ","ment ","Statut","fortuite","Planifiée","variables","O&Mfixes","ement","Fabricant et modèle "," ",null,null,null,null,null,0]
[{"$f":"C96","v":"Tombo 3 (Rehab.)2012"},"DIHFO",{"$f":"\"Tombo 3 (Rehab.)\"&L96","v":"Tombo 3 (Rehab.)2012"},1,"DI","HFO","DO ",{"$f":"11.52*2","v":23.04},{"$f":"11.52*2","v":23.04},9.1999999999999993,9.1999999999999993,2012,"VS","Décidée","VS","VS","VS",null,null,"SULZER 16 ZAV 40 S "," ",null,null,null,null,null,"Tombo 3 (Rehab.)2012"]
[{"$f":"C97","v":"Tombo 3 (Rehab.)2013"},"DIHFO",{"$f":"\"Tombo 3 (Rehab.)\"&L97","v":"Tombo 3 (Rehab.)2013"},2,"DI","HFO","DO ",11.52,11.52,9.1999999999999993,9.1999999999999993,2013,"VS","Décidée","VS","VS","VS",null,null,"SULZER 16 ZAV 40 S "," ",null,null,null,null,null,"Tombo 3 (Rehab.)2013"]
["Tombo 3 (Rehab.)2013","DIHFO","Tombo 3 (Rehab.)2013",3,"DI","HFO","DO ",11.52,11.52,9.1999999999999993,9.1999999999999993,2013,"VS","Décidée","VS","VS","VS",null,null,"SULZER 16 ZAV 40 S "," ",null,null,null,null,null,"Tombo 3 (Rehab.)2013"]
["Tombo 3 (Rehab.)2013","DIHFO","Tombo 3 (Rehab.)2013",4,"DI","HFO","DO ",11.52,11.52,9.1999999999999993,9.1999999999999993,2013,"VS","Décidée","VS","VS","VS",null,null,"SULZER 16 ZAV 40 S "," ",null,null,null,null,null,"Tombo 3 (Rehab.)2013"]
["Tombo 3 (Rehab.)2012","DIHFO","Tombo 3 (Rehab.)2012",1,"DI","HFO","DO ",{"$f":"10.8*2","v":21.6},{"$f":"10.8*2","v":21.6},8.9,8.9,2012,"VS","Décidée","VS","VS","VS",null,null,"WARTSILA W 18 V 38 "," ",null,null,null,null,null,"Tombo 3 (Rehab.)2012"]
["Tombo 3 (Rehab.)2012","DIHFO","Tombo 3 (Rehab.)2012",2,"DI","HFO","DO ",10.8,10.8,8.9,8.9,2012,"VS","Décidée","VS","VS","VS",null,null,"WARTSILA W 18 V 38 "," ",null,null,null,null,null,"Tombo 3 (Rehab.)2012"]
["Tombo 3 (Rehab.)2012","DIHFO","Tombo 3 (Rehab.)2012",3,"DI","HFO","DO ",10.8,10.8,8.9,8.9,2012,"VS","Décidée","VS","VS","VS",null,null,null," ",null,null,null,null,null,"Tombo 3 (Rehab.)2012"]
["Maneah ","DIHFO","Maneah ",1,"DI","HFO","DO ",42,42,"VS","VS",2014,"VS","Décidée","VS","VS","VS","VS","VS",null," ",null,null,null,null,null,"Maneah "]
["Maneah ","DIHFO","Maneah ",2,"DI","HFO","DO ",42,42,"VS","VS",2015,"VS","Décidée","VS","VS","VS","VS","VS",null," ",null,null,null,null,null,{"$f":"A104","v":"Maneah "}]
["Maneah ","DIHFO","Maneah ",3,"DI","HFO","DO ",42,42,"VS","VS",2015,"VS","Décidée","VS","VS","VS","VS","VS",null," ",null,null,null,null,null,"Maneah "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"OFFSET(C$1,lang,0)","v":"Project Name"},null,"Plant type","Fuel","MESSAGE Name","Plant Capacity","Available Capacity","Heat Rate",null,"Start Year",null,"Status","Forced Outage","Planned outage","VariableO&M","Fixed O&M","Investment Cost","Life",null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,"MW","MW","GJ/MWh",null,null,null,null,"%","hrs/yr","$/MWh","$/kW","$/kW",null,null,null,null,null,null,null,0]
[null,null,{"$f":"VLOOKUP(D109,NameConvs!$B$57:$E$69,4,FALSE)","v":"Guinea"},"GUI",null,null,null,null,{"$f":"SUM(I110:I112)","v":226.8},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X110:X112)","v":1592.136},null,null,0]
[{"$f":"A96","v":"Tombo 3 (Rehab.)2012"},{"$f":"E110&F110","v":"DIOHF"},{"$f":"A110","v":"Tombo 3 (Rehab.)2012"},{"$f":"$D$109&G110","v":"GUIEPOHFNCT12"},{"$f":"IF(VLOOKUP($A110,$A$96:$S$105,E$3,FALSE)=0,\"\",VLOOKUP($A110,$A$96:$S$105,E$3,FALSE))","v":"DI"},{"$f":"VLOOKUP(VLOOKUP($A110,$A$96:$S$105,F$3,FALSE),NameConvs!$A$3:$C$19,3,FALSE)","v":"OHF"},{"$f":"IF(N110=\"Décidée\",\"EP\"&F110&\"NC\",\"EP\"&F110&\"NU\")&LEFT(A110,1)&\"12\"","v":"EPOHFNCT12"},{"$f":"SUMIF($A$96:$A$105,$A110,$H$96:$H$105)","v":66.239999999999995},{"$f":"SUMIF($A$96:$A$105,$A110,$I$96:$I$105)","v":66.239999999999995},{"$f":"IF(VLOOKUP($A110,$A$96:$S$105,J$3,FALSE)=\"VS\",IF($B110=\"DIOHF\",VS!$M$5,SUMIF(VS!$D$3:$K$3,$E110,VS!$D$5:$K$5)),VLOOKUP($A110,$A$96:$S$105,J$3,FALSE))","v":9.1999999999999993},null,{"$f":"IF(VLOOKUP($A110,$A$96:$S$105,L$3,FALSE)=\"\",MAX($L$17:$L$105)+1,VLOOKUP($A110,$A$96:$S$105,L$3,FALSE))","v":2012},null,{"$f":"VLOOKUP($A110,$A$96:$S$105,N$3,FALSE)","v":"Décidée"},{"$f":"IF(VLOOKUP($A110,$A$96:$S$105,O$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E110,VS!$D$7:$K$7),VLOOKUP($A110,$A$96:$S$105,O$3,FALSE))","v":0.1},{"$f":"IF(VLOOKUP($A110,$A$96:$S$105,P$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E110,VS!$D$8:$K$8),VLOOKUP($A110,$A$96:$S$105,P$3,FALSE))","v":960},{"$f":"IF(VLOOKUP($A110,$A$96:$S$105,Q$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E110,VS!$D$9:$K$9),VLOOKUP($A110,$A$96:$S$105,Q$3,FALSE))","v":10},{"$f":"IF(VLOOKUP($A110,$A$96:$S$105,R$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E110,VS!$D$10:$K$10),VLOOKUP($A110,$A$96:$S$105,R$3,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($A110,$A$96:$S$105,S$3,FALSE)=\"VS\",VLOOKUP($A110,$A$96:$S$105,S$3,FALSE)=\"\"),SUMIF(VS!$D$3:$K$3,$E110,VS!$D$11:$K$11),VLOOKUP($A110,$A$96:$S$105,S$3,FALSE))","v":1123.5},{"$f":"SUMIF(VS!$D$3:$K$3,$E110,VS!$D$6:$K$6)","v":30},null,{"$f":"P110/8760","v":0.1095890410958904},{"$f":"(1-O110)*(1-V110)","v":0.80136986301369861},{"$f":"W110*I110*8.76","v":465.00479999999993},null,{"$f":"S110*H110/1000","v":74.420640000000006},"Tombo 3 (Rehab.)2012"]
[{"$f":"A99","v":"Tombo 3 (Rehab.)2013"},{"$f":"E111&F111","v":"DIOHF"},{"$f":"A111","v":"Tombo 3 (Rehab.)2013"},{"$f":"$D$109&G111","v":"GUIEPOHFNCT13"},{"$f":"IF(VLOOKUP($A111,$A$96:$S$105,E$3,FALSE)=0,\"\",VLOOKUP($A111,$A$96:$S$105,E$3,FALSE))","v":"DI"},{"$f":"VLOOKUP(VLOOKUP($A111,$A$96:$S$105,F$3,FALSE),NameConvs!$A$3:$C$19,3,FALSE)","v":"OHF"},{"$f":"IF(N111=\"Décidée\",\"EP\"&F111&\"NC\",\"EP\"&F111&\"NU\")&LEFT(A111,1)&\"13\"","v":"EPOHFNCT13"},{"$f":"SUMIF($A$96:$A$105,$A111,$H$96:$H$105)","v":34.56},{"$f":"SUMIF($A$96:$A$105,$A111,$I$96:$I$105)","v":34.56},{"$f":"IF(VLOOKUP($A111,$A$96:$S$105,J$3,FALSE)=\"VS\",IF($B111=\"DIOHF\",VS!$M$5,SUMIF(VS!$D$3:$K$3,$E111,VS!$D$5:$K$5)),VLOOKUP($A111,$A$96:$S$105,J$3,FALSE))","v":9.1999999999999993},null,{"$f":"IF(VLOOKUP($A111,$A$96:$S$105,L$3,FALSE)=\"\",MAX($L$17:$L$105)+1,VLOOKUP($A111,$A$96:$S$105,L$3,FALSE))","v":2013},null,{"$f":"VLOOKUP($A111,$A$96:$S$105,N$3,FALSE)","v":"Décidée"},{"$f":"IF(VLOOKUP($A111,$A$96:$S$105,O$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E111,VS!$D$7:$K$7),VLOOKUP($A111,$A$96:$S$105,O$3,FALSE))","v":0.1},{"$f":"IF(VLOOKUP($A111,$A$96:$S$105,P$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E111,VS!$D$8:$K$8),VLOOKUP($A111,$A$96:$S$105,P$3,FALSE))","v":960},{"$f":"IF(VLOOKUP($A111,$A$96:$S$105,Q$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E111,VS!$D$9:$K$9),VLOOKUP($A111,$A$96:$S$105,Q$3,FALSE))","v":10},{"$f":"IF(VLOOKUP($A111,$A$96:$S$105,R$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E111,VS!$D$10:$K$10),VLOOKUP($A111,$A$96:$S$105,R$3,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($A111,$A$96:$S$105,S$3,FALSE)=\"VS\",VLOOKUP($A111,$A$96:$S$105,S$3,FALSE)=\"\"),SUMIF(VS!$D$3:$K$3,$E111,VS!$D$11:$K$11),VLOOKUP($A111,$A$96:$S$105,S$3,FALSE))","v":1123.5},{"$f":"SUMIF(VS!$D$3:$K$3,$E111,VS!$D$6:$K$6)","v":30},null,{"$f":"P111/8760","v":0.1095890410958904},{"$f":"(1-O111)*(1-V111)","v":0.80136986301369861},{"$f":"W111*I111*8.76","v":242.61120000000003},null,38.828160000000004,"Tombo 3 (Rehab.)2013"]
[{"$f":"A103","v":"Maneah "},{"$f":"E112&F112","v":"DIOHF"},{"$f":"A112","v":"Maneah "},{"$f":"$D$109&G112","v":"GUIEPOHFNCMan"},{"$f":"IF(VLOOKUP($A112,$A$96:$S$105,E$3,FALSE)=0,\"\",VLOOKUP($A112,$A$96:$S$105,E$3,FALSE))","v":"DI"},{"$f":"VLOOKUP(VLOOKUP($A112,$A$96:$S$105,F$3,FALSE),NameConvs!$A$3:$C$19,3,FALSE)","v":"OHF"},{"$f":"IF(N112=\"Décidée\",\"EP\"&F112&\"NC\",\"EP\"&F112&\"NU\")&LEFT(A112,3)","v":"EPOHFNCMan"},{"$f":"SUMIF($A$96:$A$105,$A112,$H$96:$H$105)","v":126},{"$f":"SUMIF($A$96:$A$105,$A112,$I$96:$I$105)","v":126},{"$f":"IF(VLOOKUP($A112,$A$96:$S$105,J$3,FALSE)=\"VS\",IF($B112=\"DIOHF\",VS!$M$5,SUMIF(VS!$D$3:$K$3,$E112,VS!$D$5:$K$5)),VLOOKUP($A112,$A$96:$S$105,J$3,FALSE))","v":9.5},null,{"$f":"IF(VLOOKUP($A112,$A$96:$S$105,L$3,FALSE)=\"\",MAX($L$17:$L$105)+1,VLOOKUP($A112,$A$96:$S$105,L$3,FALSE))","v":2014},null,{"$f":"VLOOKUP($A112,$A$96:$S$105,N$3,FALSE)","v":"Décidée"},{"$f":"IF(VLOOKUP($A112,$A$96:$S$105,O$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E112,VS!$D$7:$K$7),VLOOKUP($A112,$A$96:$S$105,O$3,FALSE))","v":0.1},{"$f":"IF(VLOOKUP($A112,$A$96:$S$105,P$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E112,VS!$D$8:$K$8),VLOOKUP($A112,$A$96:$S$105,P$3,FALSE))","v":960},{"$f":"IF(VLOOKUP($A112,$A$96:$S$105,Q$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E112,VS!$D$9:$K$9),VLOOKUP($A112,$A$96:$S$105,Q$3,FALSE))","v":10},{"$f":"IF(VLOOKUP($A112,$A$96:$S$105,R$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E112,VS!$D$10:$K$10),VLOOKUP($A112,$A$96:$S$105,R$3,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($A112,$A$96:$S$105,S$3,FALSE)=\"VS\",VLOOKUP($A112,$A$96:$S$105,S$3,FALSE)=\"\"),SUMIF(VS!$D$3:$K$3,$E112,VS!$D$11:$K$11),VLOOKUP($A112,$A$96:$S$105,S$3,FALSE))","v":1123.5},{"$f":"SUMIF(VS!$D$3:$K$3,$E112,VS!$D$6:$K$6)","v":30},null,{"$f":"P112/8760","v":0.1095890410958904},{"$f":"(1-O112)*(1-V112)","v":0.80136986301369861},{"$f":"W112*I112*8.76","v":884.52},null,141.56100000000001,"Maneah "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Sierra Leone",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"SIE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"﻿",null,null,null,null,null,null,"1ère",null,"Année ","Année ",null,null,null,null,null,"Coût",null," ",null,null,null,null,null,0]
[null,null,null,null,null,"1er","2e ",null,"Capacité ","conso.","2e conso. ","de mise ","de ",null,"Indisp.",null,"Coûts",null,"spéc.",null," ",null,null,null,null,null,0]
[null,null,null,"N° ","Type","combu","combu ","Capacité ","disponibl ","spéc.","spéc. ","en ","déclasse ",null,"fortuit","Indisp.","O&M","Coûts","investiss","Fabricant et "," ",null,null,null,null,null,0]
[null,null,"Nom de centrale ","unité ","unité","stible","stible ","installée ","e ","nette","nette ","service ","ment ","Statut","e","Planifiée","variables","O&Mfixes","ement","modèle "," ",null,null,null,null,null,0]
[null,null,null,null,null,null,"[MW] ","[MW] ","[GJ/MWh] ","[GJ/MWh]",null,null,null,"[%]","[h/an]","[$/MWh]","[$/kW/an]","[$/kW]",null," ",null,null,null,null,null,null,0]
[{"$f":"C122","v":"Energeon"},{"$f":"E122&F122","v":"STBIO"},"Energeon",null,"ST","BIO",null,100,100,"VS",null,null,null,"Envisagée","VS","VS","VS","VS","VS",null,null,null,null,null,null,null,"Energeon"]
[{"$f":"C123","v":"Naanovo "},{"$f":"E123&F123","v":"solar"},"Naanovo ",null,null,"solar",null,5,5,"VS",null,null,null,"Envisagée","VS","VS","VS","VS","VS",null,null,null,null,null,null,null,"Naanovo "]
[{"$f":"C124","v":"Addax "},{"$f":"E124&F124","v":"BIO"},"Addax ",null,null,"BIO",null,15,15,"VS",null,null,null,"Envisagée","VS","VS","VS","VS","VS",null,null,null,null,null,null,null,"Addax "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"OFFSET(C$1,lang,0)","v":"Project Name"},null,"Plant type","Fuel","MESSAGE Name","Plant Capacity","Available Capacity","Heat Rate",null,"Start Year",null,"Status","Forced Outage","Planned outage","VariableO&M","Fixed O&M","Investment Cost","Life",null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,"MW","MW","GJ/MWh",null,null,null,null,"%","hrs/yr","$/MWh","$/kW","$/kW",null,null,null,null,null,null,null,0]
[null,null,{"$f":"VLOOKUP(D128,NameConvs!$B$57:$E$69,4,FALSE)","v":"Sierra Leone"},"SIE",null,null,null,null,{"$f":"I129+I131","v":115},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X129+X131","v":861.94983999999999},null,null,0]
[{"$f":"A122","v":"Energeon"},{"$f":"E129&F129","v":"STBIO"},{"$f":"A129","v":"Energeon"},{"$f":"$D$128&G129","v":"SIEEPBIONUEne"},{"$f":"IF(VLOOKUP($A129,$A$122:$S$124,E$3,FALSE)=0,F129,VLOOKUP($A129,$A$122:$S$124,E$3,FALSE))","v":"ST"},{"$f":"VLOOKUP(VLOOKUP($A129,$A$122:$S$124,F$3,FALSE),NameConvs!$A$3:$C$19,3,FALSE)","v":"BIO"},{"$f":"IF(N129=\"Décidée\",\"EP\"&F129&\"NC\",\"EP\"&F129&\"NU\")&LEFT(A129,3)","v":"EPBIONUEne"},{"$f":"SUMIF($A$122:$A$124,$A129,$H$122:$H$124)","v":100},{"$f":"SUMIF($A$122:$A$124,$A129,$I$122:$I$124)","v":100},{"$f":"IF(VLOOKUP($A129,$A$122:$S$124,J$3,FALSE)=\"VS\",IF($B129=\"DIOHF\",VS!$M$5,SUMIF(VS!$D$3:$K$3,$E129,VS!$D$5:$K$5)),VLOOKUP($A129,$A$122:$S$124,J$3,FALSE))","v":10.8},null,{"$f":"IF(VLOOKUP($A129,$A$122:$S$124,L$3,FALSE)=\"\",MAX($L$17:$L$124)+1,VLOOKUP($A129,$A$122:$S$124,L$3,FALSE))","v":2018},null,{"$f":"VLOOKUP($A129,$A$122:$S$124,N$3,FALSE)","v":"Envisagée"},{"$f":"IF(VLOOKUP($A129,$A$122:$S$124,O$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E129,VS!$D$7:$K$7),VLOOKUP($A129,$A$122:$S$124,O$3,FALSE))","v":0.08},{"$f":"IF(VLOOKUP($A129,$A$122:$S$124,P$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E129,VS!$D$8:$K$8),VLOOKUP($A129,$A$122:$S$124,P$3,FALSE))","v":613},{"$f":"IF(VLOOKUP($A129,$A$122:$S$124,Q$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E129,VS!$D$9:$K$9),VLOOKUP($A129,$A$122:$S$124,Q$3,FALSE))","v":3.1},{"$f":"IF(VLOOKUP($A129,$A$122:$S$124,R$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E129,VS!$D$10:$K$10),VLOOKUP($A129,$A$122:$S$124,R$3,FALSE))","v":0},{"$f":"IF(VLOOKUP($A129,$A$122:$S$124,S$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E129,VS!$D$11:$K$11),VLOOKUP($A129,$A$122:$S$124,S$3,FALSE))","v":2488.6656000000003},{"$f":"SUMIF(VS!$D$3:$K$3,$E129,VS!$D$6:$K$6)","v":35},null,{"$f":"P129/8760","v":6.9977168949771684E-2},{"$f":"(1-O129)*(1-V129)","v":0.85562100456621004},{"$f":"W129*I129*8.76","v":749.524},null,{"$f":"S129*H129/1000","v":248.86656000000002},"Energeon"]
[{"$f":"A123","v":"Naanovo "},{"$f":"E130&F130","v":"SOLSOL"},{"$f":"A130","v":"Naanovo "},{"$f":"$D$128&G130","v":"SIEEPSOLNUNaa"},{"$f":"IF(VLOOKUP($A130,$A$122:$S$124,E$3,FALSE)=0,F130,VLOOKUP($A130,$A$122:$S$124,E$3,FALSE))","v":"SOL"},{"$f":"VLOOKUP(VLOOKUP($A130,$A$122:$S$124,F$3,FALSE),NameConvs!$A$3:$C$19,3,FALSE)","v":"SOL"},{"$f":"IF(N130=\"Décidée\",\"EP\"&F130&\"NC\",\"EP\"&F130&\"NU\")&LEFT(A130,3)","v":"EPSOLNUNaa"},{"$f":"SUMIF($A$122:$A$124,$A130,$H$122:$H$124)","v":5},{"$f":"SUMIF($A$122:$A$124,$A130,$I$122:$I$124)","v":5},{"$f":"IF(VLOOKUP($A130,$A$122:$S$124,J$3,FALSE)=\"VS\",IF($B130=\"DIOHF\",VS!$M$5,SUMIF(VS!$D$3:$K$3,$E130,VS!$D$5:$K$5)),VLOOKUP($A130,$A$122:$S$124,J$3,FALSE))","v":0},null,{"$f":"IF(VLOOKUP($A130,$A$122:$S$124,L$3,FALSE)=\"\",MAX($L$17:$L$124)+1,VLOOKUP($A130,$A$122:$S$124,L$3,FALSE))","v":2018},null,{"$f":"VLOOKUP($A130,$A$122:$S$124,N$3,FALSE)","v":"Envisagée"},{"$f":"IF(VLOOKUP($A130,$A$122:$S$124,O$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E130,VS!$D$7:$K$7),VLOOKUP($A130,$A$122:$S$124,O$3,FALSE))","v":0.75},{"$f":"IF(VLOOKUP($A130,$A$122:$S$124,P$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E130,VS!$D$8:$K$8),VLOOKUP($A130,$A$122:$S$124,P$3,FALSE))","v":0},{"$f":"IF(VLOOKUP($A130,$A$122:$S$124,Q$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E130,VS!$D$9:$K$9),VLOOKUP($A130,$A$122:$S$124,Q$3,FALSE))","v":0},{"$f":"IF(VLOOKUP($A130,$A$122:$S$124,R$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E130,VS!$D$10:$K$10),VLOOKUP($A130,$A$122:$S$124,R$3,FALSE))","v":20},{"$f":"IF(VLOOKUP($A130,$A$122:$S$124,S$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E130,VS!$D$11:$K$11),VLOOKUP($A130,$A$122:$S$124,S$3,FALSE))","v":3660},{"$f":"SUMIF(VS!$D$3:$K$3,$E130,VS!$D$6:$K$6)","v":20},null,{"$f":"P130/8760","v":0},{"$f":"(1-O130)*(1-V130)","v":0.25},{"$f":"W130*I130*8.76","v":10.95},null,18.3,"Naanovo "]
[{"$f":"A124","v":"Addax "},{"$f":"E131&F131","v":"BIOBIO"},{"$f":"A131","v":"Addax "},{"$f":"$D$128&G131","v":"SIEEPBIONUAdd"},{"$f":"IF(VLOOKUP($A131,$A$122:$S$124,E$3,FALSE)=0,F131,VLOOKUP($A131,$A$122:$S$124,E$3,FALSE))","v":"BIO"},{"$f":"VLOOKUP(VLOOKUP($A131,$A$122:$S$124,F$3,FALSE),NameConvs!$A$3:$C$19,3,FALSE)","v":"BIO"},{"$f":"IF(N131=\"Décidée\",\"EP\"&F131&\"NC\",\"EP\"&F131&\"NU\")&LEFT(A131,3)","v":"EPBIONUAdd"},{"$f":"SUMIF($A$122:$A$124,$A131,$H$122:$H$124)","v":15},{"$f":"SUMIF($A$122:$A$124,$A131,$I$122:$I$124)","v":15},{"$f":"IF(VLOOKUP($A131,$A$122:$S$124,J$3,FALSE)=\"VS\",IF($B131=\"DIOHF\",VS!$M$5,SUMIF(VS!$D$3:$K$3,$E131,VS!$D$5:$K$5)),VLOOKUP($A131,$A$122:$S$124,J$3,FALSE))","v":9.6},null,{"$f":"IF(VLOOKUP($A131,$A$122:$S$124,L$3,FALSE)=\"\",MAX($L$17:$L$124)+1,VLOOKUP($A131,$A$122:$S$124,L$3,FALSE))","v":2018},null,{"$f":"VLOOKUP($A131,$A$122:$S$124,N$3,FALSE)","v":"Envisagée"},{"$f":"IF(VLOOKUP($A131,$A$122:$S$124,O$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E131,VS!$D$7:$K$7),VLOOKUP($A131,$A$122:$S$124,O$3,FALSE))","v":0.08},{"$f":"IF(VLOOKUP($A131,$A$122:$S$124,P$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E131,VS!$D$8:$K$8),VLOOKUP($A131,$A$122:$S$124,P$3,FALSE))","v":613.20000000000005},{"$f":"IF(VLOOKUP($A131,$A$122:$S$124,Q$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E131,VS!$D$9:$K$9),VLOOKUP($A131,$A$122:$S$124,Q$3,FALSE))","v":0},{"$f":"IF(VLOOKUP($A131,$A$122:$S$124,R$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E131,VS!$D$10:$K$10),VLOOKUP($A131,$A$122:$S$124,R$3,FALSE))","v":129.6},{"$f":"IF(VLOOKUP($A131,$A$122:$S$124,S$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E131,VS!$D$11:$K$11),VLOOKUP($A131,$A$122:$S$124,S$3,FALSE))","v":3603.5280000000002},{"$f":"SUMIF(VS!$D$3:$K$3,$E131,VS!$D$6:$K$6)","v":30},null,{"$f":"P131/8760","v":7.0000000000000007E-2},{"$f":"(1-O131)*(1-V131)","v":0.85560000000000003},{"$f":"W131*I131*8.76","v":112.42583999999999},null,54.052920000000007,"Addax "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"ST BIO ",null,null,null,null,null,{"$f":"SUMIF($B$122:$B$124,$B134,$H$122:$H$124)","v":0},{"$f":"SUMIF($B$122:$B$124,$B134,$I$122:$I$124)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"S ",null,null,null,null,null,{"$f":"SUMIF($B$122:$B$124,$B135,$H$122:$H$124)","v":0},{"$f":"SUMIF($B$122:$B$124,$B135,$I$122:$I$124)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Liberia",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"LIB",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"﻿",null,null,null,null,null,null,"1ère",null,"Année ","Année ",null,null,null,null,null,"Coût",null," ",null,null,null,null,null,0]
[null,null,null,null,null,"1er","2e ",null,"Capacité ","conso.","2e conso. ","de mise ","de ",null,null,null,"Coûts",null,"spéc.",null," ",null,null,null,null,null,0]
[null,null,null,"N° ","Type","combus","combu ","Capacité ","disponib ","spéc.","spéc. ","en ","déclasse ",null,"Indisp.","Indisp.","O&M","Coûts","investis","Fabricant et "," ",null,null,null,null,null,0]
[null,null,"Nom de centrale ","unité ","unité","tible","stible ","installée ","le ","nette","nette ","service ","ment ","Statut","fortuite","Planifiée","variables","O&Mfixes","sement","modèle "," ",null,null,null,null,null,0]
[null,null,null,null,null,null,"[MW] ","[MW] ","[GJ/MWh] ","[GJ/MWh]",null,null,null,"[%]","[h/an]","[$/MWh]","[$/kW/an]","[$/kW]",null," ",null,null,null,null,null,null,0]
[{"$f":"C145","v":"Bushrod"},{"$f":"E145&F145","v":"DIDO"},"Bushrod",6,"DI","DO",null,1,1,11.8,null,2011,"VS","Décidée","VS","VS","VS",null,null,"Cummins "," ",null,null,null,null,null,"Bushrod"]
[{"$f":"C146","v":"Bushrod"},"DIDO","Bushrod",7,"DI","DO",null,1,1,11.8,null,2011,"VS","Décidée","VS","VS","VS",null,null,"Cummins "," ",null,null,null,null,null,"Bushrod"]
["Bushrod","DIDO","Bushrod",8,"DI","DO",null,1,1,11.8,null,2011,"VS","Décidée","VS","VS","VS",null,null,"Cummins "," ",null,null,null,null,null,"Bushrod"]
["Bushrod","DIDO","Bushrod",9,"DI","DO",null,1,1,11.8,null,2011,"VS","Décidée","VS","VS","VS",null,null,"Cummins "," ",null,null,null,null,null,"Bushrod"]
["Bushrod","DIDO","Bushrod",10,"DI","DO",null,1,1,11.8,null,2011,"VS","Décidée","VS","VS","VS",null,null,"Cummins "," ",null,null,null,null,null,"Bushrod"]
["Bushrod","DIDO","Bushrod",11,"DI","DO",null,1,1,11.8,null,2011,"VS","Décidée","VS","VS","VS",null,null,"Cummins "," ",null,null,null,null,null,"Bushrod"]
["Bushrod","DIDO","Bushrod",12,"DI","DO",null,1,1,11.8,null,2011,"VS","Décidée","VS","VS","VS",null,null,"Cummins "," ",null,null,null,null,null,"Bushrod"]
["Bushrod","DIDO","Bushrod",13,"DI","DO",null,1,1,11.8,null,2011,"VS","Décidée","VS","VS","VS",null,null,"Cummins "," ",null,null,null,null,null,"Bushrod"]
["Bushrod","DIDO","Bushrod",14,"DI","DO",null,1,1,11.8,null,2011,"VS","Décidée","VS","VS","VS",null,null,"Cummins "," ",null,null,null,null,null,"Bushrod"]
["Bushrod","DIDO","Bushrod",15,"DI","DO",null,1,1,11.8,null,2011,"VS","Décidée","VS","VS","VS",null,null,"Cummins "," ",null,null,null,null,null,"Bushrod"]
["Bushrod 2 ","DIHFO","Bushrod 2 ",1,"DI","HFO","DO ",5,5,"VS","VS",2013,"VS","Décidée","VS","VS","VS",null,null,null," ",null,null,null,null,null,"Bushrod 2 "]
["Bushrod 2 ","DIHFO","Bushrod 2 ",2,"DI","HFO","DO ",5,5,"VS","VS",2013,"VS","Décidée","VS","VS","VS",null,null,null," ",null,null,null,null,null,"Bushrod 2 "]
["Kakata (Buchanan) ","BIO","Kakata (Buchanan) ",1,null,"BIO",null,17.5,17.5,"VS",null,2013,"VS","Planifiée","VS","VS","VS","VS","VS",null," ",null,null,null,null,null,"Kakata (Buchanan) "]
["Kakata (Buchanan) ","BIO","Kakata (Buchanan) ",2,null,"BIO",null,17.5,17.5,"VS",null,2013,"VS","Planifiée","VS","VS","VS","VS","VS",null," ",null,null,null,null,null,"Kakata (Buchanan) "]
["﻿Bushrod 2 ","DIHFO","﻿Bushrod 2 ",3,"DI","HFO","DO ",null,5,"VS","VS",2015,"VS","Planifiée","VS","VS","VS","VS","VS"," ",null,null,null,null,null,null,"﻿Bushrod 2 "]
["Bushrod 2 ","DIHFO","Bushrod 2 ",4,"DI","HFO","DO ",null,5,"VS","VS",2015,"VS","Planifiée","VS","VS","VS","VS","VS"," ",null,null,null,null,null,null,"Bushrod 2 "]
["Bushrod 2 ","DIHFO","Bushrod 2 ",5,"DI","HFO","DO ",null,5,"VS","VS",2015,"VS","Planifiée","VS","VS","VS","VS","VS"," ",null,null,null,null,null,null,"Bushrod 2 "]
["Bushrod 2 ","DIHFO","Bushrod 2 ",6,"DI","HFO","DO ",null,5,"VS","VS",2015,"VS","Planifiée","VS","VS","VS","VS","VS"," ",null,null,null,null,null,null,"Bushrod 2 "]
["Bushrod 2 ","DIHFO","Bushrod 2 ",7,"DI","HFO","DO ",null,5,"VS","VS",2015,"VS","Planifiée","VS","VS","VS","VS","VS"," ",null,null,null,null,null,null,"Bushrod 2 "]
["Bushrod 2 ","DIHFO","Bushrod 2 ",8,"DI","HFO","DO ",null,5,"VS","VS",2015,"VS","Planifiée","VS","VS","VS","VS","VS"," ",null,null,null,null,null,null,"Bushrod 2 "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"OFFSET(C$1,lang,0)","v":"Project Name"},null,"Plant type","Fuel","MESSAGE Name","Plant Capacity","Available Capacity","Heat Rate",null,"Start Year",null,"Status","Forced Outage","Planned outage","VariableO&M","Fixed O&M","Investment Cost","Life",null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,"MW","MW","GJ/MWh",null,null,null,null,"%","hrs/yr","$/MWh","$/kW","$/kW",null,null,null,null,null,null,null,0]
[null,null,{"$f":"VLOOKUP(D168,NameConvs!$B$57:$E$69,4,FALSE)","v":"Liberia"},"LIB",null,null,null,null,{"$f":"SUM(I169:I171)","v":85},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X169:X171)","v":613.32695999999987},null,null,{"$f":"A168","v":0}]
[{"$f":"A145","v":"Bushrod"},{"$f":"E169&F169","v":"DIODS"},{"$f":"A169","v":"Bushrod"},{"$f":"$D$168&G169","v":"LIBEPODSNCBus"},{"$f":"IF(VLOOKUP($A169,$A$145:$S$164,E$3,FALSE)=0,F169,VLOOKUP($A169,$A$145:$S$164,E$3,FALSE))","v":"DI"},{"$f":"VLOOKUP(VLOOKUP($A169,$A$145:$S$164,F$3,FALSE),NameConvs!$A$3:$C$19,3,FALSE)","v":"ODS"},{"$f":"IF(N169=\"Décidée\",\"EP\"&F169&\"NC\",\"EP\"&F169&\"NU\")&LEFT(A169,3)","v":"EPODSNCBus"},{"$f":"SUMIF($A$145:$A$164,$A169,$H$145:$H$164)","v":10},{"$f":"SUMIF($A$145:$A$164,$A169,$I$145:$I$164)","v":10},{"$f":"IF(VLOOKUP($A169,$A$145:$S$164,J$3,FALSE)=\"VS\",IF($B169=\"DIOHF\",VS!$M$5,SUMIF(VS!$D$3:$K$3,$E169,VS!$D$5:$K$5)),VLOOKUP($A169,$A$145:$S$164,J$3,FALSE))","v":11.8},null,{"$f":"IF(VLOOKUP($A169,$A$145:$S$164,L$3,FALSE)=\"\",MAX($L$17:$L$164)+1,VLOOKUP($A169,$A$145:$S$164,L$3,FALSE))","v":2011},null,{"$f":"VLOOKUP($A169,$A$145:$S$164,N$3,FALSE)","v":"Décidée"},{"$f":"IF(VLOOKUP($A169,$A$145:$S$164,O$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E169,VS!$D$7:$K$7),VLOOKUP($A169,$A$145:$S$164,O$3,FALSE))","v":0.1},{"$f":"IF(VLOOKUP($A169,$A$145:$S$164,P$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E169,VS!$D$8:$K$8),VLOOKUP($A169,$A$145:$S$164,P$3,FALSE))","v":960},{"$f":"IF(VLOOKUP($A169,$A$145:$S$164,Q$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E169,VS!$D$9:$K$9),VLOOKUP($A169,$A$145:$S$164,Q$3,FALSE))","v":10},{"$f":"IF(VLOOKUP($A169,$A$145:$S$164,R$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E169,VS!$D$10:$K$10),VLOOKUP($A169,$A$145:$S$164,R$3,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($A169,$A$145:$S$164,S$3,FALSE)=\"VS\",VLOOKUP($A169,$A$145:$S$164,S$3,FALSE)=\"\"),SUMIF(VS!$D$3:$K$3,$E169,VS!$D$11:$K$11),VLOOKUP($A169,$A$145:$S$164,S$3,FALSE))","v":1123.5},{"$f":"SUMIF(VS!$D$3:$K$3,$E169,VS!$D$6:$K$6)","v":30},null,{"$f":"P169/8760","v":0.1095890410958904},{"$f":"(1-O169)*(1-V169)","v":0.80136986301369861},{"$f":"W169*I169*8.76","v":70.199999999999989},null,{"$f":"S169*H169/1000","v":11.234999999999999},"Bushrod"]
[{"$f":"A155","v":"Bushrod 2 "},{"$f":"E170&F170","v":"DIOHF"},{"$f":"A170","v":"Bushrod 2 "},{"$f":"$D$168&G170","v":"LIBEPOHFNCBu2"},{"$f":"IF(VLOOKUP($A170,$A$145:$S$164,E$3,FALSE)=0,F170,VLOOKUP($A170,$A$145:$S$164,E$3,FALSE))","v":"DI"},{"$f":"VLOOKUP(VLOOKUP($A170,$A$145:$S$164,F$3,FALSE),NameConvs!$A$3:$C$19,3,FALSE)","v":"OHF"},{"$f":"IF(N170=\"Décidée\",\"EP\"&F170&\"NC\",\"EP\"&F170&\"NU\")&LEFT(A170,2)&\"2\"","v":"EPOHFNCBu2"},{"$f":"SUMIF($A$145:$A$164,$A170,$H$145:$H$164)","v":10},{"$f":"SUMIF($A$145:$A$164,$A170,$I$145:$I$164)","v":40},{"$f":"IF(VLOOKUP($A170,$A$145:$S$164,J$3,FALSE)=\"VS\",IF($B170=\"DIOHF\",VS!$M$5,SUMIF(VS!$D$3:$K$3,$E170,VS!$D$5:$K$5)),VLOOKUP($A170,$A$145:$S$164,J$3,FALSE))","v":9.5},null,{"$f":"IF(VLOOKUP($A170,$A$145:$S$164,L$3,FALSE)=\"\",MAX($L$17:$L$164)+1,VLOOKUP($A170,$A$145:$S$164,L$3,FALSE))","v":2013},null,{"$f":"VLOOKUP($A170,$A$145:$S$164,N$3,FALSE)","v":"Décidée"},{"$f":"IF(VLOOKUP($A170,$A$145:$S$164,O$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E170,VS!$D$7:$K$7),VLOOKUP($A170,$A$145:$S$164,O$3,FALSE))","v":0.1},{"$f":"IF(VLOOKUP($A170,$A$145:$S$164,P$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E170,VS!$D$8:$K$8),VLOOKUP($A170,$A$145:$S$164,P$3,FALSE))","v":960},{"$f":"IF(VLOOKUP($A170,$A$145:$S$164,Q$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E170,VS!$D$9:$K$9),VLOOKUP($A170,$A$145:$S$164,Q$3,FALSE))","v":10},{"$f":"IF(VLOOKUP($A170,$A$145:$S$164,R$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E170,VS!$D$10:$K$10),VLOOKUP($A170,$A$145:$S$164,R$3,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($A170,$A$145:$S$164,S$3,FALSE)=\"VS\",VLOOKUP($A170,$A$145:$S$164,S$3,FALSE)=\"\"),SUMIF(VS!$D$3:$K$3,$E170,VS!$D$11:$K$11),VLOOKUP($A170,$A$145:$S$164,S$3,FALSE))","v":1123.5},{"$f":"SUMIF(VS!$D$3:$K$3,$E170,VS!$D$6:$K$6)","v":30},null,{"$f":"P170/8760","v":0.1095890410958904},{"$f":"(1-O170)*(1-V170)","v":0.80136986301369861},{"$f":"W170*I170*8.76","v":280.79999999999995},null,11.234999999999999,"Bushrod 2 "]
[{"$f":"A157","v":"Kakata (Buchanan) "},{"$f":"E171&F171","v":"BIOBIO"},{"$f":"A171","v":"Kakata (Buchanan) "},{"$f":"$D$168&G171","v":"LIBEPBIONUKak"},{"$f":"IF(VLOOKUP($A171,$A$145:$S$164,E$3,FALSE)=0,F171,VLOOKUP($A171,$A$145:$S$164,E$3,FALSE))","v":"BIO"},{"$f":"VLOOKUP(VLOOKUP($A171,$A$145:$S$164,F$3,FALSE),NameConvs!$A$3:$C$19,3,FALSE)","v":"BIO"},{"$f":"IF(N171=\"Décidée\",\"EP\"&F171&\"NC\",\"EP\"&F171&\"NU\")&LEFT(A171,3)","v":"EPBIONUKak"},{"$f":"SUMIF($A$145:$A$164,$A171,$H$145:$H$164)","v":35},{"$f":"SUMIF($A$145:$A$164,$A171,$I$145:$I$164)","v":35},{"$f":"IF(VLOOKUP($A171,$A$145:$S$164,J$3,FALSE)=\"VS\",IF($B171=\"DIOHF\",VS!$M$5,SUMIF(VS!$D$3:$K$3,$E171,VS!$D$5:$K$5)),VLOOKUP($A171,$A$145:$S$164,J$3,FALSE))","v":9.6},null,{"$f":"IF(VLOOKUP($A171,$A$145:$S$164,L$3,FALSE)=\"\",MAX($L$17:$L$164)+1,VLOOKUP($A171,$A$145:$S$164,L$3,FALSE))","v":2013},null,{"$f":"VLOOKUP($A171,$A$145:$S$164,N$3,FALSE)","v":"Planifiée"},{"$f":"IF(VLOOKUP($A171,$A$145:$S$164,O$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E171,VS!$D$7:$K$7),VLOOKUP($A171,$A$145:$S$164,O$3,FALSE))","v":0.08},{"$f":"IF(VLOOKUP($A171,$A$145:$S$164,P$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E171,VS!$D$8:$K$8),VLOOKUP($A171,$A$145:$S$164,P$3,FALSE))","v":613.20000000000005},{"$f":"IF(VLOOKUP($A171,$A$145:$S$164,Q$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E171,VS!$D$9:$K$9),VLOOKUP($A171,$A$145:$S$164,Q$3,FALSE))","v":0},{"$f":"IF(VLOOKUP($A171,$A$145:$S$164,R$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E171,VS!$D$10:$K$10),VLOOKUP($A171,$A$145:$S$164,R$3,FALSE))","v":129.6},{"$f":"IF(OR(VLOOKUP($A171,$A$145:$S$164,S$3,FALSE)=\"VS\",VLOOKUP($A171,$A$145:$S$164,S$3,FALSE)=\"\"),SUMIF(VS!$D$3:$K$3,$E171,VS!$D$11:$K$11),VLOOKUP($A171,$A$145:$S$164,S$3,FALSE))","v":3603.5280000000002},{"$f":"SUMIF(VS!$D$3:$K$3,$E171,VS!$D$6:$K$6)","v":30},null,{"$f":"P171/8760","v":7.0000000000000007E-2},{"$f":"(1-O171)*(1-V171)","v":0.85560000000000003},{"$f":"W171*I171*8.76","v":262.32695999999999},null,126.12348000000001,"Kakata (Buchanan) "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Mali",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"MAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"﻿",null,null,null,null,null,null,"1ère",null,"Année ","Année ",null,null,null,null,null,"Coût",null," ",null,null,null,null,null,0]
[null,null,null,null,null,"1er","2e ",null,"Capacité ","conso.","2e conso. ","de mise ","de ",null,null,null,"Coûts",null,"spéc.",null," ",null,null,null,null,null,0]
[null,null,null,"N° ","Type","combus","combus ","Capacité ","disponibl ","spéc.","spéc. ","en ","déclasse ",null,"Indisp.","Indisp.","O&M","Coûts","investiss",null," ",null,null,null,null,null,0]
[null,null,"Nom de centrale ","unité ","unité","tible","tible ","installée ","e ","nette","nette ","service ","ment ","Statut","fortuite","Planifiée","variables","O&Mfixes","ement","Fabricant et modèle "," ",null,null,null,null,null,0]
[null,null,null,null,null,null,"[MW] ","[MW] ","[GJ/MWh] ","[GJ/MWh]",null,null,null,"[%]","[h/an]","[$/MWh]","[$/kW/an]","[$/kW]",null," ",null,null,null,null,null,null,0]
[{"$f":"C182","v":"SIKASSO (CO)"},{"$f":"E182&F182","v":"DIDO"},"SIKASSO (CO)",null,"DI","DO",null,9.1999999999999993,9.1999999999999993,10.5,null,2011,"VS","Décidée","VS","VS","VS",null,null,null,null,null,null,null,null,null,"SIKASSO (CO)"]
[{"$f":"C183","v":"KOUTIALA (CI) "},"DIDO","KOUTIALA (CI) ",null,"DI","DO",null,4.4000000000000004,4.4000000000000004,10.8,null,2012,"VS","Décidée","VS","VS","VS",null,null,null,null,null,null,null,null,null,"KOUTIALA (CI) "]
["KANGABA (CI) ","DIDO","KANGABA (CI) ",null,"DI","DO",null,0.47,0.47,11.5,null,2014,"VS","Décidée","VS","VS","VS",null,null,null,null,null,null,null,null,null,"KANGABA (CI) "]
["BOUGOUNI (CI) ","DIDO","BOUGOUNI (CI) ",null,"DI","DO",null,2.5,2.5,11,null,2015,"VS","Planifiée","VS","VS","VS",null,null,null,null,null,null,null,null,null,"BOUGOUNI (CI) "]
["OUELESSEBOUGOU (CI) ","DIDO","OUELESSEBOUGOU (CI) ",null,"DI","DO",null,0.44,0.44,11.7,null,2016,"VS","Planifiée","VS","VS","VS",null,null,null,null,null,null,null,null,null,"OUELESSEBOUGOU (CI) "]
["SAN (CI) ","DIDO","SAN (CI) ",null,"DI","DO",null,3.7,3.7,10.4,null,2017,"VS","Planifiée","VS","VS","VS",null,null,null,null,null,null,null,null,null,"SAN (CI) "]
["TOMINIAN (CI) ","DIDO","TOMINIAN (CI) ",null,"DI","DO",null,0.36,0.36,11.6,null,2017,"VS","Planifiée","VS","VS","VS",null,null,null,null,null,null,null,null,null,"TOMINIAN (CI) "]
["MOPTI (CI) ","DIDO","MOPTI (CI) ",null,"DI","DO",null,8.4,8.4,10.6,null,2018,"VS","Planifiée","VS","VS","VS",null,null,null,null,null,null,null,null,null,"MOPTI (CI) "]
["DJENNE (CI) ","DIDO","DJENNE (CI) ",null,"DI","DO",null,0.91,0.91,12.4,null,2018,"VS","Planifiée","VS","VS","VS",null,null,null,null,null,null,null,null,null,"DJENNE (CI) "]
["Balingue BID","DIHFO","Balingue BID",1,"DI","HFO","DO",10,10,"VS","VS",2011,"VS","Décidée","VS","VS","VS",null,null," ",null,null,null,null,null,null,"Balingue BID"]
["Balingue BID","DIHFO","Balingue BID",2,"DI","HFO","DO",10,10,"VS","VS",2011,"VS","Décidée","VS","VS","VS",null,null," ",null,null,null,null,null,null,"Balingue BID"]
["Balingue BID","DIHFO","Balingue BID",3,"DI","HFO","DO",10,10,"VS","VS",2011,"VS","Décidée","VS","VS","VS",null,null," ",null,null,null,null,null,null,"Balingue BID"]
["Balingue BID","DIHFO","Balingue BID",4,"DI","HFO","DO",10,10,"VS","VS",2011,"VS","Décidée","VS","VS","VS",null,null," ",null,null,null,null,null,null,"Balingue BID"]
["Balingue BID","DIHFO","Balingue BID",5,"DI","HFO","DO",10,10,"VS","VS",2011,"VS","Décidée","VS","VS","VS",null,null," ",null,null,null,null,null,null,"Balingue BID"]
["Balingue BID","DIHFO","Balingue BID",6,"DI","HFO","DO",10,10,"VS","VS",2011,"VS","Décidée","VS","VS","VS",null,null," ",null,null,null,null,null,null,"Balingue BID"]
["VICA BOOT ","CCBIO","VICA BOOT ",null,"CC","BIO",null,30,30,"VS",null,2012,"VS","Planifiée","VS","VS","VS",null,null," ",null,null,null,null,null,null,"VICA BOOT "]
["Albatros BOOT ","DIHFO","Albatros BOOT ",null,"DI","HFO","DO",92,92,"VS","VS",2012,"VS","Décidée","VS","VS","VS",null,null," ",null,null,null,null,null,null,"Albatros BOOT "]
["Sosumar 1 ","BIO","Sosumar 1 ",null,null,"BIO",null,3,3,"VS",null,2014,"VS","Planifiée","VS","VS","VS","VS","VS"," ",null,null,null,null,null,null,"Sosumar 1 "]
["WAPP CC ","CCDO","WAPP CC ",null,"CC","DO",null,150,150,"VS",null,null,null,"Envisagée","VS","VS","VS","VS","VS"," ",null,null,null,null,null,null,"WAPP CC "]
["WAPP SOLAR ","solar","WAPP SOLAR ",null,null,"solar",null,30,30,null,null,null,null,"Envisagée","VS","VS","VS","VS","VS"," ",null,null,null,null,null,null,"WAPP SOLAR "]
["Mopti SOLAR ","solar","Mopti SOLAR ",null,null,"solar",null,10,10,null,null,2012,null,"Décidée","VS","VS","VS","VS","VS"," ",null,null,null,null,null,null,"Mopti SOLAR "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"OFFSET(C$1,lang,0)","v":"Project Name"},null,"Plant type","Fuel","MESSAGE Name","Plant Capacity","Available Capacity","Heat Rate",null,"Start Year",null,"Status","Forced Outage","Planned outage","VariableO&M","Fixed O&M","Investment Cost","Life",null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,"MW","MW","GJ/MWh",null,null,null,null,"%","hrs/yr","$/MWh","$/kW","$/kW",null,null,null,null,null,null,null,0]
[null,null,{"$f":"VLOOKUP(D206,NameConvs!$B$57:$E$69,4,FALSE)","v":"Mali"},"MAL",null,null,null,null,{"$f":"SUM(I207:I220)","v":365.38},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X207:X220)","v":2651.9359679999998},null,null,0]
[{"$f":"A182","v":"SIKASSO (CO)"},{"$f":"E207&F207","v":"DIODS"},{"$f":"A207","v":"SIKASSO (CO)"},{"$f":"$D$206&G207","v":"MALEPODSNCSIK"},{"$f":"IF(VLOOKUP($A207,$A$182:$S$202,E$3,FALSE)=0,F207,VLOOKUP($A207,$A$182:$S$202,E$3,FALSE))","v":"DI"},{"$f":"VLOOKUP(VLOOKUP($A207,$A$182:$S$202,F$3,FALSE),NameConvs!$A$3:$C$19,3,FALSE)","v":"ODS"},{"$f":"IF(N207=\"Décidée\",\"EP\"&F207&\"NC\",\"EP\"&F207&\"NU\")&LEFT(A207,3)","v":"EPODSNCSIK"},{"$f":"SUMIF($A$182:$A$202,$A207,$H$182:$H$202)","v":9.1999999999999993},{"$f":"SUMIF($A$182:$A$202,$A207,$I$182:$I$202)","v":9.1999999999999993},{"$f":"IF(VLOOKUP($A207,$A$182:$S$202,J$3,FALSE)=\"VS\",IF($B207=\"DIOHF\",VS!$M$5,SUMIF(VS!$D$3:$K$3,$E207,VS!$D$5:$K$5)),VLOOKUP($A207,$A$182:$S$202,J$3,FALSE))","v":10.5},null,{"$f":"IF(VLOOKUP($A207,$A$182:$S$202,L$3,FALSE)=\"\",MAX($L$17:$L$202)+1,VLOOKUP($A207,$A$182:$S$202,L$3,FALSE))","v":2011},null,{"$f":"VLOOKUP($A207,$A$182:$S$202,N$3,FALSE)","v":"Décidée"},{"$f":"IF(VLOOKUP($A207,$A$182:$S$202,O$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E207,VS!$D$7:$K$7),VLOOKUP($A207,$A$182:$S$202,O$3,FALSE))","v":0.1},{"$f":"IF(VLOOKUP($A207,$A$182:$S$202,P$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E207,VS!$D$8:$K$8),VLOOKUP($A207,$A$182:$S$202,P$3,FALSE))","v":960},{"$f":"IF(VLOOKUP($A207,$A$182:$S$202,Q$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E207,VS!$D$9:$K$9),VLOOKUP($A207,$A$182:$S$202,Q$3,FALSE))","v":10},{"$f":"IF(VLOOKUP($A207,$A$182:$S$202,R$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E207,VS!$D$10:$K$10),VLOOKUP($A207,$A$182:$S$202,R$3,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($A207,$A$182:$S$202,S$3,FALSE)=\"VS\",VLOOKUP($A207,$A$182:$S$202,S$3,FALSE)=\"\"),SUMIF(VS!$D$3:$K$3,$E207,VS!$D$11:$K$11),VLOOKUP($A207,$A$182:$S$202,S$3,FALSE))","v":1123.5},{"$f":"SUMIF(VS!$D$3:$K$3,$E207,VS!$D$6:$K$6)","v":30},null,{"$f":"P207/8760","v":0.1095890410958904},{"$f":"(1-O207)*(1-V207)","v":0.80136986301369861},{"$f":"W207*I207*8.76","v":64.583999999999989},null,{"$f":"S207*H207/1000","v":10.336199999999998},"SIKASSO (CO)"]
[{"$f":"A183","v":"KOUTIALA (CI) "},{"$f":"E208&F208","v":"DIODS"},{"$f":"A208","v":"KOUTIALA (CI) "},{"$f":"$D$206&G208","v":"MALEPODSNCKOU"},"DI",{"$f":"VLOOKUP(VLOOKUP($A208,$A$182:$S$202,F$3,FALSE),NameConvs!$A$3:$C$19,3,FALSE)","v":"ODS"},{"$f":"IF(N208=\"Décidée\",\"EP\"&F208&\"NC\",\"EP\"&F208&\"NU\")&LEFT(A208,3)","v":"EPODSNCKOU"},{"$f":"SUMIF($A$182:$A$202,$A208,$H$182:$H$202)","v":4.4000000000000004},{"$f":"SUMIF($A$182:$A$202,$A208,$I$182:$I$202)","v":4.4000000000000004},{"$f":"IF(VLOOKUP($A208,$A$182:$S$202,J$3,FALSE)=\"VS\",IF($B208=\"DIOHF\",VS!$M$5,SUMIF(VS!$D$3:$K$3,$E208,VS!$D$5:$K$5)),VLOOKUP($A208,$A$182:$S$202,J$3,FALSE))","v":10.8},null,2012,null,"Décidée",{"$f":"IF(VLOOKUP($A208,$A$182:$S$202,O$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E208,VS!$D$7:$K$7),VLOOKUP($A208,$A$182:$S$202,O$3,FALSE))","v":0.1},{"$f":"IF(VLOOKUP($A208,$A$182:$S$202,P$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E208,VS!$D$8:$K$8),VLOOKUP($A208,$A$182:$S$202,P$3,FALSE))","v":960},{"$f":"IF(VLOOKUP($A208,$A$182:$S$202,Q$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E208,VS!$D$9:$K$9),VLOOKUP($A208,$A$182:$S$202,Q$3,FALSE))","v":10},{"$f":"IF(VLOOKUP($A208,$A$182:$S$202,R$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E208,VS!$D$10:$K$10),VLOOKUP($A208,$A$182:$S$202,R$3,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($A208,$A$182:$S$202,S$3,FALSE)=\"VS\",VLOOKUP($A208,$A$182:$S$202,S$3,FALSE)=\"\"),SUMIF(VS!$D$3:$K$3,$E208,VS!$D$11:$K$11),VLOOKUP($A208,$A$182:$S$202,S$3,FALSE))","v":1123.5},{"$f":"SUMIF(VS!$D$3:$K$3,$E208,VS!$D$6:$K$6)","v":30},null,0.1095890410958904,0.80136986301369861,30.887999999999998,null,4.9434000000000005,"KOUTIALA (CI) "]
["KANGABA (CI) ","DIODS","KANGABA (CI) ","MALEPODSNCKAN","DI",{"$f":"VLOOKUP(VLOOKUP($A209,$A$182:$S$202,F$3,FALSE),NameConvs!$A$3:$C$19,3,FALSE)","v":"ODS"},"EPODSNCKAN",0.47,0.47,{"$f":"IF(VLOOKUP($A209,$A$182:$S$202,J$3,FALSE)=\"VS\",IF($B209=\"DIOHF\",VS!$M$5,SUMIF(VS!$D$3:$K$3,$E209,VS!$D$5:$K$5)),VLOOKUP($A209,$A$182:$S$202,J$3,FALSE))","v":11.5},null,2014,null,"Décidée",{"$f":"IF(VLOOKUP($A209,$A$182:$S$202,O$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E209,VS!$D$7:$K$7),VLOOKUP($A209,$A$182:$S$202,O$3,FALSE))","v":0.1},{"$f":"IF(VLOOKUP($A209,$A$182:$S$202,P$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E209,VS!$D$8:$K$8),VLOOKUP($A209,$A$182:$S$202,P$3,FALSE))","v":960},{"$f":"IF(VLOOKUP($A209,$A$182:$S$202,Q$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E209,VS!$D$9:$K$9),VLOOKUP($A209,$A$182:$S$202,Q$3,FALSE))","v":10},{"$f":"IF(VLOOKUP($A209,$A$182:$S$202,R$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E209,VS!$D$10:$K$10),VLOOKUP($A209,$A$182:$S$202,R$3,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($A209,$A$182:$S$202,S$3,FALSE)=\"VS\",VLOOKUP($A209,$A$182:$S$202,S$3,FALSE)=\"\"),SUMIF(VS!$D$3:$K$3,$E209,VS!$D$11:$K$11),VLOOKUP($A209,$A$182:$S$202,S$3,FALSE))","v":1123.5},{"$f":"SUMIF(VS!$D$3:$K$3,$E209,VS!$D$6:$K$6)","v":30},null,0.1095890410958904,0.80136986301369861,3.2993999999999994,null,0.52804499999999999,"KANGABA (CI) "]
["BOUGOUNI (CI) ","DIODS","BOUGOUNI (CI) ","MALEPODSNUBOU","DI",{"$f":"VLOOKUP(VLOOKUP($A210,$A$182:$S$202,F$3,FALSE),NameConvs!$A$3:$C$19,3,FALSE)","v":"ODS"},"EPODSNUBOU",2.5,2.5,{"$f":"IF(VLOOKUP($A210,$A$182:$S$202,J$3,FALSE)=\"VS\",IF($B210=\"DIOHF\",VS!$M$5,SUMIF(VS!$D$3:$K$3,$E210,VS!$D$5:$K$5)),VLOOKUP($A210,$A$182:$S$202,J$3,FALSE))","v":11},null,2015,null,"Planifiée",{"$f":"IF(VLOOKUP($A210,$A$182:$S$202,O$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E210,VS!$D$7:$K$7),VLOOKUP($A210,$A$182:$S$202,O$3,FALSE))","v":0.1},{"$f":"IF(VLOOKUP($A210,$A$182:$S$202,P$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E210,VS!$D$8:$K$8),VLOOKUP($A210,$A$182:$S$202,P$3,FALSE))","v":960},{"$f":"IF(VLOOKUP($A210,$A$182:$S$202,Q$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E210,VS!$D$9:$K$9),VLOOKUP($A210,$A$182:$S$202,Q$3,FALSE))","v":10},{"$f":"IF(VLOOKUP($A210,$A$182:$S$202,R$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E210,VS!$D$10:$K$10),VLOOKUP($A210,$A$182:$S$202,R$3,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($A210,$A$182:$S$202,S$3,FALSE)=\"VS\",VLOOKUP($A210,$A$182:$S$202,S$3,FALSE)=\"\"),SUMIF(VS!$D$3:$K$3,$E210,VS!$D$11:$K$11),VLOOKUP($A210,$A$182:$S$202,S$3,FALSE))","v":1123.5},{"$f":"SUMIF(VS!$D$3:$K$3,$E210,VS!$D$6:$K$6)","v":30},null,0.1095890410958904,0.80136986301369861,17.549999999999997,null,2.8087499999999999,"BOUGOUNI (CI) "]
["OUELESSEBOUGOU (CI) ","DIODS","OUELESSEBOUGOU (CI) ","MALEPODSNUOUE","DI",{"$f":"VLOOKUP(VLOOKUP($A211,$A$182:$S$202,F$3,FALSE),NameConvs!$A$3:$C$19,3,FALSE)","v":"ODS"},"EPODSNUOUE",0.44,0.44,{"$f":"IF(VLOOKUP($A211,$A$182:$S$202,J$3,FALSE)=\"VS\",IF($B211=\"DIOHF\",VS!$M$5,SUMIF(VS!$D$3:$K$3,$E211,VS!$D$5:$K$5)),VLOOKUP($A211,$A$182:$S$202,J$3,FALSE))","v":11.7},null,2016,null,"Planifiée",{"$f":"IF(VLOOKUP($A211,$A$182:$S$202,O$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E211,VS!$D$7:$K$7),VLOOKUP($A211,$A$182:$S$202,O$3,FALSE))","v":0.1},{"$f":"IF(VLOOKUP($A211,$A$182:$S$202,P$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E211,VS!$D$8:$K$8),VLOOKUP($A211,$A$182:$S$202,P$3,FALSE))","v":960},{"$f":"IF(VLOOKUP($A211,$A$182:$S$202,Q$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E211,VS!$D$9:$K$9),VLOOKUP($A211,$A$182:$S$202,Q$3,FALSE))","v":10},{"$f":"IF(VLOOKUP($A211,$A$182:$S$202,R$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E211,VS!$D$10:$K$10),VLOOKUP($A211,$A$182:$S$202,R$3,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($A211,$A$182:$S$202,S$3,FALSE)=\"VS\",VLOOKUP($A211,$A$182:$S$202,S$3,FALSE)=\"\"),SUMIF(VS!$D$3:$K$3,$E211,VS!$D$11:$K$11),VLOOKUP($A211,$A$182:$S$202,S$3,FALSE))","v":1123.5},{"$f":"SUMIF(VS!$D$3:$K$3,$E211,VS!$D$6:$K$6)","v":30},null,0.1095890410958904,0.80136986301369861,3.0888,null,0.49434,"OUELESSEBOUGOU (CI) "]
["SAN (CI) ","DIODS","SAN (CI) ","MALEPODSNUSAN","DI",{"$f":"VLOOKUP(VLOOKUP($A212,$A$182:$S$202,F$3,FALSE),NameConvs!$A$3:$C$19,3,FALSE)","v":"ODS"},"EPODSNUSAN",3.7,3.7,{"$f":"IF(VLOOKUP($A212,$A$182:$S$202,J$3,FALSE)=\"VS\",IF($B212=\"DIOHF\",VS!$M$5,SUMIF(VS!$D$3:$K$3,$E212,VS!$D$5:$K$5)),VLOOKUP($A212,$A$182:$S$202,J$3,FALSE))","v":10.4},null,2017,null,"Planifiée",{"$f":"IF(VLOOKUP($A212,$A$182:$S$202,O$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E212,VS!$D$7:$K$7),VLOOKUP($A212,$A$182:$S$202,O$3,FALSE))","v":0.1},{"$f":"IF(VLOOKUP($A212,$A$182:$S$202,P$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E212,VS!$D$8:$K$8),VLOOKUP($A212,$A$182:$S$202,P$3,FALSE))","v":960},{"$f":"IF(VLOOKUP($A212,$A$182:$S$202,Q$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E212,VS!$D$9:$K$9),VLOOKUP($A212,$A$182:$S$202,Q$3,FALSE))","v":10},{"$f":"IF(VLOOKUP($A212,$A$182:$S$202,R$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E212,VS!$D$10:$K$10),VLOOKUP($A212,$A$182:$S$202,R$3,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($A212,$A$182:$S$202,S$3,FALSE)=\"VS\",VLOOKUP($A212,$A$182:$S$202,S$3,FALSE)=\"\"),SUMIF(VS!$D$3:$K$3,$E212,VS!$D$11:$K$11),VLOOKUP($A212,$A$182:$S$202,S$3,FALSE))","v":1123.5},{"$f":"SUMIF(VS!$D$3:$K$3,$E212,VS!$D$6:$K$6)","v":30},null,0.1095890410958904,0.80136986301369861,25.974,null,4.1569500000000001,"SAN (CI) "]
["TOMINIAN (CI) ","DIODS","TOMINIAN (CI) ","MALEPODSNUTOM","DI",{"$f":"VLOOKUP(VLOOKUP($A213,$A$182:$S$202,F$3,FALSE),NameConvs!$A$3:$C$19,3,FALSE)","v":"ODS"},"EPODSNUTOM",0.36,0.36,{"$f":"IF(VLOOKUP($A213,$A$182:$S$202,J$3,FALSE)=\"VS\",IF($B213=\"DIOHF\",VS!$M$5,SUMIF(VS!$D$3:$K$3,$E213,VS!$D$5:$K$5)),VLOOKUP($A213,$A$182:$S$202,J$3,FALSE))","v":11.6},null,2017,null,"Planifiée",{"$f":"IF(VLOOKUP($A213,$A$182:$S$202,O$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E213,VS!$D$7:$K$7),VLOOKUP($A213,$A$182:$S$202,O$3,FALSE))","v":0.1},{"$f":"IF(VLOOKUP($A213,$A$182:$S$202,P$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E213,VS!$D$8:$K$8),VLOOKUP($A213,$A$182:$S$202,P$3,FALSE))","v":960},{"$f":"IF(VLOOKUP($A213,$A$182:$S$202,Q$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E213,VS!$D$9:$K$9),VLOOKUP($A213,$A$182:$S$202,Q$3,FALSE))","v":10},{"$f":"IF(VLOOKUP($A213,$A$182:$S$202,R$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E213,VS!$D$10:$K$10),VLOOKUP($A213,$A$182:$S$202,R$3,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($A213,$A$182:$S$202,S$3,FALSE)=\"VS\",VLOOKUP($A213,$A$182:$S$202,S$3,FALSE)=\"\"),SUMIF(VS!$D$3:$K$3,$E213,VS!$D$11:$K$11),VLOOKUP($A213,$A$182:$S$202,S$3,FALSE))","v":1123.5},{"$f":"SUMIF(VS!$D$3:$K$3,$E213,VS!$D$6:$K$6)","v":30},null,0.1095890410958904,0.80136986301369861,2.5271999999999997,null,0.40445999999999999,"TOMINIAN (CI) "]
["MOPTI (CI) ","DIODS","MOPTI (CI) ","MALEPODSNUMOP","DI",{"$f":"VLOOKUP(VLOOKUP($A214,$A$182:$S$202,F$3,FALSE),NameConvs!$A$3:$C$19,3,FALSE)","v":"ODS"},"EPODSNUMOP",8.4,8.4,{"$f":"IF(VLOOKUP($A214,$A$182:$S$202,J$3,FALSE)=\"VS\",IF($B214=\"DIOHF\",VS!$M$5,SUMIF(VS!$D$3:$K$3,$E214,VS!$D$5:$K$5)),VLOOKUP($A214,$A$182:$S$202,J$3,FALSE))","v":10.6},null,2018,null,"Planifiée",{"$f":"IF(VLOOKUP($A214,$A$182:$S$202,O$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E214,VS!$D$7:$K$7),VLOOKUP($A214,$A$182:$S$202,O$3,FALSE))","v":0.1},{"$f":"IF(VLOOKUP($A214,$A$182:$S$202,P$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E214,VS!$D$8:$K$8),VLOOKUP($A214,$A$182:$S$202,P$3,FALSE))","v":960},{"$f":"IF(VLOOKUP($A214,$A$182:$S$202,Q$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E214,VS!$D$9:$K$9),VLOOKUP($A214,$A$182:$S$202,Q$3,FALSE))","v":10},{"$f":"IF(VLOOKUP($A214,$A$182:$S$202,R$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E214,VS!$D$10:$K$10),VLOOKUP($A214,$A$182:$S$202,R$3,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($A214,$A$182:$S$202,S$3,FALSE)=\"VS\",VLOOKUP($A214,$A$182:$S$202,S$3,FALSE)=\"\"),SUMIF(VS!$D$3:$K$3,$E214,VS!$D$11:$K$11),VLOOKUP($A214,$A$182:$S$202,S$3,FALSE))","v":1123.5},{"$f":"SUMIF(VS!$D$3:$K$3,$E214,VS!$D$6:$K$6)","v":30},null,0.1095890410958904,0.80136986301369861,58.967999999999996,null,9.4374000000000002,"MOPTI (CI) "]
["DJENNE (CI) ","DIODS","DJENNE (CI) ","MALEPODSNUDJE","DI",{"$f":"VLOOKUP(VLOOKUP($A215,$A$182:$S$202,F$3,FALSE),NameConvs!$A$3:$C$19,3,FALSE)","v":"ODS"},"EPODSNUDJE",0.91,0.91,{"$f":"IF(VLOOKUP($A215,$A$182:$S$202,J$3,FALSE)=\"VS\",IF($B215=\"DIOHF\",VS!$M$5,SUMIF(VS!$D$3:$K$3,$E215,VS!$D$5:$K$5)),VLOOKUP($A215,$A$182:$S$202,J$3,FALSE))","v":12.4},null,2018,null,"Planifiée",{"$f":"IF(VLOOKUP($A215,$A$182:$S$202,O$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E215,VS!$D$7:$K$7),VLOOKUP($A215,$A$182:$S$202,O$3,FALSE))","v":0.1},{"$f":"IF(VLOOKUP($A215,$A$182:$S$202,P$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E215,VS!$D$8:$K$8),VLOOKUP($A215,$A$182:$S$202,P$3,FALSE))","v":960},{"$f":"IF(VLOOKUP($A215,$A$182:$S$202,Q$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E215,VS!$D$9:$K$9),VLOOKUP($A215,$A$182:$S$202,Q$3,FALSE))","v":10},{"$f":"IF(VLOOKUP($A215,$A$182:$S$202,R$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E215,VS!$D$10:$K$10),VLOOKUP($A215,$A$182:$S$202,R$3,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($A215,$A$182:$S$202,S$3,FALSE)=\"VS\",VLOOKUP($A215,$A$182:$S$202,S$3,FALSE)=\"\"),SUMIF(VS!$D$3:$K$3,$E215,VS!$D$11:$K$11),VLOOKUP($A215,$A$182:$S$202,S$3,FALSE))","v":1123.5},{"$f":"SUMIF(VS!$D$3:$K$3,$E215,VS!$D$6:$K$6)","v":30},null,0.1095890410958904,0.80136986301369861,6.3881999999999994,null,1.0223850000000001,"DJENNE (CI) "]
["Balingue BID","DIOHF","Balingue BID","MALEPOHFNCBal","DI",{"$f":"VLOOKUP(VLOOKUP($A216,$A$182:$S$202,F$3,FALSE),NameConvs!$A$3:$C$19,3,FALSE)","v":"OHF"},"EPOHFNCBal",60,60,{"$f":"IF(VLOOKUP($A216,$A$182:$S$202,J$3,FALSE)=\"VS\",IF($B216=\"DIOHF\",VS!$M$5,SUMIF(VS!$D$3:$K$3,$E216,VS!$D$5:$K$5)),VLOOKUP($A216,$A$182:$S$202,J$3,FALSE))","v":9.5},null,2011,null,"Décidée",{"$f":"IF(VLOOKUP($A216,$A$182:$S$202,O$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E216,VS!$D$7:$K$7),VLOOKUP($A216,$A$182:$S$202,O$3,FALSE))","v":0.1},{"$f":"IF(VLOOKUP($A216,$A$182:$S$202,P$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E216,VS!$D$8:$K$8),VLOOKUP($A216,$A$182:$S$202,P$3,FALSE))","v":960},{"$f":"IF(VLOOKUP($A216,$A$182:$S$202,Q$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E216,VS!$D$9:$K$9),VLOOKUP($A216,$A$182:$S$202,Q$3,FALSE))","v":10},{"$f":"IF(VLOOKUP($A216,$A$182:$S$202,R$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E216,VS!$D$10:$K$10),VLOOKUP($A216,$A$182:$S$202,R$3,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($A216,$A$182:$S$202,S$3,FALSE)=\"VS\",VLOOKUP($A216,$A$182:$S$202,S$3,FALSE)=\"\"),SUMIF(VS!$D$3:$K$3,$E216,VS!$D$11:$K$11),VLOOKUP($A216,$A$182:$S$202,S$3,FALSE))","v":1123.5},{"$f":"SUMIF(VS!$D$3:$K$3,$E216,VS!$D$6:$K$6)","v":30},null,0.1095890410958904,0.80136986301369861,421.2,null,67.41,"Balingue BID"]
[{"$f":"A197","v":"VICA BOOT "},"CCBIO","VICA BOOT ","MALEPBIONUVIC","CC",{"$f":"VLOOKUP(VLOOKUP($A217,$A$182:$S$202,F$3,FALSE),NameConvs!$A$3:$C$19,3,FALSE)","v":"BIO"},"EPBIONUVIC",30,30,{"$f":"IF(VLOOKUP($A217,$A$182:$S$202,J$3,FALSE)=\"VS\",IF($B217=\"DIOHF\",VS!$M$5,SUMIF(VS!$D$3:$K$3,$E217,VS!$D$5:$K$5)),VLOOKUP($A217,$A$182:$S$202,J$3,FALSE))","v":8.8000000000000007},null,2012,null,"Planifiée",{"$f":"IF(VLOOKUP($A217,$A$182:$S$202,O$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E217,VS!$D$7:$K$7),VLOOKUP($A217,$A$182:$S$202,O$3,FALSE))","v":0.08},{"$f":"IF(VLOOKUP($A217,$A$182:$S$202,P$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E217,VS!$D$8:$K$8),VLOOKUP($A217,$A$182:$S$202,P$3,FALSE))","v":613},{"$f":"IF(VLOOKUP($A217,$A$182:$S$202,Q$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E217,VS!$D$9:$K$9),VLOOKUP($A217,$A$182:$S$202,Q$3,FALSE))","v":2},{"$f":"IF(VLOOKUP($A217,$A$182:$S$202,R$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E217,VS!$D$10:$K$10),VLOOKUP($A217,$A$182:$S$202,R$3,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($A217,$A$182:$S$202,S$3,FALSE)=\"VS\",VLOOKUP($A217,$A$182:$S$202,S$3,FALSE)=\"\"),SUMIF(VS!$D$3:$K$3,$E217,VS!$D$11:$K$11),VLOOKUP($A217,$A$182:$S$202,S$3,FALSE))","v":956.56960000000004},{"$f":"SUMIF(VS!$D$3:$K$3,$E217,VS!$D$6:$K$6)","v":25},null,6.9977168949771684E-2,0.85562100456621004,224.85720000000001,null,28.697088000000001,"VICA BOOT "]
["Albatros BOOT ","DIOHF","Albatros BOOT ","MALEPOHFNCAlb","DI",{"$f":"VLOOKUP(VLOOKUP($A218,$A$182:$S$202,F$3,FALSE),NameConvs!$A$3:$C$19,3,FALSE)","v":"OHF"},"EPOHFNCAlb",92,92,{"$f":"IF(VLOOKUP($A218,$A$182:$S$202,J$3,FALSE)=\"VS\",IF($B218=\"DIOHF\",VS!$M$5,SUMIF(VS!$D$3:$K$3,$E218,VS!$D$5:$K$5)),VLOOKUP($A218,$A$182:$S$202,J$3,FALSE))","v":9.5},null,2012,null,"Décidée",{"$f":"IF(VLOOKUP($A218,$A$182:$S$202,O$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E218,VS!$D$7:$K$7),VLOOKUP($A218,$A$182:$S$202,O$3,FALSE))","v":0.1},{"$f":"IF(VLOOKUP($A218,$A$182:$S$202,P$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E218,VS!$D$8:$K$8),VLOOKUP($A218,$A$182:$S$202,P$3,FALSE))","v":960},{"$f":"IF(VLOOKUP($A218,$A$182:$S$202,Q$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E218,VS!$D$9:$K$9),VLOOKUP($A218,$A$182:$S$202,Q$3,FALSE))","v":10},{"$f":"IF(VLOOKUP($A218,$A$182:$S$202,R$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E218,VS!$D$10:$K$10),VLOOKUP($A218,$A$182:$S$202,R$3,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($A218,$A$182:$S$202,S$3,FALSE)=\"VS\",VLOOKUP($A218,$A$182:$S$202,S$3,FALSE)=\"\"),SUMIF(VS!$D$3:$K$3,$E218,VS!$D$11:$K$11),VLOOKUP($A218,$A$182:$S$202,S$3,FALSE))","v":1123.5},{"$f":"SUMIF(VS!$D$3:$K$3,$E218,VS!$D$6:$K$6)","v":30},null,0.1095890410958904,0.80136986301369861,645.83999999999992,null,103.36199999999999,"Albatros BOOT "]
["Sosumar 1 ","BIOBIO","Sosumar 1 ","MALEPBIONUSos","BIO",{"$f":"VLOOKUP(VLOOKUP($A219,$A$182:$S$202,F$3,FALSE),NameConvs!$A$3:$C$19,3,FALSE)","v":"BIO"},"EPBIONUSos",3,3,{"$f":"IF(VLOOKUP($A219,$A$182:$S$202,J$3,FALSE)=\"VS\",IF($B219=\"DIOHF\",VS!$M$5,SUMIF(VS!$D$3:$K$3,$E219,VS!$D$5:$K$5)),VLOOKUP($A219,$A$182:$S$202,J$3,FALSE))","v":9.6},null,2014,null,"Planifiée",{"$f":"IF(VLOOKUP($A219,$A$182:$S$202,O$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E219,VS!$D$7:$K$7),VLOOKUP($A219,$A$182:$S$202,O$3,FALSE))","v":0.08},{"$f":"IF(VLOOKUP($A219,$A$182:$S$202,P$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E219,VS!$D$8:$K$8),VLOOKUP($A219,$A$182:$S$202,P$3,FALSE))","v":613.20000000000005},{"$f":"IF(VLOOKUP($A219,$A$182:$S$202,Q$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E219,VS!$D$9:$K$9),VLOOKUP($A219,$A$182:$S$202,Q$3,FALSE))","v":0},{"$f":"IF(VLOOKUP($A219,$A$182:$S$202,R$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E219,VS!$D$10:$K$10),VLOOKUP($A219,$A$182:$S$202,R$3,FALSE))","v":129.6},{"$f":"IF(OR(VLOOKUP($A219,$A$182:$S$202,S$3,FALSE)=\"VS\",VLOOKUP($A219,$A$182:$S$202,S$3,FALSE)=\"\"),SUMIF(VS!$D$3:$K$3,$E219,VS!$D$11:$K$11),VLOOKUP($A219,$A$182:$S$202,S$3,FALSE))","v":3603.5280000000002},{"$f":"SUMIF(VS!$D$3:$K$3,$E219,VS!$D$6:$K$6)","v":30},null,7.0000000000000007E-2,0.85560000000000003,22.485168000000002,null,10.810584,"Sosumar 1 "]
["WAPP CC ","CCODS","WAPP CC ","MALEPODSNUWAP","CC",{"$f":"VLOOKUP(VLOOKUP($A220,$A$182:$S$202,F$3,FALSE),NameConvs!$A$3:$C$19,3,FALSE)","v":"ODS"},"EPODSNUWAP",150,150,{"$f":"IF(VLOOKUP($A220,$A$182:$S$202,J$3,FALSE)=\"VS\",IF($B220=\"DIOHF\",VS!$M$5,SUMIF(VS!$D$3:$K$3,$E220,VS!$D$5:$K$5)),VLOOKUP($A220,$A$182:$S$202,J$3,FALSE))","v":8.8000000000000007},null,2019,null,"Envisagée",{"$f":"IF(VLOOKUP($A220,$A$182:$S$202,O$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E220,VS!$D$7:$K$7),VLOOKUP($A220,$A$182:$S$202,O$3,FALSE))","v":0.08},{"$f":"IF(VLOOKUP($A220,$A$182:$S$202,P$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E220,VS!$D$8:$K$8),VLOOKUP($A220,$A$182:$S$202,P$3,FALSE))","v":613},{"$f":"IF(VLOOKUP($A220,$A$182:$S$202,Q$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E220,VS!$D$9:$K$9),VLOOKUP($A220,$A$182:$S$202,Q$3,FALSE))","v":2},{"$f":"IF(VLOOKUP($A220,$A$182:$S$202,R$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E220,VS!$D$10:$K$10),VLOOKUP($A220,$A$182:$S$202,R$3,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($A220,$A$182:$S$202,S$3,FALSE)=\"VS\",VLOOKUP($A220,$A$182:$S$202,S$3,FALSE)=\"\"),SUMIF(VS!$D$3:$K$3,$E220,VS!$D$11:$K$11),VLOOKUP($A220,$A$182:$S$202,S$3,FALSE))","v":956.56960000000004},{"$f":"SUMIF(VS!$D$3:$K$3,$E220,VS!$D$6:$K$6)","v":25},null,6.9977168949771684E-2,0.85562100456621004,1124.2860000000001,null,143.48544000000001,"WAPP CC "]
["WAPP SOLAR ","SOLSOL","WAPP SOLAR ","MALEPSOLNUWAP",{"$f":"IF(VLOOKUP($A221,$A$182:$S$202,E$3,FALSE)=0,F221,VLOOKUP($A221,$A$182:$S$202,E$3,FALSE))","v":"SOL"},{"$f":"VLOOKUP(VLOOKUP($A221,$A$182:$S$202,F$3,FALSE),NameConvs!$A$3:$C$19,3,FALSE)","v":"SOL"},"EPSOLNUWAP",30,30,{"$f":"IF(VLOOKUP($A221,$A$182:$S$202,J$3,FALSE)=\"VS\",IF($B221=\"DIOHF\",VS!$M$5,SUMIF(VS!$D$3:$K$3,$E221,VS!$D$5:$K$5)),VLOOKUP($A221,$A$182:$S$202,J$3,FALSE))","v":0},null,2019,null,"Envisagée",{"$f":"IF(VLOOKUP($A221,$A$182:$S$202,O$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E221,VS!$D$7:$K$7),VLOOKUP($A221,$A$182:$S$202,O$3,FALSE))","v":0.75},{"$f":"IF(VLOOKUP($A221,$A$182:$S$202,P$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E221,VS!$D$8:$K$8),VLOOKUP($A221,$A$182:$S$202,P$3,FALSE))","v":0},{"$f":"IF(VLOOKUP($A221,$A$182:$S$202,Q$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E221,VS!$D$9:$K$9),VLOOKUP($A221,$A$182:$S$202,Q$3,FALSE))","v":0},{"$f":"IF(VLOOKUP($A221,$A$182:$S$202,R$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E221,VS!$D$10:$K$10),VLOOKUP($A221,$A$182:$S$202,R$3,FALSE))","v":20},{"$f":"IF(OR(VLOOKUP($A221,$A$182:$S$202,S$3,FALSE)=\"VS\",VLOOKUP($A221,$A$182:$S$202,S$3,FALSE)=\"\"),SUMIF(VS!$D$3:$K$3,$E221,VS!$D$11:$K$11),VLOOKUP($A221,$A$182:$S$202,S$3,FALSE))","v":3660},{"$f":"SUMIF(VS!$D$3:$K$3,$E221,VS!$D$6:$K$6)","v":20},null,0,0.25,65.7,null,109.8,"WAPP SOLAR "]
["Mopti SOLAR ","SOLSOL","Mopti SOLAR ","MALEPSOLNCMop",{"$f":"IF(VLOOKUP($A222,$A$182:$S$202,E$3,FALSE)=0,F222,VLOOKUP($A222,$A$182:$S$202,E$3,FALSE))","v":"SOL"},{"$f":"VLOOKUP(VLOOKUP($A222,$A$182:$S$202,F$3,FALSE),NameConvs!$A$3:$C$19,3,FALSE)","v":"SOL"},"EPSOLNCMop",10,10,{"$f":"IF(VLOOKUP($A222,$A$182:$S$202,J$3,FALSE)=\"VS\",IF($B222=\"DIOHF\",VS!$M$5,SUMIF(VS!$D$3:$K$3,$E222,VS!$D$5:$K$5)),VLOOKUP($A222,$A$182:$S$202,J$3,FALSE))","v":0},null,2012,null,"Décidée",{"$f":"IF(VLOOKUP($A222,$A$182:$S$202,O$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E222,VS!$D$7:$K$7),VLOOKUP($A222,$A$182:$S$202,O$3,FALSE))","v":0.75},{"$f":"IF(VLOOKUP($A222,$A$182:$S$202,P$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E222,VS!$D$8:$K$8),VLOOKUP($A222,$A$182:$S$202,P$3,FALSE))","v":0},{"$f":"IF(VLOOKUP($A222,$A$182:$S$202,Q$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E222,VS!$D$9:$K$9),VLOOKUP($A222,$A$182:$S$202,Q$3,FALSE))","v":0},{"$f":"IF(VLOOKUP($A222,$A$182:$S$202,R$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E222,VS!$D$10:$K$10),VLOOKUP($A222,$A$182:$S$202,R$3,FALSE))","v":20},{"$f":"IF(OR(VLOOKUP($A222,$A$182:$S$202,S$3,FALSE)=\"VS\",VLOOKUP($A222,$A$182:$S$202,S$3,FALSE)=\"\"),SUMIF(VS!$D$3:$K$3,$E222,VS!$D$11:$K$11),VLOOKUP($A222,$A$182:$S$202,S$3,FALSE))","v":3660},{"$f":"SUMIF(VS!$D$3:$K$3,$E222,VS!$D$6:$K$6)","v":20},null,0,0.25,21.9,null,36.6,"Mopti SOLAR "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Cote d'Ivoire",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"CIV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"﻿",null,null,null,null,null,null,"1ère",null,"Année ","Année ",null,null,null,null,null,"Coût",null," ",null,null,null,null,null,0]
[null,null,null,null,null,"1er","2e ",null,"Capacité ","conso.","2e conso. ","de mise ","de ",null,"Indisp.",null,"Coûts",null,"spéc.",null," ",null,null,null,null,null,0]
[null,null,null,"N° ","Type","combust","combusti ","Capacité ","disponibl ","spéc.","spéc. ","en ","déclasse ",null,"fortuit","Indisp.","O&M","Coûts","investiss","Fabricant et "," ",null,null,null,null,null,0]
[null,null,"Nom de centrale ","unité ","unité","ible","ble ","installée ","e ","nette","nette ","service ","ment ","Statut","e","Planifiée","variables","O&Mfixes","ement","modèle "," ",null,null,null,null,null,0]
[null,null,null,null,null,null,"[MW] ","[MW] ","[GJ/MWh] ","[GJ/MWh]",null,null,null,"[%]","[h/an]","[$/MWh]","[$/kW/an]","[$/kW]",null," ",null,null,null,null,null,null,0]
[{"$f":"C232","v":"EEI "},{"$f":"E232&F232","v":"CCNG"},"EEI ",1,"CC","NG","HVO/DO",35,35,"VS","VS ",2012,"VS ","Décidée","VS","VS","VS",null,null," ",null,null,null,null,null,null,{"$f":"A232","v":"EEI "}]
[{"$f":"C233","v":"EEI "},"CCNG","EEI ",2,"CC","NG","HVO/DO",35,35,"VS","VS",2012,"VS","Décidée","VS","VS","VS",null,null," ",null,null,null,null,null,null,"EEI "]
["EEI ","CCNG","EEI ",3,"CC","NG","HVO/DO",34,34,"VS","VS",2012,"VS","Décidée","VS","VS","VS",null,null," ",null,null,null,null,null,null,"EEI "]
["Vridi (CIPREL) ","CCNG","Vridi (CIPREL) ",10,"CC","NG","HVO/DO",111,111,"VS","VS",2012,"VS","Décidée","VS","VS","VS",null,null," ",null,null,null,null,null,null,"Vridi (CIPREL) "]
["Vridi (CIPREL) ","CCNG","Vridi (CIPREL) ",11,"CC","NG","HVO/DO",111,111,"VS","VS",2013,"VS","Décidée","VS","VS","VS",null,null," ",null,null,null,null,null,null,"Vridi (CIPREL) "]
["Azito ","CCNG","Azito ",3,"CC","NG","HVO/DO",150,150,"VS","VS",2013,"VS","Décidée","VS","VS","VS",null,null," ",null,null,null,null,null,null,"Azito "]
["4e centrale IPP (Abbata) ","CCNG","4e centrale IPP (Abbata) ",1,"CC","NG","HVO/DO",150,150,"VS","VS",2012,"VS","Planifiée","VS","VS","VS",null,null," ",null,null,null,null,null,null,"4e centrale IPP (Abbata) "]
["4e centrale IPP (Abbata) ","CCNG","4e centrale IPP (Abbata) ",2,"CC","NG","HVO/DO",150,150,"VS","VS",2014,"VS","Planifiée","VS","VS","VS",null,null," ",null,null,null,null,null,null,"4e centrale IPP (Abbata) "]
["4e centrale IPP (Abbata) ","CCNG","4e centrale IPP (Abbata) ",3,"CC","NG","HVO/DO",150,150,"VS","VS",2016,"VS","Planifiée","VS","VS","VS",null,null," ",null,null,null,null,null,null,"4e centrale IPP (Abbata) "]
["5e centrale IPP (Bassam) ","CCNG","5e centrale IPP (Bassam) ",1,"CC","NG","HVO/DO",150,150,"VS","VS",2020,"VS","Planifiée","VS","VS","VS","VS","VS"," ",null,null,null,null,null,null,"5e centrale IPP (Bassam) "]
["5e centrale IPP (Bassam) ","CCNG","5e centrale IPP (Bassam) ",2,"CC","NG","HVO/DO",150,150,"VS","VS",2023,"VS","Planifiée","VS","VS","VS","VS","VS"," ",null,null,null,null,null,null,"5e centrale IPP (Bassam) "]
["5e centrale IPP (Bassam) ","CCNG","5e centrale IPP (Bassam) ",3,"CC","NG","HVO/DO",150,150,"VS","VS",2025,"VS","Planifiée","VS","VS","VS","VS","VS"," ",null,null,null,null,null,null,"5e centrale IPP (Bassam) "]
["Lushann ","CCNG","Lushann ",1,"CC","NG","HVO/DO",38,38,"VS","VS",null,null,"Envisagée","VS","VS","VS","VS","VS"," ",null,null,null,null,null,null,"Lushann "]
["Lushann ","CCNG","Lushann ",2,"CC","NG","HVO/DO",38,38,"VS","VS",null,null,"Envisagée","VS","VS","VS","VS","VS"," ",null,null,null,null,null,null,"Lushann "]
["Lushann ","CCNG","Lushann ",3,"CC","NG","HVO/DO",42,42,"VS","VS",null,null,"Envisagée","VS","VS","VS","VS","VS"," ",null,null,null,null,null,null,"Lushann "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"OFFSET(C$1,lang,0)","v":"Project Name"},null,"Plant type","Fuel","MESSAGE Name","Plant Capacity","Available Capacity","Heat Rate",null,"Start Year",null,"Status","Forced Outage","Planned outage","VariableO&M","Fixed O&M","Investment Cost","Life",null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,"MW","MW","GJ/MWh",null,null,null,null,"%","hrs/yr","$/MWh","$/kW","$/kW",null,null,null,null,null,null,null,0]
[null,null,{"$f":"VLOOKUP(D250,NameConvs!$B$57:$E$69,4,FALSE)","v":"Cote d'Ivoire"},"CIV",null,null,null,null,{"$f":"SUM(I251:I254)","v":1313},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X251:X254)","v":9841.2501199999988},null,null,0]
[{"$f":"A235","v":"Vridi (CIPREL) "},{"$f":"E251&F251","v":"CCGAS"},{"$f":"A251","v":"Vridi (CIPREL) "},{"$f":"$D$250&G251","v":"CIVEPGASNCc4"},{"$f":"IF(VLOOKUP($A251,$A$232:$S$246,E$3,FALSE)=0,\"\",VLOOKUP($A251,$A$232:$S$246,E$3,FALSE))","v":"CC"},{"$f":"VLOOKUP(VLOOKUP($A251,$A$232:$S$246,F$3,FALSE),NameConvs!$A$3:$C$19,3,FALSE)","v":"GAS"},"EPGASNCc4",{"$f":"222+111","v":333},{"$f":"H251","v":333},{"$f":"IF(VLOOKUP($A251,$A$232:$S$246,J$3,FALSE)=\"VS\",IF($B251=\"DIOHF\",VS!$M$5,SUMIF(VS!$D$3:$K$3,$E251,VS!$D$5:$K$5)),VLOOKUP($A251,$A$232:$S$246,J$3,FALSE))","v":8.8000000000000007},null,2014,null,{"$f":"VLOOKUP($A251,$A$232:$S$246,N$3,FALSE)","v":"Décidée"},{"$f":"IF(VLOOKUP($A251,$A$232:$S$246,O$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E251,VS!$D$7:$K$7),VLOOKUP($A251,$A$232:$S$246,O$3,FALSE))","v":0.08},{"$f":"IF(VLOOKUP($A251,$A$232:$S$246,P$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E251,VS!$D$8:$K$8),VLOOKUP($A251,$A$232:$S$246,P$3,FALSE))","v":613},{"$f":"IF(VLOOKUP($A251,$A$232:$S$246,Q$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E251,VS!$D$9:$K$9),VLOOKUP($A251,$A$232:$S$246,Q$3,FALSE))","v":2},{"$f":"IF(VLOOKUP($A251,$A$232:$S$246,R$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E251,VS!$D$10:$K$10),VLOOKUP($A251,$A$232:$S$246,R$3,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($A251,$A$232:$S$246,S$3,FALSE)=\"VS\",VLOOKUP($A251,$A$232:$S$246,S$3,FALSE)=\"\"),SUMIF(VS!$D$3:$K$3,$E251,VS!$D$11:$K$11),VLOOKUP($A251,$A$232:$S$246,S$3,FALSE))","v":956.56960000000004},{"$f":"SUMIF(VS!$D$3:$K$3,$E251,VS!$D$6:$K$6)","v":25},null,{"$f":"P251/8760","v":6.9977168949771684E-2},{"$f":"(1-O251)*(1-V251)","v":0.85562100456621004},{"$f":"W251*I251*8.76","v":2495.9149200000002},null,{"$f":"S251*333/1000","v":318.53767680000004},"Vridi (CIPREL) "]
[{"$f":"A238","v":"4e centrale IPP (Abbata) "},"CCGAS","4e centrale IPP (Abbata) ","CIVEPGASNCAbb","CC",{"$f":"VLOOKUP(VLOOKUP($A252,$A$232:$S$246,F$3,FALSE),NameConvs!$A$3:$C$19,3,FALSE)","v":"GAS"},"EPGASNCAbb",{"$f":"SUMIF($A$232:$A$246,$A252,$H$232:$H$246)","v":450},{"$f":"SUMIF($A$232:$A$246,$A252,$I$232:$I$246)","v":450},{"$f":"IF(VLOOKUP($A252,$A$232:$S$246,J$3,FALSE)=\"VS\",IF($B252=\"DIOHF\",VS!$M$5,SUMIF(VS!$D$3:$K$3,$E252,VS!$D$5:$K$5)),VLOOKUP($A252,$A$232:$S$246,J$3,FALSE))","v":8.8000000000000007},null,2014,null,"Planifiée",{"$f":"IF(VLOOKUP($A252,$A$232:$S$246,O$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E252,VS!$D$7:$K$7),VLOOKUP($A252,$A$232:$S$246,O$3,FALSE))","v":0.08},{"$f":"IF(VLOOKUP($A252,$A$232:$S$246,P$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E252,VS!$D$8:$K$8),VLOOKUP($A252,$A$232:$S$246,P$3,FALSE))","v":613},{"$f":"IF(VLOOKUP($A252,$A$232:$S$246,Q$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E252,VS!$D$9:$K$9),VLOOKUP($A252,$A$232:$S$246,Q$3,FALSE))","v":2},{"$f":"IF(VLOOKUP($A252,$A$232:$S$246,R$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E252,VS!$D$10:$K$10),VLOOKUP($A252,$A$232:$S$246,R$3,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($A252,$A$232:$S$246,S$3,FALSE)=\"VS\",VLOOKUP($A252,$A$232:$S$246,S$3,FALSE)=\"\"),SUMIF(VS!$D$3:$K$3,$E252,VS!$D$11:$K$11),VLOOKUP($A252,$A$232:$S$246,S$3,FALSE))","v":956.56960000000004},{"$f":"SUMIF(VS!$D$3:$K$3,$E252,VS!$D$6:$K$6)","v":25},null,6.9977168949771684E-2,0.85562100456621004,3372.8580000000002,null,{"$f":"S252*H252/1000","v":430.45632000000001},"4e centrale IPP (Abbata) "]
[{"$f":"A241","v":"5e centrale IPP (Bassam) "},"CCGAS","Azito3","CIVEPGASNCA3","CC",{"$f":"VLOOKUP(VLOOKUP($A253,$A$232:$S$246,F$3,FALSE),NameConvs!$A$3:$C$19,3,FALSE)","v":"GAS"},"EPGASNCA3",430,430,{"$f":"IF(VLOOKUP($A253,$A$232:$S$246,J$3,FALSE)=\"VS\",IF($B253=\"DIOHF\",VS!$M$5,SUMIF(VS!$D$3:$K$3,$E253,VS!$D$5:$K$5)),VLOOKUP($A253,$A$232:$S$246,J$3,FALSE))","v":8.8000000000000007},null,2013,null,"Décidée",{"$f":"IF(VLOOKUP($A253,$A$232:$S$246,O$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E253,VS!$D$7:$K$7),VLOOKUP($A253,$A$232:$S$246,O$3,FALSE))","v":0.08},{"$f":"IF(VLOOKUP($A253,$A$232:$S$246,P$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E253,VS!$D$8:$K$8),VLOOKUP($A253,$A$232:$S$246,P$3,FALSE))","v":613},{"$f":"IF(VLOOKUP($A253,$A$232:$S$246,Q$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E253,VS!$D$9:$K$9),VLOOKUP($A253,$A$232:$S$246,Q$3,FALSE))","v":2},{"$f":"IF(VLOOKUP($A253,$A$232:$S$246,R$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E253,VS!$D$10:$K$10),VLOOKUP($A253,$A$232:$S$246,R$3,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($A253,$A$232:$S$246,S$3,FALSE)=\"VS\",VLOOKUP($A253,$A$232:$S$246,S$3,FALSE)=\"\"),SUMIF(VS!$D$3:$K$3,$E253,VS!$D$11:$K$11),VLOOKUP($A253,$A$232:$S$246,S$3,FALSE))","v":956.56960000000004},{"$f":"SUMIF(VS!$D$3:$K$3,$E253,VS!$D$6:$K$6)","v":25},null,6.9977168949771684E-2,0.85562100456621004,3222.9531999999999,null,411.324928,"5e centrale IPP (Bassam) "]
[{"$f":"A244","v":"Lushann "},"CCGAS","G2","CIVEPGASNCg2","CC",{"$f":"VLOOKUP(VLOOKUP($A254,$A$232:$S$246,F$3,FALSE),NameConvs!$A$3:$C$19,3,FALSE)","v":"GAS"},"EPGASNCg2",100,100,{"$f":"IF(VLOOKUP($A254,$A$232:$S$246,J$3,FALSE)=\"VS\",IF($B254=\"DIOHF\",VS!$M$5,SUMIF(VS!$D$3:$K$3,$E254,VS!$D$5:$K$5)),VLOOKUP($A254,$A$232:$S$246,J$3,FALSE))","v":8.8000000000000007},null,2013,null,"Décidée",{"$f":"IF(VLOOKUP($A254,$A$232:$S$246,O$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E254,VS!$D$7:$K$7),VLOOKUP($A254,$A$232:$S$246,O$3,FALSE))","v":0.08},{"$f":"IF(VLOOKUP($A254,$A$232:$S$246,P$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E254,VS!$D$8:$K$8),VLOOKUP($A254,$A$232:$S$246,P$3,FALSE))","v":613},{"$f":"IF(VLOOKUP($A254,$A$232:$S$246,Q$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E254,VS!$D$9:$K$9),VLOOKUP($A254,$A$232:$S$246,Q$3,FALSE))","v":2},{"$f":"IF(VLOOKUP($A254,$A$232:$S$246,R$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E254,VS!$D$10:$K$10),VLOOKUP($A254,$A$232:$S$246,R$3,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($A254,$A$232:$S$246,S$3,FALSE)=\"VS\",VLOOKUP($A254,$A$232:$S$246,S$3,FALSE)=\"\"),SUMIF(VS!$D$3:$K$3,$E254,VS!$D$11:$K$11),VLOOKUP($A254,$A$232:$S$246,S$3,FALSE))","v":956.56960000000004},{"$f":"SUMIF(VS!$D$3:$K$3,$E254,VS!$D$6:$K$6)","v":25},null,6.9977168949771684E-2,0.85562100456621004,749.524,null,95.656960000000012,"Lushann "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Ghana",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"GHA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"﻿",null,null,null,null,null,null,"1ère",null,"Année ","Année ",null,null,null,null,null,"Coût",null," ",null,null,null,null,null,0]
[null,null,null,null,null,"1er","2e ",null,"Capacité ","conso.","2e conso. ","de mise ","de ",null,"Indisp.",null,"Coûts",null,"spéc.","Fabrican "," ",null,null,null,null,null,0]
[null,null,null,"N° ","Type","combus","combu ","Capacité ","disponibl ","spéc.","spéc. ","en ","déclasse ",null,"fortuit","Indisp.","O&M","Coûts","investis","t et "," ",null,null,null,null,null,0]
[null,null,"Nom de centrale ","unité ","unité","tible","stible ","installée ","e ","nette","nette ","service ","ment ","Statut","e","Planifiée","variables","O&Mfixes","sement","modèle "," ",null,null,null,null,null,0]
[null,null,null,null,null,null,"[MW] ","[MW] ","[GJ/MWh] ","[GJ/MWh]",null,null,null,"[%]","[h/an]","[$/MWh]","[$/kW/an]","[$/kW]",null," ",null,null,null,null,null,null,0]
[{"$f":"C264","v":"﻿Effasu "},{"$f":"E264&F264","v":"GTDO"},"﻿Effasu ",1,"GT","DO","NG",62.5,50,11.2,11.1,2015,"VS","Planifiée",0.19700000000000001,576,4,null,null," ",null,null,null,null,null,null,"﻿Effasu "]
[{"$f":"C265","v":"Effasu "},"GTDO","Effasu ",2,"GT","DO","NG",62.5,50,11.2,11.1,2015,"VS","Planifiée",0.19700000000000001,576,4,null,null," ",null,null,null,null,null,null,"Effasu "]
["Aboadze T3 phase 1 ","CCNG","Aboadze T3 phase 1 ",1,"CC","NG","NG",120,120,8.1999999999999993,8.1,2012,"VS","Décidée",7.0000000000000007E-2,672,"VS",null,null," ",null,null,null,null,null,null,"Aboadze T3 phase 1 "]
["Domini T1 ","CCNG","Domini T1 ",1,"CC","NG","NG",110,100,11.6,11.4,2013,"VS","Planifiée",7.0000000000000007E-2,504,"VS",null,null," ",null,null,null,null,null,null,"Domini T1 "]
["Domini T1 ","CCNG","Domini T1 ",2,"CC","NG","NG",110,100,11.6,11.4,2013,"VS","Planifiée",7.0000000000000007E-2,504,"VS",null,null," ",null,null,null,null,null,null,"Domini T1 "]
["Tema T1 ","CCNG","Tema T1 ",2,"CC","NG","NG",110,110,11.6,11.4,2012,"VS","Décidée",7.0000000000000007E-2,504,"VS",null,null," ",null,null,null,null,null,null,"Tema T1 "]
["Aboadze T2 ","CCNG","Aboadze T2 ",3,"CC","NG","NG",330,330,8.1,7.7,2014,"VS","Décidée",7.0000000000000007E-2,672,"VS",null,null," ",null,null,null,null,null,null,"Aboadze T2 "]
["Sunon Asogli phase 2 ","CCNG","Sunon Asogli phase 2 ",3,"CC","NG",null,180,163.6,7.8,null,2013,"VS","Planifiée",7.0000000000000007E-2,672,2,null,null," ",null,null,null,null,null,null,"Sunon Asogli phase 2 "]
["Sunon Asogli phase 2 ","CCNG","Sunon Asogli phase 2 ",4,"CC","NG",null,180,163.6,7.8,null,2013,"VS","Planifiée",7.0000000000000007E-2,672,2,null,null," ",null,null,null,null,null,null,"Sunon Asogli phase 2 "]
["Tema T1 ","CCNG","Tema T1 ",3,"CC","NG","NG",220,220,8.1,7.7,2015,"VS","Planifiée",7.0000000000000007E-2,672,"VS",30,"VS"," ",null,null,null,null,null,null,"Tema T1 "]
["Aboadze T3 phase 2 ","CCNG","Aboadze T3 phase 2 ",2,"CC","NG","NG",140,127.3,8.1999999999999993,8.1,2016,"VS","Planifiée",7.0000000000000007E-2,672,"VS",30,"VS"," ",null,null,null,null,null,null,"Aboadze T3 phase 2 "]
["Domini T2 ","CCNG","Domini T2 ",1,"CC","NG","NG",110,100,11.6,11.4,null,null,"Envisagée",7.0000000000000007E-2,504,"VS",7,"VS"," ",null,null,null,null,null,null,"Domini T2 "]
["Domini T2 ","CCNG","Domini T2 ",2,"CC","NG","NG",110,100,11.6,11.4,null,null,"Envisagée",7.0000000000000007E-2,504,"VS",7,"VS"," ",null,null,null,null,null,null,"Domini T2 "]
["Domini T1 ","CCNG","Domini T1 ",3,"CC","NG","NG",110,100,7.7,7.6,null,null,"Envisagée",7.0000000000000007E-2,672,"VS",30,"VS"," ",null,null,null,null,null,null,"Domini T1 "]
["Domini T2 ","CCNG","Domini T2 ",3,"CC","NG","NG",110,100,7.7,7.6,null,null,"Envisagée",7.0000000000000007E-2,672,"VS",30,"VS"," ",null,null,null,null,null,null,"Domini T2 "]
["Aboadze T4 (WAPP) ","CCNG","Aboadze T4 (WAPP) ",1,"CC","NG",null,400,{"$f":"H279","v":400},7.3,7.2,2015,null,"Décidée",7.0000000000000007E-2,672,"VS",30,"VS"," ",null,null,null,null,null,null,"Aboadze T4 (WAPP) "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"OFFSET(C$1,lang,0)","v":"Project Name"},null,"Plant type","Fuel","MESSAGE Name","Plant Capacity","Available Capacity","Heat Rate",null,"Start Year",null,"Status","Forced Outage","Planned outage","VariableO&M","Fixed O&M","Investment Cost","Life",null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,"MW","MW","GJ/MWh",null,null,null,null,"%","hrs/yr","$/MWh","$/kW","$/kW",null,null,null,null,null,null,null,0]
[null,null,{"$f":"VLOOKUP(D283,NameConvs!$B$57:$E$69,4,FALSE)","v":"Ghana"},"GHA",null,null,null,null,{"$f":"SUM(I284:I294)","v":2524.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X284:X294)","v":17840.37228},null,null,0]
[{"$f":"A265","v":"Effasu "},{"$f":"E284&F284","v":"GTODS"},{"$f":"A284","v":"Effasu "},{"$f":"$D$283&G284","v":"GHAEPODSNUEff"},{"$f":"IF(VLOOKUP($A284,$A$264:$S$279,E$3,FALSE)=0,\"\",VLOOKUP($A284,$A$264:$S$279,E$3,FALSE))","v":"GT"},{"$f":"VLOOKUP(VLOOKUP($A284,$A$264:$S$279,F$3,FALSE),NameConvs!$A$3:$C$19,3,FALSE)","v":"ODS"},{"$f":"IF(N284=\"Décidée\",\"EP\"&F284&\"NC\",\"EP\"&F284&\"NU\")&LEFT(A284,3)","v":"EPODSNUEff"},{"$f":"SUMIF($A$264:$A$279,$A284,$H$264:$H$279)","v":125},{"$f":"SUMIF($A$264:$A$279,$A284,$I$264:$I$279)","v":100},{"$f":"IF(VLOOKUP($A284,$A$264:$S$279,J$3,FALSE)=\"VS\",IF($B284=\"DIOHF\",VS!$M$5,SUMIF(VS!$D$3:$K$3,$E284,VS!$D$5:$K$5)),VLOOKUP($A284,$A$264:$S$279,J$3,FALSE))","v":11.2},null,{"$f":"IF(VLOOKUP($A284,$A$264:$S$279,L$3,FALSE)=\"\",MAX($L$17:$L$279)+1,VLOOKUP($A284,$A$264:$S$279,L$3,FALSE))","v":2015},null,{"$f":"VLOOKUP($A284,$A$264:$S$279,N$3,FALSE)","v":"Planifiée"},{"$f":"IF(VLOOKUP($A284,$A$264:$S$279,O$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E284,VS!$D$7:$K$7),VLOOKUP($A284,$A$264:$S$279,O$3,FALSE))","v":0.19700000000000001},{"$f":"IF(VLOOKUP($A284,$A$264:$S$279,P$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E284,VS!$D$8:$K$8),VLOOKUP($A284,$A$264:$S$279,P$3,FALSE))","v":576},{"$f":"IF(VLOOKUP($A284,$A$264:$S$279,Q$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E284,VS!$D$9:$K$9),VLOOKUP($A284,$A$264:$S$279,Q$3,FALSE))","v":4},{"$f":"IF(VLOOKUP($A284,$A$264:$S$279,R$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E284,VS!$D$10:$K$10),VLOOKUP($A284,$A$264:$S$279,R$3,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($A284,$A$264:$S$279,S$3,FALSE)=\"VS\",VLOOKUP($A284,$A$264:$S$279,S$3,FALSE)=\"\"),SUMIF(VS!$D$3:$K$3,$E284,VS!$D$11:$K$11),VLOOKUP($A284,$A$264:$S$279,S$3,FALSE))","v":633.15},{"$f":"SUMIF(VS!$D$3:$K$3,$E284,VS!$D$6:$K$6)","v":25},null,{"$f":"P284/8760","v":6.575342465753424E-2},{"$f":"(1-O284)*(1-V284)","v":0.75019999999999998},{"$f":"W284*I284*8.76","v":657.1751999999999},null,{"$f":"S284*H284/1000","v":79.143749999999997},"Effasu "]
[{"$f":"A266","v":"Aboadze T3 phase 1 "},{"$f":"E285&F285","v":"CCGAS"},{"$f":"A285","v":"Aboadze T3 phase 1 "},{"$f":"$D$283&G285","v":"GHAEPGASNCAbo"},"CC",{"$f":"VLOOKUP(VLOOKUP($A285,$A$264:$S$279,F$3,FALSE),NameConvs!$A$3:$C$19,3,FALSE)","v":"GAS"},{"$f":"IF(N285=\"Décidée\",\"EP\"&F285&\"NC\",\"EP\"&F285&\"NU\")&LEFT(A285,3)","v":"EPGASNCAbo"},{"$f":"SUMIF($A$264:$A$279,$A285,$H$264:$H$279)","v":120},{"$f":"SUMIF($A$264:$A$279,$A285,$I$264:$I$279)","v":120},{"$f":"IF(VLOOKUP($A285,$A$264:$S$279,J$3,FALSE)=\"VS\",IF($B285=\"DIOHF\",VS!$M$5,SUMIF(VS!$D$3:$K$3,$E285,VS!$D$5:$K$5)),VLOOKUP($A285,$A$264:$S$279,J$3,FALSE))","v":8.1999999999999993},null,2012,null,"Décidée",{"$f":"IF(VLOOKUP($A285,$A$264:$S$279,O$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E285,VS!$D$7:$K$7),VLOOKUP($A285,$A$264:$S$279,O$3,FALSE))","v":7.0000000000000007E-2},{"$f":"IF(VLOOKUP($A285,$A$264:$S$279,P$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E285,VS!$D$8:$K$8),VLOOKUP($A285,$A$264:$S$279,P$3,FALSE))","v":672},{"$f":"IF(VLOOKUP($A285,$A$264:$S$279,Q$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E285,VS!$D$9:$K$9),VLOOKUP($A285,$A$264:$S$279,Q$3,FALSE))","v":2},{"$f":"IF(VLOOKUP($A285,$A$264:$S$279,R$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E285,VS!$D$10:$K$10),VLOOKUP($A285,$A$264:$S$279,R$3,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($A285,$A$264:$S$279,S$3,FALSE)=\"VS\",VLOOKUP($A285,$A$264:$S$279,S$3,FALSE)=\"\"),SUMIF(VS!$D$3:$K$3,$E285,VS!$D$11:$K$11),VLOOKUP($A285,$A$264:$S$279,S$3,FALSE))","v":956.56960000000004},{"$f":"SUMIF(VS!$D$3:$K$3,$E285,VS!$D$6:$K$6)","v":25},null,7.6712328767123292E-2,0.85865753424657532,902.62079999999992,null,114.788352,"Aboadze T3 phase 1 "]
[{"$f":"A267","v":"Domini T1 "},"CCGAS","Domini T1 ","GHAEPGASNUDo1","CC",{"$f":"VLOOKUP(VLOOKUP($A286,$A$264:$S$279,F$3,FALSE),NameConvs!$A$3:$C$19,3,FALSE)","v":"GAS"},{"$f":"IF(N286=\"Décidée\",\"EP\"&F286&\"NC\",\"EP\"&F286&\"NU\")&LEFT(A286,2)&1","v":"EPGASNUDo1"},330,{"$f":"H286","v":330},{"$f":"IF(VLOOKUP($A286,$A$264:$S$279,J$3,FALSE)=\"VS\",IF($B286=\"DIOHF\",VS!$M$5,SUMIF(VS!$D$3:$K$3,$E286,VS!$D$5:$K$5)),VLOOKUP($A286,$A$264:$S$279,J$3,FALSE))","v":11.6},null,2013,null,"Planifiée",{"$f":"IF(VLOOKUP($A286,$A$264:$S$279,O$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E286,VS!$D$7:$K$7),VLOOKUP($A286,$A$264:$S$279,O$3,FALSE))","v":7.0000000000000007E-2},{"$f":"IF(VLOOKUP($A286,$A$264:$S$279,P$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E286,VS!$D$8:$K$8),VLOOKUP($A286,$A$264:$S$279,P$3,FALSE))","v":504},{"$f":"IF(VLOOKUP($A286,$A$264:$S$279,Q$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E286,VS!$D$9:$K$9),VLOOKUP($A286,$A$264:$S$279,Q$3,FALSE))","v":2},{"$f":"IF(VLOOKUP($A286,$A$264:$S$279,R$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E286,VS!$D$10:$K$10),VLOOKUP($A286,$A$264:$S$279,R$3,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($A286,$A$264:$S$279,S$3,FALSE)=\"VS\",VLOOKUP($A286,$A$264:$S$279,S$3,FALSE)=\"\"),SUMIF(VS!$D$3:$K$3,$E286,VS!$D$11:$K$11),VLOOKUP($A286,$A$264:$S$279,S$3,FALSE))","v":956.56960000000004},{"$f":"SUMIF(VS!$D$3:$K$3,$E286,VS!$D$6:$K$6)","v":25},null,5.7534246575342465E-2,0.8764931506849315,2533.7663999999995,null,315.66796799999997,"Domini T1 "]
[{"$f":"A269","v":"Tema T1 "},"CCGAS","Tema T1 ","GHAEPGASNCTem","CC",{"$f":"VLOOKUP(VLOOKUP($A287,$A$264:$S$279,F$3,FALSE),NameConvs!$A$3:$C$19,3,FALSE)","v":"GAS"},"EPGASNCTem",330,330,{"$f":"IF(VLOOKUP($A287,$A$264:$S$279,J$3,FALSE)=\"VS\",IF($B287=\"DIOHF\",VS!$M$5,SUMIF(VS!$D$3:$K$3,$E287,VS!$D$5:$K$5)),VLOOKUP($A287,$A$264:$S$279,J$3,FALSE))","v":11.6},null,2012,null,"Décidée",{"$f":"IF(VLOOKUP($A287,$A$264:$S$279,O$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E287,VS!$D$7:$K$7),VLOOKUP($A287,$A$264:$S$279,O$3,FALSE))","v":7.0000000000000007E-2},{"$f":"IF(VLOOKUP($A287,$A$264:$S$279,P$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E287,VS!$D$8:$K$8),VLOOKUP($A287,$A$264:$S$279,P$3,FALSE))","v":504},{"$f":"IF(VLOOKUP($A287,$A$264:$S$279,Q$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E287,VS!$D$9:$K$9),VLOOKUP($A287,$A$264:$S$279,Q$3,FALSE))","v":2},{"$f":"IF(VLOOKUP($A287,$A$264:$S$279,R$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E287,VS!$D$10:$K$10),VLOOKUP($A287,$A$264:$S$279,R$3,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($A287,$A$264:$S$279,S$3,FALSE)=\"VS\",VLOOKUP($A287,$A$264:$S$279,S$3,FALSE)=\"\"),SUMIF(VS!$D$3:$K$3,$E287,VS!$D$11:$K$11),VLOOKUP($A287,$A$264:$S$279,S$3,FALSE))","v":956.56960000000004},{"$f":"SUMIF(VS!$D$3:$K$3,$E287,VS!$D$6:$K$6)","v":25},null,5.7534246575342465E-2,0.8764931506849315,2533.7663999999995,null,315.66796799999997,"Tema T1 "]
[{"$f":"A270","v":"Aboadze T2 "},"CCGAS","Aboadze T2 ","GHAEPGASNCAb2","CC",{"$f":"VLOOKUP(VLOOKUP($A288,$A$264:$S$279,F$3,FALSE),NameConvs!$A$3:$C$19,3,FALSE)","v":"GAS"},{"$f":"IF(N288=\"Décidée\",\"EP\"&F288&\"NC\",\"EP\"&F288&\"NU\")&LEFT(A288,2)&\"2\"","v":"EPGASNCAb2"},330,330,{"$f":"IF(VLOOKUP($A288,$A$264:$S$279,J$3,FALSE)=\"VS\",IF($B288=\"DIOHF\",VS!$M$5,SUMIF(VS!$D$3:$K$3,$E288,VS!$D$5:$K$5)),VLOOKUP($A288,$A$264:$S$279,J$3,FALSE))","v":8.1},null,2014,null,"Décidée",{"$f":"IF(VLOOKUP($A288,$A$264:$S$279,O$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E288,VS!$D$7:$K$7),VLOOKUP($A288,$A$264:$S$279,O$3,FALSE))","v":7.0000000000000007E-2},{"$f":"IF(VLOOKUP($A288,$A$264:$S$279,P$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E288,VS!$D$8:$K$8),VLOOKUP($A288,$A$264:$S$279,P$3,FALSE))","v":672},{"$f":"IF(VLOOKUP($A288,$A$264:$S$279,Q$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E288,VS!$D$9:$K$9),VLOOKUP($A288,$A$264:$S$279,Q$3,FALSE))","v":2},{"$f":"IF(VLOOKUP($A288,$A$264:$S$279,R$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E288,VS!$D$10:$K$10),VLOOKUP($A288,$A$264:$S$279,R$3,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($A288,$A$264:$S$279,S$3,FALSE)=\"VS\",VLOOKUP($A288,$A$264:$S$279,S$3,FALSE)=\"\"),SUMIF(VS!$D$3:$K$3,$E288,VS!$D$11:$K$11),VLOOKUP($A288,$A$264:$S$279,S$3,FALSE))","v":956.56960000000004},{"$f":"SUMIF(VS!$D$3:$K$3,$E288,VS!$D$6:$K$6)","v":25},null,7.6712328767123292E-2,0.85865753424657532,2482.2071999999998,null,315.66796799999997,"Aboadze T2 "]
[{"$f":"A271","v":"Sunon Asogli phase 2 "},"CCGAS","Sunon Asogli phase 2 ","GHAEPGASNUSun","CC",{"$f":"VLOOKUP(VLOOKUP($A289,$A$264:$S$279,F$3,FALSE),NameConvs!$A$3:$C$19,3,FALSE)","v":"GAS"},"EPGASNUSun",360,327.2,{"$f":"IF(VLOOKUP($A289,$A$264:$S$279,J$3,FALSE)=\"VS\",IF($B289=\"DIOHF\",VS!$M$5,SUMIF(VS!$D$3:$K$3,$E289,VS!$D$5:$K$5)),VLOOKUP($A289,$A$264:$S$279,J$3,FALSE))","v":7.8},null,2013,null,"Planifiée",{"$f":"IF(VLOOKUP($A289,$A$264:$S$279,O$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E289,VS!$D$7:$K$7),VLOOKUP($A289,$A$264:$S$279,O$3,FALSE))","v":7.0000000000000007E-2},{"$f":"IF(VLOOKUP($A289,$A$264:$S$279,P$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E289,VS!$D$8:$K$8),VLOOKUP($A289,$A$264:$S$279,P$3,FALSE))","v":672},{"$f":"IF(VLOOKUP($A289,$A$264:$S$279,Q$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E289,VS!$D$9:$K$9),VLOOKUP($A289,$A$264:$S$279,Q$3,FALSE))","v":2},{"$f":"IF(VLOOKUP($A289,$A$264:$S$279,R$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E289,VS!$D$10:$K$10),VLOOKUP($A289,$A$264:$S$279,R$3,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($A289,$A$264:$S$279,S$3,FALSE)=\"VS\",VLOOKUP($A289,$A$264:$S$279,S$3,FALSE)=\"\"),SUMIF(VS!$D$3:$K$3,$E289,VS!$D$11:$K$11),VLOOKUP($A289,$A$264:$S$279,S$3,FALSE))","v":956.56960000000004},{"$f":"SUMIF(VS!$D$3:$K$3,$E289,VS!$D$6:$K$6)","v":25},null,7.6712328767123292E-2,0.85865753424657532,2461.1460480000001,null,344.36505600000004,"Sunon Asogli phase 2 "]
[{"$f":"A274","v":"Aboadze T3 phase 2 "},"CCGAS","Aboadze T3 phase 2 ","GHAEPGASNUAb3","CC",{"$f":"VLOOKUP(VLOOKUP($A290,$A$264:$S$279,F$3,FALSE),NameConvs!$A$3:$C$19,3,FALSE)","v":"GAS"},{"$f":"IF(N290=\"Décidée\",\"EP\"&F290&\"NC\",\"EP\"&F290&\"NU\")&LEFT(A290,2)&\"3\"","v":"EPGASNUAb3"},140,127.3,{"$f":"IF(VLOOKUP($A290,$A$264:$S$279,J$3,FALSE)=\"VS\",IF($B290=\"DIOHF\",VS!$M$5,SUMIF(VS!$D$3:$K$3,$E290,VS!$D$5:$K$5)),VLOOKUP($A290,$A$264:$S$279,J$3,FALSE))","v":8.1999999999999993},null,2016,null,"Planifiée",{"$f":"IF(VLOOKUP($A290,$A$264:$S$279,O$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E290,VS!$D$7:$K$7),VLOOKUP($A290,$A$264:$S$279,O$3,FALSE))","v":7.0000000000000007E-2},{"$f":"IF(VLOOKUP($A290,$A$264:$S$279,P$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E290,VS!$D$8:$K$8),VLOOKUP($A290,$A$264:$S$279,P$3,FALSE))","v":672},{"$f":"IF(VLOOKUP($A290,$A$264:$S$279,Q$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E290,VS!$D$9:$K$9),VLOOKUP($A290,$A$264:$S$279,Q$3,FALSE))","v":2},{"$f":"IF(VLOOKUP($A290,$A$264:$S$279,R$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E290,VS!$D$10:$K$10),VLOOKUP($A290,$A$264:$S$279,R$3,FALSE))","v":30},{"$f":"IF(OR(VLOOKUP($A290,$A$264:$S$279,S$3,FALSE)=\"VS\",VLOOKUP($A290,$A$264:$S$279,S$3,FALSE)=\"\"),SUMIF(VS!$D$3:$K$3,$E290,VS!$D$11:$K$11),VLOOKUP($A290,$A$264:$S$279,S$3,FALSE))","v":956.56960000000004},{"$f":"SUMIF(VS!$D$3:$K$3,$E290,VS!$D$6:$K$6)","v":25},null,7.6712328767123292E-2,0.85865753424657532,957.53023199999996,null,133.91974400000001,"Aboadze T3 phase 2 "]
[{"$f":"A275","v":"Domini T2 "},"CCGAS","Domini T2 ","GHAEPGASNUDo2","CC",{"$f":"VLOOKUP(VLOOKUP($A291,$A$264:$S$279,F$3,FALSE),NameConvs!$A$3:$C$19,3,FALSE)","v":"GAS"},{"$f":"IF(N291=\"Décidée\",\"EP\"&F291&\"NC\",\"EP\"&F291&\"NU\")&LEFT(A291,2)&2","v":"EPGASNUDo2"},330,300,{"$f":"IF(VLOOKUP($A291,$A$264:$S$279,J$3,FALSE)=\"VS\",IF($B291=\"DIOHF\",VS!$M$5,SUMIF(VS!$D$3:$K$3,$E291,VS!$D$5:$K$5)),VLOOKUP($A291,$A$264:$S$279,J$3,FALSE))","v":11.6},null,2026,null,"Envisagée",{"$f":"IF(VLOOKUP($A291,$A$264:$S$279,O$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E291,VS!$D$7:$K$7),VLOOKUP($A291,$A$264:$S$279,O$3,FALSE))","v":7.0000000000000007E-2},{"$f":"IF(VLOOKUP($A291,$A$264:$S$279,P$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E291,VS!$D$8:$K$8),VLOOKUP($A291,$A$264:$S$279,P$3,FALSE))","v":504},{"$f":"IF(VLOOKUP($A291,$A$264:$S$279,Q$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E291,VS!$D$9:$K$9),VLOOKUP($A291,$A$264:$S$279,Q$3,FALSE))","v":2},{"$f":"IF(VLOOKUP($A291,$A$264:$S$279,R$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E291,VS!$D$10:$K$10),VLOOKUP($A291,$A$264:$S$279,R$3,FALSE))","v":7},{"$f":"IF(OR(VLOOKUP($A291,$A$264:$S$279,S$3,FALSE)=\"VS\",VLOOKUP($A291,$A$264:$S$279,S$3,FALSE)=\"\"),SUMIF(VS!$D$3:$K$3,$E291,VS!$D$11:$K$11),VLOOKUP($A291,$A$264:$S$279,S$3,FALSE))","v":956.56960000000004},{"$f":"SUMIF(VS!$D$3:$K$3,$E291,VS!$D$6:$K$6)","v":25},null,5.7534246575342465E-2,0.8764931506849315,2303.424,null,315.66796799999997,"Domini T2 "]
["SolarPV","SOLSOL","SolarPV","GHAEPSOLNCSol","SOL","SOL","EPSOLNCSol",10,10,0,null,2012,null,"Décidée",0.75,0,0,20,3660,20,null,null,null,null,null,36.6,"SolarPV"]
["Wind",{"$f":"E293&F293","v":"WNDWND"},"Wind","GHAEPWNDNCWin","WND","WND",{"$f":"IF(N293=\"Décidée\",\"EP\"&F293&\"NC\",\"EP\"&F293&\"NU\")&LEFT(A293,3)","v":"EPWNDNCWin"},150,150,0,null,2014,null,"Décidée",0.75,0,0,20,1750,20,null,null,null,null,null,262.5,"Wind"]
[{"$f":"A279","v":"Aboadze T4 (WAPP) "},"CCGAS","Aboadze T4 (WAPP) ","GHAEPGASNCAb4",{"$f":"IF(VLOOKUP($A294,$A$264:$S$279,E$3,FALSE)=0,\"\",VLOOKUP($A294,$A$264:$S$279,E$3,FALSE))","v":"CC"},{"$f":"VLOOKUP(VLOOKUP($A294,$A$264:$S$279,F$3,FALSE),NameConvs!$A$3:$C$19,3,FALSE)","v":"GAS"},{"$f":"IF(N294=\"Décidée\",\"EP\"&F294&\"NC\",\"EP\"&F294&\"NU\")&LEFT(A294,2)&\"4\"","v":"EPGASNCAb4"},{"$f":"SUMIF($A$264:$A$279,$A294,$H$264:$H$279)","v":400},400,{"$f":"IF(VLOOKUP($A294,$A$264:$S$279,J$3,FALSE)=\"VS\",IF($B294=\"DIOHF\",VS!$M$5,SUMIF(VS!$D$3:$K$3,$E294,VS!$D$5:$K$5)),VLOOKUP($A294,$A$264:$S$279,J$3,FALSE))","v":7.3},null,{"$f":"IF(VLOOKUP($A294,$A$264:$S$279,L$3,FALSE)=\"\",MAX($L$17:$L$279)+1,VLOOKUP($A294,$A$264:$S$279,L$3,FALSE))","v":2015},null,{"$f":"VLOOKUP($A294,$A$264:$S$279,N$3,FALSE)","v":"Décidée"},{"$f":"IF(VLOOKUP($A294,$A$264:$S$279,O$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E294,VS!$D$7:$K$7),VLOOKUP($A294,$A$264:$S$279,O$3,FALSE))","v":7.0000000000000007E-2},{"$f":"IF(VLOOKUP($A294,$A$264:$S$279,P$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E294,VS!$D$8:$K$8),VLOOKUP($A294,$A$264:$S$279,P$3,FALSE))","v":672},{"$f":"IF(VLOOKUP($A294,$A$264:$S$279,Q$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E294,VS!$D$9:$K$9),VLOOKUP($A294,$A$264:$S$279,Q$3,FALSE))","v":2},{"$f":"IF(VLOOKUP($A294,$A$264:$S$279,R$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E294,VS!$D$10:$K$10),VLOOKUP($A294,$A$264:$S$279,R$3,FALSE))","v":30},{"$f":"IF(OR(VLOOKUP($A294,$A$264:$S$279,S$3,FALSE)=\"VS\",VLOOKUP($A294,$A$264:$S$279,S$3,FALSE)=\"\"),SUMIF(VS!$D$3:$K$3,$E294,VS!$D$11:$K$11),VLOOKUP($A294,$A$264:$S$279,S$3,FALSE))","v":956.56960000000004},{"$f":"SUMIF(VS!$D$3:$K$3,$E294,VS!$D$6:$K$6)","v":25},null,7.6712328767123292E-2,0.85865753424657532,3008.7359999999999,null,382.62784000000005,"Aboadze T4 (WAPP) "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A296","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Togo/Benin",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"TBN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,"1ère",null,"Année ","Année ",null,null,null,null,null,"Coût",null," ",null,null,null,null,null,0]
[null,null,null,null,null,"1er","2e ",null,"Capacité ","conso.","2e conso. ","de mise ","de ",null,null,null,"Coûts",null,"spéc.",null," ",null,null,null,null,null,0]
[null,null,null,"N° ","Type","combu","combu ","Capacité ","disponibl ","spéc.","spéc. ","en ","déclasse ",null,"Indisp.","Indisp.","O&M","Coûts","investiss",null," ",null,null,null,null,null,0]
[null,null,"Nom de centrale ","unité ","unité","stible","stible ","installée ","e ","nette","nette ","service ","ment ","Statut","fortuite","Planifiée","variables","O&Mfixes","ement","Fabricant et modèle ","Pays ",null,null,null,null,null,0]
[null,null,null,null,null,null,"[MW] ","[MW] ","[GJ/MWh] ","[GJ/MWh]",null,null,null,"[%]","[h/an]","[$/MWh]","[$/kW/an]","[$/kW]",null," ",null,null,null,null,null,null,0]
[{"$f":"C308","v":"CAI"},{"$f":"E308&F308","v":"GTNG"},"CAI",1,"GT","NG","JET",10,10,"VS","VS",2011,"VS","Décidée","VS","VS","VS",null,null,"GELM1500","﻿Bénin ",null,null,null,null,null,"CAI"]
[{"$f":"C309","v":"CAI"},"GTNG","CAI",2,"GT","NG","JET",10,10,"VS","VS",2011,"VS","Décidée","VS","VS","VS",null,null,"GELM1500","Bénin ",null,null,null,null,null,"CAI"]
["CAI","GTNG","CAI",3,"GT","NG","JET",10,10,"VS","VS",2011,"VS","Décidée","VS","VS","VS",null,null,"GELM1500","Bénin ",null,null,null,null,null,"CAI"]
["CAI","GTNG","CAI",4,"GT","NG","JET",10,10,"VS","VS",2011,"VS","Décidée","VS","VS","VS",null,null,"GELM1500","Bénin ",null,null,null,null,null,"CAI"]
["CAI","GTNG","CAI",5,"GT","NG","JET",10,10,"VS","VS",2011,"VS","Décidée","VS","VS","VS",null,null,"GELM1500","Bénin ",null,null,null,null,null,"CAI"]
["CAI","GTNG","CAI",6,"GT","NG","JET",10,10,"VS","VS",2011,"VS","Décidée","VS","VS","VS",null,null,"GELM1500","Bénin ",null,null,null,null,null,"CAI"]
["CAI","GTNG","CAI",7,"GT","NG","JET",10,10,"VS","VS",2011,"VS","Décidée","VS","VS","VS",null,null,"GELM1500","Bénin ",null,null,null,null,null,"CAI"]
["CAI","GTNG","CAI",8,"GT","NG","JET",10,10,"VS","VS",2011,"VS","Décidée","VS","VS","VS",null,null,"GELM1500","Bénin ",null,null,null,null,null,"CAI"]
["IPP_SOLAR","solar","IPP_SOLAR",1,null,"solar",null,20,20,null,null,2012,"VS","Planifiée","VS","VS","VS","VS","VS",null,"Togo/Bénin ",null,null,null,null,null,"IPP_SOLAR"]
["IPP_WIND","wind","IPP_WIND",1,null,"wind",null,20,20,null,null,2013,"VS","Planifiée","VS","VS","VS","VS","VS",null,"Togo/Bénin ",null,null,null,null,null,"IPP_WIND"]
["IPP_THERMAL","GTNG","IPP_THERMAL",null,"GT","NG","HFO",100,100,"VS","VS",2013,"VS","Planifiée","VS","VS","VS","VS","VS",null,"Togo/Bénin ",null,null,null,null,null,"IPP_THERMAL"]
["CEB_SOLAR","solar","CEB_SOLAR",1,null,"solar",null,10,10,null,null,2015,"VS","Planifiée","VS","VS","VS","VS","VS",null,"Togo/Bénin ",null,null,null,null,null,"CEB_SOLAR"]
["AFD_SOLAR","solar","AFD_SOLAR",1,null,"solar",null,5,5,null,null,2014,"VS","Planifiée","VS","VS","VS","VS","VS",null,"Bénin ",null," ",null,null,null,"AFD_SOLAR"]
["MariaGleta","CCNG","MariaGleta",1,"CC","NG","HFO",450,450,"VS","VS",2015,"VS","Décidée","VS","VS","VS","VS",1984,null,"Benin ",null,null,null,null,null,"MariaGleta"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"OFFSET(C$1,lang,0)","v":"Project Name"},null,"Plant type","Fuel","MESSAGE Name","Plant Capacity","Available Capacity","Heat Rate",null,"Start Year",null,"Status","Forced Outage","Planned outage","VariableO&M","Fixed O&M","Investment Cost","Life",null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,"MW","MW","GJ/MWh",null,null,null,null,"%","hrs/yr","$/MWh","$/kW","$/kW",null,null,null,null,null,null,null,0]
[null,null,{"$f":"VLOOKUP(D325,NameConvs!$B$57:$E$69,4,FALSE)","v":"Togo/Benin"},"TBN",null,null,null,null,{"$f":"SUM(I326,I328:I329,I332)","v":650},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X326,X328:X329,X332)","v":4774.5612000000001},null,null,0]
[{"$f":"A308","v":"CAI"},{"$f":"E326&F326","v":"GTGAS"},{"$f":"A326","v":"CAI"},{"$f":"$D$325&G326","v":"TBNEPGASNCCAI"},{"$f":"IF(VLOOKUP($A326,$A$308:$S$321,E$3,FALSE)=0,F326,VLOOKUP($A326,$A$308:$S$321,E$3,FALSE))","v":"GT"},{"$f":"VLOOKUP(VLOOKUP($A326,$A$308:$S$321,F$3,FALSE),NameConvs!$A$3:$C$19,3,FALSE)","v":"GAS"},{"$f":"IF(N326=\"Décidée\",\"EP\"&F326&\"NC\",\"EP\"&F326&\"NU\")&LEFT(A326,3)","v":"EPGASNCCAI"},{"$f":"SUMIF($A$308:$A$321,$A326,$H$308:$H$321)","v":80},{"$f":"SUMIF($A$308:$A$321,$A326,$I$308:$I$321)","v":80},{"$f":"IF(VLOOKUP($A326,$A$308:$S$321,J$3,FALSE)=\"VS\",IF($B326=\"DIOHF\",VS!$M$5,SUMIF(VS!$D$3:$K$3,$E326,VS!$D$5:$K$5)),VLOOKUP($A326,$A$308:$S$321,J$3,FALSE))","v":12.7},null,{"$f":"IF(VLOOKUP($A326,$A$308:$S$321,L$3,FALSE)=\"\",MAX($L$17:$L$321)+1,VLOOKUP($A326,$A$308:$S$321,L$3,FALSE))","v":2011},null,{"$f":"VLOOKUP($A326,$A$308:$S$321,N$3,FALSE)","v":"Décidée"},{"$f":"IF(VLOOKUP($A326,$A$308:$S$321,O$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E326,VS!$D$7:$K$7),VLOOKUP($A326,$A$308:$S$321,O$3,FALSE))","v":0.08},{"$f":"IF(VLOOKUP($A326,$A$308:$S$321,P$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E326,VS!$D$8:$K$8),VLOOKUP($A326,$A$308:$S$321,P$3,FALSE))","v":613},{"$f":"IF(VLOOKUP($A326,$A$308:$S$321,Q$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E326,VS!$D$9:$K$9),VLOOKUP($A326,$A$308:$S$321,Q$3,FALSE))","v":2.5},{"$f":"IF(VLOOKUP($A326,$A$308:$S$321,R$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E326,VS!$D$10:$K$10),VLOOKUP($A326,$A$308:$S$321,R$3,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($A326,$A$308:$S$321,S$3,FALSE)=\"VS\",VLOOKUP($A326,$A$308:$S$321,S$3,FALSE)=\"\"),SUMIF(VS!$D$3:$K$3,$E326,VS!$D$11:$K$11),VLOOKUP($A326,$A$308:$S$321,S$3,FALSE))","v":633.15},{"$f":"SUMIF(VS!$D$3:$K$3,$E326,VS!$D$6:$K$6)","v":25},null,{"$f":"P326/8760","v":6.9977168949771684E-2},{"$f":"(1-O326)*(1-V326)","v":0.85562100456621004},{"$f":"W326*I326*8.76","v":599.61919999999998},null,{"$f":"S326*H326/1000","v":50.652000000000001},"CAI"]
[{"$f":"A316","v":"IPP_SOLAR"},{"$f":"E327&F327","v":"SOLSOL"},{"$f":"A327","v":"IPP_SOLAR"},{"$f":"$D$325&G327","v":"TBNEPSOLNUIPP"},"SOL",{"$f":"VLOOKUP(VLOOKUP($A327,$A$308:$S$321,F$3,FALSE),NameConvs!$A$3:$C$19,3,FALSE)","v":"SOL"},{"$f":"IF(N327=\"Décidée\",\"EP\"&F327&\"NC\",\"EP\"&F327&\"NU\")&LEFT(A327,3)","v":"EPSOLNUIPP"},{"$f":"SUMIF($A$308:$A$321,$A327,$H$308:$H$321)","v":20},{"$f":"SUMIF($A$308:$A$321,$A327,$I$308:$I$321)","v":20},{"$f":"IF(VLOOKUP($A327,$A$308:$S$321,J$3,FALSE)=\"VS\",IF($B327=\"DIOHF\",VS!$M$5,SUMIF(VS!$D$3:$K$3,$E327,VS!$D$5:$K$5)),VLOOKUP($A327,$A$308:$S$321,J$3,FALSE))","v":0},null,2012,null,"Planifiée",{"$f":"IF(VLOOKUP($A327,$A$308:$S$321,O$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E327,VS!$D$7:$K$7),VLOOKUP($A327,$A$308:$S$321,O$3,FALSE))","v":0.75},{"$f":"IF(VLOOKUP($A327,$A$308:$S$321,P$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E327,VS!$D$8:$K$8),VLOOKUP($A327,$A$308:$S$321,P$3,FALSE))","v":0},{"$f":"IF(VLOOKUP($A327,$A$308:$S$321,Q$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E327,VS!$D$9:$K$9),VLOOKUP($A327,$A$308:$S$321,Q$3,FALSE))","v":0},{"$f":"IF(VLOOKUP($A327,$A$308:$S$321,R$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E327,VS!$D$10:$K$10),VLOOKUP($A327,$A$308:$S$321,R$3,FALSE))","v":20},{"$f":"IF(OR(VLOOKUP($A327,$A$308:$S$321,S$3,FALSE)=\"VS\",VLOOKUP($A327,$A$308:$S$321,S$3,FALSE)=\"\"),SUMIF(VS!$D$3:$K$3,$E327,VS!$D$11:$K$11),VLOOKUP($A327,$A$308:$S$321,S$3,FALSE))","v":3660},{"$f":"SUMIF(VS!$D$3:$K$3,$E327,VS!$D$6:$K$6)","v":20},null,0,0.25,43.8,null,73.2,"IPP_SOLAR"]
["IPP_WIND","WNDWND","IPP_WIND","TBNEPWNDNUIPP","WND",{"$f":"VLOOKUP(VLOOKUP($A328,$A$308:$S$321,F$3,FALSE),NameConvs!$A$3:$C$19,3,FALSE)","v":"WND"},"EPWNDNUIPP",20,20,{"$f":"IF(VLOOKUP($A328,$A$308:$S$321,J$3,FALSE)=\"VS\",IF($B328=\"DIOHF\",VS!$M$5,SUMIF(VS!$D$3:$K$3,$E328,VS!$D$5:$K$5)),VLOOKUP($A328,$A$308:$S$321,J$3,FALSE))","v":0},null,2013,null,"Planifiée",{"$f":"IF(VLOOKUP($A328,$A$308:$S$321,O$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E328,VS!$D$7:$K$7),VLOOKUP($A328,$A$308:$S$321,O$3,FALSE))","v":0.7},{"$f":"IF(VLOOKUP($A328,$A$308:$S$321,P$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E328,VS!$D$8:$K$8),VLOOKUP($A328,$A$308:$S$321,P$3,FALSE))","v":0},{"$f":"IF(VLOOKUP($A328,$A$308:$S$321,Q$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E328,VS!$D$9:$K$9),VLOOKUP($A328,$A$308:$S$321,Q$3,FALSE))","v":10},{"$f":"IF(VLOOKUP($A328,$A$308:$S$321,R$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E328,VS!$D$10:$K$10),VLOOKUP($A328,$A$308:$S$321,R$3,FALSE))","v":17},{"$f":"IF(OR(VLOOKUP($A328,$A$308:$S$321,S$3,FALSE)=\"VS\",VLOOKUP($A328,$A$308:$S$321,S$3,FALSE)=\"\"),SUMIF(VS!$D$3:$K$3,$E328,VS!$D$11:$K$11),VLOOKUP($A328,$A$308:$S$321,S$3,FALSE))","v":1750},{"$f":"SUMIF(VS!$D$3:$K$3,$E328,VS!$D$6:$K$6)","v":20},null,0,0.30000000000000004,52.560000000000009,null,35,"IPP_WIND"]
["IPP_THERMAL","GTGAS","IPP_THERMAL","TBNEPGASNUIPP","GT",{"$f":"VLOOKUP(VLOOKUP($A329,$A$308:$S$321,F$3,FALSE),NameConvs!$A$3:$C$19,3,FALSE)","v":"GAS"},"EPGASNUIPP",100,100,{"$f":"IF(VLOOKUP($A329,$A$308:$S$321,J$3,FALSE)=\"VS\",IF($B329=\"DIOHF\",VS!$M$5,SUMIF(VS!$D$3:$K$3,$E329,VS!$D$5:$K$5)),VLOOKUP($A329,$A$308:$S$321,J$3,FALSE))","v":12.7},null,2013,null,"Planifiée",{"$f":"IF(VLOOKUP($A329,$A$308:$S$321,O$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E329,VS!$D$7:$K$7),VLOOKUP($A329,$A$308:$S$321,O$3,FALSE))","v":0.08},{"$f":"IF(VLOOKUP($A329,$A$308:$S$321,P$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E329,VS!$D$8:$K$8),VLOOKUP($A329,$A$308:$S$321,P$3,FALSE))","v":613},{"$f":"IF(VLOOKUP($A329,$A$308:$S$321,Q$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E329,VS!$D$9:$K$9),VLOOKUP($A329,$A$308:$S$321,Q$3,FALSE))","v":2.5},{"$f":"IF(VLOOKUP($A329,$A$308:$S$321,R$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E329,VS!$D$10:$K$10),VLOOKUP($A329,$A$308:$S$321,R$3,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($A329,$A$308:$S$321,S$3,FALSE)=\"VS\",VLOOKUP($A329,$A$308:$S$321,S$3,FALSE)=\"\"),SUMIF(VS!$D$3:$K$3,$E329,VS!$D$11:$K$11),VLOOKUP($A329,$A$308:$S$321,S$3,FALSE))","v":633.15},{"$f":"SUMIF(VS!$D$3:$K$3,$E329,VS!$D$6:$K$6)","v":25},null,6.9977168949771684E-2,0.85562100456621004,749.524,null,63.314999999999998,"IPP_THERMAL"]
["CEB_SOLAR","SOLSOL","CEB_SOLAR","TBNEPSOLNUCEB","SOL",{"$f":"VLOOKUP(VLOOKUP($A330,$A$308:$S$321,F$3,FALSE),NameConvs!$A$3:$C$19,3,FALSE)","v":"SOL"},"EPSOLNUCEB",10,10,{"$f":"IF(VLOOKUP($A330,$A$308:$S$321,J$3,FALSE)=\"VS\",IF($B330=\"DIOHF\",VS!$M$5,SUMIF(VS!$D$3:$K$3,$E330,VS!$D$5:$K$5)),VLOOKUP($A330,$A$308:$S$321,J$3,FALSE))","v":0},null,2015,null,"Planifiée",{"$f":"IF(VLOOKUP($A330,$A$308:$S$321,O$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E330,VS!$D$7:$K$7),VLOOKUP($A330,$A$308:$S$321,O$3,FALSE))","v":0.75},{"$f":"IF(VLOOKUP($A330,$A$308:$S$321,P$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E330,VS!$D$8:$K$8),VLOOKUP($A330,$A$308:$S$321,P$3,FALSE))","v":0},{"$f":"IF(VLOOKUP($A330,$A$308:$S$321,Q$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E330,VS!$D$9:$K$9),VLOOKUP($A330,$A$308:$S$321,Q$3,FALSE))","v":0},{"$f":"IF(VLOOKUP($A330,$A$308:$S$321,R$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E330,VS!$D$10:$K$10),VLOOKUP($A330,$A$308:$S$321,R$3,FALSE))","v":20},{"$f":"IF(OR(VLOOKUP($A330,$A$308:$S$321,S$3,FALSE)=\"VS\",VLOOKUP($A330,$A$308:$S$321,S$3,FALSE)=\"\"),SUMIF(VS!$D$3:$K$3,$E330,VS!$D$11:$K$11),VLOOKUP($A330,$A$308:$S$321,S$3,FALSE))","v":3660},{"$f":"SUMIF(VS!$D$3:$K$3,$E330,VS!$D$6:$K$6)","v":20},null,0,0.25,21.9,null,36.6,"CEB_SOLAR"]
["AFD_SOLAR","SOLSOL","AFD_SOLAR","TBNEPSOLNUAFD","SOL",{"$f":"VLOOKUP(VLOOKUP($A331,$A$308:$S$321,F$3,FALSE),NameConvs!$A$3:$C$19,3,FALSE)","v":"SOL"},"EPSOLNUAFD",5,5,{"$f":"IF(VLOOKUP($A331,$A$308:$S$321,J$3,FALSE)=\"VS\",IF($B331=\"DIOHF\",VS!$M$5,SUMIF(VS!$D$3:$K$3,$E331,VS!$D$5:$K$5)),VLOOKUP($A331,$A$308:$S$321,J$3,FALSE))","v":0},null,2014,null,"Planifiée",{"$f":"IF(VLOOKUP($A331,$A$308:$S$321,O$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E331,VS!$D$7:$K$7),VLOOKUP($A331,$A$308:$S$321,O$3,FALSE))","v":0.75},{"$f":"IF(VLOOKUP($A331,$A$308:$S$321,P$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E331,VS!$D$8:$K$8),VLOOKUP($A331,$A$308:$S$321,P$3,FALSE))","v":0},{"$f":"IF(VLOOKUP($A331,$A$308:$S$321,Q$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E331,VS!$D$9:$K$9),VLOOKUP($A331,$A$308:$S$321,Q$3,FALSE))","v":0},{"$f":"IF(VLOOKUP($A331,$A$308:$S$321,R$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E331,VS!$D$10:$K$10),VLOOKUP($A331,$A$308:$S$321,R$3,FALSE))","v":20},{"$f":"IF(OR(VLOOKUP($A331,$A$308:$S$321,S$3,FALSE)=\"VS\",VLOOKUP($A331,$A$308:$S$321,S$3,FALSE)=\"\"),SUMIF(VS!$D$3:$K$3,$E331,VS!$D$11:$K$11),VLOOKUP($A331,$A$308:$S$321,S$3,FALSE))","v":3660},{"$f":"SUMIF(VS!$D$3:$K$3,$E331,VS!$D$6:$K$6)","v":20},null,0,0.25,10.95,null,18.3,"AFD_SOLAR"]
["MariaGleta","CCGAS","MariaGleta","TBNEPGASNCMar","CC",{"$f":"VLOOKUP(VLOOKUP($A332,$A$308:$S$321,F$3,FALSE),NameConvs!$A$3:$C$19,3,FALSE)","v":"GAS"},"EPGASNCMar",450,450,{"$f":"IF(VLOOKUP($A332,$A$308:$S$321,J$3,FALSE)=\"VS\",IF($B332=\"DIOHF\",VS!$M$5,SUMIF(VS!$D$3:$K$3,$E332,VS!$D$5:$K$5)),VLOOKUP($A332,$A$308:$S$321,J$3,FALSE))","v":8.8000000000000007},null,2015,null,"Décidée",{"$f":"IF(VLOOKUP($A332,$A$308:$S$321,O$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E332,VS!$D$7:$K$7),VLOOKUP($A332,$A$308:$S$321,O$3,FALSE))","v":0.08},{"$f":"IF(VLOOKUP($A332,$A$308:$S$321,P$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E332,VS!$D$8:$K$8),VLOOKUP($A332,$A$308:$S$321,P$3,FALSE))","v":613},{"$f":"IF(VLOOKUP($A332,$A$308:$S$321,Q$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E332,VS!$D$9:$K$9),VLOOKUP($A332,$A$308:$S$321,Q$3,FALSE))","v":2},{"$f":"IF(VLOOKUP($A332,$A$308:$S$321,R$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E332,VS!$D$10:$K$10),VLOOKUP($A332,$A$308:$S$321,R$3,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($A332,$A$308:$S$321,S$3,FALSE)=\"VS\",VLOOKUP($A332,$A$308:$S$321,S$3,FALSE)=\"\"),SUMIF(VS!$D$3:$K$3,$E332,VS!$D$11:$K$11),VLOOKUP($A332,$A$308:$S$321,S$3,FALSE))","v":1984},{"$f":"SUMIF(VS!$D$3:$K$3,$E332,VS!$D$6:$K$6)","v":25},null,6.9977168949771684E-2,0.85562100456621004,3372.8580000000002,null,892.8,"MariaGleta"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Burkina-Faso",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"BUR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"﻿",null,null,null,null,null,null,"1ère",null,"Année ","Année ",null,"Indisp",null,null,null,"Coût",null,null,null,null,null,null,null,0]
[null,null,null,null,null,"1er","2e ",null,"Capacité ","conso.","2e conso. ","de mise ","de ",null,".",null,"Coûts",null,"spéc.",null,null,null,null,null,null,null,0]
[null,null,null,"N° ","Type","combu","combu ","Capacité ","disponibl ","spéc.","spéc. ","en ","déclasse ",null,"fortuit","Indisp.","O&M","Coûts","investiss",null,null,null,null,null,null,null,0]
[null,null,"Nom de centrale ","unité ","unité","stible","stible ","installée ","e ","nette","nette ","service ","ment ","Statut","e","Planifiée","variables","O&Mfixes","ement","Fabricant et modèle ",null,null,null,null,null,null,0]
[null,null,null,null,null,null,"[MW] ","[MW] ","[GJ/MWh] ","[GJ/MWh]",null,null,null,"[%]","[h/an]","[$/MWh]","[$/kW/an]","[$/kW]",null," ",null,null,null,null,null,null,0]
[{"$f":"C342","v":"﻿Djibo "},{"$f":"E342&F342","v":"DIDO"},"﻿Djibo ",null,"DI","DO",null,0.84,0.6,10.4,null,2011,"VS","Planifiée","VS","VS","VS",null,null," ",null,null,null,null,null,null,"﻿Djibo "]
[{"$f":"C343","v":"Ouahigouya "},"DIDO","Ouahigouya ",null,"DI","DO",null,6.2,4.34,10.4,null,2012,"VS","Planifiée","VS","VS","VS",null,null," ",null,null,null,null,null,null,"Ouahigouya "]
["Diebougou ","DIDO","Diebougou ",null,"DI","DO",null,1.19,0.86,10.4,null,2011,"VS","Planifiée","VS","VS","VS",null,null," ",null,null,null,null,null,null,"Diebougou "]
["Gaoua ","DIDO","Gaoua ",null,"DI","DO",null,1.98,1.32,10.4,null,2011,"VS","Planifiée","VS","VS","VS",null,null," ",null,null,null,null,null,null,"Gaoua "]
["Dori ","DIDO","Dori ",null,"DI","DO",null,2.16,1.47,10.4,null,2011,"VS","Planifiée","VS","VS","VS",null,null," ",null,null,null,null,null,null,"Dori "]
["Gorom‐Gorom ","DIDO","Gorom‐Gorom ",null,"DI","DO",null,0.42,0.3,10.4,null,2011,"VS","Planifiée","VS","VS","VS",null,null," ",null,null,null,null,null,null,"Gorom‐Gorom "]
["Diapaga ","DIDO","Diapaga ",null,"DI","DO",null,0.66,0.46,10.4,null,2013,"VS","Planifiée","VS","VS","VS",null,null," ",null,null,null,null,null,null,"Diapaga "]
["Komsilga ","DIHFO","Komsilga ",2,"DI","HFO","DO",12.5,12.5,"VS","VS",2011,"VS","Décidée","VS","VS","VS",null,null," ",null,null,null,null,null,null,"Komsilga "]
["Komsilga ","DIHFO","Komsilga ",3,"DI","HFO","DO",12.5,12.5,"VS","VS",2011,"VS","Décidée","VS","VS","VS",null,null," ",null,null,null,null,null,null,"Komsilga "]
["Komsilga ","DIHFO","Komsilga ",4,"DI","HFO","DO",12.5,12.5,"VS","VS",2011,"VS","Décidée","VS","VS","VS",null,null," ",null,null,null,null,null,null,"Komsilga "]
["Bobo 2 ","DIHFO","Bobo 2 ",6,"DI","HFO","DO",20,20,"VS","VS",2012,"VS","Décidée","VS","VS","VS",null,null," ",null,null,null,null,null,null,"Bobo 2 "]
["Komsilga ","DIHFO","Komsilga ",5,"DI","HFO","DO",18,18,"VS","VS",2013,"VS","Planifiée","VS","VS","VS","VS","VS"," ",null,null,null,null,null,null,"Komsilga "]
["Komsilga ","DIHFO","Komsilga ",6,"DI","HFO","DO",18,18,"VS","VS",2013,"VS","Planifiée","VS","VS","VS","VS","VS"," ",null,null,null,null,null,null,"Komsilga "]
["Komsilga ","DIHFO","Komsilga ",7,"DI","HFO","DO",18,18,"VS","VS",2013,"VS","Planifiée","VS","VS","VS","VS","VS"," ",null,null,null,null,null,null,"Komsilga "]
["Ouaga Solaire ","solar","Ouaga Solaire ",null,null,"solar",null,20,20,null,null,2014,"VS","Planifiée","VS","VS","VS","VS","VS"," ",null,null,null,null,null,null,"Ouaga Solaire "]
["Mana (SEMAFO) ","solar","Mana (SEMAFO) ",null,null,"solar",null,20,20,null,null,2012,"VS","Planifiée","VS","VS","VS","VS","VS"," ",null,null,null,null,null,null,"Mana (SEMAFO) "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"OFFSET(C$1,lang,0)","v":"Project Name"},null,"Plant type","Fuel","MESSAGE Name","Plant Capacity","Available Capacity","Heat Rate",null,"Start Year",null,"Status","Forced Outage","Planned outage","VariableO&M","Fixed O&M","Investment Cost","Life",null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,"MW","MW","GJ/MWh",null,null,null,null,"%","hrs/yr","$/MWh","$/kW","$/kW",null,null,null,null,null,null,null,{"$f":"A360","v":0}]
[null,null,{"$f":"VLOOKUP(D361,NameConvs!$B$57:$E$69,4,FALSE)","v":"Burkina"},"BUR",null,null,null,null,{"$f":"SUM(I362:I369)","v":120.25},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X362:X369)","v":844.15499999999986},null,null,0]
[{"$f":"A343","v":"Ouahigouya "},{"$f":"E362&F362","v":"DIODS"},{"$f":"A362","v":"Ouahigouya "},{"$f":"$D$361&G362","v":"BUREPODSNUOua"},{"$f":"IF(VLOOKUP($A362,$A$342:$S$357,E$3,FALSE)=0,F362,VLOOKUP($A362,$A$342:$S$357,E$3,FALSE))","v":"DI"},{"$f":"VLOOKUP(VLOOKUP($A362,$A$342:$S$357,F$3,FALSE),NameConvs!$A$3:$C$19,3,FALSE)","v":"ODS"},{"$f":"IF(N362=\"Décidée\",\"EP\"&F362&\"NC\",\"EP\"&F362&\"NU\")&LEFT(A362,3)","v":"EPODSNUOua"},{"$f":"SUMIF($A$342:$A$357,$A362,$H$342:$H$357)","v":6.2},{"$f":"SUMIF($A$342:$A$357,$A362,$I$342:$I$357)","v":4.34},{"$f":"IF(VLOOKUP($A362,$A$342:$S$357,J$3,FALSE)=\"VS\",IF($B362=\"DIOHF\",VS!$M$5,SUMIF(VS!$D$3:$K$3,$E362,VS!$D$5:$K$5)),VLOOKUP($A362,$A$342:$S$357,J$3,FALSE))","v":10.4},null,{"$f":"IF(VLOOKUP($A362,$A$342:$S$357,L$3,FALSE)=\"\",MAX($L$17:$L$357)+1,VLOOKUP($A362,$A$342:$S$357,L$3,FALSE))","v":2012},null,{"$f":"VLOOKUP($A362,$A$342:$S$357,N$3,FALSE)","v":"Planifiée"},{"$f":"IF(VLOOKUP($A362,$A$342:$S$357,O$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E362,VS!$D$7:$K$7),VLOOKUP($A362,$A$342:$S$357,O$3,FALSE))","v":0.1},{"$f":"IF(VLOOKUP($A362,$A$342:$S$357,P$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E362,VS!$D$8:$K$8),VLOOKUP($A362,$A$342:$S$357,P$3,FALSE))","v":960},{"$f":"IF(VLOOKUP($A362,$A$342:$S$357,Q$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E362,VS!$D$9:$K$9),VLOOKUP($A362,$A$342:$S$357,Q$3,FALSE))","v":10},{"$f":"IF(VLOOKUP($A362,$A$342:$S$357,R$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E362,VS!$D$10:$K$10),VLOOKUP($A362,$A$342:$S$357,R$3,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($A362,$A$342:$S$357,S$3,FALSE)=\"VS\",VLOOKUP($A362,$A$342:$S$357,S$3,FALSE)=\"\"),SUMIF(VS!$D$3:$K$3,$E362,VS!$D$11:$K$11),VLOOKUP($A362,$A$342:$S$357,S$3,FALSE))","v":1123.5},{"$f":"SUMIF(VS!$D$3:$K$3,$E362,VS!$D$6:$K$6)","v":30},null,{"$f":"P362/8760","v":0.1095890410958904},{"$f":"(1-O362)*(1-V362)","v":0.80136986301369861},{"$f":"W362*I362*8.76","v":30.466799999999996},null,{"$f":"S362*H362/1000","v":6.9657},"Ouahigouya "]
[{"$f":"A344","v":"Diebougou "},{"$f":"E363&F363","v":"DIODS"},{"$f":"A363","v":"Diebougou "},{"$f":"$D$361&G363","v":"BUREPODSNUDie"},"DI",{"$f":"VLOOKUP(VLOOKUP($A363,$A$342:$S$357,F$3,FALSE),NameConvs!$A$3:$C$19,3,FALSE)","v":"ODS"},{"$f":"IF(N363=\"Décidée\",\"EP\"&F363&\"NC\",\"EP\"&F363&\"NU\")&LEFT(A363,3)","v":"EPODSNUDie"},{"$f":"SUMIF($A$342:$A$357,$A363,$H$342:$H$357)","v":1.19},{"$f":"SUMIF($A$342:$A$357,$A363,$I$342:$I$357)","v":0.86},{"$f":"IF(VLOOKUP($A363,$A$342:$S$357,J$3,FALSE)=\"VS\",IF($B363=\"DIOHF\",VS!$M$5,SUMIF(VS!$D$3:$K$3,$E363,VS!$D$5:$K$5)),VLOOKUP($A363,$A$342:$S$357,J$3,FALSE))","v":10.4},null,2011,null,"Planifiée",{"$f":"IF(VLOOKUP($A363,$A$342:$S$357,O$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E363,VS!$D$7:$K$7),VLOOKUP($A363,$A$342:$S$357,O$3,FALSE))","v":0.1},{"$f":"IF(VLOOKUP($A363,$A$342:$S$357,P$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E363,VS!$D$8:$K$8),VLOOKUP($A363,$A$342:$S$357,P$3,FALSE))","v":960},{"$f":"IF(VLOOKUP($A363,$A$342:$S$357,Q$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E363,VS!$D$9:$K$9),VLOOKUP($A363,$A$342:$S$357,Q$3,FALSE))","v":10},{"$f":"IF(VLOOKUP($A363,$A$342:$S$357,R$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E363,VS!$D$10:$K$10),VLOOKUP($A363,$A$342:$S$357,R$3,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($A363,$A$342:$S$357,S$3,FALSE)=\"VS\",VLOOKUP($A363,$A$342:$S$357,S$3,FALSE)=\"\"),SUMIF(VS!$D$3:$K$3,$E363,VS!$D$11:$K$11),VLOOKUP($A363,$A$342:$S$357,S$3,FALSE))","v":1123.5},{"$f":"SUMIF(VS!$D$3:$K$3,$E363,VS!$D$6:$K$6)","v":30},null,0.1095890410958904,0.80136986301369861,6.0371999999999995,null,{"$f":"S363*H363/1000","v":1.336965},"Diebougou "]
["Gaoua ","DIODS","Gaoua ","BUREPODSNUGao","DI",{"$f":"VLOOKUP(VLOOKUP($A364,$A$342:$S$357,F$3,FALSE),NameConvs!$A$3:$C$19,3,FALSE)","v":"ODS"},"EPODSNUGao",1.98,1.32,{"$f":"IF(VLOOKUP($A364,$A$342:$S$357,J$3,FALSE)=\"VS\",IF($B364=\"DIOHF\",VS!$M$5,SUMIF(VS!$D$3:$K$3,$E364,VS!$D$5:$K$5)),VLOOKUP($A364,$A$342:$S$357,J$3,FALSE))","v":10.4},null,2011,null,"Planifiée",{"$f":"IF(VLOOKUP($A364,$A$342:$S$357,O$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E364,VS!$D$7:$K$7),VLOOKUP($A364,$A$342:$S$357,O$3,FALSE))","v":0.1},{"$f":"IF(VLOOKUP($A364,$A$342:$S$357,P$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E364,VS!$D$8:$K$8),VLOOKUP($A364,$A$342:$S$357,P$3,FALSE))","v":960},{"$f":"IF(VLOOKUP($A364,$A$342:$S$357,Q$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E364,VS!$D$9:$K$9),VLOOKUP($A364,$A$342:$S$357,Q$3,FALSE))","v":10},{"$f":"IF(VLOOKUP($A364,$A$342:$S$357,R$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E364,VS!$D$10:$K$10),VLOOKUP($A364,$A$342:$S$357,R$3,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($A364,$A$342:$S$357,S$3,FALSE)=\"VS\",VLOOKUP($A364,$A$342:$S$357,S$3,FALSE)=\"\"),SUMIF(VS!$D$3:$K$3,$E364,VS!$D$11:$K$11),VLOOKUP($A364,$A$342:$S$357,S$3,FALSE))","v":1123.5},{"$f":"SUMIF(VS!$D$3:$K$3,$E364,VS!$D$6:$K$6)","v":30},null,0.1095890410958904,0.80136986301369861,9.2663999999999991,null,2.2245300000000001,"Gaoua "]
["Dori ","DIODS","Dori ","BUREPODSNUDor","DI",{"$f":"VLOOKUP(VLOOKUP($A365,$A$342:$S$357,F$3,FALSE),NameConvs!$A$3:$C$19,3,FALSE)","v":"ODS"},"EPODSNUDor",2.16,1.47,{"$f":"IF(VLOOKUP($A365,$A$342:$S$357,J$3,FALSE)=\"VS\",IF($B365=\"DIOHF\",VS!$M$5,SUMIF(VS!$D$3:$K$3,$E365,VS!$D$5:$K$5)),VLOOKUP($A365,$A$342:$S$357,J$3,FALSE))","v":10.4},null,2011,null,"Planifiée",{"$f":"IF(VLOOKUP($A365,$A$342:$S$357,O$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E365,VS!$D$7:$K$7),VLOOKUP($A365,$A$342:$S$357,O$3,FALSE))","v":0.1},{"$f":"IF(VLOOKUP($A365,$A$342:$S$357,P$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E365,VS!$D$8:$K$8),VLOOKUP($A365,$A$342:$S$357,P$3,FALSE))","v":960},{"$f":"IF(VLOOKUP($A365,$A$342:$S$357,Q$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E365,VS!$D$9:$K$9),VLOOKUP($A365,$A$342:$S$357,Q$3,FALSE))","v":10},{"$f":"IF(VLOOKUP($A365,$A$342:$S$357,R$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E365,VS!$D$10:$K$10),VLOOKUP($A365,$A$342:$S$357,R$3,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($A365,$A$342:$S$357,S$3,FALSE)=\"VS\",VLOOKUP($A365,$A$342:$S$357,S$3,FALSE)=\"\"),SUMIF(VS!$D$3:$K$3,$E365,VS!$D$11:$K$11),VLOOKUP($A365,$A$342:$S$357,S$3,FALSE))","v":1123.5},{"$f":"SUMIF(VS!$D$3:$K$3,$E365,VS!$D$6:$K$6)","v":30},null,0.1095890410958904,0.80136986301369861,10.319399999999998,null,2.4267600000000003,"Dori "]
["Gorom‐Gorom ","DIODS","Gorom‐Gorom ","BUREPODSNUGor","DI",{"$f":"VLOOKUP(VLOOKUP($A366,$A$342:$S$357,F$3,FALSE),NameConvs!$A$3:$C$19,3,FALSE)","v":"ODS"},"EPODSNUGor",0.42,0.3,{"$f":"IF(VLOOKUP($A366,$A$342:$S$357,J$3,FALSE)=\"VS\",IF($B366=\"DIOHF\",VS!$M$5,SUMIF(VS!$D$3:$K$3,$E366,VS!$D$5:$K$5)),VLOOKUP($A366,$A$342:$S$357,J$3,FALSE))","v":10.4},null,2011,null,"Planifiée",{"$f":"IF(VLOOKUP($A366,$A$342:$S$357,O$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E366,VS!$D$7:$K$7),VLOOKUP($A366,$A$342:$S$357,O$3,FALSE))","v":0.1},{"$f":"IF(VLOOKUP($A366,$A$342:$S$357,P$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E366,VS!$D$8:$K$8),VLOOKUP($A366,$A$342:$S$357,P$3,FALSE))","v":960},{"$f":"IF(VLOOKUP($A366,$A$342:$S$357,Q$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E366,VS!$D$9:$K$9),VLOOKUP($A366,$A$342:$S$357,Q$3,FALSE))","v":10},{"$f":"IF(VLOOKUP($A366,$A$342:$S$357,R$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E366,VS!$D$10:$K$10),VLOOKUP($A366,$A$342:$S$357,R$3,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($A366,$A$342:$S$357,S$3,FALSE)=\"VS\",VLOOKUP($A366,$A$342:$S$357,S$3,FALSE)=\"\"),SUMIF(VS!$D$3:$K$3,$E366,VS!$D$11:$K$11),VLOOKUP($A366,$A$342:$S$357,S$3,FALSE))","v":1123.5},{"$f":"SUMIF(VS!$D$3:$K$3,$E366,VS!$D$6:$K$6)","v":30},null,0.1095890410958904,0.80136986301369861,2.1059999999999999,null,0.47187000000000001,"Gorom‐Gorom "]
["Diapaga ","DIODS","Diapaga ","BUREPODSNUDia","DI",{"$f":"VLOOKUP(VLOOKUP($A367,$A$342:$S$357,F$3,FALSE),NameConvs!$A$3:$C$19,3,FALSE)","v":"ODS"},"EPODSNUDia",0.66,0.46,{"$f":"IF(VLOOKUP($A367,$A$342:$S$357,J$3,FALSE)=\"VS\",IF($B367=\"DIOHF\",VS!$M$5,SUMIF(VS!$D$3:$K$3,$E367,VS!$D$5:$K$5)),VLOOKUP($A367,$A$342:$S$357,J$3,FALSE))","v":10.4},null,2013,null,"Planifiée",{"$f":"IF(VLOOKUP($A367,$A$342:$S$357,O$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E367,VS!$D$7:$K$7),VLOOKUP($A367,$A$342:$S$357,O$3,FALSE))","v":0.1},{"$f":"IF(VLOOKUP($A367,$A$342:$S$357,P$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E367,VS!$D$8:$K$8),VLOOKUP($A367,$A$342:$S$357,P$3,FALSE))","v":960},{"$f":"IF(VLOOKUP($A367,$A$342:$S$357,Q$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E367,VS!$D$9:$K$9),VLOOKUP($A367,$A$342:$S$357,Q$3,FALSE))","v":10},{"$f":"IF(VLOOKUP($A367,$A$342:$S$357,R$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E367,VS!$D$10:$K$10),VLOOKUP($A367,$A$342:$S$357,R$3,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($A367,$A$342:$S$357,S$3,FALSE)=\"VS\",VLOOKUP($A367,$A$342:$S$357,S$3,FALSE)=\"\"),SUMIF(VS!$D$3:$K$3,$E367,VS!$D$11:$K$11),VLOOKUP($A367,$A$342:$S$357,S$3,FALSE))","v":1123.5},{"$f":"SUMIF(VS!$D$3:$K$3,$E367,VS!$D$6:$K$6)","v":30},null,0.1095890410958904,0.80136986301369861,3.2292000000000001,null,0.74151,"Diapaga "]
["Komsilga ","DIOHF","Komsilga ","BUREPOHFNCKom","DI",{"$f":"VLOOKUP(VLOOKUP($A368,$A$342:$S$357,F$3,FALSE),NameConvs!$A$3:$C$19,3,FALSE)","v":"OHF"},"EPOHFNCKom",91.5,91.5,{"$f":"IF(VLOOKUP($A368,$A$342:$S$357,J$3,FALSE)=\"VS\",IF($B368=\"DIOHF\",VS!$M$5,SUMIF(VS!$D$3:$K$3,$E368,VS!$D$5:$K$5)),VLOOKUP($A368,$A$342:$S$357,J$3,FALSE))","v":9.5},null,"2011-2013",null,"Décidée",{"$f":"IF(VLOOKUP($A368,$A$342:$S$357,O$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E368,VS!$D$7:$K$7),VLOOKUP($A368,$A$342:$S$357,O$3,FALSE))","v":0.1},{"$f":"IF(VLOOKUP($A368,$A$342:$S$357,P$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E368,VS!$D$8:$K$8),VLOOKUP($A368,$A$342:$S$357,P$3,FALSE))","v":960},{"$f":"IF(VLOOKUP($A368,$A$342:$S$357,Q$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E368,VS!$D$9:$K$9),VLOOKUP($A368,$A$342:$S$357,Q$3,FALSE))","v":10},{"$f":"IF(VLOOKUP($A368,$A$342:$S$357,R$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E368,VS!$D$10:$K$10),VLOOKUP($A368,$A$342:$S$357,R$3,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($A368,$A$342:$S$357,S$3,FALSE)=\"VS\",VLOOKUP($A368,$A$342:$S$357,S$3,FALSE)=\"\"),SUMIF(VS!$D$3:$K$3,$E368,VS!$D$11:$K$11),VLOOKUP($A368,$A$342:$S$357,S$3,FALSE))","v":1123.5},{"$f":"SUMIF(VS!$D$3:$K$3,$E368,VS!$D$6:$K$6)","v":30},null,0.1095890410958904,0.80136986301369861,642.32999999999993,null,102.80025000000001,"Komsilga "]
[{"$f":"352:352","v":"Bobo 2 "},"DIOHF","Bobo 2 ","BUREPOHFNCBob","DI",{"$f":"VLOOKUP(VLOOKUP($A369,$A$342:$S$357,F$3,FALSE),NameConvs!$A$3:$C$19,3,FALSE)","v":"OHF"},"EPOHFNCBob",20,20,{"$f":"IF(VLOOKUP($A369,$A$342:$S$357,J$3,FALSE)=\"VS\",IF($B369=\"DIOHF\",VS!$M$5,SUMIF(VS!$D$3:$K$3,$E369,VS!$D$5:$K$5)),VLOOKUP($A369,$A$342:$S$357,J$3,FALSE))","v":9.5},null,{"$f":"IF(VLOOKUP($A369,$A$342:$S$357,L$3,FALSE)=\"\",MAX($L$17:$L$357)+1,VLOOKUP($A369,$A$342:$S$357,L$3,FALSE))","v":2012},null,"Décidée",{"$f":"IF(VLOOKUP($A369,$A$342:$S$357,O$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E369,VS!$D$7:$K$7),VLOOKUP($A369,$A$342:$S$357,O$3,FALSE))","v":0.1},{"$f":"IF(VLOOKUP($A369,$A$342:$S$357,P$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E369,VS!$D$8:$K$8),VLOOKUP($A369,$A$342:$S$357,P$3,FALSE))","v":960},{"$f":"IF(VLOOKUP($A369,$A$342:$S$357,Q$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E369,VS!$D$9:$K$9),VLOOKUP($A369,$A$342:$S$357,Q$3,FALSE))","v":10},{"$f":"IF(VLOOKUP($A369,$A$342:$S$357,R$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E369,VS!$D$10:$K$10),VLOOKUP($A369,$A$342:$S$357,R$3,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($A369,$A$342:$S$357,S$3,FALSE)=\"VS\",VLOOKUP($A369,$A$342:$S$357,S$3,FALSE)=\"\"),SUMIF(VS!$D$3:$K$3,$E369,VS!$D$11:$K$11),VLOOKUP($A369,$A$342:$S$357,S$3,FALSE))","v":1123.5},{"$f":"SUMIF(VS!$D$3:$K$3,$E369,VS!$D$6:$K$6)","v":30},null,0.1095890410958904,0.80136986301369861,140.39999999999998,null,22.47,"Bobo 2 "]
[{"$f":"356:356","v":"Ouaga Solaire "},"SOLSOL","Ouaga Solaire ","BUREPSOLNUOua","SOL",{"$f":"VLOOKUP(VLOOKUP($A370,$A$342:$S$357,F$3,FALSE),NameConvs!$A$3:$C$19,3,FALSE)","v":"SOL"},"EPSOLNUOua",20,20,{"$f":"IF(VLOOKUP($A370,$A$342:$S$357,J$3,FALSE)=\"VS\",IF($B370=\"DIOHF\",VS!$M$5,SUMIF(VS!$D$3:$K$3,$E370,VS!$D$5:$K$5)),VLOOKUP($A370,$A$342:$S$357,J$3,FALSE))","v":0},null,{"$f":"IF(VLOOKUP($A370,$A$342:$S$357,L$3,FALSE)=\"\",MAX($L$17:$L$357)+1,VLOOKUP($A370,$A$342:$S$357,L$3,FALSE))","v":2014},null,"Planifiée",{"$f":"IF(VLOOKUP($A370,$A$342:$S$357,O$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E370,VS!$D$7:$K$7),VLOOKUP($A370,$A$342:$S$357,O$3,FALSE))","v":0.75},{"$f":"IF(VLOOKUP($A370,$A$342:$S$357,P$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E370,VS!$D$8:$K$8),VLOOKUP($A370,$A$342:$S$357,P$3,FALSE))","v":0},{"$f":"IF(VLOOKUP($A370,$A$342:$S$357,Q$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E370,VS!$D$9:$K$9),VLOOKUP($A370,$A$342:$S$357,Q$3,FALSE))","v":0},{"$f":"IF(VLOOKUP($A370,$A$342:$S$357,R$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E370,VS!$D$10:$K$10),VLOOKUP($A370,$A$342:$S$357,R$3,FALSE))","v":20},{"$f":"IF(OR(VLOOKUP($A370,$A$342:$S$357,S$3,FALSE)=\"VS\",VLOOKUP($A370,$A$342:$S$357,S$3,FALSE)=\"\"),SUMIF(VS!$D$3:$K$3,$E370,VS!$D$11:$K$11),VLOOKUP($A370,$A$342:$S$357,S$3,FALSE))","v":3660},{"$f":"SUMIF(VS!$D$3:$K$3,$E370,VS!$D$6:$K$6)","v":20},null,0,0.25,43.8,null,73.2,"Ouaga Solaire "]
[{"$f":"A357","v":"Mana (SEMAFO) "},"SOLSOL","Mana (SEMAFO) ","BUREPSOLNUMan","SOL",{"$f":"VLOOKUP(VLOOKUP($A371,$A$342:$S$357,F$3,FALSE),NameConvs!$A$3:$C$19,3,FALSE)","v":"SOL"},"EPSOLNUMan",20,20,{"$f":"IF(VLOOKUP($A371,$A$342:$S$357,J$3,FALSE)=\"VS\",IF($B371=\"DIOHF\",VS!$M$5,SUMIF(VS!$D$3:$K$3,$E371,VS!$D$5:$K$5)),VLOOKUP($A371,$A$342:$S$357,J$3,FALSE))","v":0},null,{"$f":"IF(VLOOKUP($A371,$A$342:$S$357,L$3,FALSE)=\"\",MAX($L$17:$L$357)+1,VLOOKUP($A371,$A$342:$S$357,L$3,FALSE))","v":2012},null,"Planifiée",{"$f":"IF(VLOOKUP($A371,$A$342:$S$357,O$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E371,VS!$D$7:$K$7),VLOOKUP($A371,$A$342:$S$357,O$3,FALSE))","v":0.75},{"$f":"IF(VLOOKUP($A371,$A$342:$S$357,P$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E371,VS!$D$8:$K$8),VLOOKUP($A371,$A$342:$S$357,P$3,FALSE))","v":0},{"$f":"IF(VLOOKUP($A371,$A$342:$S$357,Q$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E371,VS!$D$9:$K$9),VLOOKUP($A371,$A$342:$S$357,Q$3,FALSE))","v":0},{"$f":"IF(VLOOKUP($A371,$A$342:$S$357,R$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E371,VS!$D$10:$K$10),VLOOKUP($A371,$A$342:$S$357,R$3,FALSE))","v":20},{"$f":"IF(OR(VLOOKUP($A371,$A$342:$S$357,S$3,FALSE)=\"VS\",VLOOKUP($A371,$A$342:$S$357,S$3,FALSE)=\"\"),SUMIF(VS!$D$3:$K$3,$E371,VS!$D$11:$K$11),VLOOKUP($A371,$A$342:$S$357,S$3,FALSE))","v":3660},{"$f":"SUMIF(VS!$D$3:$K$3,$E371,VS!$D$6:$K$6)","v":20},null,0,0.25,43.8,null,73.2,"Mana (SEMAFO) "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Niger",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"NIG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"1er","2e ",null,null,"1èreconso.","2e conso. ","Année de ",null,null,null,null,null,null,null,null," ",null,null,null,null,null,0]
[null,null,"Nom de ","N° ","Type","combust","combusti ","Capacité ","Capacité ","spéc.","spéc. ","mise en ","Année de ",null,"Indisp.","Indisp.","CoûtsO&M","CoûtsO&M","Coûtspéc.","Fabricant et "," ",null,null,null,null,null,0]
[null,null,"centrale ","unité ","unité","ible","ble ","installée ","disponible ","nette","nette ","service ","déclassement ","Statut","fortuite","Planifiée","variables","fixes","investissement","modèle ","Zone ",null,null,null,null,null,0]
[null,null,null,null,null,null,null,"﻿[MW] ","[MW] ","[GJ/MWh]","[GJ/MWh] ",null,null,null,"[%]","[h/an]","[$/MWh]","[$/kW/an]","[$/kW]",null,null,null,null,null,null,null,0]
[{"$f":"C380","v":"TAG Niamey 2 "},{"$f":"E380&F380","v":"GTNG"},"TAG Niamey 2 ",3,"GT","NG",null,10,10,"VS",null,2011,"VS","Planifiée","VS","VS","VS",null,null,null,"﻿NigerZoneFleuve",null,null,null,null,null,"TAG Niamey 2 "]
[{"$f":"C381","v":"Niamey 2 "},"DIHFO","Niamey 2 ",1,"DI","HFO",null,2.2000000000000002,2.2000000000000002,"VS",null,2011,"VS","Décidée","VS","VS","VS",null,null,null,"NigerZoneFleuve",null,null,null,null,null,"Niamey 2 "]
["Niamey 2 ","DIHFO","Niamey 2 ",2,"DI","HFO",null,2.2000000000000002,2.2000000000000002,"VS",null,2011,"VS","Décidée","VS","VS","VS",null,null,null,"NigerZoneFleuve",null,null,null,null,null,"Niamey 2 "]
["Niamey 2 ","DIHFO","Niamey 2 ",3,"DI","HFO",null,2.2000000000000002,2.2000000000000002,"VS",null,2011,"VS","Décidée","VS","VS","VS",null,null,null,"NigerZoneFleuve",null,null,null,null,null,"Niamey 2 "]
["Niamey 2 ","DIHFO","Niamey 2 ",4,"DI","HFO",null,2.2000000000000002,2.2000000000000002,"VS",null,2011,"VS","Décidée","VS","VS","VS",null,null,null,"NigerZoneFleuve",null,null,null,null,null,"Niamey 2 "]
["Niamey 2 ","DIHFO","Niamey 2 ",5,"DI","HFO",null,2.2000000000000002,2.2000000000000002,"VS",null,2011,"VS","Décidée","VS","VS","VS",null,null,null,"NigerZoneFleuve",null,null,null,null,null,"Niamey 2 "]
["Niamey 2 ","DIHFO","Niamey 2 ",6,"DI","HFO",null,2.2000000000000002,2.2000000000000002,"VS",null,2011,"VS","Décidée","VS","VS","VS",null,null,null,"NigerZoneFleuve",null,null,null,null,null,"Niamey 2 "]
["Niamey 2 ","DIHFO","Niamey 2 ",7,"DI","HFO",null,2.2000000000000002,2.2000000000000002,"VS",null,2011,"VS","Décidée","VS","VS","VS",null,null,null,"NigerZoneFleuve",null,null,null,null,null,"Niamey 2 "]
["Dossou ","DIDO","Dossou ",null,"DI","DO",null,1.5,1.5,"VS",null,2012,"Nondisp.","Existante","VS","VS","VS",null,null,null,"NigerZoneFleuve",null,null,null,null,null,"Dossou "]
["Tillabery ","DIDO","Tillabery ",null,"DI","DO",null,1.5,1.5,"VS",null,2012,"Nondisp.","Existante","VS","VS","VS",null,null,null,"NigerZoneFleuve",null,null,null,null,null,"Tillabery "]
["Gaya ","DIDO","Gaya ",null,"DI","DO",null,1.2,1.2,"VS",null,2012,"Nondisp.","Existante","VS","VS","VS",null,null,null,"NigerZoneFleuve",null,null,null,null,null,"Gaya "]
["Goudel ","DIHFO","Goudel ",1,"DI","HFO",null,6,6,"VS",null,2012,"VS","Planifiée","VS","VS","VS","VS",2058,null,"NigerZoneFleuve",null,null,null,null,null,"Goudel "]
["Goudel ","DIHFO","Goudel ",2,"DI","HFO",null,6,6,"VS",null,2012,"VS","Planifiée","VS","VS","VS","VS",null,null,"NigerZoneFleuve",null,null,null,null,null,"Goudel "]
["Salkadamna ","STCOAL","Salkadamna ",null,"ST","COAL",null,60,60,"VS",null,2015,"VS","Envisagée","VS","VS","VS","VS",8575,null,"Niger",null,null,null,null,null,"Salkadamna "]
["Salkadamna ","STCOAL","Salkadamna ",null,"ST","COAL",null,140,140,"VS",null,2017,"VS","Envisagée","VS","VS","VS","VS",2866,null,"Niger",null,null,null,null,null,"Salkadamna "]
["Zinder ","CCNG","Zinder ",1,"CC","NG",null,4,4,"VS",null,2013,"VS","Décidée","VS","VS","VS","VS",1749,null,"Nigercentreest",null,null,null,null,null,"Zinder "]
["Zinder ","CCNG","Zinder ",2,"CC","NG",null,2,2,"VS",null,2013,"VS","Décidée","VS","VS","VS","VS",null,null,"Nigercentreest",null,null,null,null,null,"Zinder "]
["Zinder ","CCNG","Zinder ",3,"CC","NG",null,2,2,"VS",null,2013,"VS","Décidée","VS","VS","VS","VS",null,null,"Nigercentreest",null,null,null,null,null,"Zinder "]
["Wind","wind","Wind",null,null,"wind",null,30,30,"VS",null,2014,"VS","Planifiée","VS","VS","VS","VS",1578,null,"NigerZoneFleuve",null,null,null,null,null,"Wind"]
["Solar","solar","Solar",null,null,"solar","HFO",50,50,"VS",null,2014,"VS","Planifiée","VS","VS","VS","VS",4322,null,"NigerZoneFleuve",null,null,null,null,null,"Solar"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"OFFSET(C$1,lang,0)","v":"Project Name"},null,"Plant type","Fuel","MESSAGE Name","Plant Capacity","Available Capacity","Heat Rate",null,"Start Year",null,"Status","Forced Outage","Planned outage","VariableO&M","Fixed O&M","Investment Cost","Life",null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,"MW","MW","GJ/MWh",null,null,null,null,"%","hrs/yr","$/MWh","$/kW","$/kW",null,null,null,null,null,null,null,0]
[null,null,{"$f":"VLOOKUP(D403,NameConvs!$B$57:$E$69,4,FALSE)","v":"Niger"},"NIG",null,null,null,null,{"$f":"SUM(I404:I411)","v":249.6},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X404:X411)","v":1855.79432},null,null,0]
[{"$f":"A380","v":"TAG Niamey 2 "},{"$f":"E404&F404","v":"GTGAS"},{"$f":"A404","v":"TAG Niamey 2 "},{"$f":"$D$403&G404","v":"NIGEPGASNUTAG"},{"$f":"IF(VLOOKUP($A404,$A$380:$S$397,E$3,FALSE)=0,F404,VLOOKUP($A404,$A$380:$S$397,E$3,FALSE))","v":"GT"},{"$f":"VLOOKUP(VLOOKUP($A404,$A$380:$S$397,F$3,FALSE),NameConvs!$A$3:$C$19,3,FALSE)","v":"GAS"},{"$f":"IF(N404=\"Décidée\",\"EP\"&F404&\"NC\",\"EP\"&F404&\"NU\")&LEFT(A404,3)","v":"EPGASNUTAG"},{"$f":"SUMIF($A$380:$A$397,$A404,$H$380:$H$397)","v":10},{"$f":"SUMIF($A$380:$A$397,$A404,$I$380:$I$397)","v":10},{"$f":"IF(VLOOKUP($A404,$A$380:$S$397,J$3,FALSE)=\"VS\",IF($B404=\"DIOHF\",VS!$M$5,SUMIF(VS!$D$3:$K$3,$E404,VS!$D$5:$K$5)),VLOOKUP($A404,$A$380:$S$397,J$3,FALSE))","v":12.7},null,{"$f":"IF(VLOOKUP($A404,$A$380:$S$397,L$3,FALSE)=\"\",MAX($L$17:$L$397)+1,VLOOKUP($A404,$A$380:$S$397,L$3,FALSE))","v":2011},null,{"$f":"VLOOKUP($A404,$A$380:$S$397,N$3,FALSE)","v":"Planifiée"},{"$f":"IF(VLOOKUP($A404,$A$380:$S$397,O$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E404,VS!$D$7:$K$7),VLOOKUP($A404,$A$380:$S$397,O$3,FALSE))","v":0.08},{"$f":"IF(VLOOKUP($A404,$A$380:$S$397,P$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E404,VS!$D$8:$K$8),VLOOKUP($A404,$A$380:$S$397,P$3,FALSE))","v":613},{"$f":"IF(VLOOKUP($A404,$A$380:$S$397,Q$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E404,VS!$D$9:$K$9),VLOOKUP($A404,$A$380:$S$397,Q$3,FALSE))","v":2.5},{"$f":"IF(VLOOKUP($A404,$A$380:$S$397,R$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E404,VS!$D$10:$K$10),VLOOKUP($A404,$A$380:$S$397,R$3,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($A404,$A$380:$S$397,S$3,FALSE)=\"VS\",VLOOKUP($A404,$A$380:$S$397,S$3,FALSE)=\"\"),SUMIF(VS!$D$3:$K$3,$E404,VS!$D$11:$K$11),VLOOKUP($A404,$A$380:$S$397,S$3,FALSE))","v":633.15},{"$f":"SUMIF(VS!$D$3:$K$3,$E404,VS!$D$6:$K$6)","v":25},null,{"$f":"P404/8760","v":6.9977168949771684E-2},{"$f":"(1-O404)*(1-V404)","v":0.85562100456621004},{"$f":"W404*I404*8.76","v":74.952399999999997},null,{"$f":"S404*H404/1000","v":6.3315000000000001},"TAG Niamey 2 "]
[{"$f":"A386","v":"Niamey 2 "},{"$f":"E405&F405","v":"DIOHF"},{"$f":"A405","v":"Niamey 2 "},{"$f":"$D$403&G405","v":"NIGEPOHFNCNia"},"DI",{"$f":"VLOOKUP(VLOOKUP($A405,$A$380:$S$397,F$3,FALSE),NameConvs!$A$3:$C$19,3,FALSE)","v":"OHF"},{"$f":"IF(N405=\"Décidée\",\"EP\"&F405&\"NC\",\"EP\"&F405&\"NU\")&LEFT(A405,3)","v":"EPOHFNCNia"},{"$f":"SUMIF($A$380:$A$397,$A405,$H$380:$H$397)","v":15.399999999999999},{"$f":"SUMIF($A$380:$A$397,$A405,$I$380:$I$397)","v":15.399999999999999},{"$f":"IF(VLOOKUP($A405,$A$380:$S$397,J$3,FALSE)=\"VS\",IF($B405=\"DIOHF\",VS!$M$5,SUMIF(VS!$D$3:$K$3,$E405,VS!$D$5:$K$5)),VLOOKUP($A405,$A$380:$S$397,J$3,FALSE))","v":9.5},null,2011,null,"Décidée",{"$f":"IF(VLOOKUP($A405,$A$380:$S$397,O$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E405,VS!$D$7:$K$7),VLOOKUP($A405,$A$380:$S$397,O$3,FALSE))","v":0.1},{"$f":"IF(VLOOKUP($A405,$A$380:$S$397,P$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E405,VS!$D$8:$K$8),VLOOKUP($A405,$A$380:$S$397,P$3,FALSE))","v":960},{"$f":"IF(VLOOKUP($A405,$A$380:$S$397,Q$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E405,VS!$D$9:$K$9),VLOOKUP($A405,$A$380:$S$397,Q$3,FALSE))","v":10},{"$f":"IF(VLOOKUP($A405,$A$380:$S$397,R$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E405,VS!$D$10:$K$10),VLOOKUP($A405,$A$380:$S$397,R$3,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($A405,$A$380:$S$397,S$3,FALSE)=\"VS\",VLOOKUP($A405,$A$380:$S$397,S$3,FALSE)=\"\"),SUMIF(VS!$D$3:$K$3,$E405,VS!$D$11:$K$11),VLOOKUP($A405,$A$380:$S$397,S$3,FALSE))","v":1123.5},{"$f":"SUMIF(VS!$D$3:$K$3,$E405,VS!$D$6:$K$6)","v":30},null,0.1095890410958904,0.80136986301369861,108.10799999999998,null,{"$f":"S405*H405/1000","v":17.301899999999996},"Niamey 2 "]
[{"$f":"A388","v":"Dossou "},"DIODS","Dossou ","NIGEPODSNUDos","DI",{"$f":"VLOOKUP(VLOOKUP($A406,$A$380:$S$397,F$3,FALSE),NameConvs!$A$3:$C$19,3,FALSE)","v":"ODS"},"EPODSNUDos",1.5,1.5,{"$f":"IF(VLOOKUP($A406,$A$380:$S$397,J$3,FALSE)=\"VS\",IF($B406=\"DIOHF\",VS!$M$5,SUMIF(VS!$D$3:$K$3,$E406,VS!$D$5:$K$5)),VLOOKUP($A406,$A$380:$S$397,J$3,FALSE))","v":10.4},null,2012,null,"Existante",{"$f":"IF(VLOOKUP($A406,$A$380:$S$397,O$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E406,VS!$D$7:$K$7),VLOOKUP($A406,$A$380:$S$397,O$3,FALSE))","v":0.1},{"$f":"IF(VLOOKUP($A406,$A$380:$S$397,P$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E406,VS!$D$8:$K$8),VLOOKUP($A406,$A$380:$S$397,P$3,FALSE))","v":960},{"$f":"IF(VLOOKUP($A406,$A$380:$S$397,Q$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E406,VS!$D$9:$K$9),VLOOKUP($A406,$A$380:$S$397,Q$3,FALSE))","v":10},{"$f":"IF(VLOOKUP($A406,$A$380:$S$397,R$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E406,VS!$D$10:$K$10),VLOOKUP($A406,$A$380:$S$397,R$3,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($A406,$A$380:$S$397,S$3,FALSE)=\"VS\",VLOOKUP($A406,$A$380:$S$397,S$3,FALSE)=\"\"),SUMIF(VS!$D$3:$K$3,$E406,VS!$D$11:$K$11),VLOOKUP($A406,$A$380:$S$397,S$3,FALSE))","v":1123.5},{"$f":"SUMIF(VS!$D$3:$K$3,$E406,VS!$D$6:$K$6)","v":30},null,0.1095890410958904,0.80136986301369861,10.53,null,1.6852499999999999,"Dossou "]
[{"$f":"A389","v":"Tillabery "},"DIODS","Tillabery ","NIGEPODSNUTil","DI",{"$f":"VLOOKUP(VLOOKUP($A407,$A$380:$S$397,F$3,FALSE),NameConvs!$A$3:$C$19,3,FALSE)","v":"ODS"},"EPODSNUTil",1.5,1.5,{"$f":"IF(VLOOKUP($A407,$A$380:$S$397,J$3,FALSE)=\"VS\",IF($B407=\"DIOHF\",VS!$M$5,SUMIF(VS!$D$3:$K$3,$E407,VS!$D$5:$K$5)),VLOOKUP($A407,$A$380:$S$397,J$3,FALSE))","v":10.4},null,2012,null,"Existante",{"$f":"IF(VLOOKUP($A407,$A$380:$S$397,O$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E407,VS!$D$7:$K$7),VLOOKUP($A407,$A$380:$S$397,O$3,FALSE))","v":0.1},{"$f":"IF(VLOOKUP($A407,$A$380:$S$397,P$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E407,VS!$D$8:$K$8),VLOOKUP($A407,$A$380:$S$397,P$3,FALSE))","v":960},{"$f":"IF(VLOOKUP($A407,$A$380:$S$397,Q$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E407,VS!$D$9:$K$9),VLOOKUP($A407,$A$380:$S$397,Q$3,FALSE))","v":10},{"$f":"IF(VLOOKUP($A407,$A$380:$S$397,R$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E407,VS!$D$10:$K$10),VLOOKUP($A407,$A$380:$S$397,R$3,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($A407,$A$380:$S$397,S$3,FALSE)=\"VS\",VLOOKUP($A407,$A$380:$S$397,S$3,FALSE)=\"\"),SUMIF(VS!$D$3:$K$3,$E407,VS!$D$11:$K$11),VLOOKUP($A407,$A$380:$S$397,S$3,FALSE))","v":1123.5},{"$f":"SUMIF(VS!$D$3:$K$3,$E407,VS!$D$6:$K$6)","v":30},null,0.1095890410958904,0.80136986301369861,10.53,null,1.6852499999999999,"Tillabery "]
[{"$f":"A390","v":"Gaya "},"DIODS","Gaya ","NIGEPODSNUGay","DI",{"$f":"VLOOKUP(VLOOKUP($A408,$A$380:$S$397,F$3,FALSE),NameConvs!$A$3:$C$19,3,FALSE)","v":"ODS"},"EPODSNUGay",1.2,1.2,{"$f":"IF(VLOOKUP($A408,$A$380:$S$397,J$3,FALSE)=\"VS\",IF($B408=\"DIOHF\",VS!$M$5,SUMIF(VS!$D$3:$K$3,$E408,VS!$D$5:$K$5)),VLOOKUP($A408,$A$380:$S$397,J$3,FALSE))","v":10.4},null,2012,null,"Existante",{"$f":"IF(VLOOKUP($A408,$A$380:$S$397,O$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E408,VS!$D$7:$K$7),VLOOKUP($A408,$A$380:$S$397,O$3,FALSE))","v":0.1},{"$f":"IF(VLOOKUP($A408,$A$380:$S$397,P$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E408,VS!$D$8:$K$8),VLOOKUP($A408,$A$380:$S$397,P$3,FALSE))","v":960},{"$f":"IF(VLOOKUP($A408,$A$380:$S$397,Q$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E408,VS!$D$9:$K$9),VLOOKUP($A408,$A$380:$S$397,Q$3,FALSE))","v":10},{"$f":"IF(VLOOKUP($A408,$A$380:$S$397,R$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E408,VS!$D$10:$K$10),VLOOKUP($A408,$A$380:$S$397,R$3,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($A408,$A$380:$S$397,S$3,FALSE)=\"VS\",VLOOKUP($A408,$A$380:$S$397,S$3,FALSE)=\"\"),SUMIF(VS!$D$3:$K$3,$E408,VS!$D$11:$K$11),VLOOKUP($A408,$A$380:$S$397,S$3,FALSE))","v":1123.5},{"$f":"SUMIF(VS!$D$3:$K$3,$E408,VS!$D$6:$K$6)","v":30},null,0.1095890410958904,0.80136986301369861,8.4239999999999995,null,1.3482000000000001,"Gaya "]
[{"$f":"A391","v":"Goudel "},"DIOHF","Goudel ","NIGEPOHFNUGou","DI",{"$f":"VLOOKUP(VLOOKUP($A409,$A$380:$S$397,F$3,FALSE),NameConvs!$A$3:$C$19,3,FALSE)","v":"OHF"},"EPOHFNUGou",12,12,{"$f":"IF(VLOOKUP($A409,$A$380:$S$397,J$3,FALSE)=\"VS\",IF($B409=\"DIOHF\",VS!$M$5,SUMIF(VS!$D$3:$K$3,$E409,VS!$D$5:$K$5)),VLOOKUP($A409,$A$380:$S$397,J$3,FALSE))","v":9.5},null,2012,null,"Planifiée",{"$f":"IF(VLOOKUP($A409,$A$380:$S$397,O$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E409,VS!$D$7:$K$7),VLOOKUP($A409,$A$380:$S$397,O$3,FALSE))","v":0.1},{"$f":"IF(VLOOKUP($A409,$A$380:$S$397,P$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E409,VS!$D$8:$K$8),VLOOKUP($A409,$A$380:$S$397,P$3,FALSE))","v":960},{"$f":"IF(VLOOKUP($A409,$A$380:$S$397,Q$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E409,VS!$D$9:$K$9),VLOOKUP($A409,$A$380:$S$397,Q$3,FALSE))","v":10},{"$f":"IF(VLOOKUP($A409,$A$380:$S$397,R$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E409,VS!$D$10:$K$10),VLOOKUP($A409,$A$380:$S$397,R$3,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($A409,$A$380:$S$397,S$3,FALSE)=\"VS\",VLOOKUP($A409,$A$380:$S$397,S$3,FALSE)=\"\"),SUMIF(VS!$D$3:$K$3,$E409,VS!$D$11:$K$11),VLOOKUP($A409,$A$380:$S$397,S$3,FALSE))","v":2058},{"$f":"SUMIF(VS!$D$3:$K$3,$E409,VS!$D$6:$K$6)","v":30},null,0.1095890410958904,0.80136986301369861,84.24,null,24.696000000000002,"Goudel "]
[{"$f":"A393","v":"Salkadamna "},"STCOA","Salkadamna ","NIGEPCOANUSal","ST",{"$f":"VLOOKUP(VLOOKUP($A410,$A$380:$S$397,F$3,FALSE),NameConvs!$A$3:$C$19,3,FALSE)","v":"COA"},"EPCOANUSal",200,200,{"$f":"IF(VLOOKUP($A410,$A$380:$S$397,J$3,FALSE)=\"VS\",IF($B410=\"DIOHF\",VS!$M$5,SUMIF(VS!$D$3:$K$3,$E410,VS!$D$5:$K$5)),VLOOKUP($A410,$A$380:$S$397,J$3,FALSE))","v":10.8},null,2015,null,"Envisagée",{"$f":"IF(VLOOKUP($A410,$A$380:$S$397,O$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E410,VS!$D$7:$K$7),VLOOKUP($A410,$A$380:$S$397,O$3,FALSE))","v":0.08},{"$f":"IF(VLOOKUP($A410,$A$380:$S$397,P$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E410,VS!$D$8:$K$8),VLOOKUP($A410,$A$380:$S$397,P$3,FALSE))","v":613},{"$f":"IF(VLOOKUP($A410,$A$380:$S$397,Q$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E410,VS!$D$9:$K$9),VLOOKUP($A410,$A$380:$S$397,Q$3,FALSE))","v":3.1},{"$f":"IF(VLOOKUP($A410,$A$380:$S$397,R$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E410,VS!$D$10:$K$10),VLOOKUP($A410,$A$380:$S$397,R$3,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($A410,$A$380:$S$397,S$3,FALSE)=\"VS\",VLOOKUP($A410,$A$380:$S$397,S$3,FALSE)=\"\"),SUMIF(VS!$D$3:$K$3,$E410,VS!$D$11:$K$11),VLOOKUP($A410,$A$380:$S$397,S$3,FALSE))","v":8575},{"$f":"SUMIF(VS!$D$3:$K$3,$E410,VS!$D$6:$K$6)","v":35},null,6.9977168949771684E-2,0.85562100456621004,1499.048,null,1715,"Salkadamna "]
[{"$f":"A395","v":"Zinder "},"CCGAS","Zinder ","NIGEPGASNCZin","CC",{"$f":"VLOOKUP(VLOOKUP($A411,$A$380:$S$397,F$3,FALSE),NameConvs!$A$3:$C$19,3,FALSE)","v":"GAS"},"EPGASNCZin",8,8,{"$f":"IF(VLOOKUP($A411,$A$380:$S$397,J$3,FALSE)=\"VS\",IF($B411=\"DIOHF\",VS!$M$5,SUMIF(VS!$D$3:$K$3,$E411,VS!$D$5:$K$5)),VLOOKUP($A411,$A$380:$S$397,J$3,FALSE))","v":8.8000000000000007},null,2013,null,"Décidée",{"$f":"IF(VLOOKUP($A411,$A$380:$S$397,O$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E411,VS!$D$7:$K$7),VLOOKUP($A411,$A$380:$S$397,O$3,FALSE))","v":0.08},{"$f":"IF(VLOOKUP($A411,$A$380:$S$397,P$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E411,VS!$D$8:$K$8),VLOOKUP($A411,$A$380:$S$397,P$3,FALSE))","v":613},{"$f":"IF(VLOOKUP($A411,$A$380:$S$397,Q$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E411,VS!$D$9:$K$9),VLOOKUP($A411,$A$380:$S$397,Q$3,FALSE))","v":2},{"$f":"IF(VLOOKUP($A411,$A$380:$S$397,R$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E411,VS!$D$10:$K$10),VLOOKUP($A411,$A$380:$S$397,R$3,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($A411,$A$380:$S$397,S$3,FALSE)=\"VS\",VLOOKUP($A411,$A$380:$S$397,S$3,FALSE)=\"\"),SUMIF(VS!$D$3:$K$3,$E411,VS!$D$11:$K$11),VLOOKUP($A411,$A$380:$S$397,S$3,FALSE))","v":1749},{"$f":"SUMIF(VS!$D$3:$K$3,$E411,VS!$D$6:$K$6)","v":25},null,6.9977168949771684E-2,0.85562100456621004,59.961919999999999,null,13.992000000000001,"Zinder "]
["Wind",{"$f":"E412&F412","v":"WNDWND"},{"$f":"A412","v":"Wind"},{"$f":"$D$403&G412","v":"NIGEPWNDNUWin"},{"$f":"IF(VLOOKUP($A412,$A$380:$S$399,E$3,FALSE)=0,F412,VLOOKUP($A412,$A$380:$S$399,E$3,FALSE))","v":"WND"},{"$f":"VLOOKUP(VLOOKUP($A412,$A$380:$S$399,F$3,FALSE),NameConvs!$A$3:$C$19,3,FALSE)","v":"WND"},{"$f":"IF(N412=\"Décidée\",\"EP\"&F412&\"NC\",\"EP\"&F412&\"NU\")&LEFT(A412,3)","v":"EPWNDNUWin"},{"$f":"SUMIF($A$380:$A$399,$A412,$H$380:$H$399)","v":30},{"$f":"SUMIF($A$380:$A$399,$A412,$I$380:$I$399)","v":30},{"$f":"IF(VLOOKUP($A412,$A$380:$S$399,J$3,FALSE)=\"VS\",IF($B412=\"DIOHF\",VS!$M$5,SUMIF(VS!$D$3:$K$3,$E412,VS!$D$5:$K$5)),VLOOKUP($A412,$A$380:$S$399,J$3,FALSE))","v":0},null,{"$f":"IF(VLOOKUP($A412,$A$380:$S$399,L$3,FALSE)=\"\",MAX($L$17:$L$399)+1,VLOOKUP($A412,$A$380:$S$399,L$3,FALSE))","v":2014},null,{"$f":"VLOOKUP($A412,$A$380:$S$399,N$3,FALSE)","v":"Planifiée"},{"$f":"IF(VLOOKUP($A412,$A$380:$S$399,O$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E412,VS!$D$7:$K$7),VLOOKUP($A412,$A$380:$S$399,O$3,FALSE))","v":0.7},{"$f":"IF(VLOOKUP($A412,$A$380:$S$399,P$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E412,VS!$D$8:$K$8),VLOOKUP($A412,$A$380:$S$399,P$3,FALSE))","v":0},{"$f":"IF(VLOOKUP($A412,$A$380:$S$399,Q$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E412,VS!$D$9:$K$9),VLOOKUP($A412,$A$380:$S$399,Q$3,FALSE))","v":10},{"$f":"IF(VLOOKUP($A412,$A$380:$S$399,R$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E412,VS!$D$10:$K$10),VLOOKUP($A412,$A$380:$S$399,R$3,FALSE))","v":17},{"$f":"IF(OR(VLOOKUP($A412,$A$380:$S$399,S$3,FALSE)=\"VS\",VLOOKUP($A412,$A$380:$S$399,S$3,FALSE)=\"\"),SUMIF(VS!$D$3:$K$3,$E412,VS!$D$11:$K$11),VLOOKUP($A412,$A$380:$S$399,S$3,FALSE))","v":1578},{"$f":"SUMIF(VS!$D$3:$K$3,$E412,VS!$D$6:$K$6)","v":20},null,0,0.30000000000000004,78.840000000000018,null,47.34,"Wind"]
["Solar",{"$f":"E413&F413","v":"SOLSOL"},{"$f":"A413","v":"Solar"},{"$f":"$D$403&G413","v":"NIGEPSOLNUSol"},{"$f":"IF(VLOOKUP($A413,$A$380:$S$399,E$3,FALSE)=0,F413,VLOOKUP($A413,$A$380:$S$399,E$3,FALSE))","v":"SOL"},{"$f":"VLOOKUP(VLOOKUP($A413,$A$380:$S$399,F$3,FALSE),NameConvs!$A$3:$C$19,3,FALSE)","v":"SOL"},{"$f":"IF(N413=\"Décidée\",\"EP\"&F413&\"NC\",\"EP\"&F413&\"NU\")&LEFT(A413,3)","v":"EPSOLNUSol"},{"$f":"SUMIF($A$380:$A$399,$A413,$H$380:$H$399)","v":50},{"$f":"SUMIF($A$380:$A$399,$A413,$I$380:$I$399)","v":50},{"$f":"IF(VLOOKUP($A413,$A$380:$S$399,J$3,FALSE)=\"VS\",IF($B413=\"DIOHF\",VS!$M$5,SUMIF(VS!$D$3:$K$3,$E413,VS!$D$5:$K$5)),VLOOKUP($A413,$A$380:$S$399,J$3,FALSE))","v":0},null,{"$f":"IF(VLOOKUP($A413,$A$380:$S$399,L$3,FALSE)=\"\",MAX($L$17:$L$399)+1,VLOOKUP($A413,$A$380:$S$399,L$3,FALSE))","v":2014},null,{"$f":"VLOOKUP($A413,$A$380:$S$399,N$3,FALSE)","v":"Planifiée"},{"$f":"IF(VLOOKUP($A413,$A$380:$S$399,O$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E413,VS!$D$7:$K$7),VLOOKUP($A413,$A$380:$S$399,O$3,FALSE))","v":0.75},{"$f":"IF(VLOOKUP($A413,$A$380:$S$399,P$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E413,VS!$D$8:$K$8),VLOOKUP($A413,$A$380:$S$399,P$3,FALSE))","v":0},{"$f":"IF(VLOOKUP($A413,$A$380:$S$399,Q$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E413,VS!$D$9:$K$9),VLOOKUP($A413,$A$380:$S$399,Q$3,FALSE))","v":0},{"$f":"IF(VLOOKUP($A413,$A$380:$S$399,R$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E413,VS!$D$10:$K$10),VLOOKUP($A413,$A$380:$S$399,R$3,FALSE))","v":20},{"$f":"IF(OR(VLOOKUP($A413,$A$380:$S$399,S$3,FALSE)=\"VS\",VLOOKUP($A413,$A$380:$S$399,S$3,FALSE)=\"\"),SUMIF(VS!$D$3:$K$3,$E413,VS!$D$11:$K$11),VLOOKUP($A413,$A$380:$S$399,S$3,FALSE))","v":4322},{"$f":"SUMIF(VS!$D$3:$K$3,$E413,VS!$D$6:$K$6)","v":20},null,0,0.25,109.5,null,216.1,"Solar"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Nigeria",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"NGA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"﻿",null,null,null,null,null,null,"1ère",null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,0]
[null,null,null,null,null,"1er","2e ",null,null,"conso.","2e conso. ","Année de ",null,null,null,null,null,null,null,null," ",null,null,null,null,null,0]
[null,null,"Nom de ","N° ","Type","combu","combu ","Capacité ","Capacité ","spéc.","spéc. ","mise en ","Année de ",null,"Indisp.","Indisp.","CoûtsO&M","CoûtsO&M","Coûtspéc.","Fabricant et "," ",null,null,null,null,null,0]
[null,null,"centrale ","unité ","unité","stible","stible ","installée ","disponible ","nette","nette ","service ","déclassement ","Statut","fortuite","Planifiée","variables","fixes","investissement","modèle "," ",null,null,null,null,null,0]
[null,null,null,null,null,null,"[MW] ","[MW] ","[GJ/MWh] ","[GJ/MWh]",null,null,null,"[%]","[h/an]","[$/MWh]","[$/kW/an]","[$/kW]",null," ",null,null,null,null,null,null,0]
[{"$f":"L422","v":2011},{"$f":"E422&F422","v":"GTNG"},"﻿Alaoji",1,"GT","NG",null,120.1,120.1,"VS",null,2011,"VS","Décidée","VS","VS","VS",null,null,null,null,null,null,null,null,null,2011]
[{"$f":"L423","v":2011},"GTNG","Alaoji",2,"GT","NG",null,120.1,120.1,"VS",null,2011,"VS","Décidée","VS","VS","VS",null,null,null,null,null,null,null,null,null,2011]
[2011,"GTNG","Alaoji",3,"GT","NG",null,113,113,"VS",null,2011,"VS","Décidée","VS","VS","VS",null,null,null,null,null,null,null,null,null,{"$f":"A424","v":2011}]
[2011,"GTNG","Calabar",1,"GT","NG",null,113,113,"VS",null,2011,"VS","Décidée","VS","VS","VS",null,null,"GE",null,null,null,null,null,null,2011]
[2011,"GTNG","Calabar",2,"GT","NG",null,113,113,"VS",null,2011,"VS","Décidée","VS","VS","VS",null,null,"GE",null,null,null,null,null,null,2011]
[2011,"GTNG","Calabar",3,"GT","NG",null,113,113,"VS",null,2011,"VS","Décidée","VS","VS","VS",null,null,"GE",null,null,null,null,null,null,2011]
[2011,"GTNG","Calabar",4,"GT","NG",null,113,113,"VS",null,2011,"VS","Décidée","VS","VS","VS",null,null,"GE",null,null,null,null,null,null,2011]
[2011,"GTNG","Calabar",5,"GT","NG",null,113,113,"VS",null,2011,"VS","Décidée","VS","VS","VS",null,null,"GE",null,null,null,null,null,null,2011]
[2011,"GTNG","﻿Egbema",1,"GT","NG",null,113,113,"VS",null,2011,"VS","Décidée","VS","VS","VS",null,null,"GE",null,null,null,null,null,null,2011]
[2011,"GTNG","Egbema",2,"GT","NG",null,113,113,"VS",null,2011,"VS","Décidée","VS","VS","VS",null,null,"GE",null,null,null,null,null,null,2011]
[2011,"GTNG","Egbema",3,"GT","NG",null,113,113,"VS",null,2011,"VS","Décidée","VS","VS","VS",null,null,"GE",null,null,null,null,null,null,2011]
[2011,"GTNG","Eyaen",1,"GT","NG",null,113,113,"VS",null,2011,"VS","Décidée","VS","VS","VS",null,null,"GE",null,null,null,null,null,null,2011]
[2011,"GTNG","Eyaen",2,"GT","NG",null,113,113,"VS",null,2011,"VS","Décidée","VS","VS","VS",null,null,"GE",null,null,null,null,null,null,2011]
[2011,"GTNG","Eyaen",3,"GT","NG",null,113,113,"VS",null,2011,"VS","Décidée","VS","VS","VS",null,null,"GE",null,null,null,null,null,null,2011]
[2011,"GTNG","Eyaen",4,"GT","NG",null,113,113,"VS",null,2011,"VS","Décidée","VS","VS","VS",null,null,"GE",null,null,null,null,null,null,2011]
[2011,"GTNG","Gbaran",1,"GT","NG",null,113,113,"VS",null,2011,"VS","Décidée","VS","VS","VS",null,null,"GE",null,null,null,null,null,null,2011]
[2011,"GTNG","Gbaran",2,"GT","NG",null,113,113,"VS",null,2011,"VS","Décidée","VS","VS","VS",null,null,"GE",null,null,null,null,null,null,2011]
[2011,"GTNG","IkotAbasi",1,"GT","NG",null,113,113,"VS",null,2011,"VS","Décidée","VS","VS","VS",null,null,"GE",null,null,null,null,null,null,2011]
[2011,"GTNG","IkotAbasi",2,"GT","NG",null,113,113,"VS",null,2011,"VS","Décidée","VS","VS","VS",null,null,"GE",null,null,null,null,null,null,2011]
[2011,"GTNG","IkotAbasi",3,"GT","NG",null,113,113,"VS",null,2011,"VS","Décidée","VS","VS","VS",null,null,"GE",null,null,null,null,null,null,2011]
[2011,"GTNG","Sapele",1,"GT","NG",null,113,113,"VS",null,2011,"VS","Décidée","VS","VS","VS",null,null,"GE",null,null,null,null,null,null,2011]
[2011,"GTNG","Sapele",2,"GT","NG",null,113,113,"VS",null,2011,"VS","Décidée","VS","VS","VS",null,null,"GE",null,null,null,null,null,null,2011]
[2011,"GTNG","Sapele",3,"GT","NG",null,100,100,"VS",null,2011,"VS","Décidée","VS","VS","VS",null,null,"GE",null,null,null,null,null,null,2011]
[2011,"GTNG","Sapele",4,"GT","NG",null,{"$f":"353/3","v":117.66666666666667},{"$f":"353/3","v":117.66666666666667},"VS",null,2011,"VS","Décidée","VS","VS","VS",null,null,"GE",null,null,null,null,null,null,2011]
[2011,"GTNG","Omoku",1,"GT","NG",null,{"$f":"353/3","v":117.66666666666667},117.66666666666667,"VS",null,2011,"VS","Décidée","VS","VS","VS",null,null,"GE",null,null,null,null,null,null,2011]
[2011,"GTNG","Omoku",2,"GT","NG",null,117.66666666666667,117.66666666666667,"VS",null,2011,"VS","Décidée","VS","VS","VS",null,null,"GE",null,null,null,null,null,null,2011]
[2013,"GTNG","Geregu",1,"GT","NG",null,148,148,"VS",null,2013,"VS","Décidée","VS","VS","VS",null,null,null,null,null,null,null,null,null,2013]
[2013,"GTNG","Geregu",2,"GT","NG",null,148,148,"VS",null,2013,"VS","Décidée","VS","VS","VS",null,null,null,null,null,null,null,null,null,2013]
[2013,"GTNG","Geregu",3,"GT","NG",null,148,148,"VS",null,2013,"VS","Décidée","VS","VS","VS",null,null,null,null,null,null,null,null,null,2013]
[2013,"GTNG","Olorunsogbo",1,"GT","NG",null,126,126,"VS",null,2013,"VS","Décidée","VS","VS","VS",null,null,null,null,null,null,null,null,null,2013]
[2013,"GTNG","Olorunsogbo",2,"GT","NG",null,126,126,"VS",null,2013,"VS","Décidée","VS","VS","VS",null,null,null,null,null,null,null,null,null,2013]
[2013,"GTNG","Olorunsogbo",3,"GT","NG",null,126,126,"VS",null,2013,"VS","Décidée","VS","VS","VS",null,null,null,null,null,null,null,null,null,2013]
[2013,"GTNG","Olorunsogbo",4,"GT","NG",null,126,126,"VS",null,2013,"VS","Décidée","VS","VS","VS",null,null,null,null,null,null,null,null,null,2013]
[2013,"GTNG","Papalanto",1,"GT","NG",null,126,126,"VS",null,2013,"VS","Décidée","VS","VS","VS",null,null,null,null,null,null,null,null,null,2013]
[2013,"GTNG","Papalanto",2,"GT","NG",null,126,126,"VS",null,2013,"VS","Décidée","VS","VS","VS",null,null,null,null,null,null,null,null,null,2013]
[2013,"GTNG","Papalanto",3,"GT","NG",null,126,126,"VS",null,2013,"VS","Décidée","VS","VS","VS",null,null,null,null,null,null,null,null,null,2013]
[2013,"GTNG","Papalanto",4,"GT","NG",null,126,126,"VS",null,2013,"VS","Décidée","VS","VS","VS",null,null,null,null,null,null,null,null,null,2013]
[2012,"GTNG","Alaoji",1,"GT","NG",null,126,126,"VS",null,2012,"VS","Décidée","VS","VS","VS",null,null,null,null,null,null,null,null,null,2012]
[2012,"GTNG","Alaoji",2,"GT","NG",null,285,285,"VS",null,2012,"VS","Décidée","VS","VS","VS",null,null,null,null,null,null,null,null,null,2012]
[2012,"GTNG","Alaoji",3,"GT","NG",null,285,285,"VS",null,2012,"VS","Décidée","VS","VS","VS",null,null,null,null,null,null,null,null,null,2012]
[{"$f":"C462","v":"ICSPower"},"GTNG","ICSPower",1,"GT","NG",null,100,100,"VS",null,2015,"VS","Planifiée","VS","VS","VS","VS","VS",null,null,null,null,null,null,null,"ICSPower"]
["ICSPower","GTNG","ICSPower",2,"GT","NG",null,100,100,"VS",null,2015,"VS","Planifiée","VS","VS","VS","VS","VS",null,null,null,null,null,null,null,"ICSPower"]
["ICSPower","GTNG","ICSPower",3,"GT","NG",null,100,100,"VS",null,2015,"VS","Planifiée","VS","VS","VS","VS","VS",null,null,null,null,null,null,null,"ICSPower"]
["ICSPower","GTNG","ICSPower",4,"GT","NG",null,100,100,"VS",null,2015,"VS","Planifiée","VS","VS","VS","VS","VS",null,null,null,null,null,null,null,"ICSPower"]
["ICSPower","GTNG","ICSPower",5,"GT","NG",null,100,100,"VS",null,2015,"VS","Planifiée","VS","VS","VS","VS","VS",null,null,null,null,null,null,null,"ICSPower"]
["ICSPower","GTNG","ICSPower",6,"GT","NG",null,100,100,"VS",null,2015,"VS","Planifiée","VS","VS","VS","VS","VS",null,null,null,null,null,null,null,"ICSPower"]
["SupertekNig.","GTNG","SupertekNig.",null,"GT","NG",null,1000,1000,"VS",null,2017,"VS","Planifiée","VS","VS","VS","VS","VS",null,null,null,null,null,null,null,"SupertekNig."]
["Ethiope","GTNG","Ethiope",null,"GT","NG",null,2800,2800,"VS",null,2017,"VS","Planifiée","VS","VS","VS","VS","VS",null,null,null,null,null,null,null,"Ethiope"]
["FarmElectric","GTNG","FarmElectric",null,"GT","NG",null,150,150,"VS",null,2015,"VS","Planifiée","VS","VS","VS","VS","VS",null,null,null,null,null,null,null,"FarmElectric"]
[{"$f":"L471","v":2012},"GTNG","AfamVI(Shell)",1,"GT","NG",null,150,150,"VS",null,2012,"VS","Décidée","VS","VS","VS",null,null,null,null,null,null,null,null,null,2012]
[{"$f":"L472","v":2012},"GTNG","AfamVI(Shell)",2,"GT","NG",null,150,150,"VS",null,2012,"VS","Décidée","VS","VS","VS",null,null,null,null,null,null,null,null,null,2012]
[2012,"GTNG","AfamVI(Shell)",3,"GT","NG",null,150,150,"VS",null,2012,"VS","Décidée","VS","VS","VS",null,null,null,null,null,null,null,null,null,2012]
[2012,"GTNG","AfamVI(Shell)",4,"GT","NG",null,150,150,"VS",null,2012,"VS","Décidée","VS","VS","VS",null,null,null,null,null,null,null,null,null,2012]
[2012,"GTNG","AfamVI(Shell)",5,"GT","NG",null,150,150,"VS",null,2012,"VS","Décidée","VS","VS","VS",null,null,null,null,null,null,null,null,null,2012]
[2012,"GTNG","Bonny(Mobil)",1,"GT","NG",null,130,130,"VS",null,2012,"VS","Décidée","VS","VS","VS",null,null,null,null,null,null,null,null,null,2012]
[2012,"GTNG","Bonny(Mobil)",2,"GT","NG",null,130,130,"VS",null,2012,"VS","Décidée","VS","VS","VS",null,null,null,null,null,null,null,null,null,2012]
[2012,"GTNG","Bonny(Mobil)",3,"GT","NG",null,130,130,"VS",null,2012,"VS","Décidée","VS","VS","VS",null,null,null,null,null,null,null,null,null,2012]
[2012,"GTNG","﻿Chevron Texaco ",1,"GT","NG",null,250,250,"VS",null,2012,"VS","Décidée","VS","VS","VS",null,null," ",null,null,null,null,null,null,2012]
[2012,"GTNG","Chevron Texaco ",2,"GT","NG",null,250,250,"VS",null,2012,"VS","Décidée","VS","VS","VS",null,null," ",null,null,null,null,null,null,2012]
[2012,"GTNG","Chevron Texaco ",3,"GT","NG",null,250,250,"VS",null,2012,"VS","Décidée","VS","VS","VS",null,null," ",null,null,null,null,null,null,2012]
[2012,"GTNG","TotalFinaElf (1&2 ",1,"GT","NG",null,125,125,"VS",null,2012,"VS","Décidée","VS","VS","VS",null,null," ",null,null,null,null,null,null,2012]
[2012,"GTNG","TotalFinaElf (1&2 ",2,"GT","NG",null,125,125,"VS",null,2012,"VS","Décidée","VS","VS","VS",null,null," ",null,null,null,null,null,null,2012]
[2012,"GTNG","TotalFinaElf (1&2 ",3,"GT","NG",null,125,125,"VS",null,2012,"VS","Décidée","VS","VS","VS",null,null," ",null,null,null,null,null,null,2012]
[2012,"GTNG","TotalFinaElf (1&2 ",4,"GT","NG",null,125,125,"VS",null,2012,"VS","Décidée","VS","VS","VS",null,null," ",null,null,null,null,null,null,2012]
[2012,{"$f":"E486&F486","v":"GTNG"},"Alscon ",1,"GT","NG",null,90,90,"VS",null,2012,"VS","Décidée","VS","VS","VS",null,null," ",null,null,null,null,null,null,2012]
[2012,"GTNG","Alscon ",2,"GT","NG",null,90,90,"VS",null,2012,"VS","Décidée","VS","VS","VS",null,null," ",null,null,null,null,null,null,2012]
[2012,"GTNG","Alscon ",3,"GT","NG",null,90,90,"VS",null,2012,"VS","Décidée","VS","VS","VS",null,null," ",null,null,null,null,null,null,{"$f":"A488","v":2012}]
[2012,"GTNG","Alscon ",4,"GT","NG",null,90,90,"VS",null,2012,"VS","Décidée","VS","VS","VS",null,null," ",null,null,null,null,null,null,2012]
[2012,"GTNG","Alscon ",5,"GT","NG",null,90,90,"VS",null,2012,"VS","Décidée","VS","VS","VS",null,null," ",null,null,null,null,null,null,2012]
[2012,"GTNG","Alscon ",6,"GT","NG",null,90,90,"VS",null,2012,"VS","Décidée","VS","VS","VS",null,null," ",null,null,null,null,null,null,2012]
[2012,"GTNG","IBOM Power 2 ",null,"GT","NG",null,500,500,"VS",null,2012,"VS","Décidée","VS","VS","VS",null,null," ",null,null,null,null,null,null,2012]
[{"$f":"C493","v":"Westcom "},"GTNG","Westcom ",null,"GT","NG",null,500,500,"VS",null,2015,"VS","Planifiée","VS","VS","VS","VS","VS"," ",null,null,null,null,null,null,"Westcom "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,{"$f":"OFFSET(C$1,lang,0)","v":"Project Name"},null,"Plant type","Fuel","MESSAGE Name","Plant Capacity","Available Capacity","Heat Rate",null,"Start Year",null,"Status","Forced Outage","Planned outage","VariableO&M","Fixed O&M","Investment Cost","Life",null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,"MW","MW","GJ/MWh",null,null,null,null,"%","hrs/yr","$/MWh","$/kW","$/kW",null,null,null,null,null,null,null,0]
[null,null,{"$f":"VLOOKUP(D497,NameConvs!$B$57:$E$69,4,FALSE)","v":"Nigeria"},"NGA",null,null,null,null,{"$f":"SUM(I498:I505)","v":13581.199999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X498:X505)","v":101794.35348799999},null,null,0]
[{"$f":"A422","v":2011},{"$f":"E498&F498","v":"GTGAS"},{"$f":"A498","v":2011},{"$f":"$D$497&G498","v":"NGAEPGASNC011"},{"$f":"IF(VLOOKUP($A498,$A$422:$S$493,E$3,FALSE)=0,\"\",VLOOKUP($A498,$A$422:$S$493,E$3,FALSE))","v":"GT"},{"$f":"VLOOKUP(VLOOKUP($A498,$A$422:$S$493,F$3,FALSE),NameConvs!$A$3:$C$19,3,FALSE)","v":"GAS"},{"$f":"IF(N498=\"Décidée\",\"EP\"&F498&\"NC\",\"EP\"&F498&\"NU\")&\"011\"","v":"EPGASNC011"},{"$f":"SUMIF($A$422:$A$493,$A498,$H$422:$H$493)","v":2953.1999999999994},{"$f":"SUMIF($A$422:$A$493,$A498,$I$422:$I$493)","v":2953.1999999999994},{"$f":"IF(VLOOKUP($A498,$A$422:$S$493,J$3,FALSE)=\"VS\",IF($B498=\"DIOHF\",VS!$M$5,SUMIF(VS!$D$3:$K$3,$E498,VS!$D$5:$K$5)),VLOOKUP($A498,$A$422:$S$493,J$3,FALSE))","v":12.7},null,{"$f":"IF(VLOOKUP($A498,$A$422:$S$493,L$3,FALSE)=\"\",MAX($L$17:$L$493)+1,VLOOKUP($A498,$A$422:$S$493,L$3,FALSE))","v":2011},null,{"$f":"VLOOKUP($A498,$A$422:$S$493,N$3,FALSE)","v":"Décidée"},{"$f":"IF(VLOOKUP($A498,$A$422:$S$493,O$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E498,VS!$D$7:$K$7),VLOOKUP($A498,$A$422:$S$493,O$3,FALSE))","v":0.08},{"$f":"IF(VLOOKUP($A498,$A$422:$S$493,P$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E498,VS!$D$8:$K$8),VLOOKUP($A498,$A$422:$S$493,P$3,FALSE))","v":613},{"$f":"IF(VLOOKUP($A498,$A$422:$S$493,Q$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E498,VS!$D$9:$K$9),VLOOKUP($A498,$A$422:$S$493,Q$3,FALSE))","v":2.5},{"$f":"IF(VLOOKUP($A498,$A$422:$S$493,R$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E498,VS!$D$10:$K$10),VLOOKUP($A498,$A$422:$S$493,R$3,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($A498,$A$422:$S$493,S$3,FALSE)=\"VS\",VLOOKUP($A498,$A$422:$S$493,S$3,FALSE)=\"\"),SUMIF(VS!$D$3:$K$3,$E498,VS!$D$11:$K$11),VLOOKUP($A498,$A$422:$S$493,S$3,FALSE))","v":633.15},{"$f":"SUMIF(VS!$D$3:$K$3,$E498,VS!$D$6:$K$6)","v":25},null,{"$f":"P498/8760","v":6.9977168949771684E-2},{"$f":"(1-O498)*(1-V498)","v":0.85562100456621004},{"$f":"W498*I498*8.76","v":22134.942767999994},null,{"$f":"S498*H498/1000","v":1869.8185799999997},{"$f":"\"GT \"&A498","v":"GT 2011"}]
[2012,{"$f":"E499&F499","v":"GTGAS"},{"$f":"A499","v":2012},{"$f":"$D$497&G499","v":"NGAEPGASNC012"},"GT",{"$f":"VLOOKUP(VLOOKUP($A499,$A$422:$S$493,F$3,FALSE),NameConvs!$A$3:$C$19,3,FALSE)","v":"GAS"},{"$f":"IF(N499=\"Décidée\",\"EP\"&F499&\"NC\",\"EP\"&F499&\"NU\")&\"012\"","v":"EPGASNC012"},{"$f":"SUMIF($A$422:$A$493,$A499,$H$422:$H$493)","v":4126},{"$f":"SUMIF($A$422:$A$493,$A499,$I$422:$I$493)","v":4126},{"$f":"IF(VLOOKUP($A499,$A$422:$S$493,J$3,FALSE)=\"VS\",IF($B499=\"DIOHF\",VS!$M$5,SUMIF(VS!$D$3:$K$3,$E499,VS!$D$5:$K$5)),VLOOKUP($A499,$A$422:$S$493,J$3,FALSE))","v":12.7},null,2012,null,"Décidée",{"$f":"IF(VLOOKUP($A499,$A$422:$S$493,O$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E499,VS!$D$7:$K$7),VLOOKUP($A499,$A$422:$S$493,O$3,FALSE))","v":0.08},{"$f":"IF(VLOOKUP($A499,$A$422:$S$493,P$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E499,VS!$D$8:$K$8),VLOOKUP($A499,$A$422:$S$493,P$3,FALSE))","v":613},{"$f":"IF(VLOOKUP($A499,$A$422:$S$493,Q$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E499,VS!$D$9:$K$9),VLOOKUP($A499,$A$422:$S$493,Q$3,FALSE))","v":2.5},{"$f":"IF(VLOOKUP($A499,$A$422:$S$493,R$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E499,VS!$D$10:$K$10),VLOOKUP($A499,$A$422:$S$493,R$3,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($A499,$A$422:$S$493,S$3,FALSE)=\"VS\",VLOOKUP($A499,$A$422:$S$493,S$3,FALSE)=\"\"),SUMIF(VS!$D$3:$K$3,$E499,VS!$D$11:$K$11),VLOOKUP($A499,$A$422:$S$493,S$3,FALSE))","v":633.15},{"$f":"SUMIF(VS!$D$3:$K$3,$E499,VS!$D$6:$K$6)","v":25},null,6.9977168949771684E-2,0.85562100456621004,30925.360239999998,null,{"$f":"S499*H499/1000","v":2612.3768999999998},{"$f":"\"GT \"&A499","v":"GT 2012"}]
[2013,"GTGAS",2013,"NGAEPGASNC013","GT",{"$f":"VLOOKUP(VLOOKUP($A500,$A$422:$S$493,F$3,FALSE),NameConvs!$A$3:$C$19,3,FALSE)","v":"GAS"},{"$f":"IF(N500=\"Décidée\",\"EP\"&F500&\"NC\",\"EP\"&F500&\"NU\")&\"013\"","v":"EPGASNC013"},1452,1452,{"$f":"IF(VLOOKUP($A500,$A$422:$S$493,J$3,FALSE)=\"VS\",IF($B500=\"DIOHF\",VS!$M$5,SUMIF(VS!$D$3:$K$3,$E500,VS!$D$5:$K$5)),VLOOKUP($A500,$A$422:$S$493,J$3,FALSE))","v":12.7},null,2013,null,"Décidée",{"$f":"IF(VLOOKUP($A500,$A$422:$S$493,O$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E500,VS!$D$7:$K$7),VLOOKUP($A500,$A$422:$S$493,O$3,FALSE))","v":0.08},{"$f":"IF(VLOOKUP($A500,$A$422:$S$493,P$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E500,VS!$D$8:$K$8),VLOOKUP($A500,$A$422:$S$493,P$3,FALSE))","v":613},{"$f":"IF(VLOOKUP($A500,$A$422:$S$493,Q$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E500,VS!$D$9:$K$9),VLOOKUP($A500,$A$422:$S$493,Q$3,FALSE))","v":2.5},{"$f":"IF(VLOOKUP($A500,$A$422:$S$493,R$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E500,VS!$D$10:$K$10),VLOOKUP($A500,$A$422:$S$493,R$3,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($A500,$A$422:$S$493,S$3,FALSE)=\"VS\",VLOOKUP($A500,$A$422:$S$493,S$3,FALSE)=\"\"),SUMIF(VS!$D$3:$K$3,$E500,VS!$D$11:$K$11),VLOOKUP($A500,$A$422:$S$493,S$3,FALSE))","v":633.15},{"$f":"SUMIF(VS!$D$3:$K$3,$E500,VS!$D$6:$K$6)","v":25},null,6.9977168949771684E-2,0.85562100456621004,10883.08848,null,919.33379999999988,"GT 2013"]
[{"$f":"A462","v":"ICSPower"},"GTGAS","ICSPower","NGAEPGASNUICS","GT",{"$f":"VLOOKUP(VLOOKUP($A501,$A$422:$S$493,F$3,FALSE),NameConvs!$A$3:$C$19,3,FALSE)","v":"GAS"},{"$f":"IF(N501=\"Décidée\",\"EP\"&F501&\"NC\",\"EP\"&F501&\"NU\")&LEFT(A501,3)","v":"EPGASNUICS"},600,600,{"$f":"IF(VLOOKUP($A501,$A$422:$S$493,J$3,FALSE)=\"VS\",IF($B501=\"DIOHF\",VS!$M$5,SUMIF(VS!$D$3:$K$3,$E501,VS!$D$5:$K$5)),VLOOKUP($A501,$A$422:$S$493,J$3,FALSE))","v":12.7},null,2015,null,"Planifiée",{"$f":"IF(VLOOKUP($A501,$A$422:$S$493,O$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E501,VS!$D$7:$K$7),VLOOKUP($A501,$A$422:$S$493,O$3,FALSE))","v":0.08},{"$f":"IF(VLOOKUP($A501,$A$422:$S$493,P$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E501,VS!$D$8:$K$8),VLOOKUP($A501,$A$422:$S$493,P$3,FALSE))","v":613},{"$f":"IF(VLOOKUP($A501,$A$422:$S$493,Q$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E501,VS!$D$9:$K$9),VLOOKUP($A501,$A$422:$S$493,Q$3,FALSE))","v":2.5},{"$f":"IF(VLOOKUP($A501,$A$422:$S$493,R$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E501,VS!$D$10:$K$10),VLOOKUP($A501,$A$422:$S$493,R$3,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($A501,$A$422:$S$493,S$3,FALSE)=\"VS\",VLOOKUP($A501,$A$422:$S$493,S$3,FALSE)=\"\"),SUMIF(VS!$D$3:$K$3,$E501,VS!$D$11:$K$11),VLOOKUP($A501,$A$422:$S$493,S$3,FALSE))","v":633.15},{"$f":"SUMIF(VS!$D$3:$K$3,$E501,VS!$D$6:$K$6)","v":25},null,6.9977168949771684E-2,0.85562100456621004,4497.1440000000002,null,379.89,"ICSPower"]
[{"$f":"A468","v":"SupertekNig."},"GTGAS","SupertekNig.","NGAEPGASNUSup","GT",{"$f":"VLOOKUP(VLOOKUP($A502,$A$422:$S$493,F$3,FALSE),NameConvs!$A$3:$C$19,3,FALSE)","v":"GAS"},{"$f":"IF(N502=\"Décidée\",\"EP\"&F502&\"NC\",\"EP\"&F502&\"NU\")&LEFT(A502,3)","v":"EPGASNUSup"},1000,1000,{"$f":"IF(VLOOKUP($A502,$A$422:$S$493,J$3,FALSE)=\"VS\",IF($B502=\"DIOHF\",VS!$M$5,SUMIF(VS!$D$3:$K$3,$E502,VS!$D$5:$K$5)),VLOOKUP($A502,$A$422:$S$493,J$3,FALSE))","v":12.7},null,2017,null,"Planifiée",{"$f":"IF(VLOOKUP($A502,$A$422:$S$493,O$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E502,VS!$D$7:$K$7),VLOOKUP($A502,$A$422:$S$493,O$3,FALSE))","v":0.08},{"$f":"IF(VLOOKUP($A502,$A$422:$S$493,P$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E502,VS!$D$8:$K$8),VLOOKUP($A502,$A$422:$S$493,P$3,FALSE))","v":613},{"$f":"IF(VLOOKUP($A502,$A$422:$S$493,Q$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E502,VS!$D$9:$K$9),VLOOKUP($A502,$A$422:$S$493,Q$3,FALSE))","v":2.5},{"$f":"IF(VLOOKUP($A502,$A$422:$S$493,R$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E502,VS!$D$10:$K$10),VLOOKUP($A502,$A$422:$S$493,R$3,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($A502,$A$422:$S$493,S$3,FALSE)=\"VS\",VLOOKUP($A502,$A$422:$S$493,S$3,FALSE)=\"\"),SUMIF(VS!$D$3:$K$3,$E502,VS!$D$11:$K$11),VLOOKUP($A502,$A$422:$S$493,S$3,FALSE))","v":633.15},{"$f":"SUMIF(VS!$D$3:$K$3,$E502,VS!$D$6:$K$6)","v":25},null,6.9977168949771684E-2,0.85562100456621004,7495.24,null,633.15,"SupertekNig."]
[{"$f":"A469","v":"Ethiope"},"GTGAS","Ethiope","NGAEPGASNUEth","GT",{"$f":"VLOOKUP(VLOOKUP($A503,$A$422:$S$493,F$3,FALSE),NameConvs!$A$3:$C$19,3,FALSE)","v":"GAS"},{"$f":"IF(N503=\"Décidée\",\"EP\"&F503&\"NC\",\"EP\"&F503&\"NU\")&LEFT(A503,3)","v":"EPGASNUEth"},2800,2800,{"$f":"IF(VLOOKUP($A503,$A$422:$S$493,J$3,FALSE)=\"VS\",IF($B503=\"DIOHF\",VS!$M$5,SUMIF(VS!$D$3:$K$3,$E503,VS!$D$5:$K$5)),VLOOKUP($A503,$A$422:$S$493,J$3,FALSE))","v":12.7},null,2017,null,"Planifiée",{"$f":"IF(VLOOKUP($A503,$A$422:$S$493,O$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E503,VS!$D$7:$K$7),VLOOKUP($A503,$A$422:$S$493,O$3,FALSE))","v":0.08},{"$f":"IF(VLOOKUP($A503,$A$422:$S$493,P$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E503,VS!$D$8:$K$8),VLOOKUP($A503,$A$422:$S$493,P$3,FALSE))","v":613},{"$f":"IF(VLOOKUP($A503,$A$422:$S$493,Q$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E503,VS!$D$9:$K$9),VLOOKUP($A503,$A$422:$S$493,Q$3,FALSE))","v":2.5},{"$f":"IF(VLOOKUP($A503,$A$422:$S$493,R$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E503,VS!$D$10:$K$10),VLOOKUP($A503,$A$422:$S$493,R$3,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($A503,$A$422:$S$493,S$3,FALSE)=\"VS\",VLOOKUP($A503,$A$422:$S$493,S$3,FALSE)=\"\"),SUMIF(VS!$D$3:$K$3,$E503,VS!$D$11:$K$11),VLOOKUP($A503,$A$422:$S$493,S$3,FALSE))","v":633.15},{"$f":"SUMIF(VS!$D$3:$K$3,$E503,VS!$D$6:$K$6)","v":25},null,6.9977168949771684E-2,0.85562100456621004,20986.672000000002,null,1772.82,"Ethiope"]
[{"$f":"A470","v":"FarmElectric"},"GTGAS","FarmElectric","NGAEPGASNUFar","GT",{"$f":"VLOOKUP(VLOOKUP($A504,$A$422:$S$493,F$3,FALSE),NameConvs!$A$3:$C$19,3,FALSE)","v":"GAS"},{"$f":"IF(N504=\"Décidée\",\"EP\"&F504&\"NC\",\"EP\"&F504&\"NU\")&LEFT(A504,3)","v":"EPGASNUFar"},150,150,{"$f":"IF(VLOOKUP($A504,$A$422:$S$493,J$3,FALSE)=\"VS\",IF($B504=\"DIOHF\",VS!$M$5,SUMIF(VS!$D$3:$K$3,$E504,VS!$D$5:$K$5)),VLOOKUP($A504,$A$422:$S$493,J$3,FALSE))","v":12.7},null,2015,null,"Planifiée",{"$f":"IF(VLOOKUP($A504,$A$422:$S$493,O$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E504,VS!$D$7:$K$7),VLOOKUP($A504,$A$422:$S$493,O$3,FALSE))","v":0.08},{"$f":"IF(VLOOKUP($A504,$A$422:$S$493,P$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E504,VS!$D$8:$K$8),VLOOKUP($A504,$A$422:$S$493,P$3,FALSE))","v":613},{"$f":"IF(VLOOKUP($A504,$A$422:$S$493,Q$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E504,VS!$D$9:$K$9),VLOOKUP($A504,$A$422:$S$493,Q$3,FALSE))","v":2.5},{"$f":"IF(VLOOKUP($A504,$A$422:$S$493,R$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E504,VS!$D$10:$K$10),VLOOKUP($A504,$A$422:$S$493,R$3,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($A504,$A$422:$S$493,S$3,FALSE)=\"VS\",VLOOKUP($A504,$A$422:$S$493,S$3,FALSE)=\"\"),SUMIF(VS!$D$3:$K$3,$E504,VS!$D$11:$K$11),VLOOKUP($A504,$A$422:$S$493,S$3,FALSE))","v":633.15},{"$f":"SUMIF(VS!$D$3:$K$3,$E504,VS!$D$6:$K$6)","v":25},null,6.9977168949771684E-2,0.85562100456621004,1124.2860000000001,null,94.972499999999997,"FarmElectric"]
[{"$f":"A493","v":"Westcom "},{"$f":"E505&F505","v":"GTGAS"},{"$f":"A505","v":"Westcom "},{"$f":"$D$497&G505","v":"NGAEPGASNUWes"},"GT",{"$f":"VLOOKUP(VLOOKUP($A505,$A$422:$S$493,F$3,FALSE),NameConvs!$A$3:$C$19,3,FALSE)","v":"GAS"},{"$f":"IF(N505=\"Décidée\",\"EP\"&F505&\"NC\",\"EP\"&F505&\"NU\")&LEFT(A505,3)","v":"EPGASNUWes"},{"$f":"SUMIF($A$422:$A$493,$A505,$H$422:$H$493)","v":500},{"$f":"SUMIF($A$422:$A$493,$A505,$I$422:$I$493)","v":500},{"$f":"IF(VLOOKUP($A505,$A$422:$S$493,J$3,FALSE)=\"VS\",IF($B505=\"DIOHF\",VS!$M$5,SUMIF(VS!$D$3:$K$3,$E505,VS!$D$5:$K$5)),VLOOKUP($A505,$A$422:$S$493,J$3,FALSE))","v":12.7},null,2015,null,"Planifiée",{"$f":"IF(VLOOKUP($A505,$A$422:$S$493,O$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E505,VS!$D$7:$K$7),VLOOKUP($A505,$A$422:$S$493,O$3,FALSE))","v":0.08},{"$f":"IF(VLOOKUP($A505,$A$422:$S$493,P$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E505,VS!$D$8:$K$8),VLOOKUP($A505,$A$422:$S$493,P$3,FALSE))","v":613},{"$f":"IF(VLOOKUP($A505,$A$422:$S$493,Q$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E505,VS!$D$9:$K$9),VLOOKUP($A505,$A$422:$S$493,Q$3,FALSE))","v":2.5},{"$f":"IF(VLOOKUP($A505,$A$422:$S$493,R$3,FALSE)=\"VS\",SUMIF(VS!$D$3:$K$3,$E505,VS!$D$10:$K$10),VLOOKUP($A505,$A$422:$S$493,R$3,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($A505,$A$422:$S$493,S$3,FALSE)=\"VS\",VLOOKUP($A505,$A$422:$S$493,S$3,FALSE)=\"\"),SUMIF(VS!$D$3:$K$3,$E505,VS!$D$11:$K$11),VLOOKUP($A505,$A$422:$S$493,S$3,FALSE))","v":633.15},{"$f":"SUMIF(VS!$D$3:$K$3,$E505,VS!$D$6:$K$6)","v":25},null,6.9977168949771684E-2,0.85562100456621004,3747.62,null,316.57499999999999,"Westcom "]

{"sheet":"SiteSpecific_data Hydro","index":10,"n_rows":406,"n_cols":22,"rows_kept":406,"cut":false,"hidden":false,"merged":[[391,18,398,18],[322,17,324,17],[322,16,324,16],[322,14,324,14],[322,18,324,18],[343,17,345,17],[343,18,345,18],[360,18,363,18],[364,18,370,18],[371,18,372,18],[371,17,372,17],[364,17,370,17],[360,17,363,17],[364,15,370,15],[371,15,372,15],[391,14,398,14],[300,18,301,18],[192,18,193,18],[194,18,195,18],[222,18,223,18],[224,18,226,18],[229,18,231,18],[259,18,261,18],[287,18,289,18],[290,18,292,18],[293,18,294,18],[295,18,297,18],[298,18,299,18],[192,14,193,14],[194,14,195,14],[192,16,193,16],[194,16,195,16],[188,17,191,17],[192,17,193,17],[194,17,195,17],[188,14,191,14],[94,18,95,18],[96,18,97,18],[98,18,101,18],[153,18,156,18],[188,16,191,16],[188,18,191,18],[153,16,156,16],[153,17,156,17],[96,16,97,16],[96,17,97,17],[94,16,95,16],[94,17,95,17],[360,14,363,14],[364,14,370,14],[371,14,372,14],[360,16,363,16],[364,16,370,16],[371,16,372,16],[290,16,292,16],[343,14,345,14],[343,16,345,16],[298,14,299,14],[300,14,301,14],[300,16,301,16],[298,16,299,16],[298,17,299,17],[300,17,301,17],[300,12,301,12],[295,13,297,13],[293,13,294,13],[293,16,294,16],[287,13,289,13],[290,13,292,13],[298,12,299,12],[298,13,299,13],[300,13,301,13],[259,17,261,17],[287,12,289,12],[290,12,292,12],[293,12,294,12],[295,12,297,12],[287,14,289,14],[287,15,289,15],[290,14,292,14],[293,14,294,14],[287,16,289,16],[287,17,289,17],[290,17,292,17],[293,17,294,17],[295,14,297,14],[295,16,297,16],[295,17,297,17],[229,16,231,16],[229,14,231,14],[224,14,226,14],[222,14,223,14],[259,14,261,14],[259,16,261,16],[222,16,223,16],[222,17,223,17],[224,16,226,16],[224,17,226,17],[98,16,101,16],[98,17,101,17]]}
["English","MESSAGE Name with Country Prefix","Name of Station","MESSAGE Name","Hydro Type","Plant Capacity","Available Capacity","Start Year","Retirement Year","Status","Forced Outage","Planned outage","Variable O&M","Fixed O&M","Investment Cost",null,"Average year","Dry year"]
["French","Nom MESSAGE avec Prefixe pays","Nom de Station","Nom MESSAGE","Type d'hydro","Capacité installée","Capacité disponible","Anne mise en service","Anne declassement","Statut","Indisp. Fortuite","Indisp.  Planifiée","Coût O&M variable","Coût O&M fixe","Cout d'investissement",null,"Energie Moyenne","Energie garantie"]
[null,1,{"$f":"B3+1","v":2},{"$f":"C3+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,{"$f":"S3+1","v":19},{"$f":"T3+1","v":20},{"$f":"U3+1","v":21}]
[1,{"$f":"A4+1","v":2},{"$f":"B4+1","v":3},{"$f":"C4+1","v":4},5,6,7,8,9,10,11,12,13,14,15,16,17,18]
[]
[]
[]
["Senegal"]
["SEN"]
[null,null,"﻿",null,null,null,"Capacité","Annéede",null,null,null,null,"Coûts",null,"Coûtspéc."]
[null,null,null,"N°","Typed'","Capacité","disponibl","miseen","Annéede",null,"Indisp.","Indisp.","O&M","CoûtsO&M","investissem","Fabricantet","Energie","Energie","Facteur de charge","Energie"]
[null,null,"Nomdecentrale","unité","unité","installée","e","service","déclassement","Statut","fortuite","planifiée","variables","fixes","ent","modèle","moyenne","garantie",null,"garantie"]
[null,null,null,null,null,"[MW]","[MW]",null,null,null,"[%]","[h/an]","[$/MWh]","[$/kW/an]","[$/kW]",null,"[GWh/an]","[GWh/an]",null,"[GWh/an]"]
[{"$f":"IF(H14,C14,E14&J14)","v":"Sambangalou(OMVG)partSénégal40%"},null,"Sambangalou(OMVG)partSénégal40%",null,"DAM",51.2,51.2,2017,"VS","Décidée","VS","VS","VS","VS",3386,"Francisaxever",160.80000000000001,83.2,{"$f":"(Q14/G14)/8.76","v":0.35851883561643838},{"$f":"IF(R14=\"VS\",0.76*Q14,R14)","v":83.2}]
[{"$f":"IF(H15,C15,E15&J15)","v":"Kaleta(OMVG)partSénégal40%"},null,"Kaleta(OMVG)partSénégal40%",null,"ROR",96,96,2016,"VS","Planifiée","VS","VS","VS","VS",1114,"Kaplanaxever",378.4,90.8,{"$f":"(Q15/G15)/8.76","v":0.44996194824961949},{"$f":"IF(R15=\"VS\",0.76*Q15,R15)","v":90.8}]
["Digan(OMVG)partSénégal40%",null,"Digan(OMVG)partSénégal40%",null,"ROR",37.32,37.32,2018,"VS","Envisagée","VS","VS","VS","VS",1201,"Francis",97,9.48,0.29670577065194514,9.48]
["FelloSounga(OMVG)partSénégal40%",null,"FelloSounga(OMVG)partSénégal40%",null,"DAM",32.799999999999997,32.799999999999997,2018,"VS","Envisagée","VS","VS","VS","VS",3474,"Francis",133.19999999999999,114.4,0.46358169061142662,114.4]
["Saltinho(OMVG)partSénégal40%",null,"Saltinho(OMVG)partSénégal40%",null,"ROR",8,8,2018,"VS","Envisagée","VS","VS","VS","VS",4273,"Francis",32.799999999999997,9.48,0.46803652968036524,9.48]
[{"$f":"IF(H19,C19,E19&J19)","v":"Felou(OMVS)partSénégal15%"},null,"Felou(OMVS)partSénégal15%",null,"ROR",15,15,2013,"VS","Décidée","VS","VS","VS",null,null,null,87.5,80,0.66590563165905625,80]
[{"$f":"IF(H20,C20,E20&J20)","v":"Gouina(OMVS)partSénégal25%"},null,"Gouina(OMVS)partSénégal25%",null,"ROR",35,35,2017,null,"Décidée","VS","VS","VS","VS",2347,null,147.25,56.75,0.48026744944553168,56.75]
["DAMEnvisagée",null,"Gourbassi(OMVS)partSénégal25%",null,"DAM",5.25,5.25,null,null,"Envisagée","VS","VS","VS","VS",4311,null,26,"VS",0.56534029136768871,19.760000000000002]
["DAMEnvisagée",null,"Badoumbé(OMVS)partSénégal25%",null,"DAM",17.5,17.5,null,null,"Envisagée","VS","VS","VS","VS",2818,null,102.5,"VS",0.6686236138290933,77.900000000000006]
[{"$f":"IF(H23,C23,E23&J23)","v":"DAMEnvisagée"},null,"Bindougou(OMVS)partSénégal25%",null,"DAM",12.5,12.5,null,null,"Envisagée","VS","VS","VS","VS",3185,null,72.25,"VS",0.65981735159817356,54.910000000000004]
["DAMEnvisagée",null,"Moussala(OMVS)partSénégal25%",null,"DAM",7.5,7.5,null,null,"Envisagée","VS","VS","VS","VS",3801,null,43.75,"VS",0.66590563165905625,33.25]
["DAMEnvisagée",null,"Koukoutamba(OMVS)partSénégal25%",null,"DAM",70.25,70.25,null,null,"Envisagée","VS","VS","VS","VS",1438,null,214.5,126.75,0.3485594501048116,126.75]
["DAMEnvisagée",null,"Boureya(OMVS)partSénégal25%",null,"DAM",40,40,null,null,"Envisagée","VS","VS","VS","VS",2331,null,179.25,113.75,0.5115582191780822,113.75]
["DAMEnvisagée",null,"Balassa(OMVS)partSénégal25%",null,"DAM",45.25,45.25,null,null,"Envisagée","VS","VS","VS","VS",945,null,117.5,100.25,0.2964252377708822,100.25]
["DAMEnvisagée",null,"Diaoya(OMVS)partSénégal25%",null,"DAM",37.25,37.25,null,null,"Envisagée","VS","VS","VS","VS",2228,null,145.25,97.25,0.4451288651895437,97.25]
["DAMEnvisagée",null,"TeneI(OMVS)partSénégal25%",null,"DAM",19,19,null,null,"Envisagée","VS","VS","VS","VS",1605,null,49.75,32.25,0.29890651285748615,32.25]
[]
[null,null,{"$f":"OFFSET(C$1,lang,0)","v":"Name of Station"},"MESSAGE Name","Hydro Type","Plant Capacity","Available Capacity","Start Year",null,{"$f":"OFFSET(J$1,lang,0)","v":"Status"},"Forced Outage","Planned outage","Variable O&M","Fixed O&M","Investment Cost",null,{"$f":"OFFSET(Q$1,lang,0)","v":"Average year"},{"$f":"OFFSET(R$1,lang,0)","v":"Dry year"},null,null,null,"Project Name"]
[null,null,null,null,null,"MW","MW",null,null,null,"%","days/yr","$/MWh","$/kW/yr","$/kW",null,"GWh","GWh"]
[null,null,{"$f":"VLOOKUP(D33,NameConvs!$B$57:$E$69,4,FALSE)","v":"Senegal"},"SEN",null,null,{"$f":"SUM(G34:G41)","v":529.81999999999994},null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(F34:F41,O34:O41)/SUM(F34:F41)","v":3187.0337473104078},null,{"$f":"SUM(Q34:Q41)","v":1987.7},{"$f":"SUM(R34:R41)","v":1100.18},{"$f":"OFFSET(Q33,0,dy)/G33/8.76","v":0.23704526858350625},null,{"$f":"O33*G33/1000","v":1688.55422}]
[null,{"$f":"$D$33&D34","v":"SENEPHYDNUDASam"},"Sambangalou(OMVG)partSénégal40%",{"$f":"\"EPHYDNU\"&LEFT(E34,2)&LEFT(C34,3)","v":"EPHYDNUDASam"},{"$f":"VLOOKUP($C34,$A$14:$R$29,E$4,FALSE)","v":"DAM"},{"$f":"SUMIF($A$14:$A$29,$C34,F$14:F$29)","v":51.2},{"$f":"SUMIF($A$14:$A$29,$C34,G$14:G$29)","v":51.2},{"$f":"IF(VLOOKUP($C34,$A$14:$S$29,H$4,FALSE)=\"\",MAX($H$14:$H$29)+1,VLOOKUP($C34,$A$14:$S$29,H$4,FALSE))","v":2017},{"$f":"IF(VLOOKUP(C34,$A$14:$R$29,I$4,FALSE)=\"VS\",\"\",VLOOKUP(C34,$A$14:$R$29,I$4,FALSE))","v":""},{"$f":"VLOOKUP($C34,$A$14:$R$29,J$4,FALSE)","v":"Décidée"},{"$f":"IF(VLOOKUP($C34,$A$14:$S$29,K$4,FALSE)=\"VS\",VS!$H$7,VLOOKUP($C34,$A$14:$S$29,K$4,FALSE))","v":0.05},{"$f":"IF(VLOOKUP($C34,$A$14:$S$29,L$4,FALSE)=\"VS\",VS!$H$8,VLOOKUP($C34,$A$14:$S$29,L$4,FALSE))","v":570},{"$f":"IF(VLOOKUP($C34,$A$14:$S$29,M$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C34,$A$14:$S$29,M$4,FALSE))","v":2},{"$f":"IF(VLOOKUP($C34,$A$14:$S$29,N$4,FALSE)=\"VS\",VS!$H$10,VLOOKUP($C34,$A$14:$S$29,N$4,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($C34,$A$14:$S$29,O$4,FALSE)=\"VS\",VLOOKUP($C34,$A$14:$S$29,O$4,FALSE)=\"\"),VS!$H$11,VLOOKUP($C34,$A$14:$S$29,O$4,FALSE))","v":3386},null,{"$f":"IF(VLOOKUP($C34,$A$14:$R$29,Q$4,FALSE)=\"VS\",49.2%*G34*8.76,SUMIF($A$14:$A$29,$C34,Q$14:Q$29))","v":160.80000000000001},{"$f":"IF(VLOOKUP($C34,$A$14:$R$29,R$4,FALSE)=\"VS\",76%*Q34,SUMIF($A$14:$A$29,$C34,R$14:R$29))","v":83.2},0.18550228310502284,null,173.36320000000001,{"$f":"C34","v":"Sambangalou(OMVG)partSénégal40%"}]
[null,"SENEPHYDNUROKal","Kaleta(OMVG)partSénégal40%","EPHYDNUROKal","ROR",{"$f":"SUMIF($A$14:$A$29,$C35,F$14:F$29)","v":96},96,2016,"","Planifiée",{"$f":"IF(VLOOKUP($C35,$A$14:$S$29,K$4,FALSE)=\"VS\",VS!$H$7,VLOOKUP($C35,$A$14:$S$29,K$4,FALSE))","v":0.05},{"$f":"IF(VLOOKUP($C35,$A$14:$S$29,L$4,FALSE)=\"VS\",VS!$H$8,VLOOKUP($C35,$A$14:$S$29,L$4,FALSE))","v":570},{"$f":"IF(VLOOKUP($C35,$A$14:$S$29,M$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C35,$A$14:$S$29,M$4,FALSE))","v":2},{"$f":"IF(VLOOKUP($C35,$A$14:$S$29,N$4,FALSE)=\"VS\",VS!$H$10,VLOOKUP($C35,$A$14:$S$29,N$4,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($C35,$A$14:$S$29,O$4,FALSE)=\"VS\",VLOOKUP($C35,$A$14:$S$29,O$4,FALSE)=\"\"),VS!$H$11,VLOOKUP($C35,$A$14:$S$29,O$4,FALSE))","v":1114},null,378.4,90.8,0.10797184170471842,null,106.944,{"$f":"C35","v":"Kaleta(OMVG)partSénégal40%"}]
[null,"SENEPHYDNURODig","Digan(OMVG)partSénégal40%","EPHYDNURODig","ROR",37.32,37.32,2018,"","Envisagée",{"$f":"IF(VLOOKUP($C36,$A$14:$S$29,K$4,FALSE)=\"VS\",VS!$H$7,VLOOKUP($C36,$A$14:$S$29,K$4,FALSE))","v":0.05},{"$f":"IF(VLOOKUP($C36,$A$14:$S$29,L$4,FALSE)=\"VS\",VS!$H$8,VLOOKUP($C36,$A$14:$S$29,L$4,FALSE))","v":570},{"$f":"IF(VLOOKUP($C36,$A$14:$S$29,M$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C36,$A$14:$S$29,M$4,FALSE))","v":2},{"$f":"IF(VLOOKUP($C36,$A$14:$S$29,N$4,FALSE)=\"VS\",VS!$H$10,VLOOKUP($C36,$A$14:$S$29,N$4,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($C36,$A$14:$S$29,O$4,FALSE)=\"VS\",VLOOKUP($C36,$A$14:$S$29,O$4,FALSE)=\"\"),VS!$H$11,VLOOKUP($C36,$A$14:$S$29,O$4,FALSE))","v":1201},null,97,9.48,2.8997636142066397E-2,null,44.82132,"Digan(OMVG)partSénégal40%"]
[null,"SENEPHYDNUDAFel","FelloSounga(OMVG)partSénégal40%","EPHYDNUDAFel","DAM",32.799999999999997,32.799999999999997,2018,"","Envisagée",{"$f":"IF(VLOOKUP($C37,$A$14:$S$29,K$4,FALSE)=\"VS\",VS!$H$7,VLOOKUP($C37,$A$14:$S$29,K$4,FALSE))","v":0.05},{"$f":"IF(VLOOKUP($C37,$A$14:$S$29,L$4,FALSE)=\"VS\",VS!$H$8,VLOOKUP($C37,$A$14:$S$29,L$4,FALSE))","v":570},{"$f":"IF(VLOOKUP($C37,$A$14:$S$29,M$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C37,$A$14:$S$29,M$4,FALSE))","v":2},{"$f":"IF(VLOOKUP($C37,$A$14:$S$29,N$4,FALSE)=\"VS\",VS!$H$10,VLOOKUP($C37,$A$14:$S$29,N$4,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($C37,$A$14:$S$29,O$4,FALSE)=\"VS\",VLOOKUP($C37,$A$14:$S$29,O$4,FALSE)=\"\"),VS!$H$11,VLOOKUP($C37,$A$14:$S$29,O$4,FALSE))","v":3474},null,133.19999999999999,114.4,0.39815124178639055,null,113.9472,"FelloSounga(OMVG)partSénégal40%"]
[null,"SENEPHYDNUROSal","Saltinho(OMVG)partSénégal40%","EPHYDNUROSal","ROR",8,8,2018,"","Envisagée",{"$f":"IF(VLOOKUP($C38,$A$14:$S$29,K$4,FALSE)=\"VS\",VS!$H$7,VLOOKUP($C38,$A$14:$S$29,K$4,FALSE))","v":0.05},{"$f":"IF(VLOOKUP($C38,$A$14:$S$29,L$4,FALSE)=\"VS\",VS!$H$8,VLOOKUP($C38,$A$14:$S$29,L$4,FALSE))","v":570},{"$f":"IF(VLOOKUP($C38,$A$14:$S$29,M$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C38,$A$14:$S$29,M$4,FALSE))","v":2},{"$f":"IF(VLOOKUP($C38,$A$14:$S$29,N$4,FALSE)=\"VS\",VS!$H$10,VLOOKUP($C38,$A$14:$S$29,N$4,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($C38,$A$14:$S$29,O$4,FALSE)=\"VS\",VLOOKUP($C38,$A$14:$S$29,O$4,FALSE)=\"\"),VS!$H$11,VLOOKUP($C38,$A$14:$S$29,O$4,FALSE))","v":4273},null,32.799999999999997,9.48,0.13527397260273974,null,34.183999999999997,"Saltinho(OMVG)partSénégal40%"]
[null,"SENEPHYDNUROFel","Felou(OMVS)partSénégal15%","EPHYDNUROFel","ROR",15,15,2013,"","Décidée",{"$f":"IF(VLOOKUP($C39,$A$14:$S$29,K$4,FALSE)=\"VS\",VS!$H$7,VLOOKUP($C39,$A$14:$S$29,K$4,FALSE))","v":0.05},{"$f":"IF(VLOOKUP($C39,$A$14:$S$29,L$4,FALSE)=\"VS\",VS!$H$8,VLOOKUP($C39,$A$14:$S$29,L$4,FALSE))","v":570},{"$f":"IF(VLOOKUP($C39,$A$14:$S$29,M$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C39,$A$14:$S$29,M$4,FALSE))","v":2},{"$f":"IF(VLOOKUP($C39,$A$14:$S$29,N$4,FALSE)=\"VS\",VS!$H$10,VLOOKUP($C39,$A$14:$S$29,N$4,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($C39,$A$14:$S$29,O$4,FALSE)=\"VS\",VLOOKUP($C39,$A$14:$S$29,O$4,FALSE)=\"\"),VS!$H$11,VLOOKUP($C39,$A$14:$S$29,O$4,FALSE))","v":2400},null,87.5,80,0.60882800608828003,null,36,"Felou(OMVS)partSénégal15%"]
[null,"SENEPHYDNUROGou",{"$f":"C20","v":"Gouina(OMVS)partSénégal25%"},"EPHYDNUROGou","ROR",35,35,2017,0,"Décidée",{"$f":"IF(VLOOKUP($C40,$A$14:$S$29,K$4,FALSE)=\"VS\",VS!$H$7,VLOOKUP($C40,$A$14:$S$29,K$4,FALSE))","v":0.05},{"$f":"IF(VLOOKUP($C40,$A$14:$S$29,L$4,FALSE)=\"VS\",VS!$H$8,VLOOKUP($C40,$A$14:$S$29,L$4,FALSE))","v":570},{"$f":"IF(VLOOKUP($C40,$A$14:$S$29,M$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C40,$A$14:$S$29,M$4,FALSE))","v":2},{"$f":"IF(VLOOKUP($C40,$A$14:$S$29,N$4,FALSE)=\"VS\",VS!$H$10,VLOOKUP($C40,$A$14:$S$29,N$4,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($C40,$A$14:$S$29,O$4,FALSE)=\"VS\",VLOOKUP($C40,$A$14:$S$29,O$4,FALSE)=\"\"),VS!$H$11,VLOOKUP($C40,$A$14:$S$29,O$4,FALSE))","v":2347},null,147.25,56.75,0.18509458577951729,null,82.144999999999996,"Gouina(OMVS)partSénégal25%"]
[null,"SENEPHYDNUDADAM","DAMEnvisagée","EPHYDNUDADAM","DAM",254.5,254.5,2019,0,"Envisagée",{"$f":"IF(VLOOKUP($C41,$A$14:$S$29,K$4,FALSE)=\"VS\",VS!$H$7,VLOOKUP($C41,$A$14:$S$29,K$4,FALSE))","v":0.05},{"$f":"IF(VLOOKUP($C41,$A$14:$S$29,L$4,FALSE)=\"VS\",VS!$H$8,VLOOKUP($C41,$A$14:$S$29,L$4,FALSE))","v":570},{"$f":"IF(VLOOKUP($C41,$A$14:$S$29,M$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C41,$A$14:$S$29,M$4,FALSE))","v":2},{"$f":"IF(VLOOKUP($C41,$A$14:$S$29,N$4,FALSE)=\"VS\",VS!$H$10,VLOOKUP($C41,$A$14:$S$29,N$4,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($C41,$A$14:$S$29,O$4,FALSE)=\"VS\",VLOOKUP($C41,$A$14:$S$29,O$4,FALSE)=\"\"),VS!$H$11,VLOOKUP($C41,$A$14:$S$29,O$4,FALSE))","v":4311},null,950.75,{"$f":"SUMIF($A$14:$A$29,$C41,T$14:T$29)","v":656.07},0.29427833248109375,null,1097.1495,"DAMEnvisagée"]
[]
[]
["Gambia"]
["GAM"]
[null,null,"﻿",null,null,null,null,"Annéede",null,null,null,null,"Coûts","Coûts",null,null,null,"A"]
[null,null,null,null,"Typed'","Capacité","Capacité","miseen","Annéede",null,"Indisp.","Indisp.","O&M","O&M","Coûtspéc.","Fabricantet","Energie",".A.Energie","Facteur de charge"]
[null,null,"Nomdecentrale","N°unité","unité","installée","disponible","service","déclassement","Statut","fortuite","planifiée","variables","fixes","investissement","modèle","moyenne","eeringarantie"]
[null,null,null,null,null,"[MW]","[MW]",null,null,null,"[%]","[h/an]","[$/MWh]","[$/kW/an]","[$/kW]",null,"[GWh/an]","[GWh/an]"]
[{"$f":"IF(H50,C50,E50&J50)","v":"Sambangalou(OMVG)partGambie12%"},null,"Sambangalou(OMVG)partGambie12%",null,"DAM",15.4,15.4,2016,"VS","Planifiée","VS","VS","VS","VS",3386,"Francisaxever",48.24,24.96,{"$f":"(Q50/G50)/8.76","v":0.35758761786159049}]
[{"$f":"IF(H51,C51,E51&J51)","v":"Kaleta(OMVG)partGambie12%"},null,"Kaleta(OMVG)partGambie12%",null,"ROR",28.8,28.8,2016,"VS","Planifiée","VS","VS","VS","VS",1114,"Kaplanaxever",113.52,27.24,{"$f":"(Q51/G51)/8.76","v":0.44996194824961949}]
[{"$f":"IF(H52,C52,E52&J52)","v":"Digan(OMVG)partGambie12%"},null,"Digan(OMVG)partGambie12%",null,"ROR",11.2,11.2,2018,"VS","Envisagée","VS","VS","VS","VS",1201,"Francis",29.1,2.84,{"$f":"(Q52/G52)/8.76","v":0.29659980430528382}]
[{"$f":"IF(H53,C53,E53&J53)","v":"FelloSounga(OMVG)partGambie12%"},null,"FelloSounga(OMVG)partGambie12%",null,"DAM",9.8000000000000007,9.8000000000000007,2018,"VS","Envisagée","VS","VS","VS","VS",3474,"Francis",39.96,34.32,{"$f":"(Q53/G53)/8.76","v":0.46547386077718755}]
[{"$f":"IF(H54,C54,E54&J54)","v":"Saltinho(OMVG)partGambie12%"},null,"Saltinho(OMVG)partGambie12%",null,"ROR",2.4,2.4,2018,"VS","Envisagée","VS","VS","VS","VS",4273,"Francis",9.84,2.8439999999999999,{"$f":"(Q54/G54)/8.76","v":0.46803652968036535}]
[]
[null,null,{"$f":"OFFSET(C$1,lang,0)","v":"Name of Station"},"MESSAGE Name","Hydro Type","Plant Capacity","Available Capacity","Start Year",null,{"$f":"OFFSET(J$1,lang,0)","v":"Status"},"Forced Outage","Planned outage","Variable O&M","Fixed O&M","Investment Cost",null,{"$f":"OFFSET(Q$1,lang,0)","v":"Average year"},{"$f":"OFFSET(R$1,lang,0)","v":"Dry year"}]
[null,null,null,null,null,"MW","MW",null,null,null,"%","days/yr","$/MWh","$/kW/yr","$/kW",null,"GWh","GWh"]
[null,null,{"$f":"VLOOKUP(D58,NameConvs!$B$57:$E$69,4,FALSE)","v":"Gambia"},"GAM",null,null,{"$f":"SUM(G59:G63)","v":67.600000000000009},null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(F59:F66,O59:O66)/SUM(F59:F66)","v":2100.2840236686388},null,{"$f":"SUM(Q59:Q63)","v":240.66},{"$f":"SUM(R59:R63)","v":92.204000000000008},{"$f":"OFFSET(Q58,0,dy)/G58/8.76","v":0.15570370970792466},null,{"$f":"O58*G58/1000","v":141.97920000000002}]
[null,{"$f":"$D$58&D59","v":"GAMEPHYDNUDASam"},"Sambangalou(OMVG)partGambie12%",{"$f":"\"EPHYDNU\"&LEFT(E59,2)&LEFT(C59,3)","v":"EPHYDNUDASam"},{"$f":"E50","v":"DAM"},{"$f":"SUMIF($A$50:$A$54,$C59,F$50:F$54)","v":15.4},{"$f":"SUMIF($A$50:$A$54,$C59,G$50:G$54)","v":15.4},{"$f":"IF(VLOOKUP($C59,$A$50:$S$54,H$4,FALSE)=\"\",MAX($H$50:$H$54)+1,VLOOKUP($C59,$A$50:$S$54,H$4,FALSE))","v":2016},{"$f":"IF(VLOOKUP(C59,$A$50:$R$54,I$4,FALSE)=\"VS\",\"\",VLOOKUP(C59,$A$50:$R$54,I$4,FALSE))","v":""},{"$f":"VLOOKUP($C59,$A$50:$R$54,J$4,FALSE)","v":"Planifiée"},{"$f":"IF(VLOOKUP($C59,$A$50:$S$54,K$4,FALSE)=\"VS\",VS!$H$7,VLOOKUP($C59,$A$50:$S$54,K$4,FALSE))","v":0.05},{"$f":"IF(VLOOKUP($C59,$A$50:$S$54,L$4,FALSE)=\"VS\",VS!$H$8,VLOOKUP($C59,$A$50:$S$54,L$4,FALSE))","v":570},{"$f":"IF(VLOOKUP($C59,$A$50:$S$54,M$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C59,$A$50:$S$54,M$4,FALSE))","v":2},{"$f":"IF(VLOOKUP($C59,$A$50:$S$54,N$4,FALSE)=\"VS\",VS!$H$10,VLOOKUP($C59,$A$50:$S$54,N$4,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($C59,$A$50:$S$54,O$4,FALSE)=\"VS\",VLOOKUP($C59,$A$50:$S$54,O$4,FALSE)=\"\"),VS!$H$11,VLOOKUP($C59,$A$50:$S$54,O$4,FALSE))","v":3386},null,{"$f":"IF(VLOOKUP($C59,$A$50:$R$54,Q$4,FALSE)=\"VS\",49.2%*G59*8.76,SUMIF($A$50:$A$54,$C59,Q$50:Q$54))","v":48.24},{"$f":"IF(VLOOKUP($C59,$A$50:$R$54,R$4,FALSE)=\"VS\",76%*Q59,SUMIF($A$50:$A$54,$C59,R$50:R$54))","v":24.96},0.18502045899306174,null,52.144400000000005,{"$f":"C59","v":"Sambangalou(OMVG)partGambie12%"}]
[null,{"$f":"$D$58&D60","v":"GAMEPHYDNUROKal"},"Kaleta(OMVG)partGambie12%",{"$f":"\"EPHYDNU\"&LEFT(E60,2)&LEFT(C60,3)","v":"EPHYDNUROKal"},{"$f":"E51","v":"ROR"},{"$f":"SUMIF($A$50:$A$54,$C60,F$50:F$54)","v":28.8},28.8,{"$f":"IF(VLOOKUP($C60,$A$50:$S$54,H$4,FALSE)=\"\",MAX($H$50:$H$54)+1,VLOOKUP($C60,$A$50:$S$54,H$4,FALSE))","v":2016},{"$f":"IF(VLOOKUP(C60,$A$50:$R$54,I$4,FALSE)=\"VS\",\"\",VLOOKUP(C60,$A$50:$R$54,I$4,FALSE))","v":""},{"$f":"VLOOKUP($C60,$A$50:$R$54,J$4,FALSE)","v":"Planifiée"},{"$f":"IF(VLOOKUP($C60,$A$50:$S$54,K$4,FALSE)=\"VS\",VS!$H$7,VLOOKUP($C60,$A$50:$S$54,K$4,FALSE))","v":0.05},{"$f":"IF(VLOOKUP($C60,$A$50:$S$54,L$4,FALSE)=\"VS\",VS!$H$8,VLOOKUP($C60,$A$50:$S$54,L$4,FALSE))","v":570},{"$f":"IF(VLOOKUP($C60,$A$50:$S$54,M$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C60,$A$50:$S$54,M$4,FALSE))","v":2},{"$f":"IF(VLOOKUP($C60,$A$50:$S$54,N$4,FALSE)=\"VS\",VS!$H$10,VLOOKUP($C60,$A$50:$S$54,N$4,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($C60,$A$50:$S$54,O$4,FALSE)=\"VS\",VLOOKUP($C60,$A$50:$S$54,O$4,FALSE)=\"\"),VS!$H$11,VLOOKUP($C60,$A$50:$S$54,O$4,FALSE))","v":1114},null,{"$f":"IF(VLOOKUP($C60,$A$50:$R$54,Q$4,FALSE)=\"VS\",49.2%*G60*8.76,SUMIF($A$50:$A$54,$C60,Q$50:Q$54))","v":113.52},{"$f":"IF(VLOOKUP($C60,$A$50:$R$54,R$4,FALSE)=\"VS\",76%*Q60,SUMIF($A$50:$A$54,$C60,R$50:R$54))","v":27.24},0.10797184170471842,null,32.083199999999998,"Kaleta(OMVG)partGambie12%"]
[null,{"$f":"$D$58&D61","v":"GAMEPHYDNURODig"},"Digan(OMVG)partGambie12%",{"$f":"\"EPHYDNU\"&LEFT(E61,2)&LEFT(C61,3)","v":"EPHYDNURODig"},{"$f":"E52","v":"ROR"},11.2,11.2,{"$f":"IF(VLOOKUP($C61,$A$50:$S$54,H$4,FALSE)=\"\",MAX($H$50:$H$54)+1,VLOOKUP($C61,$A$50:$S$54,H$4,FALSE))","v":2018},{"$f":"IF(VLOOKUP(C61,$A$50:$R$54,I$4,FALSE)=\"VS\",\"\",VLOOKUP(C61,$A$50:$R$54,I$4,FALSE))","v":""},{"$f":"VLOOKUP($C61,$A$50:$R$54,J$4,FALSE)","v":"Envisagée"},{"$f":"IF(VLOOKUP($C61,$A$50:$S$54,K$4,FALSE)=\"VS\",VS!$H$7,VLOOKUP($C61,$A$50:$S$54,K$4,FALSE))","v":0.05},{"$f":"IF(VLOOKUP($C61,$A$50:$S$54,L$4,FALSE)=\"VS\",VS!$H$8,VLOOKUP($C61,$A$50:$S$54,L$4,FALSE))","v":570},{"$f":"IF(VLOOKUP($C61,$A$50:$S$54,M$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C61,$A$50:$S$54,M$4,FALSE))","v":2},{"$f":"IF(VLOOKUP($C61,$A$50:$S$54,N$4,FALSE)=\"VS\",VS!$H$10,VLOOKUP($C61,$A$50:$S$54,N$4,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($C61,$A$50:$S$54,O$4,FALSE)=\"VS\",VLOOKUP($C61,$A$50:$S$54,O$4,FALSE)=\"\"),VS!$H$11,VLOOKUP($C61,$A$50:$S$54,O$4,FALSE))","v":1201},null,{"$f":"IF(VLOOKUP($C61,$A$50:$R$54,Q$4,FALSE)=\"VS\",49.2%*G61*8.76,SUMIF($A$50:$A$54,$C61,Q$50:Q$54))","v":29.1},{"$f":"IF(VLOOKUP($C61,$A$50:$R$54,R$4,FALSE)=\"VS\",76%*Q61,SUMIF($A$50:$A$54,$C61,R$50:R$54))","v":2.84},2.8946510110893671E-2,null,13.451199999999998,"Digan(OMVG)partGambie12%"]
[null,{"$f":"$D$58&D62","v":"GAMEPHYDNUDAFel"},"FelloSounga(OMVG)partGambie12%",{"$f":"\"EPHYDNU\"&LEFT(E62,2)&LEFT(C62,3)","v":"EPHYDNUDAFel"},{"$f":"E53","v":"DAM"},9.8000000000000007,9.8000000000000007,{"$f":"IF(VLOOKUP($C62,$A$50:$S$54,H$4,FALSE)=\"\",MAX($H$50:$H$54)+1,VLOOKUP($C62,$A$50:$S$54,H$4,FALSE))","v":2018},{"$f":"IF(VLOOKUP(C62,$A$50:$R$54,I$4,FALSE)=\"VS\",\"\",VLOOKUP(C62,$A$50:$R$54,I$4,FALSE))","v":""},{"$f":"VLOOKUP($C62,$A$50:$R$54,J$4,FALSE)","v":"Envisagée"},{"$f":"IF(VLOOKUP($C62,$A$50:$S$54,K$4,FALSE)=\"VS\",VS!$H$7,VLOOKUP($C62,$A$50:$S$54,K$4,FALSE))","v":0.05},{"$f":"IF(VLOOKUP($C62,$A$50:$S$54,L$4,FALSE)=\"VS\",VS!$H$8,VLOOKUP($C62,$A$50:$S$54,L$4,FALSE))","v":570},{"$f":"IF(VLOOKUP($C62,$A$50:$S$54,M$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C62,$A$50:$S$54,M$4,FALSE))","v":2},{"$f":"IF(VLOOKUP($C62,$A$50:$S$54,N$4,FALSE)=\"VS\",VS!$H$10,VLOOKUP($C62,$A$50:$S$54,N$4,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($C62,$A$50:$S$54,O$4,FALSE)=\"VS\",VLOOKUP($C62,$A$50:$S$54,O$4,FALSE)=\"\"),VS!$H$11,VLOOKUP($C62,$A$50:$S$54,O$4,FALSE))","v":3474},null,{"$f":"IF(VLOOKUP($C62,$A$50:$R$54,Q$4,FALSE)=\"VS\",49.2%*G62*8.76,SUMIF($A$50:$A$54,$C62,Q$50:Q$54))","v":39.96},{"$f":"IF(VLOOKUP($C62,$A$50:$R$54,R$4,FALSE)=\"VS\",76%*Q62,SUMIF($A$50:$A$54,$C62,R$50:R$54))","v":34.32},0.39977634889572267,null,34.045200000000001,"FelloSounga(OMVG)partGambie12%"]
[null,{"$f":"$D$58&D63","v":"GAMEPHYDNUROSal"},"Saltinho(OMVG)partGambie12%",{"$f":"\"EPHYDNU\"&LEFT(E63,2)&LEFT(C63,3)","v":"EPHYDNUROSal"},{"$f":"E54","v":"ROR"},2.4,2.4,{"$f":"IF(VLOOKUP($C63,$A$50:$S$54,H$4,FALSE)=\"\",MAX($H$50:$H$54)+1,VLOOKUP($C63,$A$50:$S$54,H$4,FALSE))","v":2018},{"$f":"IF(VLOOKUP(C63,$A$50:$R$54,I$4,FALSE)=\"VS\",\"\",VLOOKUP(C63,$A$50:$R$54,I$4,FALSE))","v":""},{"$f":"VLOOKUP($C63,$A$50:$R$54,J$4,FALSE)","v":"Envisagée"},{"$f":"IF(VLOOKUP($C63,$A$50:$S$54,K$4,FALSE)=\"VS\",VS!$H$7,VLOOKUP($C63,$A$50:$S$54,K$4,FALSE))","v":0.05},{"$f":"IF(VLOOKUP($C63,$A$50:$S$54,L$4,FALSE)=\"VS\",VS!$H$8,VLOOKUP($C63,$A$50:$S$54,L$4,FALSE))","v":570},{"$f":"IF(VLOOKUP($C63,$A$50:$S$54,M$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C63,$A$50:$S$54,M$4,FALSE))","v":2},{"$f":"IF(VLOOKUP($C63,$A$50:$S$54,N$4,FALSE)=\"VS\",VS!$H$10,VLOOKUP($C63,$A$50:$S$54,N$4,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($C63,$A$50:$S$54,O$4,FALSE)=\"VS\",VLOOKUP($C63,$A$50:$S$54,O$4,FALSE)=\"\"),VS!$H$11,VLOOKUP($C63,$A$50:$S$54,O$4,FALSE))","v":4273},null,{"$f":"IF(VLOOKUP($C63,$A$50:$R$54,Q$4,FALSE)=\"VS\",49.2%*G63*8.76,SUMIF($A$50:$A$54,$C63,Q$50:Q$54))","v":9.84},{"$f":"IF(VLOOKUP($C63,$A$50:$R$54,R$4,FALSE)=\"VS\",76%*Q63,SUMIF($A$50:$A$54,$C63,R$50:R$54))","v":2.8439999999999999},0.13527397260273974,null,10.255199999999999,"Saltinho(OMVG)partGambie12%"]
[]
[]
["Guinea-Bissau"]
["GBI"]
[null,null,null,null,null,null,null,"Annéede",null,null,null,null,null,null,"Coûtspéc."]
[null,null,null,null,"Typed'","Capacité","Capacité","miseen","Annéede",null,"Indisp.","Indisp.","CoûtsO&M","CoûtsO&M","investissem",null,"Energie","Energie","Facteur de charge"]
[null,null,"Nomdecentrale","N°unité","unité","installée","disponible","service","déclassement","Statut","fortuite","planifiée","variables","fixes","ent","Fabricantetmodèle","moyenne","garantie"]
[null,null,null,null,null,"[MW]","[MW]",null,null,null,"[%]","[h/an]","[$/MWh]","[$/kW/an]","[$/kW]",null,"[GWh/an]","[GWh/an]"]
[{"$f":"IF(H72,C72,E72&J72)","v":"Sambangalou(OMVG)partGuinéeBissau8%"},null,"Sambangalou(OMVG)partGuinéeBissau8%",null,"DAM",3.1,3.1,2016,"VS","Planifiée","VS","VS","VS","VS",3386,"Francisaxevertical",9.65,4.99,{"$f":"(Q72/G72)/8.76","v":0.35535424952128442}]
[{"$f":"IF(H73,C73,E73&J73)","v":"Kaleta(OMVG)partGuinéeBissau8%"},null,"Kaleta(OMVG)partGuinéeBissau8%",null,"ROR",5.8,5.8,2016,"VS","Planifiée","VS","VS","VS","VS",1114,"Kaplanaxevertical",22.7,5.45,{"$f":"(Q73/G73)/8.76","v":0.44678003464021415}]
[{"$f":"IF(H74,C74,E74&J74)","v":"Digan(OMVG)partGuinéeBissau8%"},null,"Digan(OMVG)partGuinéeBissau8%",null,"ROR",2.2000000000000002,2.2000000000000002,2018,"VS","Envisagée","VS","VS","VS","VS",1201,"Francis",5.82,0.56999999999999995,{"$f":"(Q74/G74)/8.76","v":0.30199252801992527}]
[{"$f":"IF(H75,C75,E75&J75)","v":"FelloSounga(OMVG)partGuinéeBissau8%"},null,"FelloSounga(OMVG)partGuinéeBissau8%",null,"DAM",2,2,2018,"VS","Envisagée","VS","VS","VS","VS",3474,"Francis",7.99,6.86,{"$f":"(Q75/G75)/8.76","v":0.45605022831050229}]
[{"$f":"IF(H76,C76,E76&J76)","v":"Saltinho(OMVG)partGuinéeBissau8%"},null,"Saltinho(OMVG)partGuinéeBissau8%",null,"ROR",0.5,0.5,2018,"VS","Envisagée","VS","VS","VS","VS",4273,"Francis",1.97,0.56999999999999995,{"$f":"(Q76/G76)/8.76","v":0.4497716894977169}]
[]
[null,null,{"$f":"OFFSET(C$1,lang,0)","v":"Name of Station"},"MESSAGE Name","Hydro Type","Plant Capacity","Available Capacity","Start Year",null,{"$f":"OFFSET(J$1,lang,0)","v":"Status"},"Forced Outage","Planned outage","Variable O&M","Fixed O&M","Investment Cost",null,{"$f":"OFFSET(Q$1,lang,0)","v":"Average year"},{"$f":"OFFSET(R$1,lang,0)","v":"Dry year"}]
[null,null,null,null,null,"MW","MW",null,null,null,"%","days/yr","$/MWh","$/kW/yr","$/kW",null,"GWh","GWh"]
[null,null,{"$f":"VLOOKUP(D80,NameConvs!$B$57:$E$69,4,FALSE)","v":"Guinea-Bissau"},"GBI",null,null,{"$f":"SUM(G81:G85)","v":13.600000000000001},null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(F81:F88,O81:O88)/SUM(F81:F88)","v":2109.1544117647059},null,{"$f":"SUM(Q81:Q85)","v":48.13},{"$f":"SUM(R81:R85)","v":18.440000000000001},{"$f":"OFFSET(Q80,0,dy)/G80/8.76","v":0.15478109051839914},null,{"$f":"O80*G80/1000","v":28.684500000000003}]
[null,{"$f":"$D$80&D81","v":"GBIEPHYDNUDASam"},{"$f":"A72","v":"Sambangalou(OMVG)partGuinéeBissau8%"},{"$f":"\"EPHYDNU\"&LEFT(E81,2)&LEFT(C81,3)","v":"EPHYDNUDASam"},{"$f":"VLOOKUP($C81,$A$72:$R$76,E$4,FALSE)","v":"DAM"},{"$f":"SUMIF($A$72:$A$76,$C81,F$72:F$76)","v":3.1},{"$f":"SUMIF($A$72:$A$76,$C81,G$72:G$76)","v":3.1},{"$f":"IF(VLOOKUP($C81,$A$72:$S$76,H$4,FALSE)=\"\",MAX($H$72:$H$76)+1,VLOOKUP($C81,$A$72:$S$76,H$4,FALSE))","v":2016},{"$f":"IF(VLOOKUP(C81,$A$72:$R$76,I$4,FALSE)=\"VS\",\"\",VLOOKUP(C81,$A$72:$R$76,I$4,FALSE))","v":""},{"$f":"VLOOKUP($C81,$A$72:$R$76,J$4,FALSE)","v":"Planifiée"},{"$f":"IF(VLOOKUP($C81,$A$72:$S$76,K$4,FALSE)=\"VS\",VS!$H$7,VLOOKUP($C81,$A$72:$S$76,K$4,FALSE))","v":0.05},{"$f":"IF(VLOOKUP($C81,$A$72:$S$76,L$4,FALSE)=\"VS\",VS!$H$8,VLOOKUP($C81,$A$72:$S$76,L$4,FALSE))","v":570},{"$f":"IF(VLOOKUP($C81,$A$72:$S$76,M$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C81,$A$72:$S$76,M$4,FALSE))","v":2},{"$f":"IF(VLOOKUP($C81,$A$72:$S$76,N$4,FALSE)=\"VS\",VS!$H$10,VLOOKUP($C81,$A$72:$S$76,N$4,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($C81,$A$72:$S$76,O$4,FALSE)=\"VS\",VLOOKUP($C81,$A$72:$S$76,O$4,FALSE)=\"\"),VS!$H$11,VLOOKUP($C81,$A$72:$S$76,O$4,FALSE))","v":3386},null,{"$f":"IF(VLOOKUP($C81,$A$72:$R$76,Q$4,FALSE)=\"VS\",49.2%*G81*8.76,SUMIF($A$72:$A$76,$C81,Q$72:Q$76))","v":9.65},{"$f":"IF(VLOOKUP($C81,$A$72:$R$76,R$4,FALSE)=\"VS\",76%*Q81,SUMIF($A$72:$A$76,$C81,R$72:R$76))","v":4.99},0.18375313006333774,null,10.496600000000001,{"$f":"C81","v":"Sambangalou(OMVG)partGuinéeBissau8%"}]
[null,{"$f":"$D$80&D82","v":"GBIEPHYDNUROKal"},{"$f":"A73","v":"Kaleta(OMVG)partGuinéeBissau8%"},{"$f":"\"EPHYDNU\"&LEFT(E82,2)&LEFT(C82,3)","v":"EPHYDNUROKal"},{"$f":"VLOOKUP($C82,$A$72:$R$76,E$4,FALSE)","v":"ROR"},{"$f":"SUMIF($A$72:$A$76,$C82,F$72:F$76)","v":5.8},5.8,{"$f":"IF(VLOOKUP($C82,$A$72:$S$76,H$4,FALSE)=\"\",MAX($H$72:$H$76)+1,VLOOKUP($C82,$A$72:$S$76,H$4,FALSE))","v":2016},{"$f":"IF(VLOOKUP(C82,$A$72:$R$76,I$4,FALSE)=\"VS\",\"\",VLOOKUP(C82,$A$72:$R$76,I$4,FALSE))","v":""},{"$f":"VLOOKUP($C82,$A$72:$R$76,J$4,FALSE)","v":"Planifiée"},{"$f":"IF(VLOOKUP($C82,$A$72:$S$76,K$4,FALSE)=\"VS\",VS!$H$7,VLOOKUP($C82,$A$72:$S$76,K$4,FALSE))","v":0.05},{"$f":"IF(VLOOKUP($C82,$A$72:$S$76,L$4,FALSE)=\"VS\",VS!$H$8,VLOOKUP($C82,$A$72:$S$76,L$4,FALSE))","v":570},{"$f":"IF(VLOOKUP($C82,$A$72:$S$76,M$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C82,$A$72:$S$76,M$4,FALSE))","v":2},{"$f":"IF(VLOOKUP($C82,$A$72:$S$76,N$4,FALSE)=\"VS\",VS!$H$10,VLOOKUP($C82,$A$72:$S$76,N$4,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($C82,$A$72:$S$76,O$4,FALSE)=\"VS\",VLOOKUP($C82,$A$72:$S$76,O$4,FALSE)=\"\"),VS!$H$11,VLOOKUP($C82,$A$72:$S$76,O$4,FALSE))","v":1114},null,{"$f":"IF(VLOOKUP($C82,$A$72:$R$76,Q$4,FALSE)=\"VS\",49.2%*G82*8.76,SUMIF($A$72:$A$76,$C82,Q$72:Q$76))","v":22.7},{"$f":"IF(VLOOKUP($C82,$A$72:$R$76,R$4,FALSE)=\"VS\",76%*Q82,SUMIF($A$72:$A$76,$C82,R$72:R$76))","v":5.45},0.10726657219335539,null,6.4611999999999998,"Kaleta(OMVG)partGuinéeBissau8%"]
[null,{"$f":"$D$80&D83","v":"GBIEPHYDNURODig"},{"$f":"A74","v":"Digan(OMVG)partGuinéeBissau8%"},{"$f":"\"EPHYDNU\"&LEFT(E83,2)&LEFT(C83,3)","v":"EPHYDNURODig"},{"$f":"VLOOKUP($C83,$A$72:$R$76,E$4,FALSE)","v":"ROR"},2.2000000000000002,2.2000000000000002,{"$f":"IF(VLOOKUP($C83,$A$72:$S$76,H$4,FALSE)=\"\",MAX($H$72:$H$76)+1,VLOOKUP($C83,$A$72:$S$76,H$4,FALSE))","v":2018},{"$f":"IF(VLOOKUP(C83,$A$72:$R$76,I$4,FALSE)=\"VS\",\"\",VLOOKUP(C83,$A$72:$R$76,I$4,FALSE))","v":""},{"$f":"VLOOKUP($C83,$A$72:$R$76,J$4,FALSE)","v":"Envisagée"},{"$f":"IF(VLOOKUP($C83,$A$72:$S$76,K$4,FALSE)=\"VS\",VS!$H$7,VLOOKUP($C83,$A$72:$S$76,K$4,FALSE))","v":0.05},{"$f":"IF(VLOOKUP($C83,$A$72:$S$76,L$4,FALSE)=\"VS\",VS!$H$8,VLOOKUP($C83,$A$72:$S$76,L$4,FALSE))","v":570},{"$f":"IF(VLOOKUP($C83,$A$72:$S$76,M$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C83,$A$72:$S$76,M$4,FALSE))","v":2},{"$f":"IF(VLOOKUP($C83,$A$72:$S$76,N$4,FALSE)=\"VS\",VS!$H$10,VLOOKUP($C83,$A$72:$S$76,N$4,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($C83,$A$72:$S$76,O$4,FALSE)=\"VS\",VLOOKUP($C83,$A$72:$S$76,O$4,FALSE)=\"\"),VS!$H$11,VLOOKUP($C83,$A$72:$S$76,O$4,FALSE))","v":1201},null,{"$f":"IF(VLOOKUP($C83,$A$72:$R$76,Q$4,FALSE)=\"VS\",49.2%*G83*8.76,SUMIF($A$72:$A$76,$C83,Q$72:Q$76))","v":5.82},{"$f":"IF(VLOOKUP($C83,$A$72:$R$76,R$4,FALSE)=\"VS\",76%*Q83,SUMIF($A$72:$A$76,$C83,R$72:R$76))","v":0.56999999999999995},2.9576587795765871E-2,null,2.6422000000000003,"Digan(OMVG)partGuinéeBissau8%"]
[null,{"$f":"$D$80&D84","v":"GBIEPHYDNUDAFel"},{"$f":"A75","v":"FelloSounga(OMVG)partGuinéeBissau8%"},{"$f":"\"EPHYDNU\"&LEFT(E84,2)&LEFT(C84,3)","v":"EPHYDNUDAFel"},{"$f":"VLOOKUP($C84,$A$72:$R$76,E$4,FALSE)","v":"DAM"},2,2,{"$f":"IF(VLOOKUP($C84,$A$72:$S$76,H$4,FALSE)=\"\",MAX($H$72:$H$76)+1,VLOOKUP($C84,$A$72:$S$76,H$4,FALSE))","v":2018},{"$f":"IF(VLOOKUP(C84,$A$72:$R$76,I$4,FALSE)=\"VS\",\"\",VLOOKUP(C84,$A$72:$R$76,I$4,FALSE))","v":""},{"$f":"VLOOKUP($C84,$A$72:$R$76,J$4,FALSE)","v":"Envisagée"},{"$f":"IF(VLOOKUP($C84,$A$72:$S$76,K$4,FALSE)=\"VS\",VS!$H$7,VLOOKUP($C84,$A$72:$S$76,K$4,FALSE))","v":0.05},{"$f":"IF(VLOOKUP($C84,$A$72:$S$76,L$4,FALSE)=\"VS\",VS!$H$8,VLOOKUP($C84,$A$72:$S$76,L$4,FALSE))","v":570},{"$f":"IF(VLOOKUP($C84,$A$72:$S$76,M$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C84,$A$72:$S$76,M$4,FALSE))","v":2},{"$f":"IF(VLOOKUP($C84,$A$72:$S$76,N$4,FALSE)=\"VS\",VS!$H$10,VLOOKUP($C84,$A$72:$S$76,N$4,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($C84,$A$72:$S$76,O$4,FALSE)=\"VS\",VLOOKUP($C84,$A$72:$S$76,O$4,FALSE)=\"\"),VS!$H$11,VLOOKUP($C84,$A$72:$S$76,O$4,FALSE))","v":3474},null,{"$f":"IF(VLOOKUP($C84,$A$72:$R$76,Q$4,FALSE)=\"VS\",49.2%*G84*8.76,SUMIF($A$72:$A$76,$C84,Q$72:Q$76))","v":7.99},{"$f":"IF(VLOOKUP($C84,$A$72:$R$76,R$4,FALSE)=\"VS\",76%*Q84,SUMIF($A$72:$A$76,$C84,R$72:R$76))","v":6.86},0.39155251141552516,null,6.9480000000000004,"FelloSounga(OMVG)partGuinéeBissau8%"]
[null,{"$f":"$D$80&D85","v":"GBIEPHYDNUROSal"},{"$f":"A76","v":"Saltinho(OMVG)partGuinéeBissau8%"},{"$f":"\"EPHYDNU\"&LEFT(E85,2)&LEFT(C85,3)","v":"EPHYDNUROSal"},{"$f":"VLOOKUP($C85,$A$72:$R$76,E$4,FALSE)","v":"ROR"},0.5,0.5,{"$f":"IF(VLOOKUP($C85,$A$72:$S$76,H$4,FALSE)=\"\",MAX($H$72:$H$76)+1,VLOOKUP($C85,$A$72:$S$76,H$4,FALSE))","v":2018},{"$f":"IF(VLOOKUP(C85,$A$72:$R$76,I$4,FALSE)=\"VS\",\"\",VLOOKUP(C85,$A$72:$R$76,I$4,FALSE))","v":""},{"$f":"VLOOKUP($C85,$A$72:$R$76,J$4,FALSE)","v":"Envisagée"},{"$f":"IF(VLOOKUP($C85,$A$72:$S$76,K$4,FALSE)=\"VS\",VS!$H$7,VLOOKUP($C85,$A$72:$S$76,K$4,FALSE))","v":0.05},{"$f":"IF(VLOOKUP($C85,$A$72:$S$76,L$4,FALSE)=\"VS\",VS!$H$8,VLOOKUP($C85,$A$72:$S$76,L$4,FALSE))","v":570},{"$f":"IF(VLOOKUP($C85,$A$72:$S$76,M$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C85,$A$72:$S$76,M$4,FALSE))","v":2},{"$f":"IF(VLOOKUP($C85,$A$72:$S$76,N$4,FALSE)=\"VS\",VS!$H$10,VLOOKUP($C85,$A$72:$S$76,N$4,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($C85,$A$72:$S$76,O$4,FALSE)=\"VS\",VLOOKUP($C85,$A$72:$S$76,O$4,FALSE)=\"\"),VS!$H$11,VLOOKUP($C85,$A$72:$S$76,O$4,FALSE))","v":4273},null,{"$f":"IF(VLOOKUP($C85,$A$72:$R$76,Q$4,FALSE)=\"VS\",49.2%*G85*8.76,SUMIF($A$72:$A$76,$C85,Q$72:Q$76))","v":1.97},{"$f":"IF(VLOOKUP($C85,$A$72:$R$76,R$4,FALSE)=\"VS\",76%*Q85,SUMIF($A$72:$A$76,$C85,R$72:R$76))","v":0.56999999999999995},0.13013698630136986,null,2.1364999999999998,"Saltinho(OMVG)partGuinéeBissau8%"]
[]
[]
["Guinea"]
["GUI"]
[null,null,null,null,null,null,null,null,"Année",null,null,null,"Coûts"]
[null,null,null,null,"Type",null,null,"Annéede","de",null,null,null,"O&M",null,"Coûtspéc."]
[null,null,null,"N°","d'","Capacité","Capacité","miseen","déclasse",null,"Indisp.","Indisp.","variable","Coûts","investisse","Fabricantet","Energie","Energie","Facteur de charge"]
[null,null,"Nomdecentrale","unité","unité","installée","disponible","service","ment","Statut","fortuite","planifiée","s","O&Mfixes","ment","modèle","moyenne","garantie"]
[null,null,null,null,null,"[MW]","[MW]",null,null,null,"[%]","[h/an]","[$/MWh]","[$/kW/an]","[$/kW]",null,"[GWh/an]","[GWh/an]"]
[{"$f":"IF(H95,C95,E95&J95)","v":"Baneah(Rehab)"},null,"Baneah(Rehab)",1,"DAM",2.5,2.5,2015,"VS","Décidée","VS","VS","VS",null,null,"Kaplan",6.4,"VS",{"$f":"(Q95/(G95+G96))/8.76","v":0.14611872146118723}]
["Baneah(Rehab)",null,"Baneah(Rehab)",2,"DAM",2.5,2.5,2015,"VS","Décidée","VS","VS","VS",null,null,"Kaplan"]
["Donkéa(Réhab)",null,"Donkéa(Réhab)",1,"ROR",7.5,7.5,2015,"VS","Décidée","VS","VS","VS",null,null,"Francis",72.400000000000006,55.5,{"$f":"(Q97/(G97+G98))/8.76","v":0.55098934550989354}]
["Donkéa(Réhab)",null,"Donkéa(Réhab)",2,"ROR",7.5,7.5,2015,"VS","Décidée","VS","VS","VS",null,null,"Francis"]
["GrandesChutes(Réhab)",null,"GrandesChutes(Réhab)",1,"DAM",5,5,2015,"VS","Décidée","VS","VS","VS",null,null,"Francis",127,99.2,{"$f":"(Q99/(G99+G100+G101+G102))/8.76","v":0.53695247759174691}]
["GrandesChutes(Réhab)",null,"GrandesChutes(Réhab)",2,"DAM",5,5,2015,"VS","Décidée","VS","VS","VS",null,null,"Francis"]
["GrandesChutes(Réhab)",null,"GrandesChutes(Réhab)",3,"DAM",8.5,8.5,2015,"VS","Décidée","VS","VS","VS",null,null,"Francis"]
["GrandesChutes(Réhab)",null,"GrandesChutes(Réhab)",4,"DAM",8.5,8.5,2015,"VS","Décidée","VS","VS","VS",null,null,"Francis"]
["Sambangalou(OMVG)partGuinée40%",null,"Sambangalou(OMVG)partGuinée40%",null,"DAM",51.2,51.2,2016,"VS","Planifiée","VS","VS","VS",null,3386,"Francisaxeverti",160.80000000000001,83.2,{"$f":"(Q103/G103)/8.76","v":0.35851883561643838},{"$f":"R103/Q103","v":0.51741293532338306}]
["Kaleta(OMVG)partGuinée40%",null,"Kaleta(OMVG)partGuinée40%",null,"ROR",240,240,2015,"VS","Décidée","VS","VS","VS",null,1114,"Kaplanaxevertic",946,{"$f":"90.8/378.4*Q104","v":227},0.44996194824961949,{"$f":"R104/Q104","v":0.23995771670190275}]
["Digan(OMVG)partGuinée40%",null,"Digan(OMVG)partGuinée40%",null,"ROR",37.32,37.32,2018,"VS","Envisagée","VS","VS","VS","VS",1201,"Francis",97,9.48,0.29670577065194514,9.7731958762886609E-2]
["FelloSounga(OMVG)partGuinée40%",null,"FelloSounga(OMVG)partGuinée40%",null,"DAM",32.799999999999997,32.799999999999997,2018,"VS","Envisagée","VS","VS","VS","VS",3474,"Francis",133.19999999999999,114.4,0.46358169061142662,0.85885885885885893]
["DAMEnvisagée",null,"﻿Koukoutamba(OMVS)partGuinée25%",null,"DAM",70.25,70.25,null,null,"Envisagée","VS","VS","VS","VS",1438,null,214.5,126.75,0.3485594501048116,0.59090909090909094]
["DAMEnvisagée",null,"Boureya(OMVS)partGuinée25%",null,"DAM",40,40,null,null,"Envisagée","VS","VS","VS","VS",2331,null,179.25,113.75,0.5115582191780822,0.63458856345885639]
["DAMEnvisagée",null,"Balassa(OMVS)partGuinée25%",null,"DAM",45.25,45.25,null,null,"Envisagée","VS","VS","VS","VS",945,null,117.5,100.25,0.2964252377708822,0.85319148936170208]
["DAMEnvisagée",null,"Diaoya(OMVS)partGuinée25%",null,"DAM",37.25,37.25,null,null,"Envisagée","VS","VS","VS","VS",2228,null,145.25,97.25,0.4451288651895437,0.66953528399311535]
["DAMEnvisagée",null,"TeneI(OMVS)partGuinée25%",null,"DAM",19.100000000000001,19.100000000000001,null,null,"Envisagée","VS","VS","VS","VS",1597,null,49.75,32.25,0.29734155729278727,0.64824120603015079]
["DAMEnvisagée",null,"Souapiti",null,"DAM",750,750,null,null,"Envisagée","VS","VS","VS","VS",1344,null,3667,3500,0.55814307458143075,0.95445868557403868]
["DAMEnvisagée",null,"Amaria",null,"DAM",665,665,null,null,"Envisagée","VS","VS","VS","VS",1256,null,3325,2450,0.57077625570776258,0.73684210526315785]
["DAMEnvisagée",null,"KassaB",null,"DAM",135,135,null,null,"Envisagée","VS","VS","VS","VS",1585,null,528,467,0.44647387113140535,0.88446969696969702]
["DAMEnvisagée",null,"Kouya",null,"DAM",86,86,null,null,"Envisagée","VS","VS","VS","VS",1814,null,334,314.5,0.44334713815440158,0.94161676646706582]
["DAMEnvisagée",null,"Bonkon‐Diaria",null,"DAM",174,174,null,null,"Envisagée","VS","VS","VS","VS",1213,null,451,315,0.29588516244161023,0.69844789356984482]
["DAMEnvisagée",null,"Fetore",null,"DAM",124,124,null,null,"Envisagée","VS","VS","VS","VS",1290,null,322,232,0.29643541022241859,0.72049689440993792]
["DAMEnvisagée",null,"Lafou",null,"DAM",98,98,null,null,"Envisagée","VS","VS","VS","VS",1306,null,255,210,0.29703662286832538,0.82352941176470584]
["DAMEnvisagée",null,"Kouravel",null,"DAM",135,135,null,null,"Envisagée","VS","VS","VS","VS",1370,null,350,240,0.29595805851513612,0.68571428571428572]
["DAMEnvisagée",null,"Tiopo",null,"DAM",120,120,null,null,"Envisagée","VS","VS","VS","VS",2458,null,590,480,0.56126331811263319,0.81355932203389836]
["DAMEnvisagée",null,"Fomi",null,"DAM",90,90,null,null,"Envisagée","VS","VS","VS","VS",1728,null,374,320,0.47437848807711824,0.85561497326203206]
["DAMEnvisagée",null,"Diareguela",null,"DAM",72,72,null,null,"Envisagée","VS","VS","VS","VS",2472,null,400,298,0.63419583967529169,0.745]
["DAMEnvisagée",null,"Frankonédou",null,"DAM",36,36,null,null,"Envisagée","VS","VS","VS","VS",2306,null,173,140,0.5485794013191273,0.80924855491329484]
["DAMEnvisagée",null,"Kogbédou",null,"DAM",12,12,null,null,"Envisagée","VS","VS","VS","VS",5083,null,96,86,0.91324200913242015,0.89583333333333337]
["DAMEnvisagée",null,"Morisanako",null,"DAM",100,100,null,null,"Envisagée","VS","VS","VS","VS",2600,null,523,438,0.59703196347031973,0.83747609942638623]
["DAMEnvisagée",null,"Nzébéla",null,"DAM",48,48,null,null,"Envisagée","VS","VS","VS","VS",1958,null,225,210,0.5351027397260274,0.93333333333333335]
["DAMEnvisagée",null,"Gozoguézia",null,"DAM",48,48,null,null,"Envisagée","VS","VS","VS","VS",2292,null,259,200,0.61596270928462704,0.77220077220077221]
["Saltinho(OMVG)partGuinée40%",null,"Saltinho(OMVG)partGuinée40%",null,"ROR",8,8,2018,"VS","Envisagée","VS","VS","VS","VS",4273,"Francis",32.799999999999997,9.48,0.46803652968036524,0.28902439024390247]
["DAMEnvisagée",null,"Gourbassi(OMVS)partGuinée25%",null,"DAM",5.25,5.25,null,null,"Envisagée","VS","VS","VS","VS",4311,null,26,"VS",0.56534029136768871,{"$error":"#VALUE!"}]
["DAMEnvisagée",null,"Bindougou(OMVS)partGuinée25%",null,"DAM",12.375,12.375,null,null,"Envisagée","VS","VS","VS","VS",3185,null,72.25,"VS",0.6664821733314884,{"$error":"#VALUE!"}]
["DAMEnvisagée",null,"Moussala(OMVS)partGuinée25%",null,"DAM",7.5,7.5,null,null,"Envisagée","VS","VS","VS","VS",3801,null,43.75,"VS",0.66590563165905625,{"$error":"#VALUE!"}]
[]
[null,null,{"$f":"OFFSET(C$1,lang,0)","v":"Name of Station"},"MESSAGE Name","Hydro Type","Plant Capacity","Available Capacity","Start Year",null,{"$f":"OFFSET(J$1,lang,0)","v":"Status"},"Forced Outage","Planned outage","Variable O&M","Fixed O&M","Investment Cost",null,{"$f":"OFFSET(Q$1,lang,0)","v":"Average year"},{"$f":"OFFSET(R$1,lang,0)","v":"Dry year"}]
[null,null,null,null,null,"MW","MW",null,null,null,"%","days/yr","$/MWh","$/kW/yr","$/kW",null,"GWh","GWh"]
[null,null,{"$f":"VLOOKUP(D135,NameConvs!$B$57:$E$69,4,FALSE)","v":"Guinea"},"GUI",null,null,{"$f":"SUM(G136:G144)","v":3346.2950000000001},null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(F136:F144,O136:O144)/SUM(F136:F144)","v":2324.4859523741929},null,{"$f":"SUM(Q136:Q144)","v":14295.849999999999},{"$f":"SUM(R136:R144)","v":10973.874},{"$f":"OFFSET(Q135,0,dy)/G135/8.76","v":0.37436189650516566}]
[null,{"$f":"$D$135&D136","v":"GUIEPHYDNUDABan"},"Baneah(Rehab)",{"$f":"\"EPHYDNU\"&LEFT(E136,2)&LEFT(C136,3)","v":"EPHYDNUDABan"},"DAM",{"$f":"SUMIF($A$95:$A$131,$C136,F$95:F$131)","v":5},{"$f":"SUMIF($A$95:$A$131,$C136,G$95:G$131)","v":5},{"$f":"IF(VLOOKUP($C136,$A$95:$S$131,H$4,FALSE)=\"\",MAX($H$95:$H$131)+1,VLOOKUP($C136,$A$95:$S$131,H$4,FALSE))","v":2015},{"$f":"IF(VLOOKUP(C136,$A$95:$R$131,I$4,FALSE)=\"VS\",\"\",VLOOKUP(C136,$A$95:$R$131,I$4,FALSE))","v":""},{"$f":"VLOOKUP($C136,$A$95:$R$131,J$4,FALSE)","v":"Décidée"},{"$f":"IF(VLOOKUP($C136,$A$95:$S$131,K$4,FALSE)=\"VS\",VS!$H$7,VLOOKUP($C136,$A$95:$S$131,K$4,FALSE))","v":0.05},{"$f":"IF(VLOOKUP($C136,$A$95:$S$131,L$4,FALSE)=\"VS\",VS!$H$8,VLOOKUP($C136,$A$95:$S$131,L$4,FALSE))","v":570},{"$f":"IF(VLOOKUP($C136,$A$95:$S$131,M$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C136,$A$95:$S$131,M$4,FALSE))","v":2},{"$f":"IF(VLOOKUP($C136,$A$95:$S$131,N$4,FALSE)=\"VS\",VS!$H$10,VLOOKUP($C136,$A$95:$S$131,N$4,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($C136,$A$95:$S$131,O$4,FALSE)=\"VS\",VLOOKUP($C136,$A$95:$S$131,O$4,FALSE)=\"\"),VS!$H$11,VLOOKUP($C136,$A$95:$S$131,O$4,FALSE))","v":2400},null,{"$f":"IF(VLOOKUP($C136,$A$95:$R$131,Q$4,FALSE)=\"VS\",49.2%*G136*8.76,SUMIF($A$95:$A$131,$C136,Q$95:Q$131))","v":6.4},{"$f":"IF(VLOOKUP($C136,$A$95:$R$131,R$4,FALSE)=\"VS\",76%*Q136,SUMIF($A$95:$A$131,$C136,R$95:R$131))","v":4.8640000000000008},0.11105022831050229,null,{"$f":"O136*G136/1000","v":12},{"$f":"C136","v":"Baneah(Rehab)"}]
[null,{"$f":"$D$135&D137","v":"GUIEPHYDNUDADon"},"Donkéa(Réhab)","EPHYDNUDADon","DAM",{"$f":"SUMIF($A$95:$A$131,$C137,F$95:F$131)","v":15},15,2015,"","Décidée",{"$f":"IF(VLOOKUP($C137,$A$95:$S$131,K$4,FALSE)=\"VS\",VS!$H$7,VLOOKUP($C137,$A$95:$S$131,K$4,FALSE))","v":0.05},{"$f":"IF(VLOOKUP($C137,$A$95:$S$131,L$4,FALSE)=\"VS\",VS!$H$8,VLOOKUP($C137,$A$95:$S$131,L$4,FALSE))","v":570},{"$f":"IF(VLOOKUP($C137,$A$95:$S$131,M$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C137,$A$95:$S$131,M$4,FALSE))","v":2},{"$f":"IF(VLOOKUP($C137,$A$95:$S$131,N$4,FALSE)=\"VS\",VS!$H$10,VLOOKUP($C137,$A$95:$S$131,N$4,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($C137,$A$95:$S$131,O$4,FALSE)=\"VS\",VLOOKUP($C137,$A$95:$S$131,O$4,FALSE)=\"\"),VS!$H$11,VLOOKUP($C137,$A$95:$S$131,O$4,FALSE))","v":2400},null,72.400000000000006,55.5,0.4223744292237443,null,36,"Donkéa(Réhab)"]
[null,"GUIEPHYDNUDAGra","GrandesChutes(Réhab)","EPHYDNUDAGra","DAM",27,27,2015,"","Décidée",{"$f":"IF(VLOOKUP($C138,$A$95:$S$131,K$4,FALSE)=\"VS\",VS!$H$7,VLOOKUP($C138,$A$95:$S$131,K$4,FALSE))","v":0.05},{"$f":"IF(VLOOKUP($C138,$A$95:$S$131,L$4,FALSE)=\"VS\",VS!$H$8,VLOOKUP($C138,$A$95:$S$131,L$4,FALSE))","v":570},{"$f":"IF(VLOOKUP($C138,$A$95:$S$131,M$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C138,$A$95:$S$131,M$4,FALSE))","v":2},{"$f":"IF(VLOOKUP($C138,$A$95:$S$131,N$4,FALSE)=\"VS\",VS!$H$10,VLOOKUP($C138,$A$95:$S$131,N$4,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($C138,$A$95:$S$131,O$4,FALSE)=\"VS\",VLOOKUP($C138,$A$95:$S$131,O$4,FALSE)=\"\"),VS!$H$11,VLOOKUP($C138,$A$95:$S$131,O$4,FALSE))","v":2400},null,127,99.2,0.41941484863859296,null,64.8,"GrandesChutes(Réhab)"]
[null,"GUIEPHYDNUDASam","Sambangalou(OMVG)partGuinée40%","EPHYDNUDASam","DAM",51.2,51.2,2016,"","Planifiée",{"$f":"IF(VLOOKUP($C139,$A$95:$S$131,K$4,FALSE)=\"VS\",VS!$H$7,VLOOKUP($C139,$A$95:$S$131,K$4,FALSE))","v":0.05},{"$f":"IF(VLOOKUP($C139,$A$95:$S$131,L$4,FALSE)=\"VS\",VS!$H$8,VLOOKUP($C139,$A$95:$S$131,L$4,FALSE))","v":570},{"$f":"IF(VLOOKUP($C139,$A$95:$S$131,M$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C139,$A$95:$S$131,M$4,FALSE))","v":2},{"$f":"IF(VLOOKUP($C139,$A$95:$S$131,N$4,FALSE)=\"VS\",VS!$H$10,VLOOKUP($C139,$A$95:$S$131,N$4,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($C139,$A$95:$S$131,O$4,FALSE)=\"VS\",VLOOKUP($C139,$A$95:$S$131,O$4,FALSE)=\"\"),VS!$H$11,VLOOKUP($C139,$A$95:$S$131,O$4,FALSE))","v":3386},null,160.80000000000001,83.2,0.18550228310502284,null,173.36320000000001,"Sambangalou(OMVG)partGuinée40%"]
[null,"GUIEPHYDNUDAKal","Kaleta(OMVG)partGuinée40%","EPHYDNUDAKal","DAM",240,240,2015,"","Décidée",{"$f":"IF(VLOOKUP($C140,$A$95:$S$131,K$4,FALSE)=\"VS\",VS!$H$7,VLOOKUP($C140,$A$95:$S$131,K$4,FALSE))","v":0.05},{"$f":"IF(VLOOKUP($C140,$A$95:$S$131,L$4,FALSE)=\"VS\",VS!$H$8,VLOOKUP($C140,$A$95:$S$131,L$4,FALSE))","v":570},{"$f":"IF(VLOOKUP($C140,$A$95:$S$131,M$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C140,$A$95:$S$131,M$4,FALSE))","v":2},{"$f":"IF(VLOOKUP($C140,$A$95:$S$131,N$4,FALSE)=\"VS\",VS!$H$10,VLOOKUP($C140,$A$95:$S$131,N$4,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($C140,$A$95:$S$131,O$4,FALSE)=\"VS\",VLOOKUP($C140,$A$95:$S$131,O$4,FALSE)=\"\"),VS!$H$11,VLOOKUP($C140,$A$95:$S$131,O$4,FALSE))","v":1114},null,946,227,0.10797184170471842,null,267.36,"Kaleta(OMVG)partGuinée40%"]
[null,"GUIEPHYDNUDADig","Digan(OMVG)partGuinée40%","EPHYDNUDADig","DAM",37.32,37.32,2018,"","Envisagée",{"$f":"IF(VLOOKUP($C141,$A$95:$S$131,K$4,FALSE)=\"VS\",VS!$H$7,VLOOKUP($C141,$A$95:$S$131,K$4,FALSE))","v":0.05},{"$f":"IF(VLOOKUP($C141,$A$95:$S$131,L$4,FALSE)=\"VS\",VS!$H$8,VLOOKUP($C141,$A$95:$S$131,L$4,FALSE))","v":570},{"$f":"IF(VLOOKUP($C141,$A$95:$S$131,M$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C141,$A$95:$S$131,M$4,FALSE))","v":2},{"$f":"IF(VLOOKUP($C141,$A$95:$S$131,N$4,FALSE)=\"VS\",VS!$H$10,VLOOKUP($C141,$A$95:$S$131,N$4,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($C141,$A$95:$S$131,O$4,FALSE)=\"VS\",VLOOKUP($C141,$A$95:$S$131,O$4,FALSE)=\"\"),VS!$H$11,VLOOKUP($C141,$A$95:$S$131,O$4,FALSE))","v":1201},null,97,9.48,2.8997636142066397E-2,null,44.82132,"Digan(OMVG)partGuinée40%"]
[null,"GUIEPHYDNUDAFel","FelloSounga(OMVG)partGuinée40%","EPHYDNUDAFel","DAM",32.799999999999997,32.799999999999997,2018,"","Envisagée",{"$f":"IF(VLOOKUP($C142,$A$95:$S$131,K$4,FALSE)=\"VS\",VS!$H$7,VLOOKUP($C142,$A$95:$S$131,K$4,FALSE))","v":0.05},{"$f":"IF(VLOOKUP($C142,$A$95:$S$131,L$4,FALSE)=\"VS\",VS!$H$8,VLOOKUP($C142,$A$95:$S$131,L$4,FALSE))","v":570},{"$f":"IF(VLOOKUP($C142,$A$95:$S$131,M$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C142,$A$95:$S$131,M$4,FALSE))","v":2},{"$f":"IF(VLOOKUP($C142,$A$95:$S$131,N$4,FALSE)=\"VS\",VS!$H$10,VLOOKUP($C142,$A$95:$S$131,N$4,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($C142,$A$95:$S$131,O$4,FALSE)=\"VS\",VLOOKUP($C142,$A$95:$S$131,O$4,FALSE)=\"\"),VS!$H$11,VLOOKUP($C142,$A$95:$S$131,O$4,FALSE))","v":3474},null,133.19999999999999,114.4,0.39815124178639055,null,113.9472,"FelloSounga(OMVG)partGuinée40%"]
[null,"GUIEPHYDNUDADAM","DAMEnvisagée","EPHYDNUDADAM","DAM",2929.9749999999999,2929.9749999999999,2019,0,"Envisagée",{"$f":"IF(VLOOKUP($C143,$A$95:$S$131,K$4,FALSE)=\"VS\",VS!$H$7,VLOOKUP($C143,$A$95:$S$131,K$4,FALSE))","v":0.05},{"$f":"IF(VLOOKUP($C143,$A$95:$S$131,L$4,FALSE)=\"VS\",VS!$H$8,VLOOKUP($C143,$A$95:$S$131,L$4,FALSE))","v":570},{"$f":"IF(VLOOKUP($C143,$A$95:$S$131,M$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C143,$A$95:$S$131,M$4,FALSE))","v":2},{"$f":"IF(VLOOKUP($C143,$A$95:$S$131,N$4,FALSE)=\"VS\",VS!$H$10,VLOOKUP($C143,$A$95:$S$131,N$4,FALSE))","v":0},{"$f":"VS!H11","v":2400},null,12720.25,10370.75,0.40405654340950203,null,7031.94,"DAMEnvisagée"]
[null,"GUIEPHYDNUDASal","Saltinho(OMVG)partGuinée40%","EPHYDNUDASal","DAM",8,8,2018,"","Envisagée",{"$f":"IF(VLOOKUP($C144,$A$95:$S$131,K$4,FALSE)=\"VS\",VS!$H$7,VLOOKUP($C144,$A$95:$S$131,K$4,FALSE))","v":0.05},{"$f":"IF(VLOOKUP($C144,$A$95:$S$131,L$4,FALSE)=\"VS\",VS!$H$8,VLOOKUP($C144,$A$95:$S$131,L$4,FALSE))","v":570},{"$f":"IF(VLOOKUP($C144,$A$95:$S$131,M$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C144,$A$95:$S$131,M$4,FALSE))","v":2},{"$f":"IF(VLOOKUP($C144,$A$95:$S$131,N$4,FALSE)=\"VS\",VS!$H$10,VLOOKUP($C144,$A$95:$S$131,N$4,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($C144,$A$95:$S$131,O$4,FALSE)=\"VS\",VLOOKUP($C144,$A$95:$S$131,O$4,FALSE)=\"\"),VS!$H$11,VLOOKUP($C144,$A$95:$S$131,O$4,FALSE))","v":4273},null,32.799999999999997,9.48,0.13527397260273974,null,34.183999999999997,"Saltinho(OMVG)partGuinée40%"]
[]
[]
["SierraLeone"]
["SIE"]
[null,null,null,null,null,null,null,null,"Année",null,null,null,null,null,"Coût"]
[null,null,null,null,null,null,null,"Annéede","de",null,null,null,"Coûts",null,"spéc.","Fabricant"]
[null,null,null,"N°","Type","Capacité","Capacité","miseen","déclasse",null,"Indisp.","Indisp.","O&M","Coûts","investiss","et","Energie","Energie","Facteur de charge"]
[null,null,"Nomdecentrale","unité","unité","installée","disponible","service","ment","Statut","fortuite","planifiée","variables","O&Mfixes","ement","modèle","moyenne","garantie"]
[null,null,null,null,null,"[MW]","[MW]",null,null,null,"[%]","[h/an]","[$/MWh]","[$/kW/an]","[$/kW]",null,"[GWh/an]","[GWh/an"]
[{"$f":"IF(H154,C154,E154&J154)","v":"﻿Goma2(Bo‐Kenema)"},null,"﻿Goma2(Bo‐Kenema)",1,"ROR",1.5,1.5,2015,"VS","Planifiée","VS","VS","VS","VS",null,null,30.8,1.4,{"$f":"(Q154/(G154+G155+G156+G157))/8.76","v":0.58599695585996958}]
["Goma2(Bo‐Kenema)",null,"Goma2(Bo‐Kenema)",2,"ROR",1.5,1.5,2015,"VS","Planifiée","VS","VS","VS","VS",6709]
["Goma2(Bo‐Kenema)",null,"Goma2(Bo‐Kenema)",3,"ROR",1.5,1.5,2015,"VS","Planifiée","VS","VS","VS","VS"]
["Goma2(Bo‐Kenema)",null,"Goma2(Bo‐Kenema)",4,"ROR",1.5,1.5,2015,"VS","Planifiée","VS","VS","VS","VS"]
["Bumbuna2",null,"Bumbuna2",null,"DAM",40,40,2015,"VS","Planifiée","VS","VS","VS","VS",1950,null,220,237,{"$f":"(Q158/G158)/8.76","v":0.62785388127853881}]
["Bumbuna3(Yiben)",null,"Bumbuna3(Yiben)",null,"DAM",90,90,2017,"VS","Planifiée","VS","VS","VS","VS",1950,null,396,317,0.50228310502283113]
["Bumbuna4&5",null,"Bumbuna4&5",null,"DAM",95,95,2017,"VS","Planifiée","VS","VS","VS","VS",1950,null,494,463,0.59360730593607314]
["Benkongor1",null,"Benkongor1",null,"DAM",34.799999999999997,34.799999999999997,2020,"VS","Planifiée","VS","VS","VS","VS",2447,null,237.2,199.7,0.77809268881540972]
["Benkongor2",null,"Benkongor2",null,"DAM",80,80,2022,"VS","Planifiée","VS","VS","VS","VS",2447,null,413.7,338.3,0.59032534246575341]
["Benkongor3",null,"Benkongor3",null,"DAM",85.5,85.5,2025,"VS","Planifiée","VS","VS","VS","VS",2447,null,513.1,421.1,0.68506502176293094]
["DAMEnvisagée",null,"Kuse2",null,"DAM",91.8,91.8,null,null,"Envisagée","VS","VS","VS","VS",2561,null,679.7,549,0.84522139652410955]
["DAMEnvisagée",null,"Kambatibo",null,"DAM",52.5,52.5,null,null,"Envisagée","VS","VS","VS","VS",3120,null,268.5,212.4,0.58382257012394001]
["DAMEnvisagée",null,"Bitmai1",null,"DAM",52.5,52.5,null,null,"Envisagée","VS","VS","VS","VS",3120,null,268,212.4,0.58273537725592517]
["DAMEnvisagée",null,"Bitmai2",null,"DAM",36.6,36.6,null,null,"Envisagée","VS","VS","VS","VS",3543,null,249.5,210.7,0.77818948524091125]
["DAMEnvisagée",null,"ManoRiver(Intl.)partSL50%",null,"DAM",90,90,null,null,"Envisagée","VS","VS","VS","VS",2625,null,397.5,306,0.50418569254185697]
[]
[null,null,{"$f":"OFFSET(C$1,lang,0)","v":"Name of Station"},"MESSAGE Name","Hydro Type","Plant Capacity","Available Capacity","Start Year",null,{"$f":"OFFSET(J$1,lang,0)","v":"Status"},"Forced Outage","Planned outage","Variable O&M","Fixed O&M","Investment Cost",null,{"$f":"OFFSET(Q$1,lang,0)","v":"Average year"},{"$f":"OFFSET(R$1,lang,0)","v":"Dry year"}]
[null,null,null,null,null,"MW","MW",null,null,null,"%","days/yr","$/MWh","$/kW/yr","$/kW",null,"GWh","GWh"]
[null,null,{"$f":"VLOOKUP(D172,NameConvs!$B$57:$E$69,4,FALSE)","v":"Sierra Leone"},"SIE",null,null,{"$f":"SUM(G173:G180)","v":754.7},null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(F173:F181,O173:O181)/SUM(F173:F181)","v":2381.5628726646346},null,{"$f":"SUM(Q173:Q180)","v":4168},{"$f":"SUM(R173:R180)","v":3468},{"$f":"OFFSET(Q172,0,dy)/G172/8.76","v":0.52456659726898647},null,{"$f":"O172*G172/1000","v":1797.3654999999997}]
[null,{"$f":"$D$172&D173","v":"SIEEPHYDNUROGom"},"Goma2(Bo‐Kenema)",{"$f":"\"EPHYDNU\"&LEFT(E173,2)&LEFT(C173,3)","v":"EPHYDNUROGom"},{"$f":"E154","v":"ROR"},{"$f":"SUMIF($A$154:$A$168,$C173,F$154:F$168)","v":6},{"$f":"SUMIF($A$154:$A$168,$C173,G$154:G$168)","v":6},{"$f":"IF(VLOOKUP($C173,$A$154:$S$168,H$4,FALSE)=\"\",MAX($H$154:$H$168)+1,VLOOKUP($C173,$A$154:$S$168,H$4,FALSE))","v":2015},{"$f":"IF(VLOOKUP(C173,$A$154:$R$168,I$4,FALSE)=\"VS\",\"\",VLOOKUP(C173,$A$154:$R$168,I$4,FALSE))","v":""},{"$f":"VLOOKUP($C173,$A$154:$R$168,J$4,FALSE)","v":"Planifiée"},{"$f":"IF(VLOOKUP($C173,$A$154:$S$168,K$4,FALSE)=\"VS\",VS!$H$7,VLOOKUP($C173,$A$154:$S$168,K$4,FALSE))","v":0.05},{"$f":"IF(VLOOKUP($C173,$A$154:$S$168,L$4,FALSE)=\"VS\",VS!$H$8,VLOOKUP($C173,$A$154:$S$168,L$4,FALSE))","v":570},{"$f":"IF(VLOOKUP($C173,$A$154:$S$168,M$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C173,$A$154:$S$168,M$4,FALSE))","v":2},{"$f":"IF(VLOOKUP($C173,$A$154:$S$168,N$4,FALSE)=\"VS\",VS!$H$10,VLOOKUP($C173,$A$154:$S$168,N$4,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($C173,$A$154:$S$168,O$4,FALSE)=\"VS\",VLOOKUP($C173,$A$154:$S$168,O$4,FALSE)=\"\"),VS!$H$11,VLOOKUP($C173,$A$154:$S$168,O$4,FALSE))","v":6709},null,{"$f":"IF(VLOOKUP($C173,$A$154:$R$168,Q$4,FALSE)=\"VS\",49.2%*G173*8.76,SUMIF($A$154:$A$168,$C173,Q$154:Q$168))","v":30.8},{"$f":"IF(VLOOKUP($C173,$A$154:$R$168,R$4,FALSE)=\"VS\",76%*Q173,SUMIF($A$154:$A$168,$C173,R$154:R$168))","v":1.4},2.6636225266362251E-2,null,40.253999999999998,{"$f":"C173","v":"Goma2(Bo‐Kenema)"}]
[null,{"$f":"$D$172&D174","v":"SIEEPHYDNUDABu2"},"Bumbuna2",{"$f":"\"EPHYDNU\"&LEFT(E174,2)&LEFT(C174,2)&\"2\"","v":"EPHYDNUDABu2"},{"$f":"E158","v":"DAM"},{"$f":"SUMIF($A$154:$A$168,$C174,F$154:F$168)","v":40},40,2015,"","Planifiée",{"$f":"IF(VLOOKUP($C174,$A$154:$S$168,K$4,FALSE)=\"VS\",VS!$H$7,VLOOKUP($C174,$A$154:$S$168,K$4,FALSE))","v":0.05},{"$f":"IF(VLOOKUP($C174,$A$154:$S$168,L$4,FALSE)=\"VS\",VS!$H$8,VLOOKUP($C174,$A$154:$S$168,L$4,FALSE))","v":570},{"$f":"IF(VLOOKUP($C174,$A$154:$S$168,M$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C174,$A$154:$S$168,M$4,FALSE))","v":2},{"$f":"IF(VLOOKUP($C174,$A$154:$S$168,N$4,FALSE)=\"VS\",VS!$H$10,VLOOKUP($C174,$A$154:$S$168,N$4,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($C174,$A$154:$S$168,O$4,FALSE)=\"VS\",VLOOKUP($C174,$A$154:$S$168,O$4,FALSE)=\"\"),VS!$H$11,VLOOKUP($C174,$A$154:$S$168,O$4,FALSE))","v":1950},null,220,237,0.67636986301369861,null,78,"Bumbuna2"]
[null,"SIEEPHYDNUDABu3","Bumbuna3(Yiben)",{"$f":"\"EPHYDNU\"&LEFT(E175,2)&LEFT(C175,2)&\"3\"","v":"EPHYDNUDABu3"},"DAM",90,90,2017,"","Planifiée",{"$f":"IF(VLOOKUP($C175,$A$154:$S$168,K$4,FALSE)=\"VS\",VS!$H$7,VLOOKUP($C175,$A$154:$S$168,K$4,FALSE))","v":0.05},{"$f":"IF(VLOOKUP($C175,$A$154:$S$168,L$4,FALSE)=\"VS\",VS!$H$8,VLOOKUP($C175,$A$154:$S$168,L$4,FALSE))","v":570},{"$f":"IF(VLOOKUP($C175,$A$154:$S$168,M$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C175,$A$154:$S$168,M$4,FALSE))","v":2},{"$f":"IF(VLOOKUP($C175,$A$154:$S$168,N$4,FALSE)=\"VS\",VS!$H$10,VLOOKUP($C175,$A$154:$S$168,N$4,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($C175,$A$154:$S$168,O$4,FALSE)=\"VS\",VLOOKUP($C175,$A$154:$S$168,O$4,FALSE)=\"\"),VS!$H$11,VLOOKUP($C175,$A$154:$S$168,O$4,FALSE))","v":1950},null,396,317,0.40208016235413496,null,175.5,"Bumbuna3(Yiben)"]
[null,"SIEEPHYDNUDABu4","Bumbuna4&5",{"$f":"\"EPHYDNU\"&LEFT(E176,2)&LEFT(C176,2)&\"4\"","v":"EPHYDNUDABu4"},"DAM",95,95,2017,"","Planifiée",{"$f":"IF(VLOOKUP($C176,$A$154:$S$168,K$4,FALSE)=\"VS\",VS!$H$7,VLOOKUP($C176,$A$154:$S$168,K$4,FALSE))","v":0.05},{"$f":"IF(VLOOKUP($C176,$A$154:$S$168,L$4,FALSE)=\"VS\",VS!$H$8,VLOOKUP($C176,$A$154:$S$168,L$4,FALSE))","v":570},{"$f":"IF(VLOOKUP($C176,$A$154:$S$168,M$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C176,$A$154:$S$168,M$4,FALSE))","v":2},{"$f":"IF(VLOOKUP($C176,$A$154:$S$168,N$4,FALSE)=\"VS\",VS!$H$10,VLOOKUP($C176,$A$154:$S$168,N$4,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($C176,$A$154:$S$168,O$4,FALSE)=\"VS\",VLOOKUP($C176,$A$154:$S$168,O$4,FALSE)=\"\"),VS!$H$11,VLOOKUP($C176,$A$154:$S$168,O$4,FALSE))","v":1950},null,494,463,0.55635664503725057,null,185.25,"Bumbuna4&5"]
[null,"SIEEPHYDNUDABe1","Benkongor1",{"$f":"\"EPHYDNU\"&LEFT(E177,2)&LEFT(C177,2)&\"1\"","v":"EPHYDNUDABe1"},"DAM",34.799999999999997,34.799999999999997,2020,"","Planifiée",{"$f":"IF(VLOOKUP($C177,$A$154:$S$168,K$4,FALSE)=\"VS\",VS!$H$7,VLOOKUP($C177,$A$154:$S$168,K$4,FALSE))","v":0.05},{"$f":"IF(VLOOKUP($C177,$A$154:$S$168,L$4,FALSE)=\"VS\",VS!$H$8,VLOOKUP($C177,$A$154:$S$168,L$4,FALSE))","v":570},{"$f":"IF(VLOOKUP($C177,$A$154:$S$168,M$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C177,$A$154:$S$168,M$4,FALSE))","v":2},{"$f":"IF(VLOOKUP($C177,$A$154:$S$168,N$4,FALSE)=\"VS\",VS!$H$10,VLOOKUP($C177,$A$154:$S$168,N$4,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($C177,$A$154:$S$168,O$4,FALSE)=\"VS\",VLOOKUP($C177,$A$154:$S$168,O$4,FALSE)=\"\"),VS!$H$11,VLOOKUP($C177,$A$154:$S$168,O$4,FALSE))","v":2447},null,237.2,199.7,0.65508056474046084,null,85.155599999999993,"Benkongor1"]
[null,"SIEEPHYDNUDABe2","Benkongor2",{"$f":"\"EPHYDNU\"&LEFT(E178,2)&LEFT(C178,2)&\"2\"","v":"EPHYDNUDABe2"},"DAM",80,80,2022,"","Planifiée",{"$f":"IF(VLOOKUP($C178,$A$154:$S$168,K$4,FALSE)=\"VS\",VS!$H$7,VLOOKUP($C178,$A$154:$S$168,K$4,FALSE))","v":0.05},{"$f":"IF(VLOOKUP($C178,$A$154:$S$168,L$4,FALSE)=\"VS\",VS!$H$8,VLOOKUP($C178,$A$154:$S$168,L$4,FALSE))","v":570},{"$f":"IF(VLOOKUP($C178,$A$154:$S$168,M$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C178,$A$154:$S$168,M$4,FALSE))","v":2},{"$f":"IF(VLOOKUP($C178,$A$154:$S$168,N$4,FALSE)=\"VS\",VS!$H$10,VLOOKUP($C178,$A$154:$S$168,N$4,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($C178,$A$154:$S$168,O$4,FALSE)=\"VS\",VLOOKUP($C178,$A$154:$S$168,O$4,FALSE)=\"\"),VS!$H$11,VLOOKUP($C178,$A$154:$S$168,O$4,FALSE))","v":2447},null,413.7,338.3,0.48273401826484019,null,195.76,"Benkongor2"]
[null,"SIEEPHYDNUDABe3","Benkongor3",{"$f":"\"EPHYDNU\"&LEFT(E179,2)&LEFT(C179,2)&\"3\"","v":"EPHYDNUDABe3"},"DAM",85.5,85.5,2025,"","Planifiée",{"$f":"IF(VLOOKUP($C179,$A$154:$S$168,K$4,FALSE)=\"VS\",VS!$H$7,VLOOKUP($C179,$A$154:$S$168,K$4,FALSE))","v":0.05},{"$f":"IF(VLOOKUP($C179,$A$154:$S$168,L$4,FALSE)=\"VS\",VS!$H$8,VLOOKUP($C179,$A$154:$S$168,L$4,FALSE))","v":570},{"$f":"IF(VLOOKUP($C179,$A$154:$S$168,M$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C179,$A$154:$S$168,M$4,FALSE))","v":2},{"$f":"IF(VLOOKUP($C179,$A$154:$S$168,N$4,FALSE)=\"VS\",VS!$H$10,VLOOKUP($C179,$A$154:$S$168,N$4,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($C179,$A$154:$S$168,O$4,FALSE)=\"VS\",VLOOKUP($C179,$A$154:$S$168,O$4,FALSE)=\"\"),VS!$H$11,VLOOKUP($C179,$A$154:$S$168,O$4,FALSE))","v":2447},null,513.1,421.1,0.56223130123634812,null,209.21850000000001,"Benkongor3"]
[null,"SIEEPHYDNUDADAM","DAMEnvisagée",{"$f":"\"EPHYDNU\"&LEFT(E180,2)&LEFT(C180,3)","v":"EPHYDNUDADAM"},"DAM",323.39999999999998,323.39999999999998,2026,0,"Envisagée",{"$f":"IF(VLOOKUP($C180,$A$154:$S$168,K$4,FALSE)=\"VS\",VS!$H$7,VLOOKUP($C180,$A$154:$S$168,K$4,FALSE))","v":0.05},{"$f":"IF(VLOOKUP($C180,$A$154:$S$168,L$4,FALSE)=\"VS\",VS!$H$8,VLOOKUP($C180,$A$154:$S$168,L$4,FALSE))","v":570},{"$f":"IF(VLOOKUP($C180,$A$154:$S$168,M$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C180,$A$154:$S$168,M$4,FALSE))","v":2},{"$f":"IF(VLOOKUP($C180,$A$154:$S$168,N$4,FALSE)=\"VS\",VS!$H$10,VLOOKUP($C180,$A$154:$S$168,N$4,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($C180,$A$154:$S$168,O$4,FALSE)=\"VS\",VLOOKUP($C180,$A$154:$S$168,O$4,FALSE)=\"\"),VS!$H$11,VLOOKUP($C180,$A$154:$S$168,O$4,FALSE))","v":2561},null,1863.2,1490.5,0.52612369148572669,null,828.22739999999988,"DAMEnvisagée"]
[]
[]
["Liberia"]
["LIB"]
[null,null,null,null,null,null,"Capacité","Annéede","Annéede",null,null,null,"Coûts",null,"Coûtspéc."]
[null,null,null,"N°","Typed'","Capacité","disponibl","miseen","déclassem",null,"Indisp.","Indisp.","O&M","CoûtsO&M","investissem","Fabricant","Energie","Energie","Facteur de charge"]
[null,null,"Nomdecentrale","unité","unité","installée","e","service","ent","Statut","fortuite","planifiée","variables","fixes","ent","etmodèle","moyenne","garantie"]
[null,null,null,null,null,"[MW]","[MW]",null,null,null,"[%]","[h/an]","[$/MWh]","[$/kW/an]","[$/kW]",null,"[GWh/an]","[GWh/an]"]
[{"$f":"IF(H189,C189,E189&J189)","v":"MountCoffee(+Viareservoir)"},null,"MountCoffee(+Viareservoir)",1,"DAM",16.5,16.5,2015,"VS","Décidée","VS","VS","VS","VS",5803,null,435,344,{"$f":"(Q189/(G189+G190+G191+G192))/8.76","v":0.75238688252386887}]
["MountCoffee(+Viareservoir)",null,"MountCoffee(+Viareservoir)",2,"DAM",16.5,16.5,2015,"VS","Décidée","VS","VS","VS","VS"]
["MountCoffee(+Viareservoir)",null,"MountCoffee(+Viareservoir)",3,"DAM",16.5,16.5,2015,"VS","Décidée","VS","VS","VS","VS"]
["MountCoffee(+Viareservoir)",null,"MountCoffee(+Viareservoir)",4,"DAM",16.5,16.5,2015,"VS","Décidée","VS","VS","VS","VS"]
["SaintPaul ‐1B",null,"SaintPaul ‐1B",1,"DAM",39,39,2017,"VS","Envisagée","VS","VS","VS","VS",3123,null,512,"VS",{"$f":"(Q193/(G193+G194))/8.76","v":0.74932677672403702}]
["SaintPaul ‐1B",null,"SaintPaul ‐1B",2,"DAM",39,39,2018,"VS","Envisagée","VS","VS","VS","VS"]
["SaintPaul ‐2",null,"SaintPaul ‐2",1,"DAM",60,60,2017,"VS","Envisagée","VS","VS","VS","VS",3123,null,788,"VS",{"$f":"(Q195/(G195+G196))/8.76","v":0.74961948249619481}]
["SaintPaul ‐2",null,"SaintPaul ‐2",2,"DAM",60,60,2018,"VS","Envisagée","VS","VS","VS","VS"]
["DAMEnvisagée",null,"SaintPaul ‐V1",null,"DAM",132,132,null,null,"Envisagée","VS","VS","VS","VS",3123,null,"VS","VS",{"$f":"(Q197/G197)/8.76","v":{"$error":"#VALUE!"}}]
["DAMEnvisagée",null,"MountCoffee(avecV1)",null,"DAM",66,66,null,null,"Envisagée","VS","VS","VS","VS",3546,null,"VS","VS",{"$error":"#VALUE!"}]
["DAMEnvisagée",null,"SaintPaul ‐1B(avecV1)",null,"DAM",65,65,null,null,"Envisagée","VS","VS","VS","VS",3123,null,"VS","VS",{"$error":"#VALUE!"}]
["DAMEnvisagée",null,"SaintPaul ‐2(avecV1)",null,"DAM",100,100,null,null,"Envisagée","VS","VS","VS","VS",3123,null,"VS","VS",{"$f":"(Q200/G200)/8.76","v":{"$error":"#VALUE!"}}]
["DAMEnvisagée",null,"ManoRiver(Intl.)partLibéria50%",null,"DAM",90,90,null,null,"Envisagée","VS","VS","VS","VS",2625,null,397.5,"VS",0.50418569254185697]
["DAMEnvisagée",null,"Tiboto/Cavally(Intl.)partLibéria50%",null,"DAM",112.5,112.5,null,null,"Envisagée","VS","VS","VS","VS",2570,null,600,"VS",0.60882800608828003]
["DAMEnvisagée",null,"Lofariver",null,"DAM",29,29,null,null,"Envisagée","VS","VS","VS","VS",4861,null,"VS","VS",{"$error":"#VALUE!"}]
["DAMEnvisagée",null,"SaintJohnriver",null,"DAM",67,67,null,null,"Envisagée","VS","VS","VS","VS",4280,null,"VS","VS",{"$error":"#VALUE!"}]
["DAMEnvisagée",null,"Cestosriver",null,"DAM",41,41,null,null,"Envisagée","VS","VS","VS","VS",5707,null,"VS","VS",{"$error":"#VALUE!"}]
[]
[null,null,{"$f":"OFFSET(C$1,lang,0)","v":"Name of Station"},"MESSAGE Name","Hydro Type","Plant Capacity","Available Capacity","Start Year",null,{"$f":"OFFSET(J$1,lang,0)","v":"Status"},"Forced Outage","Planned outage","Variable O&M","Fixed O&M","Investment Cost",null,{"$f":"OFFSET(Q$1,lang,0)","v":"Average year"},{"$f":"OFFSET(R$1,lang,0)","v":"Dry year"}]
[null,null,null,null,null,"MW","MW",null,null,null,"%","days/yr","$/MWh","$/kW/yr","$/kW",null,"GWh","GWh"]
[null,null,{"$f":"VLOOKUP(D209,NameConvs!$B$57:$E$69,4,FALSE)","v":"Liberia"},"LIB",null,null,{"$f":"SUM(G210:G213)","v":966.5},null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(F210:F218,O210:O218)/SUM(F210:F218)","v":3204.3232753474826},null,{"$f":"SUM(Q210:Q213)","v":4762.7188000000006},{"$f":"SUM(R210:R213)","v":3633.0662880000004},{"$f":"OFFSET(Q209,0,dy)/G209/8.76","v":0.42910873721732851},null,{"$f":"O209*G209/1000","v":3096.9784456233419}]
[null,{"$f":"$D$209&D210","v":"LIBEPHYDNUDAMou"},"MountCoffee(+Viareservoir)",{"$f":"\"EPHYDNU\"&LEFT(E210,2)&LEFT(C210,3)","v":"EPHYDNUDAMou"},{"$f":"E189","v":"DAM"},{"$f":"SUMIF($A$189:$A$205,$C210,F$189:F$205)","v":66},{"$f":"SUMIF($A$189:$A$205,$C210,G$189:G$205)","v":66},{"$f":"IF(VLOOKUP($C210,$A$189:$S$205,H$4,FALSE)=\"\",MAX($H$189:$H$205)+1,VLOOKUP($C210,$A$189:$S$205,H$4,FALSE))","v":2015},{"$f":"IF(VLOOKUP(C210,$A$189:$R$205,I$4,FALSE)=\"VS\",\"\",VLOOKUP(C210,$A$189:$R$205,I$4,FALSE))","v":""},{"$f":"VLOOKUP($C210,$A$189:$R$205,J$4,FALSE)","v":"Décidée"},{"$f":"IF(VLOOKUP($C210,$A$189:$S$205,K$4,FALSE)=\"VS\",VS!$H$7,VLOOKUP($C210,$A$189:$S$205,K$4,FALSE))","v":0.05},{"$f":"IF(VLOOKUP($C210,$A$189:$S$205,L$4,FALSE)=\"VS\",VS!$H$8,VLOOKUP($C210,$A$189:$S$205,L$4,FALSE))","v":570},{"$f":"IF(VLOOKUP($C210,$A$189:$S$205,M$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C210,$A$189:$S$205,M$4,FALSE))","v":2},{"$f":"IF(VLOOKUP($C210,$A$189:$S$205,N$4,FALSE)=\"VS\",VS!$H$10,VLOOKUP($C210,$A$189:$S$205,N$4,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($C210,$A$189:$S$205,O$4,FALSE)=\"VS\",VLOOKUP($C210,$A$189:$S$205,O$4,FALSE)=\"\"),VS!$H$11,VLOOKUP($C210,$A$189:$S$205,O$4,FALSE))","v":5803},null,{"$f":"IF(VLOOKUP($C210,$A$189:$R$205,Q$4,FALSE)=\"VS\",49.2%*G210*8.76,SUMIF($A$189:$A$205,$C210,Q$189:Q$205))","v":435},{"$f":"IF(VLOOKUP($C210,$A$189:$R$205,R$4,FALSE)=\"VS\",76%*Q210,SUMIF($A$189:$A$205,$C210,R$189:R$205))","v":344},{"$f":"OFFSET(Q210,0,dy)/G210/8.76","v":0.59499100594991006},null,382.99799999999999,{"$f":"C210","v":"MountCoffee(+Viareservoir)"}]
[null,{"$f":"$D$209&D211","v":"LIBEPHYDNUDASa1"},"SaintPaul ‐1B",{"$f":"\"EPHYDNU\"&LEFT(E211,2)&LEFT(C211,2)&\"1\"","v":"EPHYDNUDASa1"},{"$f":"E190","v":"DAM"},{"$f":"SUMIF($A$189:$A$205,$C211,F$189:F$205)","v":78},78,{"$f":"IF(VLOOKUP($C211,$A$189:$S$205,H$4,FALSE)=\"\",MAX($H$189:$H$205)+1,VLOOKUP($C211,$A$189:$S$205,H$4,FALSE))","v":2017},{"$f":"IF(VLOOKUP(C211,$A$189:$R$205,I$4,FALSE)=\"VS\",\"\",VLOOKUP(C211,$A$189:$R$205,I$4,FALSE))","v":""},{"$f":"VLOOKUP($C211,$A$189:$R$205,J$4,FALSE)","v":"Envisagée"},{"$f":"IF(VLOOKUP($C211,$A$189:$S$205,K$4,FALSE)=\"VS\",VS!$H$7,VLOOKUP($C211,$A$189:$S$205,K$4,FALSE))","v":0.05},{"$f":"IF(VLOOKUP($C211,$A$189:$S$205,L$4,FALSE)=\"VS\",VS!$H$8,VLOOKUP($C211,$A$189:$S$205,L$4,FALSE))","v":570},{"$f":"IF(VLOOKUP($C211,$A$189:$S$205,M$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C211,$A$189:$S$205,M$4,FALSE))","v":2},{"$f":"IF(VLOOKUP($C211,$A$189:$S$205,N$4,FALSE)=\"VS\",VS!$H$10,VLOOKUP($C211,$A$189:$S$205,N$4,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($C211,$A$189:$S$205,O$4,FALSE)=\"VS\",VLOOKUP($C211,$A$189:$S$205,O$4,FALSE)=\"\"),VS!$H$11,VLOOKUP($C211,$A$189:$S$205,O$4,FALSE))","v":3123},null,{"$f":"IF(VLOOKUP($C211,$A$189:$R$205,Q$4,FALSE)=\"VS\",49.2%*G211*8.76,SUMIF($A$189:$A$205,$C211,Q$189:Q$205))","v":512},{"$f":"IF(VLOOKUP($C211,$A$189:$R$205,R$4,FALSE)=\"VS\",76%*Q211,SUMIF($A$189:$A$205,$C211,R$189:R$205))","v":389.12},{"$f":"OFFSET(Q211,0,dy)/G211/8.76","v":0.56948835031026812},null,243.59399999999999,"SaintPaul ‐1B"]
[null,{"$f":"$D$209&D212","v":"LIBEPHYDNUDASa2"},"SaintPaul ‐2",{"$f":"\"EPHYDNU\"&LEFT(E212,2)&LEFT(C212,2)&\"2\"","v":"EPHYDNUDASa2"},{"$f":"E191","v":"DAM"},120,120,{"$f":"IF(VLOOKUP($C212,$A$189:$S$205,H$4,FALSE)=\"\",MAX($H$189:$H$205)+1,VLOOKUP($C212,$A$189:$S$205,H$4,FALSE))","v":2017},{"$f":"IF(VLOOKUP(C212,$A$189:$R$205,I$4,FALSE)=\"VS\",\"\",VLOOKUP(C212,$A$189:$R$205,I$4,FALSE))","v":""},{"$f":"VLOOKUP($C212,$A$189:$R$205,J$4,FALSE)","v":"Envisagée"},{"$f":"IF(VLOOKUP($C212,$A$189:$S$205,K$4,FALSE)=\"VS\",VS!$H$7,VLOOKUP($C212,$A$189:$S$205,K$4,FALSE))","v":0.05},{"$f":"IF(VLOOKUP($C212,$A$189:$S$205,L$4,FALSE)=\"VS\",VS!$H$8,VLOOKUP($C212,$A$189:$S$205,L$4,FALSE))","v":570},{"$f":"IF(VLOOKUP($C212,$A$189:$S$205,M$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C212,$A$189:$S$205,M$4,FALSE))","v":2},{"$f":"IF(VLOOKUP($C212,$A$189:$S$205,N$4,FALSE)=\"VS\",VS!$H$10,VLOOKUP($C212,$A$189:$S$205,N$4,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($C212,$A$189:$S$205,O$4,FALSE)=\"VS\",VLOOKUP($C212,$A$189:$S$205,O$4,FALSE)=\"\"),VS!$H$11,VLOOKUP($C212,$A$189:$S$205,O$4,FALSE))","v":3123},null,{"$f":"IF(VLOOKUP($C212,$A$189:$R$205,Q$4,FALSE)=\"VS\",49.2%*G212*8.76,SUMIF($A$189:$A$205,$C212,Q$189:Q$205))","v":788},{"$f":"IF(VLOOKUP($C212,$A$189:$R$205,R$4,FALSE)=\"VS\",76%*Q212,SUMIF($A$189:$A$205,$C212,R$189:R$205))","v":598.88},{"$f":"OFFSET(Q212,0,dy)/G212/8.76","v":0.56971080669710805},null,374.76,"SaintPaul ‐2"]
[null,{"$f":"$D$209&D213","v":"LIBEPHYDNUDADAM"},"DAMEnvisagée",{"$f":"\"EPHYDNU\"&LEFT(E213,2)&LEFT(C213,3)","v":"EPHYDNUDADAM"},{"$f":"E192","v":"DAM"},702.5,702.5,{"$f":"IF(VLOOKUP($C213,$A$189:$S$205,H$4,FALSE)=\"\",MAX($H$189:$H$205)+1,VLOOKUP($C213,$A$189:$S$205,H$4,FALSE))","v":2019},{"$f":"IF(VLOOKUP(C213,$A$189:$R$205,I$4,FALSE)=\"VS\",\"\",VLOOKUP(C213,$A$189:$R$205,I$4,FALSE))","v":0},{"$f":"VLOOKUP($C213,$A$189:$R$205,J$4,FALSE)","v":"Envisagée"},{"$f":"IF(VLOOKUP($C213,$A$189:$S$205,K$4,FALSE)=\"VS\",VS!$H$7,VLOOKUP($C213,$A$189:$S$205,K$4,FALSE))","v":0.05},{"$f":"IF(VLOOKUP($C213,$A$189:$S$205,L$4,FALSE)=\"VS\",VS!$H$8,VLOOKUP($C213,$A$189:$S$205,L$4,FALSE))","v":570},{"$f":"IF(VLOOKUP($C213,$A$189:$S$205,M$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C213,$A$189:$S$205,M$4,FALSE))","v":2},{"$f":"IF(VLOOKUP($C213,$A$189:$S$205,N$4,FALSE)=\"VS\",VS!$H$10,VLOOKUP($C213,$A$189:$S$205,N$4,FALSE))","v":0},{"$f":"SUMPRODUCT(O197:O202,F197:F202)/SUM(F197:F202)","v":2983.0981432360741},null,{"$f":"IF(VLOOKUP($C213,$A$189:$R$205,Q$4,FALSE)=\"VS\",49.2%*G213*8.76,SUMIF($A$189:$A$205,$C213,Q$189:Q$205))","v":3027.7188000000006},{"$f":"IF(VLOOKUP($C213,$A$189:$R$205,R$4,FALSE)=\"VS\",76%*Q213,SUMIF($A$189:$A$205,$C213,R$189:R$205))","v":2301.0662880000004},{"$f":"OFFSET(Q213,0,dy)/G213/8.76","v":0.37392000000000009},null,2095.6264456233421,"DAMEnvisagée"]
[]
[]
["Mali"]
["MAL"]
[null,null,null,null,null,null,null,"Année"]
[null,null,null,null,null,null,null,"demise","Annéede",null,null,null,"Coûts",null,"Coûtspéc."]
[null,null,null,"N°","Typed'","Capacité","Capacité","en","déclassem",null,"Indisp.","Indisp.","O&M","Coûts","investisse",null,"Energie","Energie","Facteur de Charge"]
[null,null,"Nomdecentrale","unité","unité","installée","disponible","service","ent","Statut","fortuite","planifiée","variables","O&Mfixes","ment","Fabricantetmodèle","moyenne","garantie"]
[null,null,null,null,null,"[MW]","[MW]",null,null,null,"[%]","[h/an]","[$/MWh]","[$/kW/an]","[$/kW]",null,"[GWh/an]","[GWh/an"]
[{"$f":"IF(H223,C223,E223&J223)","v":"﻿Sotuba2"},null,"﻿Sotuba2",1,"ROR",3,3,2014,"VS","Planifiée","VS","VS","VS","VS",7942.5,"Kaplan",39,37.4,{"$f":"(Q223/(G223+G224))/8.76","v":0.74200913242009137}]
["Sotuba2",null,"Sotuba2",2,"ROR",3,3,2014,"VS","Planifiée","VS","VS","VS","VS",null,"Kaplan"]
["Kenié",null,"Kenié",1,"ROR",14,11.47,2015,"VS","Planifiée","VS","VS","VS","VS",3670.7,"Kaplan",199,162.6,{"$f":"(Q225/(G225+G226+G227))/8.76","v":0.66018294034202119}]
["Kenié",null,"Kenié",2,"ROR",14,11.47,2015,"VS","Planifiée","VS","VS","VS","VS",null,"Kaplan"]
["Kenié",null,"Kenié",3,"ROR",14,11.47,2015,"VS","Planifiée","VS","VS","VS","VS",null,"Kaplan"]
["Gouina(OMVS)partMali45%",null,"Gouina(OMVS)partMali45%",null,"ROR",63,63,2017,"VS","Décidée","VS","VS","VS","VS",2347,"Kaplan",265.05,102,{"$f":"(Q228/G228)/8.76","v":0.48026744944553168}]
[{"$f":"IF(H229,C229,E229&J229)","v":"Felou(OMVS)partMali45%"},null,"Felou(OMVS)partMali45%",null,"ROR",27,27,2013,"VS","Décidée","VS","VS","VS","VS",2347,"Kaplan",265.05,102,{"$f":"(Q229/G229)/8.76","v":1.1206240487062404}]
["DAMEnvisagée",null,"Markala",1,"DAM",3.33,3.33,null,null,"Envisagée","VS","VS","VS","VS",4025,"Kaplan",53,"VS",{"$f":"(Q230/(G230+G231+G232))/8.76","v":0.60562845950973809}]
["DAMEnvisagée",null,"Markala",2,"DAM",3.33,3.33,null,null,"Envisagée","VS","VS","VS","VS",null,"Kaplan",null,"VS"]
["DAMEnvisagée",null,"Markala",3,"DAM",3.33,3.33,null,null,"Envisagée","VS","VS","VS","VS",null,"Kaplan",null,"VS"]
["DAMEnvisagée",null,"Taoussa",null,"DAM",25,25,null,null,"Envisagée","VS","VS","VS","VS",8340,null,{"$f":"Q235*25/31","v":148.79032258064515},"VS",0.67940786566504641]
["DAMEnvisagée",null,"Gourbassi(OMVS)partMali25%",null,"DAM",5.25,5.25,null,null,"Envisagée","VS","VS","VS","VS",4311,null,26,"VS",0.56534029136768871]
["DAMEnvisagée",null,"Badoumbé(OMVS)partMali45%",null,"DAM",31.5,31.5,null,null,"Envisagée","VS","VS","VS","VS",2818,null,184.5,"VS",0.6686236138290933]
["DAMEnvisagée",null,"Bindougou(OMVS)partMali25%",null,"DAM",12.375,12.375,null,null,"Envisagée","VS","VS","VS","VS",3185,null,72.25,"VS",0.6664821733314884]
["DAMEnvisagée",null,"Moussala(OMVS)partMali25%",null,"DAM",7.5,7.5,null,null,"Envisagée","VS","VS","VS","VS",3801,null,43.75,"VS",0.66590563165905625]
["DAMEnvisagée",null,"Koukoutamba(OMVS)partMali25%",null,"DAM",70.25,70.25,null,null,"Envisagée","VS","VS","VS","VS",1438,null,214.5,126.75,0.3485594501048116]
["DAMEnvisagée",null,"Boureya(OMVS)partMali25%",null,"DAM",40,40,null,null,"Envisagée","VS","VS","VS","VS",2331,null,179.25,113.75,0.5115582191780822]
["DAMEnvisagée",null,"Balassa(OMVS)partMali25%",null,"DAM",45.25,45.25,null,null,"Envisagée","VS","VS","VS","VS",945,null,117.5,100.25,0.2964252377708822]
["DAMEnvisagée",null,"Diaoya(OMVS)partMali25%",null,"DAM",37.25,37.25,null,null,"Envisagée","VS","VS","VS","VS",2228,null,145.25,97.25,0.4451288651895437]
["DAMEnvisagée",null,"TeneI(OMVS)partMali25%",null,"DAM",19.100000000000001,19.100000000000001,null,null,"Envisagée","VS","VS","VS","VS",1597,null,49.75,32.25,0.29734155729278727]
[]
[null,null,{"$f":"OFFSET(C$1,lang,0)","v":"Name of Station"},"MESSAGE Name","Hydro Type","Plant Capacity","Available Capacity","Start Year",null,{"$f":"OFFSET(J$1,lang,0)","v":"Status"},"Forced Outage","Planned outage","Variable O&M","Fixed O&M","Investment Cost",null,{"$f":"OFFSET(Q$1,lang,0)","v":"Average year"},{"$f":"OFFSET(R$1,lang,0)","v":"Dry year"}]
[null,null,null,null,null,"MW","MW",null,null,null,"%","days/yr","$/MWh","$/kW/yr","$/kW",null,"GWh","GWh"]
[null,null,{"$f":"VLOOKUP(D246,NameConvs!$B$57:$E$69,4,FALSE)","v":"Mali"},"MAL",null,null,{"$f":"SUM(G247:G251)","v":433.875},null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(F247:F256,O247:O256)/SUM(F247:F256)","v":2216.9154678178024},null,{"$f":"SUM(Q247:Q251)","v":2002.6403225806453},{"$f":"SUM(R247:R251)","v":1342.2506451612903},{"$f":"OFFSET(Q246,0,dy)/G246/8.76","v":0.35315461709777696},null,{"$f":"O246*G246/1000","v":961.86419859944897}]
[null,{"$f":"$D$246&D247","v":"MALEPHYDNUROSot"},"Sotuba2",{"$f":"\"EPHYDNU\"&LEFT(E247,2)&LEFT(C247,3)","v":"EPHYDNUROSot"},{"$f":"E223","v":"ROR"},{"$f":"SUMIF($A$223:$A$242,$C247,F$223:F$242)","v":6},{"$f":"SUMIF($A$223:$A$242,$C247,G$223:G$242)","v":6},{"$f":"IF(VLOOKUP($C247,$A$223:$S$242,H$4,FALSE)=\"\",MAX($H$223:$H$242)+1,VLOOKUP($C247,$A$223:$S$242,H$4,FALSE))","v":2014},{"$f":"IF(VLOOKUP(C247,$A$223:$R$242,I$4,FALSE)=\"VS\",\"\",VLOOKUP(C247,$A$223:$R$242,I$4,FALSE))","v":""},{"$f":"VLOOKUP($C247,$A$223:$R$242,J$4,FALSE)","v":"Planifiée"},{"$f":"IF(VLOOKUP($C247,$A$223:$S$242,K$4,FALSE)=\"VS\",VS!$H$7,VLOOKUP($C247,$A$223:$S$242,K$4,FALSE))","v":0.05},{"$f":"IF(VLOOKUP($C247,$A$223:$S$242,L$4,FALSE)=\"VS\",VS!$H$8,VLOOKUP($C247,$A$223:$S$242,L$4,FALSE))","v":570},{"$f":"IF(VLOOKUP($C247,$A$223:$S$242,M$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C247,$A$223:$S$242,M$4,FALSE))","v":2},{"$f":"IF(VLOOKUP($C247,$A$223:$S$242,N$4,FALSE)=\"VS\",VS!$H$10,VLOOKUP($C247,$A$223:$S$242,N$4,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($C247,$A$223:$S$242,O$4,FALSE)=\"VS\",VLOOKUP($C247,$A$223:$S$242,O$4,FALSE)=\"\"),VS!$H$11,VLOOKUP($C247,$A$223:$S$242,O$4,FALSE))","v":2400},null,{"$f":"IF(VLOOKUP($C247,$A$223:$R$242,Q$4,FALSE)=\"VS\",49.2%*G247*8.76,SUMIF($A$223:$A$242,$C247,Q$223:Q$242))","v":39},{"$f":"IF(VLOOKUP($C247,$A$223:$R$242,R$4,FALSE)=\"VS\",76%*Q247,SUMIF($A$223:$A$242,$C247,R$223:R$242))","v":37.4},0.71156773211567736,null,14.4,{"$f":"C247","v":"Sotuba2"}]
[null,{"$f":"$D$246&D248","v":"MALEPHYDNUROKen"},"Kenié",{"$f":"\"EPHYDNU\"&LEFT(E248,2)&LEFT(C248,3)","v":"EPHYDNUROKen"},{"$f":"E225","v":"ROR"},{"$f":"SUMIF($A$223:$A$242,$C248,F$223:F$242)","v":42},34.410000000000004,{"$f":"IF(VLOOKUP($C248,$A$223:$S$242,H$4,FALSE)=\"\",MAX($H$223:$H$242)+1,VLOOKUP($C248,$A$223:$S$242,H$4,FALSE))","v":2015},{"$f":"IF(VLOOKUP(C248,$A$223:$R$242,I$4,FALSE)=\"VS\",\"\",VLOOKUP(C248,$A$223:$R$242,I$4,FALSE))","v":""},{"$f":"VLOOKUP($C248,$A$223:$R$242,J$4,FALSE)","v":"Planifiée"},{"$f":"IF(VLOOKUP($C248,$A$223:$S$242,K$4,FALSE)=\"VS\",VS!$H$7,VLOOKUP($C248,$A$223:$S$242,K$4,FALSE))","v":0.05},{"$f":"IF(VLOOKUP($C248,$A$223:$S$242,L$4,FALSE)=\"VS\",VS!$H$8,VLOOKUP($C248,$A$223:$S$242,L$4,FALSE))","v":570},{"$f":"IF(VLOOKUP($C248,$A$223:$S$242,M$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C248,$A$223:$S$242,M$4,FALSE))","v":2},{"$f":"IF(VLOOKUP($C248,$A$223:$S$242,N$4,FALSE)=\"VS\",VS!$H$10,VLOOKUP($C248,$A$223:$S$242,N$4,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($C248,$A$223:$S$242,O$4,FALSE)=\"VS\",VLOOKUP($C248,$A$223:$S$242,O$4,FALSE)=\"\"),VS!$H$11,VLOOKUP($C248,$A$223:$S$242,O$4,FALSE))","v":3670.7},null,{"$f":"IF(VLOOKUP($C248,$A$223:$R$242,Q$4,FALSE)=\"VS\",49.2%*G248*8.76,SUMIF($A$223:$A$242,$C248,Q$223:Q$242))","v":199},{"$f":"IF(VLOOKUP($C248,$A$223:$R$242,R$4,FALSE)=\"VS\",76%*Q248,SUMIF($A$223:$A$242,$C248,R$223:R$242))","v":162.6},0.53942585979704849,null,126.30878700000001,"Kenié"]
[null,{"$f":"$D$246&D249","v":"MALEPHYDNUROGou"},"Gouina(OMVS)partMali45%",{"$f":"\"EPHYDNU\"&LEFT(E249,2)&LEFT(C249,3)","v":"EPHYDNUROGou"},{"$f":"E228","v":"ROR"},63,63,{"$f":"IF(VLOOKUP($C249,$A$223:$S$242,H$4,FALSE)=\"\",MAX($H$223:$H$242)+1,VLOOKUP($C249,$A$223:$S$242,H$4,FALSE))","v":2017},{"$f":"IF(VLOOKUP(C249,$A$223:$R$242,I$4,FALSE)=\"VS\",\"\",VLOOKUP(C249,$A$223:$R$242,I$4,FALSE))","v":""},{"$f":"VLOOKUP($C249,$A$223:$R$242,J$4,FALSE)","v":"Décidée"},{"$f":"IF(VLOOKUP($C249,$A$223:$S$242,K$4,FALSE)=\"VS\",VS!$H$7,VLOOKUP($C249,$A$223:$S$242,K$4,FALSE))","v":0.05},{"$f":"IF(VLOOKUP($C249,$A$223:$S$242,L$4,FALSE)=\"VS\",VS!$H$8,VLOOKUP($C249,$A$223:$S$242,L$4,FALSE))","v":570},{"$f":"IF(VLOOKUP($C249,$A$223:$S$242,M$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C249,$A$223:$S$242,M$4,FALSE))","v":2},{"$f":"IF(VLOOKUP($C249,$A$223:$S$242,N$4,FALSE)=\"VS\",VS!$H$10,VLOOKUP($C249,$A$223:$S$242,N$4,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($C249,$A$223:$S$242,O$4,FALSE)=\"VS\",VLOOKUP($C249,$A$223:$S$242,O$4,FALSE)=\"\"),VS!$H$11,VLOOKUP($C249,$A$223:$S$242,O$4,FALSE))","v":2347},null,{"$f":"IF(VLOOKUP($C249,$A$223:$R$242,Q$4,FALSE)=\"VS\",49.2%*G249*8.76,SUMIF($A$223:$A$242,$C249,Q$223:Q$242))","v":265.05},{"$f":"IF(VLOOKUP($C249,$A$223:$R$242,R$4,FALSE)=\"VS\",76%*Q249,SUMIF($A$223:$A$242,$C249,R$223:R$242))","v":102},0.18482278756251361,null,147.86099999999999,"Gouina(OMVS)partMali45%"]
[null,{"$f":"$D$246&D250","v":"MALEPHYDNUROFel"},"Felou(OMVS)partMali45%",{"$f":"\"EPHYDNU\"&LEFT(E250,2)&LEFT(C250,3)","v":"EPHYDNUROFel"},{"$f":"E229","v":"ROR"},27,27,{"$f":"IF(VLOOKUP($C250,$A$223:$S$242,H$4,FALSE)=\"\",MAX($H$223:$H$242)+1,VLOOKUP($C250,$A$223:$S$242,H$4,FALSE))","v":2013},{"$f":"IF(VLOOKUP(C250,$A$223:$R$242,I$4,FALSE)=\"VS\",\"\",VLOOKUP(C250,$A$223:$R$242,I$4,FALSE))","v":""},{"$f":"VLOOKUP($C250,$A$223:$R$242,J$4,FALSE)","v":"Décidée"},{"$f":"IF(VLOOKUP($C250,$A$223:$S$242,K$4,FALSE)=\"VS\",VS!$H$7,VLOOKUP($C250,$A$223:$S$242,K$4,FALSE))","v":0.05},{"$f":"IF(VLOOKUP($C250,$A$223:$S$242,L$4,FALSE)=\"VS\",VS!$H$8,VLOOKUP($C250,$A$223:$S$242,L$4,FALSE))","v":570},{"$f":"IF(VLOOKUP($C250,$A$223:$S$242,M$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C250,$A$223:$S$242,M$4,FALSE))","v":2},{"$f":"IF(VLOOKUP($C250,$A$223:$S$242,N$4,FALSE)=\"VS\",VS!$H$10,VLOOKUP($C250,$A$223:$S$242,N$4,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($C250,$A$223:$S$242,O$4,FALSE)=\"VS\",VLOOKUP($C250,$A$223:$S$242,O$4,FALSE)=\"\"),VS!$H$11,VLOOKUP($C250,$A$223:$S$242,O$4,FALSE))","v":2347},null,{"$f":"IF(VLOOKUP($C250,$A$223:$R$242,Q$4,FALSE)=\"VS\",49.2%*G250*8.76,SUMIF($A$223:$A$242,$C250,Q$223:Q$242))","v":265.05},{"$f":"IF(VLOOKUP($C250,$A$223:$R$242,R$4,FALSE)=\"VS\",76%*Q250,SUMIF($A$223:$A$242,$C250,R$223:R$242))","v":102},0.43125317097919835,null,63.369,"Felou(OMVS)partMali45%"]
[null,{"$f":"$D$246&D251","v":"MALEPHYDNUDADAM"},"DAMEnvisagée",{"$f":"\"EPHYDNU\"&LEFT(E251,2)&LEFT(C251,3)","v":"EPHYDNUDADAM"},{"$f":"E230","v":"DAM"},303.46500000000003,303.46500000000003,{"$f":"IF(VLOOKUP($C251,$A$223:$S$242,H$4,FALSE)=\"\",MAX($H$223:$H$242)+1,VLOOKUP($C251,$A$223:$S$242,H$4,FALSE))","v":2018},{"$f":"IF(VLOOKUP(C251,$A$223:$R$242,I$4,FALSE)=\"VS\",\"\",VLOOKUP(C251,$A$223:$R$242,I$4,FALSE))","v":0},{"$f":"VLOOKUP($C251,$A$223:$R$242,J$4,FALSE)","v":"Envisagée"},{"$f":"IF(VLOOKUP($C251,$A$223:$S$242,K$4,FALSE)=\"VS\",VS!$H$7,VLOOKUP($C251,$A$223:$S$242,K$4,FALSE))","v":0.05},{"$f":"IF(VLOOKUP($C251,$A$223:$S$242,L$4,FALSE)=\"VS\",VS!$H$8,VLOOKUP($C251,$A$223:$S$242,L$4,FALSE))","v":570},{"$f":"IF(VLOOKUP($C251,$A$223:$S$242,M$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C251,$A$223:$S$242,M$4,FALSE))","v":2},{"$f":"IF(VLOOKUP($C251,$A$223:$S$242,N$4,FALSE)=\"VS\",VS!$H$10,VLOOKUP($C251,$A$223:$S$242,N$4,FALSE))","v":0},{"$f":"SUMPRODUCT(O234:O242,G234:G242)/SUM(G234:G242)","v":1973.5099171244992},null,{"$f":"IF(VLOOKUP($C251,$A$223:$R$242,Q$4,FALSE)=\"VS\",49.2%*G251*8.76,SUMIF($A$223:$A$242,$C251,Q$223:Q$242))","v":1234.5403225806451},{"$f":"IF(VLOOKUP($C251,$A$223:$R$242,R$4,FALSE)=\"VS\",76%*Q251,SUMIF($A$223:$A$242,$C251,R$223:R$242))","v":938.25064516129032},0.35294428692636964,null,598.89118700018616,"DAMEnvisagée"]
[]
[]
["Coted'Ivoire"]
["CIV"]
[null,null,null,null,null,null,"Capacité","Annéede","de",null,null,null,"Coûts",null,"Coûtspéc."]
[null,null,null,"N°","Type","Capacité","disponibl","miseen","déclasse",null,"Indisp.","Indisp.","O&M","Coûts","investissem","Fabricant","Energie","Energie","Facteur de charge"]
[null,null,"Nomdecentrale","unité","unité","installée","e","service","ment","Statut","fortuite","planifiée","variables","O&Mfixes","ent","etmodèle","moyenne","garantie"]
[null,null,null,null,null,"[MW]","[MW]",null,null,null,"[%]","[h/an]","[$/MWh]","[$/kW/an]","[$/kW]",null,"[GWh/an]","[GWh/an]"]
[{"$f":"C260","v":"﻿Soubre"},null,"﻿Soubre",1,"DAM",90,90,2018,"VS","Planifiée","VS","VS","VS","VS",2296,null,1116,"VS",{"$f":"(Q260/(G260+G261+G262))/8.76","v":0.47184170471841713}]
["Soubre",null,"Soubre",2,"DAM",90,90,2018,"VS","Planifiée","VS","VS","VS","VS"]
["Soubre",null,"Soubre",3,"DAM",90,90,2018,"VS","Planifiée","VS","VS","VS","VS"]
["AboissoComoé",null,"AboissoComoé",null,"DAM",90,90,2026,"VS","Envisagée","VS","VS","VS","VS",2756,null,392,"VS",{"$f":"(Q263/G263)/8.76","v":0.49720953830542869}]
["GriboPopoli",null,"GriboPopoli",null,"DAM",112,112,2027,"VS","Envisagée","VS","VS","VS","VS",3249,null,515,"VS",0.52491030658838878]
["Boutoubré",null,"Boutoubré",null,"DAM",156,156,2028,"VS","Envisagée","VS","VS","VS","VS",2570,null,785,"VS",0.57443507785973535]
["Louga",null,"Louga",null,"DAM",280,280,2029,"VS","Envisagée","VS","VS","VS","VS",4751,null,1330,"VS",0.54223744292237441]
["Tiboto/Cavally(Intl.)partCI50%",null,"Tiboto/Cavally(Intl.)partCI50%",null,"DAM",112.5,112.5,null,null,"Envisagée","VS","VS","VS","VS",2570,null,600,"VS",0.60882800608828003]
["Tiassalé",null,"Tiassalé",null,"ROR",51,51,null,null,"Envisagée","VS","VS","VS","VS",4068,null,215,"VS",0.4812427254006626]
[]
[null,null,{"$f":"OFFSET(C$1,lang,0)","v":"Name of Station"},"MESSAGE Name","Hydro Type","Plant Capacity","Available Capacity","Start Year",null,{"$f":"OFFSET(J$1,lang,0)","v":"Status"},"Forced Outage","Planned outage","Variable O&M","Fixed O&M","Investment Cost",null,{"$f":"OFFSET(Q$1,lang,0)","v":"Average year"},{"$f":"OFFSET(R$1,lang,0)","v":"Dry year"}]
[null,null,null,null,null,"MW","MW",null,null,null,"%","days/yr","$/MWh","$/kW/yr","$/kW",null,"GWh","GWh"]
[null,null,{"$f":"VLOOKUP(D272,NameConvs!$B$57:$E$69,4,FALSE)","v":"Cote d'Ivoire"},"CIV",null,null,{"$f":"SUM(G273:G279)","v":1071.5},null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(F273:F281,O273:O281)/SUM(F273:F281)","v":3254.9892673821746},null,{"$f":"SUM(Q273:Q279)","v":4953},{"$f":"SUM(R273:R279)","v":2916.1200000000003},{"$f":"OFFSET(Q272,0,dy)/G272/8.76","v":0.31067700509463753},null,{"$f":"O272*G272/1000","v":3487.721}]
[null,{"$f":"$D$272&D273","v":"CIVEPHYDNUDASou"},"Soubre",{"$f":"\"EPHYDNU\"&LEFT(E273,2)&LEFT(C273,3)","v":"EPHYDNUDASou"},{"$f":"E260","v":"DAM"},{"$f":"SUMIF($A$260:$A$268,$C273,F$260:F$268)","v":270},{"$f":"SUMIF($A$260:$A$268,$C273,G$260:G$268)","v":270},{"$f":"IF(VLOOKUP($C273,$A$260:$S$268,H$4,FALSE)=\"\",MAX($H$260:$H$268)+1,VLOOKUP($C273,$A$260:$S$268,H$4,FALSE))","v":2018},{"$f":"IF(VLOOKUP(C273,$A$260:$R$268,I$4,FALSE)=\"VS\",\"\",VLOOKUP(C273,$A$260:$R$268,I$4,FALSE))","v":""},{"$f":"VLOOKUP($C273,$A$260:$R$268,J$4,FALSE)","v":"Planifiée"},{"$f":"IF(VLOOKUP($C273,$A$260:$S$268,K$4,FALSE)=\"VS\",VS!$H$7,VLOOKUP($C273,$A$260:$S$268,K$4,FALSE))","v":0.05},{"$f":"IF(VLOOKUP($C273,$A$260:$S$268,L$4,FALSE)=\"VS\",VS!$H$8,VLOOKUP($C273,$A$260:$S$268,L$4,FALSE))","v":570},{"$f":"IF(VLOOKUP($C273,$A$260:$S$268,M$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C273,$A$260:$S$268,M$4,FALSE))","v":2},{"$f":"IF(VLOOKUP($C273,$A$260:$S$268,N$4,FALSE)=\"VS\",VS!$H$10,VLOOKUP($C273,$A$260:$S$268,N$4,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($C273,$A$260:$S$268,O$4,FALSE)=\"VS\",VLOOKUP($C273,$A$260:$S$268,O$4,FALSE)=\"\"),VS!$H$11,VLOOKUP($C273,$A$260:$S$268,O$4,FALSE))","v":2400},null,{"$f":"IF(VLOOKUP($C273,$A$260:$R$268,Q$4,FALSE)=\"VS\",49.2%*G273*8.76,SUMIF($A$260:$A$268,$C273,Q$260:Q$268))","v":1116},{"$f":"IF(VLOOKUP($C273,$A$260:$R$268,R$4,FALSE)=\"VS\",76%*Q273,SUMIF($A$260:$A$268,$C273,R$260:R$268))","v":0},0,null,648,{"$f":"C273","v":"Soubre"}]
[null,{"$f":"$D$272&D274","v":"CIVEPHYDNUDAAbo"},"AboissoComoé","EPHYDNUDAAbo",{"$f":"E263","v":"DAM"},{"$f":"SUMIF($A$260:$A$268,$C274,F$260:F$268)","v":90},90,{"$f":"IF(VLOOKUP($C274,$A$260:$S$268,H$4,FALSE)=\"\",MAX($H$260:$H$268)+1,VLOOKUP($C274,$A$260:$S$268,H$4,FALSE))","v":2026},{"$f":"IF(VLOOKUP(C274,$A$260:$R$268,I$4,FALSE)=\"VS\",\"\",VLOOKUP(C274,$A$260:$R$268,I$4,FALSE))","v":""},{"$f":"VLOOKUP($C274,$A$260:$R$268,J$4,FALSE)","v":"Envisagée"},{"$f":"IF(VLOOKUP($C274,$A$260:$S$268,K$4,FALSE)=\"VS\",VS!$H$7,VLOOKUP($C274,$A$260:$S$268,K$4,FALSE))","v":0.05},{"$f":"IF(VLOOKUP($C274,$A$260:$S$268,L$4,FALSE)=\"VS\",VS!$H$8,VLOOKUP($C274,$A$260:$S$268,L$4,FALSE))","v":570},{"$f":"IF(VLOOKUP($C274,$A$260:$S$268,M$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C274,$A$260:$S$268,M$4,FALSE))","v":2},{"$f":"IF(VLOOKUP($C274,$A$260:$S$268,N$4,FALSE)=\"VS\",VS!$H$10,VLOOKUP($C274,$A$260:$S$268,N$4,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($C274,$A$260:$S$268,O$4,FALSE)=\"VS\",VLOOKUP($C274,$A$260:$S$268,O$4,FALSE)=\"\"),VS!$H$11,VLOOKUP($C274,$A$260:$S$268,O$4,FALSE))","v":2756},null,{"$f":"IF(VLOOKUP($C274,$A$260:$R$268,Q$4,FALSE)=\"VS\",49.2%*G274*8.76,SUMIF($A$260:$A$268,$C274,Q$260:Q$268))","v":392},{"$f":"IF(VLOOKUP($C274,$A$260:$R$268,R$4,FALSE)=\"VS\",76%*Q274,SUMIF($A$260:$A$268,$C274,R$260:R$268))","v":297.92},0.37787924911212584,null,248.04,"AboissoComoé"]
[null,"CIVEPHYDNUDAGri","GriboPopoli","EPHYDNUDAGri","DAM",112,112,2027,"","Envisagée",{"$f":"IF(VLOOKUP($C275,$A$260:$S$268,K$4,FALSE)=\"VS\",VS!$H$7,VLOOKUP($C275,$A$260:$S$268,K$4,FALSE))","v":0.05},{"$f":"IF(VLOOKUP($C275,$A$260:$S$268,L$4,FALSE)=\"VS\",VS!$H$8,VLOOKUP($C275,$A$260:$S$268,L$4,FALSE))","v":570},{"$f":"IF(VLOOKUP($C275,$A$260:$S$268,M$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C275,$A$260:$S$268,M$4,FALSE))","v":2},{"$f":"IF(VLOOKUP($C275,$A$260:$S$268,N$4,FALSE)=\"VS\",VS!$H$10,VLOOKUP($C275,$A$260:$S$268,N$4,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($C275,$A$260:$S$268,O$4,FALSE)=\"VS\",VLOOKUP($C275,$A$260:$S$268,O$4,FALSE)=\"\"),VS!$H$11,VLOOKUP($C275,$A$260:$S$268,O$4,FALSE))","v":3249},null,515,391.4,0.39893183300717544,null,363.88799999999998,"GriboPopoli"]
[null,"CIVEPHYDNUDABou","Boutoubré","EPHYDNUDABou","DAM",156,156,2028,"","Envisagée",{"$f":"IF(VLOOKUP($C276,$A$260:$S$268,K$4,FALSE)=\"VS\",VS!$H$7,VLOOKUP($C276,$A$260:$S$268,K$4,FALSE))","v":0.05},{"$f":"IF(VLOOKUP($C276,$A$260:$S$268,L$4,FALSE)=\"VS\",VS!$H$8,VLOOKUP($C276,$A$260:$S$268,L$4,FALSE))","v":570},{"$f":"IF(VLOOKUP($C276,$A$260:$S$268,M$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C276,$A$260:$S$268,M$4,FALSE))","v":2},{"$f":"IF(VLOOKUP($C276,$A$260:$S$268,N$4,FALSE)=\"VS\",VS!$H$10,VLOOKUP($C276,$A$260:$S$268,N$4,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($C276,$A$260:$S$268,O$4,FALSE)=\"VS\",VLOOKUP($C276,$A$260:$S$268,O$4,FALSE)=\"\"),VS!$H$11,VLOOKUP($C276,$A$260:$S$268,O$4,FALSE))","v":2570},null,785,596.6,0.43657065917339893,null,400.92,"Boutoubré"]
[null,"CIVEPHYDNUDALou","Louga","EPHYDNUDALou","DAM",280,280,2029,"","Envisagée",{"$f":"IF(VLOOKUP($C277,$A$260:$S$268,K$4,FALSE)=\"VS\",VS!$H$7,VLOOKUP($C277,$A$260:$S$268,K$4,FALSE))","v":0.05},{"$f":"IF(VLOOKUP($C277,$A$260:$S$268,L$4,FALSE)=\"VS\",VS!$H$8,VLOOKUP($C277,$A$260:$S$268,L$4,FALSE))","v":570},{"$f":"IF(VLOOKUP($C277,$A$260:$S$268,M$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C277,$A$260:$S$268,M$4,FALSE))","v":2},{"$f":"IF(VLOOKUP($C277,$A$260:$S$268,N$4,FALSE)=\"VS\",VS!$H$10,VLOOKUP($C277,$A$260:$S$268,N$4,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($C277,$A$260:$S$268,O$4,FALSE)=\"VS\",VLOOKUP($C277,$A$260:$S$268,O$4,FALSE)=\"\"),VS!$H$11,VLOOKUP($C277,$A$260:$S$268,O$4,FALSE))","v":4751},null,1330,1010.8000000000001,0.41210045662100464,null,1330.28,"Louga"]
[null,"CIVEPHYDNUDATib","Tiboto/Cavally(Intl.)partCI50%","EPHYDNUDATib","DAM",112.5,112.5,2030,0,"Envisagée",{"$f":"IF(VLOOKUP($C278,$A$260:$S$268,K$4,FALSE)=\"VS\",VS!$H$7,VLOOKUP($C278,$A$260:$S$268,K$4,FALSE))","v":0.05},{"$f":"IF(VLOOKUP($C278,$A$260:$S$268,L$4,FALSE)=\"VS\",VS!$H$8,VLOOKUP($C278,$A$260:$S$268,L$4,FALSE))","v":570},{"$f":"IF(VLOOKUP($C278,$A$260:$S$268,M$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C278,$A$260:$S$268,M$4,FALSE))","v":2},{"$f":"IF(VLOOKUP($C278,$A$260:$S$268,N$4,FALSE)=\"VS\",VS!$H$10,VLOOKUP($C278,$A$260:$S$268,N$4,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($C278,$A$260:$S$268,O$4,FALSE)=\"VS\",VLOOKUP($C278,$A$260:$S$268,O$4,FALSE)=\"\"),VS!$H$11,VLOOKUP($C278,$A$260:$S$268,O$4,FALSE))","v":2570},null,600,456,0.46270928462709288,null,289.125,"Tiboto/Cavally(Intl.)partCI50%"]
[null,"CIVEPHYDNUROTia","Tiassalé","EPHYDNUROTia","ROR",51,51,2030,0,"Envisagée",{"$f":"IF(VLOOKUP($C279,$A$260:$S$268,K$4,FALSE)=\"VS\",VS!$H$7,VLOOKUP($C279,$A$260:$S$268,K$4,FALSE))","v":0.05},{"$f":"IF(VLOOKUP($C279,$A$260:$S$268,L$4,FALSE)=\"VS\",VS!$H$8,VLOOKUP($C279,$A$260:$S$268,L$4,FALSE))","v":570},{"$f":"IF(VLOOKUP($C279,$A$260:$S$268,M$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C279,$A$260:$S$268,M$4,FALSE))","v":2},{"$f":"IF(VLOOKUP($C279,$A$260:$S$268,N$4,FALSE)=\"VS\",VS!$H$10,VLOOKUP($C279,$A$260:$S$268,N$4,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($C279,$A$260:$S$268,O$4,FALSE)=\"VS\",VLOOKUP($C279,$A$260:$S$268,O$4,FALSE)=\"\"),VS!$H$11,VLOOKUP($C279,$A$260:$S$268,O$4,FALSE))","v":4068},null,215,163.4,0.36574447130450355,null,207.46799999999999,"Tiassalé"]
[]
[]
["Ghana"]
["GHA"]
[null,null,null,null,null,null,null,"Année de","Année de",null,null,null,"Coûts",null,"spéc.","Fabricant"]
[null,null,null,"N°","Typed'","Capacité","Capacité","mise en","déclassem",null,"Indisp.","Indisp.","O&M","CoûtsO&M","investiss","et","Energie","Energie","Facteur de charge"]
[null,null,"Nom de centrale","unité","unité","installée","disponible","service","ent","Statut","fortuite","planifiée","variables","fixes","ement","modèle","moyenne","garantie"]
[null,null,null,null,null,"[MW]","[MW]",null,null,null,"[%]","[h/an]","[$/MWh]","[$/kW/an]","[$/kW]",null,"[GWh/an]","[GWh/an]"]
[{"$f":"C288","v":"﻿Bui"},null,"﻿Bui",1,"DAM",133.30000000000001,114,2013,"VS","Décidée",0.01,350,0.1,14,null,null,1000,"VS",{"$f":"(Q288/(G288+G289+G290))/8.76","v":0.33378728403962726}]
["Bui",null,"Bui",2,"DAM",133.30000000000001,114,2013,"VS","Décidée",0.01,350]
["Bui",null,"Bui",3,"DAM",133.30000000000001,114,2013,"VS","Décidée",0.01,350]
["Juale",null,"Juale",1,"DAM",29,29,null,null,"Envisagée",0.01,350,0.1,14,3552,"Kaplan",405,"VS",{"$f":"(Q291/(G291+G292+G293))/8.76","v":0.53141237600377889}]
["Juale",null,"Juale",2,"DAM",29,29,null,null,"Envisagée",0.01,350,null,null,null,"Kaplan"]
["Juale",null,"Juale",3,"DAM",29,29,null,null,"Envisagée",0.01,350,null,null,null,"Kaplan"]
["Pwalugu",null,"Pwalugu",1,"DAM",24,24,null,null,"Envisagée",0.01,350,0.1,14,3625,"Kaplan",184,"VS",{"$f":"(Q294/(G294+G295))/8.76","v":0.4375951293759513}]
["Pwalugu",null,"Pwalugu",2,"DAM",24,24,null,null,"Envisagée",0.01,350,null,null,null,"Kaplan"]
["Hemang",null,"Hemang",1,"ROR",31,31,null,null,"Envisagée",0.01,350,0.1,14,2688,"Kaplan",340,"VS",{"$f":"(Q296/(G296+G297+G298))/8.76","v":0.41734177836696618}]
["Hemang",null,"Hemang",2,"ROR",31,31,null,null,"Envisagée",0.01,350,null,null,null,"Kaplan"]
["Hemang",null,"Hemang",3,"ROR",31,31,null,null,"Envisagée",0.01,350,null,null,null,"Kaplan"]
["Kulpawn",null,"Kulpawn",1,"DAM",18,18,null,null,"Envisagée",0.01,350,0.1,14,8111,"Kaplan",166,"VS",{"$f":"(Q299/(G299+G300))/8.76","v":0.52638254693049213}]
["Kulpawn",null,"Kulpawn",2,"DAM",18,18,null,null,"Envisagée",0.01,350,null,null,null,"Kaplan"]
["Daboya",null,"Daboya",1,"DAM",21.5,21.5,null,null,"Envisagée",0.01,350,0.1,14,4698,"Kaplan",194,"VS",{"$f":"(Q301/(G301+G302))/8.76","v":0.51502601677816717}]
["Daboya",null,"Daboya",2,"DAM",21.5,21.5,null,null,"Envisagée",0.01,350,null,null,null,"Kaplan"]
["Noumbiel(Intl.)partGhana20%",null,"Noumbiel(Intl.)partGhana20%",null,"DAM",12,12,null,null,"Envisagée",0.01,350,"VS",105,4767,null,40.6,"VS",{"$f":"(Q303/G303)/8.76","v":0.38622526636225268}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"."]
[null,null,{"$f":"OFFSET(C$1,lang,0)","v":"Name of Station"},"MESSAGE Name","Hydro Type","Plant Capacity","Available Capacity","Start Year",null,{"$f":"OFFSET(J$1,lang,0)","v":"Status"},"Forced Outage","Planned outage","Variable O&M","Fixed O&M","Investment Cost",null,{"$f":"OFFSET(Q$1,lang,0)","v":"Average year"},{"$f":"OFFSET(R$1,lang,0)","v":"Dry year"}]
[null,null,null,null,null,"MW","MW",null,null,null,"%","days/yr","$/MWh","$/kW/yr","$/kW",null,"GWh","GWh"]
[null,null,{"$f":"VLOOKUP(D307,NameConvs!$B$57:$E$69,4,FALSE)","v":"Ghana"},"GHA",null,null,{"$f":"SUM(G308:G314)","v":661},null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(F308:F316,O308:O316)/SUM(F308:F316)","v":3121.410488245931},null,{"$f":"SUM(Q308:Q314)","v":2329.6},{"$f":"SUM(R308:R314)","v":1010.4959999999999},{"$f":"OFFSET(Q307,0,dy)/G307/8.76","v":0.17451350175118643}]
[null,{"$f":"$D$307&D308","v":"GHAEPHYDNUDABui"},"Bui",{"$f":"\"EPHYDNU\"&LEFT(E308,2)&LEFT(C308,3)","v":"EPHYDNUDABui"},{"$f":"E288","v":"DAM"},{"$f":"SUMIF($A$288:$A$303,$C308,F$288:F$303)","v":399.90000000000003},{"$f":"SUMIF($A$288:$A$303,$C308,G$288:G$303)","v":342},{"$f":"IF(VLOOKUP($C308,$A$288:$S$303,H$4,FALSE)=\"\",MAX($H$288:$H$303)+1,VLOOKUP($C308,$A$288:$S$303,H$4,FALSE))","v":2013},{"$f":"IF(VLOOKUP(C308,$A$288:$R$303,I$4,FALSE)=\"VS\",\"\",VLOOKUP(C308,$A$288:$R$303,I$4,FALSE))","v":""},{"$f":"VLOOKUP($C308,$A$288:$R$303,J$4,FALSE)","v":"Décidée"},{"$f":"IF(VLOOKUP($C308,$A$288:$S$303,K$4,FALSE)=\"VS\",VS!$H$7,VLOOKUP($C308,$A$288:$S$303,K$4,FALSE))","v":0.01},{"$f":"IF(VLOOKUP($C308,$A$288:$S$303,L$4,FALSE)=\"VS\",VS!$H$8,VLOOKUP($C308,$A$288:$S$303,L$4,FALSE))","v":350},{"$f":"IF(VLOOKUP($C308,$A$288:$S$303,M$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C308,$A$288:$S$303,M$4,FALSE))","v":0},{"$f":"IF(VLOOKUP($C308,$A$288:$S$303,N$4,FALSE)=\"VS\",VS!$H$10,VLOOKUP($C308,$A$288:$S$303,N$4,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($C308,$A$288:$S$303,O$4,FALSE)=\"VS\",VLOOKUP($C308,$A$288:$S$303,O$4,FALSE)=\"\"),VS!$H$11,VLOOKUP($C308,$A$288:$S$303,O$4,FALSE))","v":2400},null,{"$f":"IF(VLOOKUP($C308,$A$288:$R$303,Q$4,FALSE)=\"VS\",49.2%*G308*8.76,SUMIF($A$288:$A$303,$C308,Q$288:Q$303))","v":1000},{"$f":"IF(VLOOKUP($C308,$A$288:$R$303,R$4,FALSE)=\"VS\",76%*Q308,SUMIF($A$288:$A$303,$C308,R$288:R$303))","v":0},0,null,{"$f":"O308*G308/1000","v":820.8},{"$f":"C308","v":"Bui"}]
[null,{"$f":"$D$307&D309","v":"GHAEPHYDNUDAJua"},"Juale","EPHYDNUDAJua",{"$f":"E291","v":"DAM"},{"$f":"SUMIF($A$288:$A$303,$C309,F$288:F$303)","v":87},87,{"$f":"IF(VLOOKUP($C309,$A$288:$S$303,H$4,FALSE)=\"\",MAX($H$288:$H$303)+1,VLOOKUP($C309,$A$288:$S$303,H$4,FALSE))","v":2014},{"$f":"IF(VLOOKUP(C309,$A$288:$R$303,I$4,FALSE)=\"VS\",\"\",VLOOKUP(C309,$A$288:$R$303,I$4,FALSE))","v":0},{"$f":"VLOOKUP($C309,$A$288:$R$303,J$4,FALSE)","v":"Envisagée"},{"$f":"IF(VLOOKUP($C309,$A$288:$S$303,K$4,FALSE)=\"VS\",VS!$H$7,VLOOKUP($C309,$A$288:$S$303,K$4,FALSE))","v":0.01},{"$f":"IF(VLOOKUP($C309,$A$288:$S$303,L$4,FALSE)=\"VS\",VS!$H$8,VLOOKUP($C309,$A$288:$S$303,L$4,FALSE))","v":350},{"$f":"IF(VLOOKUP($C309,$A$288:$S$303,M$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C309,$A$288:$S$303,M$4,FALSE))","v":0.1},{"$f":"IF(VLOOKUP($C309,$A$288:$S$303,N$4,FALSE)=\"VS\",VS!$H$10,VLOOKUP($C309,$A$288:$S$303,N$4,FALSE))","v":14},{"$f":"IF(OR(VLOOKUP($C309,$A$288:$S$303,O$4,FALSE)=\"VS\",VLOOKUP($C309,$A$288:$S$303,O$4,FALSE)=\"\"),VS!$H$11,VLOOKUP($C309,$A$288:$S$303,O$4,FALSE))","v":3552},null,{"$f":"IF(VLOOKUP($C309,$A$288:$R$303,Q$4,FALSE)=\"VS\",49.2%*G309*8.76,SUMIF($A$288:$A$303,$C309,Q$288:Q$303))","v":405},{"$f":"IF(VLOOKUP($C309,$A$288:$R$303,R$4,FALSE)=\"VS\",76%*Q309,SUMIF($A$288:$A$303,$C309,R$288:R$303))","v":307.8},0.40387340576287201,null,309.024,"Juale"]
[null,"GHAEPHYDNUDAPwa","Pwalugu","EPHYDNUDAPwa",{"$f":"E294","v":"DAM"},48,48,2014,0,"Envisagée",{"$f":"IF(VLOOKUP($C310,$A$288:$S$303,K$4,FALSE)=\"VS\",VS!$H$7,VLOOKUP($C310,$A$288:$S$303,K$4,FALSE))","v":0.01},{"$f":"IF(VLOOKUP($C310,$A$288:$S$303,L$4,FALSE)=\"VS\",VS!$H$8,VLOOKUP($C310,$A$288:$S$303,L$4,FALSE))","v":350},{"$f":"IF(VLOOKUP($C310,$A$288:$S$303,M$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C310,$A$288:$S$303,M$4,FALSE))","v":0.1},{"$f":"IF(VLOOKUP($C310,$A$288:$S$303,N$4,FALSE)=\"VS\",VS!$H$10,VLOOKUP($C310,$A$288:$S$303,N$4,FALSE))","v":14},{"$f":"IF(OR(VLOOKUP($C310,$A$288:$S$303,O$4,FALSE)=\"VS\",VLOOKUP($C310,$A$288:$S$303,O$4,FALSE)=\"\"),VS!$H$11,VLOOKUP($C310,$A$288:$S$303,O$4,FALSE))","v":3625},null,184,139.84,0.33257229832572299,null,174,"Pwalugu"]
[null,"GHAEPHYDNUROHem","Hemang","EPHYDNUROHem",{"$f":"E296","v":"ROR"},93,93,2014,0,"Envisagée",{"$f":"IF(VLOOKUP($C311,$A$288:$S$303,K$4,FALSE)=\"VS\",VS!$H$7,VLOOKUP($C311,$A$288:$S$303,K$4,FALSE))","v":0.01},{"$f":"IF(VLOOKUP($C311,$A$288:$S$303,L$4,FALSE)=\"VS\",VS!$H$8,VLOOKUP($C311,$A$288:$S$303,L$4,FALSE))","v":350},{"$f":"IF(VLOOKUP($C311,$A$288:$S$303,M$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C311,$A$288:$S$303,M$4,FALSE))","v":0.1},{"$f":"IF(VLOOKUP($C311,$A$288:$S$303,N$4,FALSE)=\"VS\",VS!$H$10,VLOOKUP($C311,$A$288:$S$303,N$4,FALSE))","v":14},{"$f":"IF(OR(VLOOKUP($C311,$A$288:$S$303,O$4,FALSE)=\"VS\",VLOOKUP($C311,$A$288:$S$303,O$4,FALSE)=\"\"),VS!$H$11,VLOOKUP($C311,$A$288:$S$303,O$4,FALSE))","v":2688},null,340,258.39999999999998,0.31717975155889427,null,249.98400000000001,"Hemang"]
[null,"GHAEPHYDNUDAKul","Kulpawn","EPHYDNUDAKul",{"$f":"E299","v":"DAM"},36,36,2014,0,"Envisagée",{"$f":"IF(VLOOKUP($C312,$A$288:$S$303,K$4,FALSE)=\"VS\",VS!$H$7,VLOOKUP($C312,$A$288:$S$303,K$4,FALSE))","v":0.01},{"$f":"IF(VLOOKUP($C312,$A$288:$S$303,L$4,FALSE)=\"VS\",VS!$H$8,VLOOKUP($C312,$A$288:$S$303,L$4,FALSE))","v":350},{"$f":"IF(VLOOKUP($C312,$A$288:$S$303,M$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C312,$A$288:$S$303,M$4,FALSE))","v":0.1},{"$f":"IF(VLOOKUP($C312,$A$288:$S$303,N$4,FALSE)=\"VS\",VS!$H$10,VLOOKUP($C312,$A$288:$S$303,N$4,FALSE))","v":14},{"$f":"IF(OR(VLOOKUP($C312,$A$288:$S$303,O$4,FALSE)=\"VS\",VLOOKUP($C312,$A$288:$S$303,O$4,FALSE)=\"\"),VS!$H$11,VLOOKUP($C312,$A$288:$S$303,O$4,FALSE))","v":8111},null,166,126.16,0.40005073566717403,null,291.99599999999998,"Kulpawn"]
[null,"GHAEPHYDNUDADab","Daboya","EPHYDNUDADab",{"$f":"E301","v":"DAM"},43,43,2014,0,"Envisagée",{"$f":"IF(VLOOKUP($C313,$A$288:$S$303,K$4,FALSE)=\"VS\",VS!$H$7,VLOOKUP($C313,$A$288:$S$303,K$4,FALSE))","v":0.01},{"$f":"IF(VLOOKUP($C313,$A$288:$S$303,L$4,FALSE)=\"VS\",VS!$H$8,VLOOKUP($C313,$A$288:$S$303,L$4,FALSE))","v":350},{"$f":"IF(VLOOKUP($C313,$A$288:$S$303,M$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C313,$A$288:$S$303,M$4,FALSE))","v":0.1},{"$f":"IF(VLOOKUP($C313,$A$288:$S$303,N$4,FALSE)=\"VS\",VS!$H$10,VLOOKUP($C313,$A$288:$S$303,N$4,FALSE))","v":14},{"$f":"IF(OR(VLOOKUP($C313,$A$288:$S$303,O$4,FALSE)=\"VS\",VLOOKUP($C313,$A$288:$S$303,O$4,FALSE)=\"\"),VS!$H$11,VLOOKUP($C313,$A$288:$S$303,O$4,FALSE))","v":4698},null,194,147.44,0.39141977275140699,null,202.01400000000001,"Daboya"]
[null,"GHAEPHYDNUDANou","Noumbiel(Intl.)partGhana20%","EPHYDNUDANou",{"$f":"E303","v":"DAM"},12,12,2014,0,"Envisagée",{"$f":"IF(VLOOKUP($C314,$A$288:$S$303,K$4,FALSE)=\"VS\",VS!$H$7,VLOOKUP($C314,$A$288:$S$303,K$4,FALSE))","v":0.01},{"$f":"IF(VLOOKUP($C314,$A$288:$S$303,L$4,FALSE)=\"VS\",VS!$H$8,VLOOKUP($C314,$A$288:$S$303,L$4,FALSE))","v":350},{"$f":"IF(VLOOKUP($C314,$A$288:$S$303,M$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C314,$A$288:$S$303,M$4,FALSE))","v":2},{"$f":"IF(VLOOKUP($C314,$A$288:$S$303,N$4,FALSE)=\"VS\",VS!$H$10,VLOOKUP($C314,$A$288:$S$303,N$4,FALSE))","v":105},{"$f":"IF(OR(VLOOKUP($C314,$A$288:$S$303,O$4,FALSE)=\"VS\",VLOOKUP($C314,$A$288:$S$303,O$4,FALSE)=\"\"),VS!$H$11,VLOOKUP($C314,$A$288:$S$303,O$4,FALSE))","v":4767},null,40.6,30.856000000000002,0.29353120243531206,null,57.204000000000001,"Noumbiel(Intl.)partGhana20%"]
[]
[]
["Togo/Benin"]
["TBN"]
[null,null,null,null,null,null,"Capacité ","Année de ","Année de ",null,null,null,"Coûts ",null,"Coût spéc. ","Fabricant ",null,null," "]
[null,null,"Nom de ","N° ","Type d' ","Capacité ","disponib ","mise en ","déclasse ",null,"Indisp. ","Indisp. ","O&M ","Coûts O&M ","investisse ","et ","Energie ","Energie ","Facteur de charge"]
[null,null,"centrale ","unité ","unité ","installée ","le ","service ","ment ","Statut ","fortuite ","planifiée ","variables ","fixes ","ment ","modèle ","moyenne ","garantie "," "]
[null,null,null,null,null,"[MW] ","[MW] ",null,null,null,"[%] ","[h/an] ","[$/MWh] ","[$/kW/an] ","[$/kW] ",null,"[GWh/an] ","[GWh/an] "," ","Pays "]
[{"$f":"C323","v":"Adjarala"},null,"Adjarala",1,"DAM",49,49,2017,"VS","Décidée","VS","VS","VS","VS",2264,null,366,237,{"$f":"(Q323/(G323+G324+G325))/8.76","v":0.28422327835243688},"﻿Bénin "]
[{"$f":"C324","v":"Adjarala"},null,"Adjarala",2,"DAM",49,49,2017,"VS","Décidée","VS","VS","VS","VS",null,null,null,null,null,"Bénin "]
[{"$f":"C325","v":"Adjarala"},null,"Adjarala",3,"DAM",49,49,2017,"VS","Décidée","VS","VS","VS","VS",null,null,null,null,null,"Bénin "]
[{"$f":"C326","v":"Ketou"},null,"Ketou",1,"DAM",160,160,null,null,"Envisagée","VS","VS","VS","VS",2105,null,490,"VS",{"$f":"(Q326/G326)/8.76","v":0.34960045662100458},"Bénin "]
[{"$f":"C327","v":"Tetetou"},null,"Tetetou",1,"DAM",50,50,null,null,"Envisagée","VS","VS","VS","VS",3174,null,148,"VS",{"$f":"(Q327/G327)/8.76","v":0.33789954337899542},"Togo "]
[]
[null,null,{"$f":"OFFSET(C$1,lang,0)","v":"Name of Station"},"MESSAGE Name","Hydro Type","Plant Capacity","Available Capacity","Start Year",null,{"$f":"OFFSET(J$1,lang,0)","v":"Status"},"Forced Outage","Planned outage","Variable O&M","Fixed O&M","Investment Cost",null,{"$f":"OFFSET(Q$1,lang,0)","v":"Average year"},{"$f":"OFFSET(R$1,lang,0)","v":"Dry year"}]
[null,null,null,null,null,"MW","MW",null,null,null,"%","days/yr","$/MWh","$/kW/yr","$/kW",null,"GWh","GWh"]
[null,null,{"$f":"VLOOKUP(D331,NameConvs!$B$57:$E$69,4,FALSE)","v":"Togo/Benin"},"TBN",null,null,{"$f":"SUM(G332:G334)","v":357},null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(F332:F340,O332:O340)/SUM(F332:F340)","v":2320.1904761904761},null,{"$f":"SUM(Q332:Q334)","v":1004},{"$f":"SUM(R332:R334)","v":721.88},{"$f":"OFFSET(Q331,0,dy)/G331/8.76","v":0.23083023163603342},null,{"$f":"O331*G331/1000","v":828.30799999999999}]
[null,{"$f":"$D$331&D332","v":"TBNEPHYDNUDAAdj"},"Adjarala",{"$f":"\"EPHYDNU\"&LEFT(E332,2)&LEFT(C332,3)","v":"EPHYDNUDAAdj"},{"$f":"E323","v":"DAM"},{"$f":"SUMIF($A$323:$A$327,$C332,F$323:F$327)","v":147},147,{"$f":"IF(VLOOKUP($C332,$A$323:$S$327,H$4,FALSE)=\"\",MAX($H$323:$H$327)+1,VLOOKUP($C332,$A$323:$S$327,H$4,FALSE))","v":2017},{"$f":"IF(VLOOKUP(C332,$A$323:$R$327,I$4,FALSE)=\"VS\",\"\",VLOOKUP(C332,$A$323:$R$327,I$4,FALSE))","v":""},{"$f":"VLOOKUP($C332,$A$323:$R$327,J$4,FALSE)","v":"Décidée"},{"$f":"IF(VLOOKUP($C332,$A$323:$S$327,K$4,FALSE)=\"VS\",VS!$H$7,VLOOKUP($C332,$A$323:$S$327,K$4,FALSE))","v":0.05},{"$f":"IF(VLOOKUP($C332,$A$323:$S$327,L$4,FALSE)=\"VS\",VS!$H$8,VLOOKUP($C332,$A$323:$S$327,L$4,FALSE))","v":570},{"$f":"IF(VLOOKUP($C332,$A$323:$S$327,M$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C332,$A$323:$S$327,M$4,FALSE))","v":2},{"$f":"IF(VLOOKUP($C332,$A$323:$S$327,N$4,FALSE)=\"VS\",VS!$H$10,VLOOKUP($C332,$A$323:$S$327,N$4,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($C332,$A$323:$S$327,O$4,FALSE)=\"VS\",VLOOKUP($C332,$A$323:$S$327,O$4,FALSE)=\"\"),VS!$H$11,VLOOKUP($C332,$A$323:$S$327,O$4,FALSE))","v":2264},null,{"$f":"IF(VLOOKUP($C332,$A$323:$R$327,Q$4,FALSE)=\"VS\",49.2%*G332*8.76,SUMIF($A$323:$A$327,$C332,Q$323:Q$327))","v":366},{"$f":"IF(VLOOKUP($C332,$A$323:$R$327,R$4,FALSE)=\"VS\",76%*Q332,SUMIF($A$323:$A$327,$C332,R$323:R$327))","v":237},{"$f":"OFFSET(Q332,0,dy)/G332/8.76","v":0.18404622122821732},null,332.80799999999999,{"$f":"C332","v":"Adjarala"}]
[null,{"$f":"$D$331&D333","v":"TBNEPHYDNUDAKet"},"Ketou",{"$f":"\"EPHYDNU\"&LEFT(E333,2)&LEFT(C333,3)","v":"EPHYDNUDAKet"},{"$f":"E326","v":"DAM"},160,160,{"$f":"IF(VLOOKUP($C333,$A$323:$S$327,H$4,FALSE)=\"\",MAX($H$323:$H$327)+1,VLOOKUP($C333,$A$323:$S$327,H$4,FALSE))","v":2018},{"$f":"IF(VLOOKUP(C333,$A$323:$R$327,I$4,FALSE)=\"VS\",\"\",VLOOKUP(C333,$A$323:$R$327,I$4,FALSE))","v":0},{"$f":"VLOOKUP($C333,$A$323:$R$327,J$4,FALSE)","v":"Envisagée"},{"$f":"IF(VLOOKUP($C333,$A$323:$S$327,K$4,FALSE)=\"VS\",VS!$H$7,VLOOKUP($C333,$A$323:$S$327,K$4,FALSE))","v":0.05},{"$f":"IF(VLOOKUP($C333,$A$323:$S$327,L$4,FALSE)=\"VS\",VS!$H$8,VLOOKUP($C333,$A$323:$S$327,L$4,FALSE))","v":570},{"$f":"IF(VLOOKUP($C333,$A$323:$S$327,M$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C333,$A$323:$S$327,M$4,FALSE))","v":2},{"$f":"IF(VLOOKUP($C333,$A$323:$S$327,N$4,FALSE)=\"VS\",VS!$H$10,VLOOKUP($C333,$A$323:$S$327,N$4,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($C333,$A$323:$S$327,O$4,FALSE)=\"VS\",VLOOKUP($C333,$A$323:$S$327,O$4,FALSE)=\"\"),VS!$H$11,VLOOKUP($C333,$A$323:$S$327,O$4,FALSE))","v":2105},null,{"$f":"IF(VLOOKUP($C333,$A$323:$R$327,Q$4,FALSE)=\"VS\",49.2%*G333*8.76,SUMIF($A$323:$A$327,$C333,Q$323:Q$327))","v":490},{"$f":"IF(VLOOKUP($C333,$A$323:$R$327,R$4,FALSE)=\"VS\",76%*Q333,SUMIF($A$323:$A$327,$C333,R$323:R$327))","v":372.4},{"$f":"OFFSET(Q333,0,dy)/G333/8.76","v":0.26569634703196343},null,336.8,"Ketou"]
[null,{"$f":"$D$331&D334","v":"TBNEPHYDNUDATet"},"Tetetou",{"$f":"\"EPHYDNU\"&LEFT(E334,2)&LEFT(C334,3)","v":"EPHYDNUDATet"},{"$f":"E327","v":"DAM"},50,50,{"$f":"IF(VLOOKUP($C334,$A$323:$S$327,H$4,FALSE)=\"\",MAX($H$323:$H$327)+1,VLOOKUP($C334,$A$323:$S$327,H$4,FALSE))","v":2018},{"$f":"IF(VLOOKUP(C334,$A$323:$R$327,I$4,FALSE)=\"VS\",\"\",VLOOKUP(C334,$A$323:$R$327,I$4,FALSE))","v":0},{"$f":"VLOOKUP($C334,$A$323:$R$327,J$4,FALSE)","v":"Envisagée"},{"$f":"IF(VLOOKUP($C334,$A$323:$S$327,K$4,FALSE)=\"VS\",VS!$H$7,VLOOKUP($C334,$A$323:$S$327,K$4,FALSE))","v":0.05},{"$f":"IF(VLOOKUP($C334,$A$323:$S$327,L$4,FALSE)=\"VS\",VS!$H$8,VLOOKUP($C334,$A$323:$S$327,L$4,FALSE))","v":570},{"$f":"IF(VLOOKUP($C334,$A$323:$S$327,M$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C334,$A$323:$S$327,M$4,FALSE))","v":2},{"$f":"IF(VLOOKUP($C334,$A$323:$S$327,N$4,FALSE)=\"VS\",VS!$H$10,VLOOKUP($C334,$A$323:$S$327,N$4,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($C334,$A$323:$S$327,O$4,FALSE)=\"VS\",VLOOKUP($C334,$A$323:$S$327,O$4,FALSE)=\"\"),VS!$H$11,VLOOKUP($C334,$A$323:$S$327,O$4,FALSE))","v":3174},null,{"$f":"IF(VLOOKUP($C334,$A$323:$R$327,Q$4,FALSE)=\"VS\",49.2%*G334*8.76,SUMIF($A$323:$A$327,$C334,Q$323:Q$327))","v":148},{"$f":"IF(VLOOKUP($C334,$A$323:$R$327,R$4,FALSE)=\"VS\",76%*Q334,SUMIF($A$323:$A$327,$C334,R$323:R$327))","v":112.48},{"$f":"OFFSET(Q334,0,dy)/G334/8.76","v":0.25680365296803653},null,158.69999999999999,"Tetetou"]
[]
[]
["Burkina Faso"]
["BUR"]
[null,null,null,null,null,null,"Capacité ","Année de ","Année de ",null,null,null,"Coûts ",null,"Coût spéc. ",null,null,null," ",null," "]
[null,null,null,"N° ","Type d' ","Capacité ","disponib ","mise en ","déclassem ",null,"Indisp. ","Indisp. ","O&M ","Coûts O&M ","investissem ","Fabricant et ","Energie ","Energie ","Facteur de charge",null," "]
[null,null,"Nom de centrale ","unité ","unité ","installée ","le ","service ","ent ","Statut ","fortuite ","planifiée ","variables ","fixes ","ent ","modèle ","moyenne ","garantie "," ",null," "]
[null,null,null,null,null,"[MW] ","[MW] ",null,null,null,"[%] ","[h/an] ","[$/MWh] ","[$/kW/an] ","[$/kW] ",null,"[GWh/an] ","[GWh/an] "," ",null," "]
[{"$f":"C343","v":"Noumbiel"},null,"Noumbiel",null,"DAM",48,48,null,null,"Envisagée","VS","VS","VS",105,4767,null,162.4,"VS",{"$f":"(Q343/G343)/8.76","v":0.38622526636225268}]
[{"$f":"C344","v":"Bougouriba "},null,"Bougouriba ",1,"DAM",4,4,null,null,"Envisagée","VS","VS","VS","VS",10125,null,30,"VS",{"$f":"(Q344/(G344+G345+G346))/8.76","v":0.28538812785388129}]
[{"$f":"C345","v":"Bougouriba "},null,"Bougouriba ",2,"DAM",4,4,null,null,"Envisagée","VS","VS","VS","VS"]
[{"$f":"C346","v":"Bougouriba "},null,"Bougouriba ",3,"DAM",4,4,null,null,"Envisagée","VS","VS","VS","VS"]
[]
[null,null,{"$f":"OFFSET(C$1,lang,0)","v":"Name of Station"},"MESSAGE Name","Hydro Type","Plant Capacity","Available Capacity","Start Year",null,{"$f":"OFFSET(J$1,lang,0)","v":"Status"},"Forced Outage","Planned outage","Variable O&M","Fixed O&M","Investment Cost",null,{"$f":"OFFSET(Q$1,lang,0)","v":"Average year"},{"$f":"OFFSET(R$1,lang,0)","v":"Dry year"}]
[null,null,null,null,null,"MW","MW",null,null,null,"%","days/yr","$/MWh","$/kW/yr","$/kW",null,"GWh","GWh"]
[null,null,{"$f":"VLOOKUP(D350,NameConvs!$B$57:$E$69,4,FALSE)","v":"Burkina"},"BUR",null,null,{"$f":"SUM(G351:G352)","v":60},null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(F351:F359,O351:O359)/SUM(F351:F359)","v":5838.6},null,{"$f":"SUM(Q351:Q352)","v":192.4},{"$f":"SUM(R351:R352)","v":146.22400000000002},{"$f":"OFFSET(Q350,0,dy)/G350/8.76","v":0.27820395738203962}]
[null,{"$f":"$D$350&D351","v":"BUREPHYDNUDANou"},{"$f":"C343","v":"Noumbiel"},{"$f":"\"EPHYDNU\"&LEFT(E351,2)&LEFT(C351,3)","v":"EPHYDNUDANou"},{"$f":"E343","v":"DAM"},{"$f":"SUMIF($A$343:$A$346,$C351,F$343:F$346)","v":48},{"$f":"SUMIF($A$343:$A$346,$C351,G$343:G$346)","v":48},2021,{"$f":"IF(VLOOKUP(C351,$A$343:$R$346,I$4,FALSE)=\"VS\",\"\",VLOOKUP(C351,$A$343:$R$346,I$4,FALSE))","v":0},{"$f":"VLOOKUP($C351,$A$343:$R$346,J$4,FALSE)","v":"Envisagée"},{"$f":"IF(VLOOKUP($C351,$A$343:$S$346,K$4,FALSE)=\"VS\",VS!$H$7,VLOOKUP($C351,$A$343:$S$346,K$4,FALSE))","v":0.05},{"$f":"IF(VLOOKUP($C351,$A$343:$S$346,L$4,FALSE)=\"VS\",VS!$H$8,VLOOKUP($C351,$A$343:$S$346,L$4,FALSE))","v":570},{"$f":"IF(VLOOKUP($C351,$A$343:$S$346,M$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C351,$A$343:$S$346,M$4,FALSE))","v":2},{"$f":"IF(VLOOKUP($C351,$A$343:$S$346,N$4,FALSE)=\"VS\",VS!$H$10,VLOOKUP($C351,$A$343:$S$346,N$4,FALSE))","v":105},{"$f":"IF(OR(VLOOKUP($C351,$A$343:$S$346,O$4,FALSE)=\"VS\",VLOOKUP($C351,$A$343:$S$346,O$4,FALSE)=\"\"),VS!$H$11,VLOOKUP($C351,$A$343:$S$346,O$4,FALSE))","v":4767},null,{"$f":"IF(VLOOKUP($C351,$A$343:$R$346,Q$4,FALSE)=\"VS\",49.2%*G351*8.76,SUMIF($A$343:$A$346,$C351,Q$343:Q$346))","v":162.4},{"$f":"IF(VLOOKUP($C351,$A$343:$R$346,R$4,FALSE)=\"VS\",76%*Q351,SUMIF($A$343:$A$346,$C351,R$343:R$346))","v":123.42400000000001},{"$f":"OFFSET(Q351,0,dy)/G351/8.76","v":0.29353120243531206},null,{"$f":"O351*G351/1000","v":228.816},{"$f":"C351","v":"Noumbiel"}]
[null,{"$f":"$D$350&D352","v":"BUREPHYDNUDABou"},"Bougouriba ",{"$f":"\"EPHYDNU\"&LEFT(E352,2)&LEFT(C352,3)","v":"EPHYDNUDABou"},{"$f":"E344","v":"DAM"},{"$f":"SUMIF($A$343:$A$346,$C352,F$343:F$346)","v":12},{"$f":"SUMIF($A$343:$A$346,$C352,G$343:G$346)","v":12},{"$f":"H351","v":2021},{"$f":"IF(VLOOKUP(C352,$A$343:$R$346,I$4,FALSE)=\"VS\",\"\",VLOOKUP(C352,$A$343:$R$346,I$4,FALSE))","v":0},{"$f":"VLOOKUP($C352,$A$343:$R$346,J$4,FALSE)","v":"Envisagée"},{"$f":"IF(VLOOKUP($C352,$A$343:$S$346,K$4,FALSE)=\"VS\",VS!$H$7,VLOOKUP($C352,$A$343:$S$346,K$4,FALSE))","v":0.05},{"$f":"IF(VLOOKUP($C352,$A$343:$S$346,L$4,FALSE)=\"VS\",VS!$H$8,VLOOKUP($C352,$A$343:$S$346,L$4,FALSE))","v":570},{"$f":"IF(VLOOKUP($C352,$A$343:$S$346,M$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C352,$A$343:$S$346,M$4,FALSE))","v":2},{"$f":"IF(VLOOKUP($C352,$A$343:$S$346,N$4,FALSE)=\"VS\",VS!$H$10,VLOOKUP($C352,$A$343:$S$346,N$4,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($C352,$A$343:$S$346,O$4,FALSE)=\"VS\",VLOOKUP($C352,$A$343:$S$346,O$4,FALSE)=\"\"),VS!$H$11,VLOOKUP($C352,$A$343:$S$346,O$4,FALSE))","v":10125},null,{"$f":"IF(VLOOKUP($C352,$A$343:$R$346,Q$4,FALSE)=\"VS\",49.2%*G352*8.76,SUMIF($A$343:$A$346,$C352,Q$343:Q$346))","v":30},{"$f":"IF(VLOOKUP($C352,$A$343:$R$346,R$4,FALSE)=\"VS\",76%*Q352,SUMIF($A$343:$A$346,$C352,R$343:R$346))","v":22.8},{"$f":"OFFSET(Q352,0,dy)/G352/8.76","v":0.21689497716894979},null,{"$f":"O352*G352/1000","v":121.5},"Bougouriba "]
[]
[]
["Niger"]
["NIG"]
[null,null,null,null,null,null,null,"Année de ",null,null,null,null,"Coûts ",null,"Coût spéc. ",null,null,null," "]
[null,null,"Nom de ","N° ",null,"Capacité ","Capacité ","mise en ","Année de ",null,"Indisp. ","Indisp. ","O&M ","Coûts O&M ","investissem ","Fabricant ","Energie ","Energie ","Facteur de charge"]
[null,null,"centrale ","unité ","Type d' unité ","installée ","disponible ","service ","déclassement ","Statut ","fortuite ","planifiée ","variables ","fixes ","ent ","et modèle ","moyenne ","garantie "," "]
[null,null,null,null,null,"[MW] ","[MW] ",null,null,null,"[%] ","[h/an] ","[$/MWh] ","[$/kW/an] ","[$/kW] ",null,"[GWh/an] ","[GWh/an] "," "]
[{"$f":"C361","v":"﻿Kandadji "},null,"﻿Kandadji ",1,"DAM",32.5,32.5,2015,"VS","Décidée","VS","VS","VS","VS",3115,"KAPLAN",629,"VS",{"$f":"(Q361/(G361+G362+G363+G364))/8.76","v":0.55233579206181949}]
[{"$f":"C362","v":"Kandadji "},null,"Kandadji ",2,"DAM",32.5,32.5,2015,"VS","Décidée","VS","VS","VS","VS",null,"KAPLAN"]
["Kandadji ",null,"Kandadji ",3,"DAM",32.5,32.5,2015,"VS","Décidée","VS","VS","VS","VS",null,"KAPLAN"]
["Kandadji ",null,"Kandadji ",4,"DAM",32.5,32.5,2015,"VS","Décidée","VS","VS","VS","VS",null,"KAPLAN"]
["Gambou ",null,"Gambou ",1,"DAM",17.5,17.5,null,null,"Envisagée","VS","VS","VS","VS",4712,null,"VS","VS",{"$f":"(Q365/(G365+G366+G367+G368+G369+G370+G371))/8.76","v":{"$error":"#VALUE!"}}]
["Gambou ",null,"Gambou ",2,"DAM",17.5,17.5,null,null,"Envisagée","VS","VS","VS","VS"]
["Gambou ",null,"Gambou ",3,"DAM",17.5,17.5,null,null,"Envisagée","VS","VS","VS","VS"]
["Gambou ",null,"Gambou ",4,"DAM",17.5,17.5,null,null,"Envisagée","VS","VS","VS","VS"]
["Gambou ",null,"Gambou ",5,"DAM",17.5,17.5,null,null,"Envisagée","VS","VS","VS","VS"]
["Gambou ",null,"Gambou ",6,"DAM",17.5,17.5,null,null,"Envisagée","VS","VS","VS","VS"]
["Gambou ",null,"Gambou ",7,"DAM",17.5,17.5,null,null,"Envisagée","VS","VS","VS","VS"]
["Dyodyonga ",null,"Dyodyonga ",1,"DAM",13,13,null,null,"Envisagée","VS","VS","VS","VS",2293,null,"VS","VS",{"$f":"(Q372/(G372+G373))/8.76","v":{"$error":"#VALUE!"}}]
["Dyodyonga ",null,"Dyodyonga ",2,"DAM",13,13,null,null,"Envisagée","VS","VS","VS","VS"]
[null,null,"Sirba ",null,"DAM","Nondisp.","Nondisp.",null,null,"Envisagée","VS","VS","VS","VS","NonDisp.",null,4.4000000000000004,"VS",{"$f":"(Q374/G374)/8.76","v":{"$error":"#VALUE!"}}]
[null,null,"Gouroubi ",null,"DAM","Nondisp.","Nondisp.",null,null,"Envisagée","VS","VS","VS","VS","NonDisp.",null,2.2000000000000002,"VS",{"$f":"(Q375/G375)/8.76","v":{"$error":"#VALUE!"}}]
[null,null,"Dargol ",null,"DAM","Nondisp.","Nondisp.",null,null,"Envisagée","VS","VS","VS","VS","NonDisp.",null,1.2,"VS",{"$f":"(Q376/G376)/8.76","v":{"$error":"#VALUE!"}}]
[]
[null,null,{"$f":"OFFSET(C$1,lang,0)","v":"Name of Station"},"MESSAGE Name","Hydro Type","Plant Capacity","Available Capacity","Start Year",null,{"$f":"OFFSET(J$1,lang,0)","v":"Status"},"Forced Outage","Planned outage","Variable O&M","Fixed O&M","Investment Cost",null,{"$f":"OFFSET(Q$1,lang,0)","v":"Average year"},{"$f":"OFFSET(R$1,lang,0)","v":"Dry year"}]
[null,null,null,null,null,"MW","MW",null,null,null,"%","days/yr","$/MWh","$/kW/yr","$/kW",null,"GWh","GWh"]
[null,null,{"$f":"VLOOKUP(D380,NameConvs!$B$57:$E$69,4,FALSE)","v":"Niger"},"NIG",null,null,{"$f":"SUM(G381:G383)","v":278.5},null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(F381:F389,O381:O389)/SUM(F381:F389)","v":3406.9587073608618},null,{"$f":"SUM(Q381:Q383)","v":1269.0231200000001},{"$f":"SUM(R381:R383)","v":486.4175712},{"$f":"OFFSET(Q380,0,dy)/G380/8.76","v":0.19937924596050269},null,{"$f":"O380*G380/1000","v":948.83799999999997}]
[null,{"$f":"$D$380&D381","v":"NIGEPHYDNUDAKan"},"Kandadji ",{"$f":"\"EPHYDNU\"&LEFT(E381,2)&LEFT(C381,3)","v":"EPHYDNUDAKan"},{"$f":"E361","v":"DAM"},{"$f":"SUMIF($A$361:$A$373,$C381,F$361:F$373)","v":130},130,{"$f":"IF(VLOOKUP($C381,$A$361:$S$373,H$4,FALSE)=\"\",MAX($H$361:$H$373)+1,VLOOKUP($C381,$A$361:$S$373,H$4,FALSE))","v":2015},{"$f":"IF(VLOOKUP(C381,$A$361:$R$373,I$4,FALSE)=\"VS\",\"\",VLOOKUP(C381,$A$361:$R$373,I$4,FALSE))","v":""},{"$f":"VLOOKUP($C381,$A$361:$R$373,J$4,FALSE)","v":"Décidée"},{"$f":"IF(VLOOKUP($C381,$A$361:$S$373,K$4,FALSE)=\"VS\",VS!$H$7,VLOOKUP($C381,$A$361:$S$373,K$4,FALSE))","v":0.05},{"$f":"IF(VLOOKUP($C381,$A$361:$S$373,L$4,FALSE)=\"VS\",VS!$H$8,VLOOKUP($C381,$A$361:$S$373,L$4,FALSE))","v":570},{"$f":"IF(VLOOKUP($C381,$A$361:$S$373,M$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C381,$A$361:$S$373,M$4,FALSE))","v":2},{"$f":"IF(VLOOKUP($C381,$A$361:$S$373,N$4,FALSE)=\"VS\",VS!$H$10,VLOOKUP($C381,$A$361:$S$373,N$4,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($C381,$A$361:$S$373,O$4,FALSE)=\"VS\",VLOOKUP($C381,$A$361:$S$373,O$4,FALSE)=\"\"),VS!$H$11,VLOOKUP($C381,$A$361:$S$373,O$4,FALSE))","v":2400},null,{"$f":"IF(VLOOKUP($C381,$A$361:$R$373,Q$4,FALSE)=\"VS\",49.2%*G381*8.76,SUMIF($A$361:$A$373,$C381,Q$361:Q$373))","v":629},{"$f":"IF(VLOOKUP($C381,$A$361:$R$373,R$4,FALSE)=\"VS\",76%*Q381,SUMIF($A$361:$A$373,$C381,R$361:R$373))","v":0},{"$f":"OFFSET(Q381,0,dy)/G381/8.76","v":0},null,312,{"$f":"C381","v":"Kandadji "}]
[null,{"$f":"$D$380&D382","v":"NIGEPHYDNUDAGam"},"Gambou ",{"$f":"\"EPHYDNU\"&LEFT(E382,2)&LEFT(C382,3)","v":"EPHYDNUDAGam"},{"$f":"E362","v":"DAM"},122.5,122.5,{"$f":"IF(VLOOKUP($C382,$A$361:$S$373,H$4,FALSE)=\"\",MAX($H$361:$H$373)+1,VLOOKUP($C382,$A$361:$S$373,H$4,FALSE))","v":2016},{"$f":"IF(VLOOKUP(C382,$A$361:$R$373,I$4,FALSE)=\"VS\",\"\",VLOOKUP(C382,$A$361:$R$373,I$4,FALSE))","v":0},{"$f":"VLOOKUP($C382,$A$361:$R$373,J$4,FALSE)","v":"Envisagée"},{"$f":"IF(VLOOKUP($C382,$A$361:$S$373,K$4,FALSE)=\"VS\",VS!$H$7,VLOOKUP($C382,$A$361:$S$373,K$4,FALSE))","v":0.05},{"$f":"IF(VLOOKUP($C382,$A$361:$S$373,L$4,FALSE)=\"VS\",VS!$H$8,VLOOKUP($C382,$A$361:$S$373,L$4,FALSE))","v":570},{"$f":"IF(VLOOKUP($C382,$A$361:$S$373,M$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C382,$A$361:$S$373,M$4,FALSE))","v":2},{"$f":"IF(VLOOKUP($C382,$A$361:$S$373,N$4,FALSE)=\"VS\",VS!$H$10,VLOOKUP($C382,$A$361:$S$373,N$4,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($C382,$A$361:$S$373,O$4,FALSE)=\"VS\",VLOOKUP($C382,$A$361:$S$373,O$4,FALSE)=\"\"),VS!$H$11,VLOOKUP($C382,$A$361:$S$373,O$4,FALSE))","v":4712},null,{"$f":"IF(VLOOKUP($C382,$A$361:$R$373,Q$4,FALSE)=\"VS\",49.2%*G382*8.76,SUMIF($A$361:$A$373,$C382,Q$361:Q$373))","v":527.96519999999998},{"$f":"IF(VLOOKUP($C382,$A$361:$R$373,R$4,FALSE)=\"VS\",76%*Q382,SUMIF($A$361:$A$373,$C382,R$361:R$373))","v":401.25355200000001},{"$f":"OFFSET(Q382,0,dy)/G382/8.76","v":0.37392000000000003},null,577.22,"Gambou "]
[null,{"$f":"$D$380&D383","v":"NIGEPHYDNUDADyo"},"Dyodyonga ",{"$f":"\"EPHYDNU\"&LEFT(E383,2)&LEFT(C383,3)","v":"EPHYDNUDADyo"},{"$f":"E363","v":"DAM"},26,26,{"$f":"IF(VLOOKUP($C383,$A$361:$S$373,H$4,FALSE)=\"\",MAX($H$361:$H$373)+1,VLOOKUP($C383,$A$361:$S$373,H$4,FALSE))","v":2016},{"$f":"IF(VLOOKUP(C383,$A$361:$R$373,I$4,FALSE)=\"VS\",\"\",VLOOKUP(C383,$A$361:$R$373,I$4,FALSE))","v":0},{"$f":"VLOOKUP($C383,$A$361:$R$373,J$4,FALSE)","v":"Envisagée"},{"$f":"IF(VLOOKUP($C383,$A$361:$S$373,K$4,FALSE)=\"VS\",VS!$H$7,VLOOKUP($C383,$A$361:$S$373,K$4,FALSE))","v":0.05},{"$f":"IF(VLOOKUP($C383,$A$361:$S$373,L$4,FALSE)=\"VS\",VS!$H$8,VLOOKUP($C383,$A$361:$S$373,L$4,FALSE))","v":570},{"$f":"IF(VLOOKUP($C383,$A$361:$S$373,M$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C383,$A$361:$S$373,M$4,FALSE))","v":2},{"$f":"IF(VLOOKUP($C383,$A$361:$S$373,N$4,FALSE)=\"VS\",VS!$H$10,VLOOKUP($C383,$A$361:$S$373,N$4,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($C383,$A$361:$S$373,O$4,FALSE)=\"VS\",VLOOKUP($C383,$A$361:$S$373,O$4,FALSE)=\"\"),VS!$H$11,VLOOKUP($C383,$A$361:$S$373,O$4,FALSE))","v":2293},null,{"$f":"IF(VLOOKUP($C383,$A$361:$R$373,Q$4,FALSE)=\"VS\",49.2%*G383*8.76,SUMIF($A$361:$A$373,$C383,Q$361:Q$373))","v":112.05792000000001},{"$f":"IF(VLOOKUP($C383,$A$361:$R$373,R$4,FALSE)=\"VS\",76%*Q383,SUMIF($A$361:$A$373,$C383,R$361:R$373))","v":85.164019200000013},{"$f":"OFFSET(Q383,0,dy)/G383/8.76","v":0.37392000000000003},null,59.618000000000002,"Dyodyonga "]
[]
[]
["Nigeria"]
["NGA"]
[null,null,null,null,null,null,null,"Année de ",null,null,null,null,"Coûts ",null,"Coût spéc. ",null,null,null," "]
[null,null,"Nom de ","N° ",null,"Capacité ","Capacité ","mise en ","Année de ",null,"Indisp. ","Indisp. ","O&M ","Coûts O&M ","investissem ","Fabricant et ","Energie ","Energie ","Facteur de charge"]
[null,null,"centrale ","unité ","Type d' unité ","installée ","disponible ","service ","déclassement ","Statut ","fortuite ","planifiée ","variables ","fixes ","ent ","modèle ","moyenne ","garantie "," "]
[null,null,null,null,null,"[MW] ","[MW] ",null,null,null,"[%] ","[h/an] ","[$/MWh] ","[$/kW/an] ","[$/kW] ",null,"[GWh/an] ","[GWh/an] "," "]
["Mambilla",null,"Mambilla",1,"DAM",325,325,2017,"VS","Envisagée","VS","VS","VS","VS",1538,null,"VS","VS",{"$f":"(Q399/(G392+G393+G394+G395+G396+G397+G398+G399))/8.76","v":{"$error":"#VALUE!"}}]
["Mambilla",null,"Mambilla",2,"DAM",325,325,2017,"VS","Envisagée","VS","VS","VS","VS",null,null,"VS","VS"]
["Mambilla",null,"Mambilla",3,"DAM",325,325,2017,"VS","Envisagée","VS","VS","VS","VS",null,null,"VS","VS"]
["Mambilla",null,"Mambilla",4,"DAM",325,325,2017,"VS","Envisagée","VS","VS","VS","VS",null,null,"VS","VS"]
["Mambilla",null,"Mambilla",5,"DAM",325,325,2017,"VS","Envisagée","VS","VS","VS","VS",null,null,"VS","VS"]
["Mambilla",null,"Mambilla",6,"DAM",325,325,2017,"VS","Envisagée","VS","VS","VS","VS",null,null,"VS","VS"]
["Mambilla",null,"Mambilla",7,"DAM",325,325,2017,"VS","Envisagée","VS","VS","VS","VS",null,null,"VS","VS"]
["Mambilla",null,"Mambilla",8,"DAM",325,325,2017,"VS","Envisagée","VS","VS","VS","VS",null,null,"VS","VS"]
[{"$f":"C400","v":"Zungeru "},null,"Zungeru ",null,"DAM",700,700,null,null,"Envisagée","VS","VS","VS","VS",1538,null,"VS","VS",{"$f":"(Q400/G400)/8.76","v":{"$error":"#VALUE!"}}]
[]
[null,null,{"$f":"OFFSET(C$1,lang,0)","v":"Name of Station"},"MESSAGE Name","Hydro Type","Plant Capacity","Available Capacity","Start Year",null,{"$f":"OFFSET(J$1,lang,0)","v":"Status"},"Forced Outage","Planned outage","Variable O&M","Fixed O&M","Investment Cost",null,{"$f":"OFFSET(Q$1,lang,0)","v":"Average year"},{"$f":"OFFSET(R$1,lang,0)","v":"Dry year"}]
[null,null,null,null,null,"MW","MW",null,null,null,"%","days/yr","$/MWh","$/kW/yr","$/kW",null,"GWh","GWh"]
[null,null,{"$f":"VLOOKUP(D404,NameConvs!$B$57:$E$69,4,FALSE)","v":"Nigeria"},"NGA",null,null,{"$f":"SUM(G405:G406)","v":3300},null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(F405:F413,O405:O413)/SUM(F405:F413)","v":1538},null,{"$f":"SUM(Q405:Q406)","v":14222.736000000001},{"$f":"SUM(R405:R406)","v":10809.27936},{"$f":"OFFSET(Q404,0,dy)/G404/8.76","v":0.37392000000000003},null,{"$f":"O404*G404/1000","v":5075.3999999999996}]
[null,{"$f":"$D$404&D405","v":"NGAEPHYDNUDAMam"},"Mambilla",{"$f":"\"EPHYDNU\"&LEFT(E405,2)&LEFT(C405,3)","v":"EPHYDNUDAMam"},{"$f":"E392","v":"DAM"},{"$f":"SUMIF($A$392:$A$400,$C405,F$392:F$400)","v":2600},{"$f":"SUMIF($A$392:$A$400,$C405,G$392:G$400)","v":2600},{"$f":"IF(VLOOKUP($C405,$A$392:$S$400,H$4,FALSE)=\"\",MAX($H$392:$H$400)+1,VLOOKUP($C405,$A$392:$S$400,H$4,FALSE))","v":2017},{"$f":"IF(VLOOKUP(C405,$A$392:$R$400,I$4,FALSE)=\"VS\",\"\",VLOOKUP(C405,$A$392:$R$400,I$4,FALSE))","v":""},{"$f":"VLOOKUP($C405,$A$392:$R$400,J$4,FALSE)","v":"Envisagée"},{"$f":"IF(VLOOKUP($C405,$A$392:$S$400,K$4,FALSE)=\"VS\",VS!$H$7,VLOOKUP($C405,$A$392:$S$400,K$4,FALSE))","v":0.05},{"$f":"IF(VLOOKUP($C405,$A$392:$S$400,L$4,FALSE)=\"VS\",VS!$H$8,VLOOKUP($C405,$A$392:$S$400,L$4,FALSE))","v":570},{"$f":"IF(VLOOKUP($C405,$A$392:$S$400,M$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C405,$A$392:$S$400,M$4,FALSE))","v":2},{"$f":"IF(VLOOKUP($C405,$A$392:$S$400,N$4,FALSE)=\"VS\",VS!$H$10,VLOOKUP($C405,$A$392:$S$400,N$4,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($C405,$A$392:$S$400,O$4,FALSE)=\"VS\",VLOOKUP($C405,$A$392:$S$400,O$4,FALSE)=\"\"),VS!$H$11,VLOOKUP($C405,$A$392:$S$400,O$4,FALSE))","v":1538},null,{"$f":"IF(VLOOKUP($C405,$A$392:$R$400,Q$4,FALSE)=\"VS\",49.2%*G405*8.76,SUMIF($A$392:$A$400,$C405,Q$392:Q$400))","v":11205.791999999999},{"$f":"IF(VLOOKUP($C405,$A$392:$R$400,R$4,FALSE)=\"VS\",76%*Q405,SUMIF($A$392:$A$400,$C405,R$392:R$400))","v":8516.4019200000002},{"$f":"OFFSET(Q405,0,dy)/G405/8.76","v":0.37391999999999997},null,3998.8,{"$f":"C405","v":"Mambilla"}]
[null,{"$f":"$D$404&D406","v":"NGAEPHYDNUDAZun"},"Zungeru ",{"$f":"\"EPHYDNU\"&LEFT(E406,2)&LEFT(C406,3)","v":"EPHYDNUDAZun"},{"$f":"E393","v":"DAM"},{"$f":"SUMIF($A$392:$A$400,$C406,F$392:F$400)","v":700},{"$f":"SUMIF($A$392:$A$400,$C406,G$392:G$400)","v":700},{"$f":"IF(VLOOKUP($C406,$A$392:$S$400,H$4,FALSE)=\"\",MAX($H$392:$H$400)+1,VLOOKUP($C406,$A$392:$S$400,H$4,FALSE))","v":2018},{"$f":"IF(VLOOKUP(C406,$A$392:$R$400,I$4,FALSE)=\"VS\",\"\",VLOOKUP(C406,$A$392:$R$400,I$4,FALSE))","v":0},{"$f":"VLOOKUP($C406,$A$392:$R$400,J$4,FALSE)","v":"Envisagée"},{"$f":"IF(VLOOKUP($C406,$A$392:$S$400,K$4,FALSE)=\"VS\",VS!$H$7,VLOOKUP($C406,$A$392:$S$400,K$4,FALSE))","v":0.05},{"$f":"IF(VLOOKUP($C406,$A$392:$S$400,L$4,FALSE)=\"VS\",VS!$H$8,VLOOKUP($C406,$A$392:$S$400,L$4,FALSE))","v":570},{"$f":"IF(VLOOKUP($C406,$A$392:$S$400,M$4,FALSE)=\"VS\",VS!$H$9,VLOOKUP($C406,$A$392:$S$400,M$4,FALSE))","v":2},{"$f":"IF(VLOOKUP($C406,$A$392:$S$400,N$4,FALSE)=\"VS\",VS!$H$10,VLOOKUP($C406,$A$392:$S$400,N$4,FALSE))","v":0},{"$f":"IF(OR(VLOOKUP($C406,$A$392:$S$400,O$4,FALSE)=\"VS\",VLOOKUP($C406,$A$392:$S$400,O$4,FALSE)=\"\"),VS!$H$11,VLOOKUP($C406,$A$392:$S$400,O$4,FALSE))","v":1538},null,{"$f":"IF(VLOOKUP($C406,$A$392:$R$400,Q$4,FALSE)=\"VS\",49.2%*G406*8.76,SUMIF($A$392:$A$400,$C406,Q$392:Q$400))","v":3016.9440000000004},{"$f":"IF(VLOOKUP($C406,$A$392:$R$400,R$4,FALSE)=\"VS\",76%*Q406,SUMIF($A$392:$A$400,$C406,R$392:R$400))","v":2292.8774400000002},{"$f":"OFFSET(Q406,0,dy)/G406/8.76","v":0.37392000000000003},null,1076.5999999999999,"Zungeru "]

{"sheet":"SummarySiteSpec","index":11,"n_rows":176,"n_cols":8,"rows_kept":176,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,"Décidée"]
[]
[]
[null,null,"Project Name","Type","Committed?","Capacity","Total Overnight Cost","First Year Project Operational"]
[null,null,{"$f":"'SiteSpecific_data Thermal'!C38","v":"Senegal"}]
[null,null,{"$f":"'SiteSpecific_data Thermal'!C39","v":"Location"},{"$f":"'SiteSpecific_data Thermal'!E39","v":"DI"},{"$f":"IF('SiteSpecific_data Thermal'!N39=SummarySiteSpec!$E$1,\"y\",\"\")","v":"y"},{"$f":"'SiteSpecific_data Thermal'!I39","v":150},{"$f":"'SiteSpecific_data Thermal'!Z39","v":168.52500000000001},{"$f":"'SiteSpecific_data Thermal'!L39","v":2011}]
[null,null,{"$f":"'SiteSpecific_data Thermal'!C40","v":"new mobile"},{"$f":"'SiteSpecific_data Thermal'!E40","v":"DI"},{"$f":"IF('SiteSpecific_data Thermal'!N40=SummarySiteSpec!$E$1,\"y\",\"\")","v":""},{"$f":"'SiteSpecific_data Thermal'!I40","v":150},{"$f":"'SiteSpecific_data Thermal'!Z40","v":212.625},{"$f":"'SiteSpecific_data Thermal'!L40","v":2011}]
[null,null,{"$f":"'SiteSpecific_data Thermal'!C41","v":"relocation"},{"$f":"'SiteSpecific_data Thermal'!E41","v":"DI"},{"$f":"IF('SiteSpecific_data Thermal'!N41=SummarySiteSpec!$E$1,\"y\",\"\")","v":""},{"$f":"'SiteSpecific_data Thermal'!I41","v":120},{"$f":"'SiteSpecific_data Thermal'!Z41","v":170.1},{"$f":"'SiteSpecific_data Thermal'!L41","v":2017}]
[null,null,{"$f":"'SiteSpecific_data Thermal'!C42","v":"IPP Tou"},{"$f":"'SiteSpecific_data Thermal'!E42","v":"DI"},{"$f":"IF('SiteSpecific_data Thermal'!N42=SummarySiteSpec!$E$1,\"y\",\"\")","v":""},{"$f":"'SiteSpecific_data Thermal'!I42","v":60},{"$f":"'SiteSpecific_data Thermal'!Z42","v":85.05},{"$f":"'SiteSpecific_data Thermal'!L42","v":2017}]
[null,null,{"$f":"'SiteSpecific_data Thermal'!C43","v":"belair"},{"$f":"'SiteSpecific_data Thermal'!E43","v":"DI"},{"$f":"IF('SiteSpecific_data Thermal'!N43=SummarySiteSpec!$E$1,\"y\",\"\")","v":"y"},{"$f":"'SiteSpecific_data Thermal'!I43","v":30},{"$f":"'SiteSpecific_data Thermal'!Z43","v":42.524999999999999},{"$f":"'SiteSpecific_data Thermal'!L43","v":2012}]
[null,null,{"$f":"'SiteSpecific_data Thermal'!C44","v":"unknown"},{"$f":"'SiteSpecific_data Thermal'!E44","v":"DI"},{"$f":"IF('SiteSpecific_data Thermal'!N44=SummarySiteSpec!$E$1,\"y\",\"\")","v":""},{"$f":"'SiteSpecific_data Thermal'!I44","v":30},{"$f":"'SiteSpecific_data Thermal'!Z44","v":42.524999999999999},{"$f":"'SiteSpecific_data Thermal'!L44","v":2017}]
[null,null,{"$f":"'SiteSpecific_data Thermal'!C45","v":"Sendou "},{"$f":"'SiteSpecific_data Thermal'!E45","v":"ST"},{"$f":"IF('SiteSpecific_data Thermal'!N45=SummarySiteSpec!$E$1,\"y\",\"\")","v":"y"},{"$f":"'SiteSpecific_data Thermal'!I45","v":250},{"$f":"'SiteSpecific_data Thermal'!Z45","v":849.625},{"$f":"'SiteSpecific_data Thermal'!L45","v":2016}]
[null,null,{"$f":"'SiteSpecific_data Thermal'!C46","v":"Kayar "},{"$f":"'SiteSpecific_data Thermal'!E46","v":"ST"},{"$f":"IF('SiteSpecific_data Thermal'!N46=SummarySiteSpec!$E$1,\"y\",\"\")","v":""},{"$f":"'SiteSpecific_data Thermal'!I46","v":500},{"$f":"'SiteSpecific_data Thermal'!Z46","v":1244.3328000000001},{"$f":"'SiteSpecific_data Thermal'!L46","v":2017}]
[null,null,{"$f":"'SiteSpecific_data Thermal'!C47","v":"St Louis "},{"$f":"'SiteSpecific_data Thermal'!E47","v":"ST"},{"$f":"IF('SiteSpecific_data Thermal'!N47=SummarySiteSpec!$E$1,\"y\",\"\")","v":""},{"$f":"'SiteSpecific_data Thermal'!I47","v":250},{"$f":"'SiteSpecific_data Thermal'!Z47","v":622.16640000000007},{"$f":"'SiteSpecific_data Thermal'!L47","v":2017}]
[null,null,{"$f":"'SiteSpecific_data Thermal'!C48","v":"ross betio "},{"$f":"'SiteSpecific_data Thermal'!E48","v":"BIO"},{"$f":"IF('SiteSpecific_data Thermal'!N48=SummarySiteSpec!$E$1,\"y\",\"\")","v":"y"},{"$f":"'SiteSpecific_data Thermal'!I48","v":30},{"$f":"'SiteSpecific_data Thermal'!Z48","v":117.3},{"$f":"'SiteSpecific_data Thermal'!L48","v":2014}]
[null,null,{"$f":"'SiteSpecific_data Thermal'!C49","v":"St Louis WP "},{"$f":"'SiteSpecific_data Thermal'!E49","v":"WND"},{"$f":"IF('SiteSpecific_data Thermal'!N49=SummarySiteSpec!$E$1,\"y\",\"\")","v":""},{"$f":"'SiteSpecific_data Thermal'!I49","v":125},{"$f":"'SiteSpecific_data Thermal'!Z49","v":241.75},{"$f":"'SiteSpecific_data Thermal'!L49","v":2014}]
[null,null,{"$f":"'SiteSpecific_data Thermal'!C50","v":"ziguinchor "},{"$f":"'SiteSpecific_data Thermal'!E50","v":"SOL"},{"$f":"IF('SiteSpecific_data Thermal'!N50=SummarySiteSpec!$E$1,\"y\",\"\")","v":""},{"$f":"'SiteSpecific_data Thermal'!I50","v":7.5},{"$f":"'SiteSpecific_data Thermal'!Z50","v":37.725000000000001},{"$f":"'SiteSpecific_data Thermal'!L50","v":2014}]
[null,null,{"$f":"'SiteSpecific_data Thermal'!C51","v":"taiba ndiaye "},{"$f":"'SiteSpecific_data Thermal'!E51","v":"WND"},{"$f":"IF('SiteSpecific_data Thermal'!N51=SummarySiteSpec!$E$1,\"y\",\"\")","v":""},{"$f":"'SiteSpecific_data Thermal'!I51","v":100},{"$f":"'SiteSpecific_data Thermal'!Z51","v":193.4},{"$f":"'SiteSpecific_data Thermal'!L51","v":2016}]
[null,null,{"$f":"'SiteSpecific_data Hydro'!C34","v":"Sambangalou(OMVG)partSénégal40%"},"H",{"$f":"IF('SiteSpecific_data Hydro'!J34=$E$1,\"y\",\"\")","v":"y"},{"$f":"'SiteSpecific_data Hydro'!F34","v":51.2},{"$f":"'SiteSpecific_data Hydro'!U34","v":173.36320000000001},{"$f":"'SiteSpecific_data Hydro'!H34","v":2017}]
[null,null,{"$f":"'SiteSpecific_data Hydro'!C35","v":"Kaleta(OMVG)partSénégal40%"},"H",{"$f":"IF('SiteSpecific_data Hydro'!J35=$E$1,\"y\",\"\")","v":""},{"$f":"'SiteSpecific_data Hydro'!F35","v":96},{"$f":"'SiteSpecific_data Hydro'!U35","v":106.944},{"$f":"'SiteSpecific_data Hydro'!H35","v":2016}]
[null,null,{"$f":"'SiteSpecific_data Hydro'!C36","v":"Digan(OMVG)partSénégal40%"},"H",{"$f":"IF('SiteSpecific_data Hydro'!J36=$E$1,\"y\",\"\")","v":""},{"$f":"'SiteSpecific_data Hydro'!F36","v":37.32},{"$f":"'SiteSpecific_data Hydro'!U36","v":44.82132},{"$f":"'SiteSpecific_data Hydro'!H36","v":2018}]
[null,null,{"$f":"'SiteSpecific_data Hydro'!C37","v":"FelloSounga(OMVG)partSénégal40%"},"H",{"$f":"IF('SiteSpecific_data Hydro'!J37=$E$1,\"y\",\"\")","v":""},{"$f":"'SiteSpecific_data Hydro'!F37","v":32.799999999999997},{"$f":"'SiteSpecific_data Hydro'!U37","v":113.9472},{"$f":"'SiteSpecific_data Hydro'!H37","v":2018}]
[null,null,{"$f":"'SiteSpecific_data Hydro'!C38","v":"Saltinho(OMVG)partSénégal40%"},"H",{"$f":"IF('SiteSpecific_data Hydro'!J38=$E$1,\"y\",\"\")","v":""},{"$f":"'SiteSpecific_data Hydro'!F38","v":8},{"$f":"'SiteSpecific_data Hydro'!U38","v":34.183999999999997},{"$f":"'SiteSpecific_data Hydro'!H38","v":2018}]
[null,null,{"$f":"'SiteSpecific_data Hydro'!C39","v":"Felou(OMVS)partSénégal15%"},"H",{"$f":"IF('SiteSpecific_data Hydro'!J39=$E$1,\"y\",\"\")","v":"y"},{"$f":"'SiteSpecific_data Hydro'!F39","v":15},{"$f":"'SiteSpecific_data Hydro'!U39","v":36},{"$f":"'SiteSpecific_data Hydro'!H39","v":2013}]
[null,null,{"$f":"'SiteSpecific_data Hydro'!C40","v":"Gouina(OMVS)partSénégal25%"},"H",{"$f":"IF('SiteSpecific_data Hydro'!J40=$E$1,\"y\",\"\")","v":"y"},{"$f":"'SiteSpecific_data Hydro'!F40","v":35},{"$f":"'SiteSpecific_data Hydro'!U40","v":82.144999999999996},{"$f":"'SiteSpecific_data Hydro'!H40","v":2017}]
[null,null,{"$f":"'SiteSpecific_data Hydro'!C41","v":"DAMEnvisagée"},"H",{"$f":"IF('SiteSpecific_data Hydro'!J41=$E$1,\"y\",\"\")","v":""},{"$f":"'SiteSpecific_data Hydro'!F41","v":254.5},{"$f":"'SiteSpecific_data Hydro'!U41","v":1097.1495},{"$f":"'SiteSpecific_data Hydro'!H41","v":2019}]
[null,null,{"$f":"'SiteSpecific_data Thermal'!C69","v":"Gambia"}]
[null,null,{"$f":"'SiteSpecific_data Thermal'!C70","v":"Brikama "},{"$f":"'SiteSpecific_data Thermal'!E70","v":"DI"},{"$f":"IF('SiteSpecific_data Thermal'!N70=SummarySiteSpec!$E$1,\"y\",\"\")","v":"y"},{"$f":"'SiteSpecific_data Thermal'!I70","v":15.5},{"$f":"'SiteSpecific_data Thermal'!Z70","v":21.971250000000001},{"$f":"'SiteSpecific_data Thermal'!L70","v":2012}]
[null,null,{"$f":"'SiteSpecific_data Thermal'!C71","v":"Batokunku "},{"$f":"'SiteSpecific_data Thermal'!E71","v":"WND"},{"$f":"IF('SiteSpecific_data Thermal'!N71=SummarySiteSpec!$E$1,\"y\",\"\")","v":"y"},{"$f":"'SiteSpecific_data Thermal'!I71","v":1},{"$f":"'SiteSpecific_data Thermal'!Z71","v":1.75},{"$f":"'SiteSpecific_data Thermal'!L71","v":2012}]
[null,null,{"$f":"'SiteSpecific_data Hydro'!C59","v":"Sambangalou(OMVG)partGambie12%"},"H",{"$f":"IF('SiteSpecific_data Hydro'!J59=$E$1,\"y\",\"\")","v":""},{"$f":"'SiteSpecific_data Hydro'!F59","v":15.4},{"$f":"'SiteSpecific_data Hydro'!U59","v":52.144400000000005},{"$f":"'SiteSpecific_data Hydro'!H59","v":2016}]
[null,null,{"$f":"'SiteSpecific_data Hydro'!C60","v":"Kaleta(OMVG)partGambie12%"},"H",{"$f":"IF('SiteSpecific_data Hydro'!J60=$E$1,\"y\",\"\")","v":""},{"$f":"'SiteSpecific_data Hydro'!F60","v":28.8},{"$f":"'SiteSpecific_data Hydro'!U60","v":32.083199999999998},{"$f":"'SiteSpecific_data Hydro'!H60","v":2016}]
[null,null,{"$f":"'SiteSpecific_data Hydro'!C61","v":"Digan(OMVG)partGambie12%"},"H",{"$f":"IF('SiteSpecific_data Hydro'!J61=$E$1,\"y\",\"\")","v":""},{"$f":"'SiteSpecific_data Hydro'!F61","v":11.2},{"$f":"'SiteSpecific_data Hydro'!U61","v":13.451199999999998},{"$f":"'SiteSpecific_data Hydro'!H61","v":2018}]
[null,null,{"$f":"'SiteSpecific_data Hydro'!C62","v":"FelloSounga(OMVG)partGambie12%"},"H",{"$f":"IF('SiteSpecific_data Hydro'!J62=$E$1,\"y\",\"\")","v":""},{"$f":"'SiteSpecific_data Hydro'!F62","v":9.8000000000000007},{"$f":"'SiteSpecific_data Hydro'!U62","v":34.045200000000001},{"$f":"'SiteSpecific_data Hydro'!H62","v":2018}]
[null,null,{"$f":"'SiteSpecific_data Hydro'!C63","v":"Saltinho(OMVG)partGambie12%"},"H",{"$f":"IF('SiteSpecific_data Hydro'!J63=$E$1,\"y\",\"\")","v":""},{"$f":"'SiteSpecific_data Hydro'!F63","v":2.4},{"$f":"'SiteSpecific_data Hydro'!U63","v":10.255199999999999},{"$f":"'SiteSpecific_data Hydro'!H63","v":2018}]
[null,null,{"$f":"'SiteSpecific_data Thermal'!C86","v":"Guinea-Bissau"}]
[null,null,{"$f":"'SiteSpecific_data Thermal'!C87","v":"Bissau "},{"$f":"'SiteSpecific_data Thermal'!E87","v":"DI"},{"$f":"IF('SiteSpecific_data Thermal'!N87=SummarySiteSpec!$E$1,\"y\",\"\")","v":"y"},{"$f":"'SiteSpecific_data Thermal'!I87","v":15},{"$f":"'SiteSpecific_data Thermal'!Z87","v":16.852499999999999},{"$f":"'SiteSpecific_data Thermal'!L87","v":2012}]
[null,null,{"$f":"'SiteSpecific_data Hydro'!C81","v":"Sambangalou(OMVG)partGuinéeBissau8%"},"H",{"$f":"IF('SiteSpecific_data Hydro'!J81=$E$1,\"y\",\"\")","v":""},{"$f":"'SiteSpecific_data Hydro'!F81","v":3.1},{"$f":"'SiteSpecific_data Hydro'!U81","v":10.496600000000001},{"$f":"'SiteSpecific_data Hydro'!H81","v":2016}]
[null,null,{"$f":"'SiteSpecific_data Hydro'!C82","v":"Kaleta(OMVG)partGuinéeBissau8%"},"H",{"$f":"IF('SiteSpecific_data Hydro'!J82=$E$1,\"y\",\"\")","v":""},{"$f":"'SiteSpecific_data Hydro'!F82","v":5.8},{"$f":"'SiteSpecific_data Hydro'!U82","v":6.4611999999999998},{"$f":"'SiteSpecific_data Hydro'!H82","v":2016}]
[null,null,{"$f":"'SiteSpecific_data Hydro'!C83","v":"Digan(OMVG)partGuinéeBissau8%"},"H",{"$f":"IF('SiteSpecific_data Hydro'!J83=$E$1,\"y\",\"\")","v":""},{"$f":"'SiteSpecific_data Hydro'!F83","v":2.2000000000000002},{"$f":"'SiteSpecific_data Hydro'!U83","v":2.6422000000000003},{"$f":"'SiteSpecific_data Hydro'!H83","v":2018}]
[null,null,{"$f":"'SiteSpecific_data Hydro'!C84","v":"FelloSounga(OMVG)partGuinéeBissau8%"},"H",{"$f":"IF('SiteSpecific_data Hydro'!J84=$E$1,\"y\",\"\")","v":""},{"$f":"'SiteSpecific_data Hydro'!F84","v":2},{"$f":"'SiteSpecific_data Hydro'!U84","v":6.9480000000000004},{"$f":"'SiteSpecific_data Hydro'!H84","v":2018}]
[null,null,{"$f":"'SiteSpecific_data Hydro'!C85","v":"Saltinho(OMVG)partGuinéeBissau8%"},"H",{"$f":"IF('SiteSpecific_data Hydro'!J85=$E$1,\"y\",\"\")","v":""},{"$f":"'SiteSpecific_data Hydro'!F85","v":0.5},{"$f":"'SiteSpecific_data Hydro'!U85","v":2.1364999999999998},{"$f":"'SiteSpecific_data Hydro'!H85","v":2018}]
[null,null,{"$f":"'SiteSpecific_data Thermal'!C109","v":"Guinea"}]
[null,null,{"$f":"'SiteSpecific_data Thermal'!C110","v":"Tombo 3 (Rehab.)2012"},{"$f":"'SiteSpecific_data Thermal'!E110","v":"DI"},{"$f":"IF('SiteSpecific_data Thermal'!N110=SummarySiteSpec!$E$1,\"y\",\"\")","v":"y"},{"$f":"'SiteSpecific_data Thermal'!I110","v":66.239999999999995},{"$f":"'SiteSpecific_data Thermal'!Z110","v":74.420640000000006},{"$f":"'SiteSpecific_data Thermal'!L110","v":2012}]
[null,null,{"$f":"'SiteSpecific_data Thermal'!C111","v":"Tombo 3 (Rehab.)2013"},{"$f":"'SiteSpecific_data Thermal'!E111","v":"DI"},{"$f":"IF('SiteSpecific_data Thermal'!N111=SummarySiteSpec!$E$1,\"y\",\"\")","v":"y"},{"$f":"'SiteSpecific_data Thermal'!I111","v":34.56},{"$f":"'SiteSpecific_data Thermal'!Z111","v":38.828160000000004},{"$f":"'SiteSpecific_data Thermal'!L111","v":2013}]
[null,null,{"$f":"'SiteSpecific_data Thermal'!C112","v":"Maneah "},{"$f":"'SiteSpecific_data Thermal'!E112","v":"DI"},{"$f":"IF('SiteSpecific_data Thermal'!N112=SummarySiteSpec!$E$1,\"y\",\"\")","v":"y"},{"$f":"'SiteSpecific_data Thermal'!I112","v":126},{"$f":"'SiteSpecific_data Thermal'!Z112","v":141.56100000000001},{"$f":"'SiteSpecific_data Thermal'!L112","v":2014}]
[null,null,{"$f":"'SiteSpecific_data Hydro'!C136","v":"Baneah(Rehab)"},"H",{"$f":"IF('SiteSpecific_data Hydro'!J136=$E$1,\"y\",\"\")","v":"y"},{"$f":"'SiteSpecific_data Hydro'!F136","v":5},{"$f":"'SiteSpecific_data Hydro'!U136","v":12},{"$f":"'SiteSpecific_data Hydro'!H136","v":2015}]
[null,null,{"$f":"'SiteSpecific_data Hydro'!C137","v":"Donkéa(Réhab)"},"H",{"$f":"IF('SiteSpecific_data Hydro'!J137=$E$1,\"y\",\"\")","v":"y"},{"$f":"'SiteSpecific_data Hydro'!F137","v":15},{"$f":"'SiteSpecific_data Hydro'!U137","v":36},{"$f":"'SiteSpecific_data Hydro'!H137","v":2015}]
[null,null,{"$f":"'SiteSpecific_data Hydro'!C138","v":"GrandesChutes(Réhab)"},"H",{"$f":"IF('SiteSpecific_data Hydro'!J138=$E$1,\"y\",\"\")","v":"y"},{"$f":"'SiteSpecific_data Hydro'!F138","v":27},{"$f":"'SiteSpecific_data Hydro'!U138","v":64.8},{"$f":"'SiteSpecific_data Hydro'!H138","v":2015}]
[null,null,{"$f":"'SiteSpecific_data Hydro'!C139","v":"Sambangalou(OMVG)partGuinée40%"},"H",{"$f":"IF('SiteSpecific_data Hydro'!J139=$E$1,\"y\",\"\")","v":""},{"$f":"'SiteSpecific_data Hydro'!F139","v":51.2},{"$f":"'SiteSpecific_data Hydro'!U139","v":173.36320000000001},{"$f":"'SiteSpecific_data Hydro'!H139","v":2016}]
[null,null,{"$f":"'SiteSpecific_data Hydro'!C140","v":"Kaleta(OMVG)partGuinée40%"},"H",{"$f":"IF('SiteSpecific_data Hydro'!J140=$E$1,\"y\",\"\")","v":"y"},{"$f":"'SiteSpecific_data Hydro'!F140","v":240},{"$f":"'SiteSpecific_data Hydro'!U140","v":267.36},{"$f":"'SiteSpecific_data Hydro'!H140","v":2015}]
[null,null,{"$f":"'SiteSpecific_data Hydro'!C141","v":"Digan(OMVG)partGuinée40%"},"H",{"$f":"IF('SiteSpecific_data Hydro'!J141=$E$1,\"y\",\"\")","v":""},{"$f":"'SiteSpecific_data Hydro'!F141","v":37.32},{"$f":"'SiteSpecific_data Hydro'!U141","v":44.82132},{"$f":"'SiteSpecific_data Hydro'!H141","v":2018}]
[null,null,{"$f":"'SiteSpecific_data Hydro'!C142","v":"FelloSounga(OMVG)partGuinée40%"},"H",{"$f":"IF('SiteSpecific_data Hydro'!J142=$E$1,\"y\",\"\")","v":""},{"$f":"'SiteSpecific_data Hydro'!F142","v":32.799999999999997},{"$f":"'SiteSpecific_data Hydro'!U142","v":113.9472},{"$f":"'SiteSpecific_data Hydro'!H142","v":2018}]
[null,null,{"$f":"'SiteSpecific_data Hydro'!C143","v":"DAMEnvisagée"},"H",{"$f":"IF('SiteSpecific_data Hydro'!J143=$E$1,\"y\",\"\")","v":""},{"$f":"'SiteSpecific_data Hydro'!F143","v":2929.9749999999999},{"$f":"'SiteSpecific_data Hydro'!U143","v":7031.94},{"$f":"'SiteSpecific_data Hydro'!H143","v":2019}]
[null,null,{"$f":"'SiteSpecific_data Hydro'!C144","v":"Saltinho(OMVG)partGuinée40%"},"H",{"$f":"IF('SiteSpecific_data Hydro'!J144=$E$1,\"y\",\"\")","v":""},{"$f":"'SiteSpecific_data Hydro'!F144","v":8},{"$f":"'SiteSpecific_data Hydro'!U144","v":34.183999999999997},{"$f":"'SiteSpecific_data Hydro'!H144","v":2018}]
[null,null,{"$f":"'SiteSpecific_data Thermal'!C128","v":"Sierra Leone"}]
[null,null,{"$f":"'SiteSpecific_data Thermal'!C129","v":"Energeon"},{"$f":"'SiteSpecific_data Thermal'!E129","v":"ST"},{"$f":"IF('SiteSpecific_data Thermal'!N129=SummarySiteSpec!$E$1,\"y\",\"\")","v":""},{"$f":"'SiteSpecific_data Thermal'!I129","v":100},{"$f":"'SiteSpecific_data Thermal'!Z129","v":248.86656000000002},{"$f":"'SiteSpecific_data Thermal'!L129","v":2018}]
[null,null,{"$f":"'SiteSpecific_data Thermal'!C130","v":"Naanovo "},{"$f":"'SiteSpecific_data Thermal'!E130","v":"SOL"},{"$f":"IF('SiteSpecific_data Thermal'!N130=SummarySiteSpec!$E$1,\"y\",\"\")","v":""},{"$f":"'SiteSpecific_data Thermal'!I130","v":5},{"$f":"'SiteSpecific_data Thermal'!Z130","v":18.3},{"$f":"'SiteSpecific_data Thermal'!L130","v":2018}]
[null,null,{"$f":"'SiteSpecific_data Thermal'!C131","v":"Addax "},{"$f":"'SiteSpecific_data Thermal'!E131","v":"BIO"},{"$f":"IF('SiteSpecific_data Thermal'!N131=SummarySiteSpec!$E$1,\"y\",\"\")","v":""},{"$f":"'SiteSpecific_data Thermal'!I131","v":15},{"$f":"'SiteSpecific_data Thermal'!Z131","v":54.052920000000007},{"$f":"'SiteSpecific_data Thermal'!L131","v":2018}]
[null,null,{"$f":"'SiteSpecific_data Hydro'!C173","v":"Goma2(Bo‐Kenema)"},"H",{"$f":"IF('SiteSpecific_data Hydro'!J173=$E$1,\"y\",\"\")","v":""},{"$f":"'SiteSpecific_data Hydro'!F173","v":6},{"$f":"'SiteSpecific_data Hydro'!U173","v":40.253999999999998},{"$f":"'SiteSpecific_data Hydro'!H173","v":2015}]
[null,null,{"$f":"'SiteSpecific_data Hydro'!C174","v":"Bumbuna2"},"H",{"$f":"IF('SiteSpecific_data Hydro'!J174=$E$1,\"y\",\"\")","v":""},{"$f":"'SiteSpecific_data Hydro'!F174","v":40},{"$f":"'SiteSpecific_data Hydro'!U174","v":78},{"$f":"'SiteSpecific_data Hydro'!H174","v":2015}]
[null,null,{"$f":"'SiteSpecific_data Hydro'!C175","v":"Bumbuna3(Yiben)"},"H",{"$f":"IF('SiteSpecific_data Hydro'!J175=$E$1,\"y\",\"\")","v":""},{"$f":"'SiteSpecific_data Hydro'!F175","v":90},{"$f":"'SiteSpecific_data Hydro'!U175","v":175.5},{"$f":"'SiteSpecific_data Hydro'!H175","v":2017}]
[null,null,{"$f":"'SiteSpecific_data Hydro'!C176","v":"Bumbuna4&5"},"H",{"$f":"IF('SiteSpecific_data Hydro'!J176=$E$1,\"y\",\"\")","v":""},{"$f":"'SiteSpecific_data Hydro'!F176","v":95},{"$f":"'SiteSpecific_data Hydro'!U176","v":185.25},{"$f":"'SiteSpecific_data Hydro'!H176","v":2017}]
[null,null,{"$f":"'SiteSpecific_data Hydro'!C177","v":"Benkongor1"},"H",{"$f":"IF('SiteSpecific_data Hydro'!J177=$E$1,\"y\",\"\")","v":""},{"$f":"'SiteSpecific_data Hydro'!F177","v":34.799999999999997},{"$f":"'SiteSpecific_data Hydro'!U177","v":85.155599999999993},{"$f":"'SiteSpecific_data Hydro'!H177","v":2020}]
[null,null,{"$f":"'SiteSpecific_data Hydro'!C178","v":"Benkongor2"},"H",{"$f":"IF('SiteSpecific_data Hydro'!J178=$E$1,\"y\",\"\")","v":""},{"$f":"'SiteSpecific_data Hydro'!F178","v":80},{"$f":"'SiteSpecific_data Hydro'!U178","v":195.76},{"$f":"'SiteSpecific_data Hydro'!H178","v":2022}]
[null,null,{"$f":"'SiteSpecific_data Hydro'!C179","v":"Benkongor3"},"H",{"$f":"IF('SiteSpecific_data Hydro'!J179=$E$1,\"y\",\"\")","v":""},{"$f":"'SiteSpecific_data Hydro'!F179","v":85.5},{"$f":"'SiteSpecific_data Hydro'!U179","v":209.21850000000001},{"$f":"'SiteSpecific_data Hydro'!H179","v":2025}]
[null,null,{"$f":"'SiteSpecific_data Hydro'!C180","v":"DAMEnvisagée"},"H",{"$f":"IF('SiteSpecific_data Hydro'!J180=$E$1,\"y\",\"\")","v":""},{"$f":"'SiteSpecific_data Hydro'!F180","v":323.39999999999998},{"$f":"'SiteSpecific_data Hydro'!U180","v":828.22739999999988},{"$f":"'SiteSpecific_data Hydro'!H180","v":2026}]
[null,null,{"$f":"'SiteSpecific_data Thermal'!C168","v":"Liberia"}]
[null,null,{"$f":"'SiteSpecific_data Thermal'!C169","v":"Bushrod"},{"$f":"'SiteSpecific_data Thermal'!E169","v":"DI"},{"$f":"IF('SiteSpecific_data Thermal'!N169=SummarySiteSpec!$E$1,\"y\",\"\")","v":"y"},{"$f":"'SiteSpecific_data Thermal'!I169","v":10},{"$f":"'SiteSpecific_data Thermal'!Z169","v":11.234999999999999},{"$f":"'SiteSpecific_data Thermal'!L169","v":2011}]
[null,null,{"$f":"'SiteSpecific_data Thermal'!C170","v":"Bushrod 2 "},{"$f":"'SiteSpecific_data Thermal'!E170","v":"DI"},{"$f":"IF('SiteSpecific_data Thermal'!N170=SummarySiteSpec!$E$1,\"y\",\"\")","v":"y"},{"$f":"'SiteSpecific_data Thermal'!I170","v":40},{"$f":"'SiteSpecific_data Thermal'!Z170","v":11.234999999999999},{"$f":"'SiteSpecific_data Thermal'!L170","v":2013}]
[null,null,{"$f":"'SiteSpecific_data Thermal'!C171","v":"Kakata (Buchanan) "},{"$f":"'SiteSpecific_data Thermal'!E171","v":"BIO"},{"$f":"IF('SiteSpecific_data Thermal'!N171=SummarySiteSpec!$E$1,\"y\",\"\")","v":""},{"$f":"'SiteSpecific_data Thermal'!I171","v":35},{"$f":"'SiteSpecific_data Thermal'!Z171","v":126.12348000000001},{"$f":"'SiteSpecific_data Thermal'!L171","v":2013}]
[null,null,{"$f":"'SiteSpecific_data Hydro'!C210","v":"MountCoffee(+Viareservoir)"},"H",{"$f":"IF('SiteSpecific_data Hydro'!J210=$E$1,\"y\",\"\")","v":"y"},{"$f":"'SiteSpecific_data Hydro'!F210","v":66},{"$f":"'SiteSpecific_data Hydro'!U210","v":382.99799999999999},{"$f":"'SiteSpecific_data Hydro'!H210","v":2015}]
[null,null,{"$f":"'SiteSpecific_data Hydro'!C211","v":"SaintPaul ‐1B"},"H",{"$f":"IF('SiteSpecific_data Hydro'!J211=$E$1,\"y\",\"\")","v":""},{"$f":"'SiteSpecific_data Hydro'!F211","v":78},{"$f":"'SiteSpecific_data Hydro'!U211","v":243.59399999999999},{"$f":"'SiteSpecific_data Hydro'!H211","v":2017}]
[null,null,{"$f":"'SiteSpecific_data Hydro'!C212","v":"SaintPaul ‐2"},"H",{"$f":"IF('SiteSpecific_data Hydro'!J212=$E$1,\"y\",\"\")","v":""},{"$f":"'SiteSpecific_data Hydro'!F212","v":120},{"$f":"'SiteSpecific_data Hydro'!U212","v":374.76},{"$f":"'SiteSpecific_data Hydro'!H212","v":2017}]
[null,null,{"$f":"'SiteSpecific_data Hydro'!C213","v":"DAMEnvisagée"},"H",{"$f":"IF('SiteSpecific_data Hydro'!J213=$E$1,\"y\",\"\")","v":""},{"$f":"'SiteSpecific_data Hydro'!F213","v":702.5},{"$f":"'SiteSpecific_data Hydro'!U213","v":2095.6264456233421},{"$f":"'SiteSpecific_data Hydro'!H213","v":2019}]
[null,null,{"$f":"'SiteSpecific_data Thermal'!C206","v":"Mali"}]
[null,null,{"$f":"'SiteSpecific_data Thermal'!C207","v":"SIKASSO (CO)"},{"$f":"'SiteSpecific_data Thermal'!E207","v":"DI"},{"$f":"IF('SiteSpecific_data Thermal'!N207=SummarySiteSpec!$E$1,\"y\",\"\")","v":"y"},{"$f":"'SiteSpecific_data Thermal'!I207","v":9.1999999999999993},{"$f":"'SiteSpecific_data Thermal'!Z207","v":10.336199999999998},{"$f":"'SiteSpecific_data Thermal'!L207","v":2011}]
[null,null,{"$f":"'SiteSpecific_data Thermal'!C208","v":"KOUTIALA (CI) "},{"$f":"'SiteSpecific_data Thermal'!E208","v":"DI"},{"$f":"IF('SiteSpecific_data Thermal'!N208=SummarySiteSpec!$E$1,\"y\",\"\")","v":"y"},{"$f":"'SiteSpecific_data Thermal'!I208","v":4.4000000000000004},{"$f":"'SiteSpecific_data Thermal'!Z208","v":4.9434000000000005},{"$f":"'SiteSpecific_data Thermal'!L208","v":2012}]
[null,null,{"$f":"'SiteSpecific_data Thermal'!C209","v":"KANGABA (CI) "},{"$f":"'SiteSpecific_data Thermal'!E209","v":"DI"},{"$f":"IF('SiteSpecific_data Thermal'!N209=SummarySiteSpec!$E$1,\"y\",\"\")","v":"y"},{"$f":"'SiteSpecific_data Thermal'!I209","v":0.47},{"$f":"'SiteSpecific_data Thermal'!Z209","v":0.52804499999999999},{"$f":"'SiteSpecific_data Thermal'!L209","v":2014}]
[null,null,{"$f":"'SiteSpecific_data Thermal'!C210","v":"BOUGOUNI (CI) "},{"$f":"'SiteSpecific_data Thermal'!E210","v":"DI"},{"$f":"IF('SiteSpecific_data Thermal'!N210=SummarySiteSpec!$E$1,\"y\",\"\")","v":""},{"$f":"'SiteSpecific_data Thermal'!I210","v":2.5},{"$f":"'SiteSpecific_data Thermal'!Z210","v":2.8087499999999999},{"$f":"'SiteSpecific_data Thermal'!L210","v":2015}]
[null,null,{"$f":"'SiteSpecific_data Thermal'!C211","v":"OUELESSEBOUGOU (CI) "},{"$f":"'SiteSpecific_data Thermal'!E211","v":"DI"},{"$f":"IF('SiteSpecific_data Thermal'!N211=SummarySiteSpec!$E$1,\"y\",\"\")","v":""},{"$f":"'SiteSpecific_data Thermal'!I211","v":0.44},{"$f":"'SiteSpecific_data Thermal'!Z211","v":0.49434},{"$f":"'SiteSpecific_data Thermal'!L211","v":2016}]
[null,null,{"$f":"'SiteSpecific_data Thermal'!C212","v":"SAN (CI) "},{"$f":"'SiteSpecific_data Thermal'!E212","v":"DI"},{"$f":"IF('SiteSpecific_data Thermal'!N212=SummarySiteSpec!$E$1,\"y\",\"\")","v":""},{"$f":"'SiteSpecific_data Thermal'!I212","v":3.7},{"$f":"'SiteSpecific_data Thermal'!Z212","v":4.1569500000000001},{"$f":"'SiteSpecific_data Thermal'!L212","v":2017}]
[null,null,{"$f":"'SiteSpecific_data Thermal'!C213","v":"TOMINIAN (CI) "},{"$f":"'SiteSpecific_data Thermal'!E213","v":"DI"},{"$f":"IF('SiteSpecific_data Thermal'!N213=SummarySiteSpec!$E$1,\"y\",\"\")","v":""},{"$f":"'SiteSpecific_data Thermal'!I213","v":0.36},{"$f":"'SiteSpecific_data Thermal'!Z213","v":0.40445999999999999},{"$f":"'SiteSpecific_data Thermal'!L213","v":2017}]
[null,null,{"$f":"'SiteSpecific_data Thermal'!C214","v":"MOPTI (CI) "},{"$f":"'SiteSpecific_data Thermal'!E214","v":"DI"},{"$f":"IF('SiteSpecific_data Thermal'!N214=SummarySiteSpec!$E$1,\"y\",\"\")","v":""},{"$f":"'SiteSpecific_data Thermal'!I214","v":8.4},{"$f":"'SiteSpecific_data Thermal'!Z214","v":9.4374000000000002},{"$f":"'SiteSpecific_data Thermal'!L214","v":2018}]
[null,null,{"$f":"'SiteSpecific_data Thermal'!C215","v":"DJENNE (CI) "},{"$f":"'SiteSpecific_data Thermal'!E215","v":"DI"},{"$f":"IF('SiteSpecific_data Thermal'!N215=SummarySiteSpec!$E$1,\"y\",\"\")","v":""},{"$f":"'SiteSpecific_data Thermal'!I215","v":0.91},{"$f":"'SiteSpecific_data Thermal'!Z215","v":1.0223850000000001},{"$f":"'SiteSpecific_data Thermal'!L215","v":2018}]
[null,null,{"$f":"'SiteSpecific_data Thermal'!C216","v":"Balingue BID"},{"$f":"'SiteSpecific_data Thermal'!E216","v":"DI"},{"$f":"IF('SiteSpecific_data Thermal'!N216=SummarySiteSpec!$E$1,\"y\",\"\")","v":"y"},{"$f":"'SiteSpecific_data Thermal'!I216","v":60},{"$f":"'SiteSpecific_data Thermal'!Z216","v":67.41},{"$f":"'SiteSpecific_data Thermal'!L216","v":2011}]
[null,null,{"$f":"'SiteSpecific_data Thermal'!C217","v":"VICA BOOT "},{"$f":"'SiteSpecific_data Thermal'!E217","v":"CC"},{"$f":"IF('SiteSpecific_data Thermal'!N217=SummarySiteSpec!$E$1,\"y\",\"\")","v":""},{"$f":"'SiteSpecific_data Thermal'!I217","v":30},{"$f":"'SiteSpecific_data Thermal'!Z217","v":28.697088000000001},{"$f":"'SiteSpecific_data Thermal'!L217","v":2012}]
[null,null,{"$f":"'SiteSpecific_data Thermal'!C218","v":"Albatros BOOT "},{"$f":"'SiteSpecific_data Thermal'!E218","v":"DI"},{"$f":"IF('SiteSpecific_data Thermal'!N218=SummarySiteSpec!$E$1,\"y\",\"\")","v":"y"},{"$f":"'SiteSpecific_data Thermal'!I218","v":92},{"$f":"'SiteSpecific_data Thermal'!Z218","v":103.36199999999999},{"$f":"'SiteSpecific_data Thermal'!L218","v":2012}]
[null,null,{"$f":"'SiteSpecific_data Thermal'!C219","v":"Sosumar 1 "},{"$f":"'SiteSpecific_data Thermal'!E219","v":"BIO"},{"$f":"IF('SiteSpecific_data Thermal'!N219=SummarySiteSpec!$E$1,\"y\",\"\")","v":""},{"$f":"'SiteSpecific_data Thermal'!I219","v":3},{"$f":"'SiteSpecific_data Thermal'!Z219","v":10.810584},{"$f":"'SiteSpecific_data Thermal'!L219","v":2014}]
[null,null,{"$f":"'SiteSpecific_data Thermal'!C220","v":"WAPP CC "},{"$f":"'SiteSpecific_data Thermal'!E220","v":"CC"},{"$f":"IF('SiteSpecific_data Thermal'!N220=SummarySiteSpec!$E$1,\"y\",\"\")","v":""},{"$f":"'SiteSpecific_data Thermal'!I220","v":150},{"$f":"'SiteSpecific_data Thermal'!Z220","v":143.48544000000001},{"$f":"'SiteSpecific_data Thermal'!L220","v":2019}]
[null,null,{"$f":"'SiteSpecific_data Thermal'!C221","v":"WAPP SOLAR "},{"$f":"'SiteSpecific_data Thermal'!E221","v":"SOL"},{"$f":"IF('SiteSpecific_data Thermal'!N221=SummarySiteSpec!$E$1,\"y\",\"\")","v":""},{"$f":"'SiteSpecific_data Thermal'!I221","v":30},{"$f":"'SiteSpecific_data Thermal'!Z221","v":109.8},{"$f":"'SiteSpecific_data Thermal'!L221","v":2019}]
[null,null,{"$f":"'SiteSpecific_data Thermal'!C222","v":"Mopti SOLAR "},{"$f":"'SiteSpecific_data Thermal'!E222","v":"SOL"},{"$f":"IF('SiteSpecific_data Thermal'!N222=SummarySiteSpec!$E$1,\"y\",\"\")","v":"y"},{"$f":"'SiteSpecific_data Thermal'!I222","v":10},{"$f":"'SiteSpecific_data Thermal'!Z222","v":36.6},{"$f":"'SiteSpecific_data Thermal'!L222","v":2012}]
[null,null,{"$f":"'SiteSpecific_data Hydro'!C247","v":"Sotuba2"},"H",{"$f":"IF('SiteSpecific_data Hydro'!J247=$E$1,\"y\",\"\")","v":""},{"$f":"'SiteSpecific_data Hydro'!F247","v":6},{"$f":"'SiteSpecific_data Hydro'!U247","v":14.4},{"$f":"'SiteSpecific_data Hydro'!H247","v":2014}]
[null,null,{"$f":"'SiteSpecific_data Hydro'!C248","v":"Kenié"},"H",{"$f":"IF('SiteSpecific_data Hydro'!J248=$E$1,\"y\",\"\")","v":""},{"$f":"'SiteSpecific_data Hydro'!F248","v":42},{"$f":"'SiteSpecific_data Hydro'!U248","v":126.30878700000001},{"$f":"'SiteSpecific_data Hydro'!H248","v":2015}]
[null,null,{"$f":"'SiteSpecific_data Hydro'!C249","v":"Gouina(OMVS)partMali45%"},"H",{"$f":"IF('SiteSpecific_data Hydro'!J249=$E$1,\"y\",\"\")","v":"y"},{"$f":"'SiteSpecific_data Hydro'!F249","v":63},{"$f":"'SiteSpecific_data Hydro'!U249","v":147.86099999999999},{"$f":"'SiteSpecific_data Hydro'!H249","v":2017}]
[null,null,{"$f":"'SiteSpecific_data Hydro'!C250","v":"Felou(OMVS)partMali45%"},"H",{"$f":"IF('SiteSpecific_data Hydro'!J250=$E$1,\"y\",\"\")","v":"y"},{"$f":"'SiteSpecific_data Hydro'!F250","v":27},{"$f":"'SiteSpecific_data Hydro'!U250","v":63.369},{"$f":"'SiteSpecific_data Hydro'!H250","v":2013}]
[null,null,{"$f":"'SiteSpecific_data Hydro'!C251","v":"DAMEnvisagée"},"H",{"$f":"IF('SiteSpecific_data Hydro'!J251=$E$1,\"y\",\"\")","v":""},{"$f":"'SiteSpecific_data Hydro'!F251","v":303.46500000000003},{"$f":"'SiteSpecific_data Hydro'!U251","v":598.89118700018616},{"$f":"'SiteSpecific_data Hydro'!H251","v":2018}]
[null,null,{"$f":"'SiteSpecific_data Thermal'!C250","v":"Cote d'Ivoire"}]
[null,null,{"$f":"'SiteSpecific_data Thermal'!C251","v":"Vridi (CIPREL) "},{"$f":"'SiteSpecific_data Thermal'!E251","v":"CC"},{"$f":"IF('SiteSpecific_data Thermal'!N251=SummarySiteSpec!$E$1,\"y\",\"\")","v":"y"},{"$f":"'SiteSpecific_data Thermal'!I251","v":333},{"$f":"'SiteSpecific_data Thermal'!Z251","v":318.53767680000004},{"$f":"'SiteSpecific_data Thermal'!L251","v":2014}]
[null,null,{"$f":"'SiteSpecific_data Thermal'!C252","v":"4e centrale IPP (Abbata) "},{"$f":"'SiteSpecific_data Thermal'!E252","v":"CC"},{"$f":"IF('SiteSpecific_data Thermal'!N252=SummarySiteSpec!$E$1,\"y\",\"\")","v":""},{"$f":"'SiteSpecific_data Thermal'!I252","v":450},{"$f":"'SiteSpecific_data Thermal'!Z252","v":430.45632000000001},{"$f":"'SiteSpecific_data Thermal'!L252","v":2014}]
[null,null,{"$f":"'SiteSpecific_data Thermal'!C253","v":"Azito3"},{"$f":"'SiteSpecific_data Thermal'!E253","v":"CC"},{"$f":"IF('SiteSpecific_data Thermal'!N253=SummarySiteSpec!$E$1,\"y\",\"\")","v":"y"},{"$f":"'SiteSpecific_data Thermal'!I253","v":430},{"$f":"'SiteSpecific_data Thermal'!Z253","v":411.324928},{"$f":"'SiteSpecific_data Thermal'!L253","v":2013}]
[null,null,{"$f":"'SiteSpecific_data Thermal'!C254","v":"G2"},{"$f":"'SiteSpecific_data Thermal'!E254","v":"CC"},{"$f":"IF('SiteSpecific_data Thermal'!N254=SummarySiteSpec!$E$1,\"y\",\"\")","v":"y"},{"$f":"'SiteSpecific_data Thermal'!I254","v":100},{"$f":"'SiteSpecific_data Thermal'!Z254","v":95.656960000000012},{"$f":"'SiteSpecific_data Thermal'!L254","v":2013}]
[null,null,{"$f":"'SiteSpecific_data Hydro'!C273","v":"Soubre"},"H",{"$f":"IF('SiteSpecific_data Hydro'!J273=$E$1,\"y\",\"\")","v":""},{"$f":"'SiteSpecific_data Hydro'!F273","v":270},{"$f":"'SiteSpecific_data Hydro'!U273","v":648},{"$f":"'SiteSpecific_data Hydro'!H273","v":2018}]
[null,null,{"$f":"'SiteSpecific_data Hydro'!C274","v":"AboissoComoé"},"H",{"$f":"IF('SiteSpecific_data Hydro'!J274=$E$1,\"y\",\"\")","v":""},{"$f":"'SiteSpecific_data Hydro'!F274","v":90},{"$f":"'SiteSpecific_data Hydro'!U274","v":248.04},{"$f":"'SiteSpecific_data Hydro'!H274","v":2026}]
[null,null,{"$f":"'SiteSpecific_data Hydro'!C275","v":"GriboPopoli"},"H",{"$f":"IF('SiteSpecific_data Hydro'!J275=$E$1,\"y\",\"\")","v":""},{"$f":"'SiteSpecific_data Hydro'!F275","v":112},{"$f":"'SiteSpecific_data Hydro'!U275","v":363.88799999999998},{"$f":"'SiteSpecific_data Hydro'!H275","v":2027}]
[null,null,{"$f":"'SiteSpecific_data Hydro'!C276","v":"Boutoubré"},"H",{"$f":"IF('SiteSpecific_data Hydro'!J276=$E$1,\"y\",\"\")","v":""},{"$f":"'SiteSpecific_data Hydro'!F276","v":156},{"$f":"'SiteSpecific_data Hydro'!U276","v":400.92},{"$f":"'SiteSpecific_data Hydro'!H276","v":2028}]
[null,null,{"$f":"'SiteSpecific_data Hydro'!C277","v":"Louga"},"H",{"$f":"IF('SiteSpecific_data Hydro'!J277=$E$1,\"y\",\"\")","v":""},{"$f":"'SiteSpecific_data Hydro'!F277","v":280},{"$f":"'SiteSpecific_data Hydro'!U277","v":1330.28},{"$f":"'SiteSpecific_data Hydro'!H277","v":2029}]
[null,null,{"$f":"'SiteSpecific_data Hydro'!C278","v":"Tiboto/Cavally(Intl.)partCI50%"},"H",{"$f":"IF('SiteSpecific_data Hydro'!J278=$E$1,\"y\",\"\")","v":""},{"$f":"'SiteSpecific_data Hydro'!F278","v":112.5},{"$f":"'SiteSpecific_data Hydro'!U278","v":289.125},{"$f":"'SiteSpecific_data Hydro'!H278","v":2030}]
[null,null,{"$f":"'SiteSpecific_data Hydro'!C279","v":"Tiassalé"},"H",{"$f":"IF('SiteSpecific_data Hydro'!J279=$E$1,\"y\",\"\")","v":""},{"$f":"'SiteSpecific_data Hydro'!F279","v":51},{"$f":"'SiteSpecific_data Hydro'!U279","v":207.46799999999999},{"$f":"'SiteSpecific_data Hydro'!H279","v":2030}]
[null,null,{"$f":"'SiteSpecific_data Thermal'!C283","v":"Ghana"}]
[null,null,{"$f":"'SiteSpecific_data Thermal'!C284","v":"Effasu "},{"$f":"'SiteSpecific_data Thermal'!E284","v":"GT"},{"$f":"IF('SiteSpecific_data Thermal'!N284=SummarySiteSpec!$E$1,\"y\",\"\")","v":""},{"$f":"'SiteSpecific_data Thermal'!I284","v":100},{"$f":"'SiteSpecific_data Thermal'!Z284","v":79.143749999999997},{"$f":"'SiteSpecific_data Thermal'!L284","v":2015}]
[null,null,{"$f":"'SiteSpecific_data Thermal'!C285","v":"Aboadze T3 phase 1 "},{"$f":"'SiteSpecific_data Thermal'!E285","v":"CC"},{"$f":"IF('SiteSpecific_data Thermal'!N285=SummarySiteSpec!$E$1,\"y\",\"\")","v":"y"},{"$f":"'SiteSpecific_data Thermal'!I285","v":120},{"$f":"'SiteSpecific_data Thermal'!Z285","v":114.788352},{"$f":"'SiteSpecific_data Thermal'!L285","v":2012}]
[null,null,{"$f":"'SiteSpecific_data Thermal'!C286","v":"Domini T1 "},{"$f":"'SiteSpecific_data Thermal'!E286","v":"CC"},{"$f":"IF('SiteSpecific_data Thermal'!N286=SummarySiteSpec!$E$1,\"y\",\"\")","v":""},{"$f":"'SiteSpecific_data Thermal'!I286","v":330},{"$f":"'SiteSpecific_data Thermal'!Z286","v":315.66796799999997},{"$f":"'SiteSpecific_data Thermal'!L286","v":2013}]
[null,null,{"$f":"'SiteSpecific_data Thermal'!C287","v":"Tema T1 "},{"$f":"'SiteSpecific_data Thermal'!E287","v":"CC"},{"$f":"IF('SiteSpecific_data Thermal'!N287=SummarySiteSpec!$E$1,\"y\",\"\")","v":"y"},{"$f":"'SiteSpecific_data Thermal'!I287","v":330},{"$f":"'SiteSpecific_data Thermal'!Z287","v":315.66796799999997},{"$f":"'SiteSpecific_data Thermal'!L287","v":2012}]
[null,null,{"$f":"'SiteSpecific_data Thermal'!C288","v":"Aboadze T2 "},{"$f":"'SiteSpecific_data Thermal'!E288","v":"CC"},{"$f":"IF('SiteSpecific_data Thermal'!N288=SummarySiteSpec!$E$1,\"y\",\"\")","v":"y"},{"$f":"'SiteSpecific_data Thermal'!I288","v":330},{"$f":"'SiteSpecific_data Thermal'!Z288","v":315.66796799999997},{"$f":"'SiteSpecific_data Thermal'!L288","v":2014}]
[null,null,{"$f":"'SiteSpecific_data Thermal'!C289","v":"Sunon Asogli phase 2 "},{"$f":"'SiteSpecific_data Thermal'!E289","v":"CC"},{"$f":"IF('SiteSpecific_data Thermal'!N289=SummarySiteSpec!$E$1,\"y\",\"\")","v":""},{"$f":"'SiteSpecific_data Thermal'!I289","v":327.2},{"$f":"'SiteSpecific_data Thermal'!Z289","v":344.36505600000004},{"$f":"'SiteSpecific_data Thermal'!L289","v":2013}]
[null,null,{"$f":"'SiteSpecific_data Thermal'!C290","v":"Aboadze T3 phase 2 "},{"$f":"'SiteSpecific_data Thermal'!E290","v":"CC"},{"$f":"IF('SiteSpecific_data Thermal'!N290=SummarySiteSpec!$E$1,\"y\",\"\")","v":""},{"$f":"'SiteSpecific_data Thermal'!I290","v":127.3},{"$f":"'SiteSpecific_data Thermal'!Z290","v":133.91974400000001},{"$f":"'SiteSpecific_data Thermal'!L290","v":2016}]
[null,null,{"$f":"'SiteSpecific_data Thermal'!C291","v":"Domini T2 "},{"$f":"'SiteSpecific_data Thermal'!E291","v":"CC"},{"$f":"IF('SiteSpecific_data Thermal'!N291=SummarySiteSpec!$E$1,\"y\",\"\")","v":""},{"$f":"'SiteSpecific_data Thermal'!I291","v":300},{"$f":"'SiteSpecific_data Thermal'!Z291","v":315.66796799999997},{"$f":"'SiteSpecific_data Thermal'!L291","v":2026}]
[null,null,{"$f":"'SiteSpecific_data Thermal'!C292","v":"SolarPV"},{"$f":"'SiteSpecific_data Thermal'!E292","v":"SOL"},{"$f":"IF('SiteSpecific_data Thermal'!N292=SummarySiteSpec!$E$1,\"y\",\"\")","v":"y"},{"$f":"'SiteSpecific_data Thermal'!I292","v":10},{"$f":"'SiteSpecific_data Thermal'!Z292","v":36.6},{"$f":"'SiteSpecific_data Thermal'!L292","v":2012}]
[null,null,{"$f":"'SiteSpecific_data Thermal'!C293","v":"Wind"},{"$f":"'SiteSpecific_data Thermal'!E293","v":"WND"},{"$f":"IF('SiteSpecific_data Thermal'!N293=SummarySiteSpec!$E$1,\"y\",\"\")","v":"y"},{"$f":"'SiteSpecific_data Thermal'!I293","v":150},{"$f":"'SiteSpecific_data Thermal'!Z293","v":262.5},{"$f":"'SiteSpecific_data Thermal'!L293","v":2014}]
[null,null,{"$f":"'SiteSpecific_data Thermal'!C294","v":"Aboadze T4 (WAPP) "},{"$f":"'SiteSpecific_data Thermal'!E294","v":"CC"},{"$f":"IF('SiteSpecific_data Thermal'!N294=SummarySiteSpec!$E$1,\"y\",\"\")","v":"y"},{"$f":"'SiteSpecific_data Thermal'!I294","v":400},{"$f":"'SiteSpecific_data Thermal'!Z294","v":382.62784000000005},{"$f":"'SiteSpecific_data Thermal'!L294","v":2015}]
[null,null,{"$f":"'SiteSpecific_data Hydro'!C308","v":"Bui"},"H",{"$f":"IF('SiteSpecific_data Hydro'!J308=$E$1,\"y\",\"\")","v":"y"},{"$f":"'SiteSpecific_data Hydro'!F308","v":399.90000000000003},{"$f":"'SiteSpecific_data Hydro'!U308","v":820.8},{"$f":"'SiteSpecific_data Hydro'!H308","v":2013}]
[null,null,{"$f":"'SiteSpecific_data Hydro'!C309","v":"Juale"},"H",{"$f":"IF('SiteSpecific_data Hydro'!J309=$E$1,\"y\",\"\")","v":""},{"$f":"'SiteSpecific_data Hydro'!F309","v":87},{"$f":"'SiteSpecific_data Hydro'!U309","v":309.024},{"$f":"'SiteSpecific_data Hydro'!H309","v":2014}]
[null,null,{"$f":"'SiteSpecific_data Hydro'!C310","v":"Pwalugu"},"H",{"$f":"IF('SiteSpecific_data Hydro'!J310=$E$1,\"y\",\"\")","v":""},{"$f":"'SiteSpecific_data Hydro'!F310","v":48},{"$f":"'SiteSpecific_data Hydro'!U310","v":174},{"$f":"'SiteSpecific_data Hydro'!H310","v":2014}]
[null,null,{"$f":"'SiteSpecific_data Hydro'!C311","v":"Hemang"},"H",{"$f":"IF('SiteSpecific_data Hydro'!J311=$E$1,\"y\",\"\")","v":""},{"$f":"'SiteSpecific_data Hydro'!F311","v":93},{"$f":"'SiteSpecific_data Hydro'!U311","v":249.98400000000001},{"$f":"'SiteSpecific_data Hydro'!H311","v":2014}]
[null,null,{"$f":"'SiteSpecific_data Hydro'!C312","v":"Kulpawn"},"H",{"$f":"IF('SiteSpecific_data Hydro'!J312=$E$1,\"y\",\"\")","v":""},{"$f":"'SiteSpecific_data Hydro'!F312","v":36},{"$f":"'SiteSpecific_data Hydro'!U312","v":291.99599999999998},{"$f":"'SiteSpecific_data Hydro'!H312","v":2014}]
[null,null,{"$f":"'SiteSpecific_data Hydro'!C313","v":"Daboya"},"H",{"$f":"IF('SiteSpecific_data Hydro'!J313=$E$1,\"y\",\"\")","v":""},{"$f":"'SiteSpecific_data Hydro'!F313","v":43},{"$f":"'SiteSpecific_data Hydro'!U313","v":202.01400000000001},{"$f":"'SiteSpecific_data Hydro'!H313","v":2014}]
[null,null,{"$f":"'SiteSpecific_data Hydro'!C314","v":"Noumbiel(Intl.)partGhana20%"},"H",{"$f":"IF('SiteSpecific_data Hydro'!J314=$E$1,\"y\",\"\")","v":""},{"$f":"'SiteSpecific_data Hydro'!F314","v":12},{"$f":"'SiteSpecific_data Hydro'!U314","v":57.204000000000001},{"$f":"'SiteSpecific_data Hydro'!H314","v":2014}]
[null,null,{"$f":"'SiteSpecific_data Thermal'!C325","v":"Togo/Benin"}]
[null,null,{"$f":"'SiteSpecific_data Thermal'!C326","v":"CAI"},{"$f":"'SiteSpecific_data Thermal'!E326","v":"GT"},{"$f":"IF('SiteSpecific_data Thermal'!N326=SummarySiteSpec!$E$1,\"y\",\"\")","v":"y"},{"$f":"'SiteSpecific_data Thermal'!I326","v":80},{"$f":"'SiteSpecific_data Thermal'!Z326","v":50.652000000000001},{"$f":"'SiteSpecific_data Thermal'!L326","v":2011}]
[null,null,{"$f":"'SiteSpecific_data Thermal'!C327","v":"IPP_SOLAR"},{"$f":"'SiteSpecific_data Thermal'!E327","v":"SOL"},{"$f":"IF('SiteSpecific_data Thermal'!N327=SummarySiteSpec!$E$1,\"y\",\"\")","v":""},{"$f":"'SiteSpecific_data Thermal'!I327","v":20},{"$f":"'SiteSpecific_data Thermal'!Z327","v":73.2},{"$f":"'SiteSpecific_data Thermal'!L327","v":2012}]
[null,null,{"$f":"'SiteSpecific_data Thermal'!C328","v":"IPP_WIND"},{"$f":"'SiteSpecific_data Thermal'!E328","v":"WND"},{"$f":"IF('SiteSpecific_data Thermal'!N328=SummarySiteSpec!$E$1,\"y\",\"\")","v":""},{"$f":"'SiteSpecific_data Thermal'!I328","v":20},{"$f":"'SiteSpecific_data Thermal'!Z328","v":35},{"$f":"'SiteSpecific_data Thermal'!L328","v":2013}]
[null,null,{"$f":"'SiteSpecific_data Thermal'!C329","v":"IPP_THERMAL"},{"$f":"'SiteSpecific_data Thermal'!E329","v":"GT"},{"$f":"IF('SiteSpecific_data Thermal'!N329=SummarySiteSpec!$E$1,\"y\",\"\")","v":""},{"$f":"'SiteSpecific_data Thermal'!I329","v":100},{"$f":"'SiteSpecific_data Thermal'!Z329","v":63.314999999999998},{"$f":"'SiteSpecific_data Thermal'!L329","v":2013}]
[null,null,{"$f":"'SiteSpecific_data Thermal'!C330","v":"CEB_SOLAR"},{"$f":"'SiteSpecific_data Thermal'!E330","v":"SOL"},{"$f":"IF('SiteSpecific_data Thermal'!N330=SummarySiteSpec!$E$1,\"y\",\"\")","v":""},{"$f":"'SiteSpecific_data Thermal'!I330","v":10},{"$f":"'SiteSpecific_data Thermal'!Z330","v":36.6},{"$f":"'SiteSpecific_data Thermal'!L330","v":2015}]
[null,null,{"$f":"'SiteSpecific_data Thermal'!C331","v":"AFD_SOLAR"},{"$f":"'SiteSpecific_data Thermal'!E331","v":"SOL"},{"$f":"IF('SiteSpecific_data Thermal'!N331=SummarySiteSpec!$E$1,\"y\",\"\")","v":""},{"$f":"'SiteSpecific_data Thermal'!I331","v":5},{"$f":"'SiteSpecific_data Thermal'!Z331","v":18.3},{"$f":"'SiteSpecific_data Thermal'!L331","v":2014}]
[null,null,{"$f":"'SiteSpecific_data Thermal'!C332","v":"MariaGleta"},{"$f":"'SiteSpecific_data Thermal'!E332","v":"CC"},{"$f":"IF('SiteSpecific_data Thermal'!N332=SummarySiteSpec!$E$1,\"y\",\"\")","v":"y"},{"$f":"'SiteSpecific_data Thermal'!I332","v":450},{"$f":"'SiteSpecific_data Thermal'!Z332","v":892.8},{"$f":"'SiteSpecific_data Thermal'!L332","v":2015}]
[null,null,{"$f":"'SiteSpecific_data Hydro'!C332","v":"Adjarala"},"H",{"$f":"IF('SiteSpecific_data Hydro'!J332=$E$1,\"y\",\"\")","v":"y"},{"$f":"'SiteSpecific_data Hydro'!F332","v":147},{"$f":"'SiteSpecific_data Hydro'!U332","v":332.80799999999999},{"$f":"'SiteSpecific_data Hydro'!H332","v":2017}]
[null,null,{"$f":"'SiteSpecific_data Hydro'!C333","v":"Ketou"},"H",{"$f":"IF('SiteSpecific_data Hydro'!J333=$E$1,\"y\",\"\")","v":""},{"$f":"'SiteSpecific_data Hydro'!F333","v":160},{"$f":"'SiteSpecific_data Hydro'!U333","v":336.8},{"$f":"'SiteSpecific_data Hydro'!H333","v":2018}]
[null,null,{"$f":"'SiteSpecific_data Hydro'!C334","v":"Tetetou"},"H",{"$f":"IF('SiteSpecific_data Hydro'!J334=$E$1,\"y\",\"\")","v":""},{"$f":"'SiteSpecific_data Hydro'!F334","v":50},{"$f":"'SiteSpecific_data Hydro'!U334","v":158.69999999999999},{"$f":"'SiteSpecific_data Hydro'!H334","v":2018}]
[null,null,{"$f":"'SiteSpecific_data Thermal'!C361","v":"Burkina"}]
[null,null,{"$f":"'SiteSpecific_data Thermal'!C362","v":"Ouahigouya "},{"$f":"'SiteSpecific_data Thermal'!E362","v":"DI"},{"$f":"IF('SiteSpecific_data Thermal'!N362=SummarySiteSpec!$E$1,\"y\",\"\")","v":""},{"$f":"'SiteSpecific_data Thermal'!I362","v":4.34},{"$f":"'SiteSpecific_data Thermal'!Z362","v":6.9657},{"$f":"'SiteSpecific_data Thermal'!L362","v":2012}]
[null,null,{"$f":"'SiteSpecific_data Thermal'!C363","v":"Diebougou "},{"$f":"'SiteSpecific_data Thermal'!E363","v":"DI"},{"$f":"IF('SiteSpecific_data Thermal'!N363=SummarySiteSpec!$E$1,\"y\",\"\")","v":""},{"$f":"'SiteSpecific_data Thermal'!I363","v":0.86},{"$f":"'SiteSpecific_data Thermal'!Z363","v":1.336965},{"$f":"'SiteSpecific_data Thermal'!L363","v":2011}]
[null,null,{"$f":"'SiteSpecific_data Thermal'!C364","v":"Gaoua "},{"$f":"'SiteSpecific_data Thermal'!E364","v":"DI"},{"$f":"IF('SiteSpecific_data Thermal'!N364=SummarySiteSpec!$E$1,\"y\",\"\")","v":""},{"$f":"'SiteSpecific_data Thermal'!I364","v":1.32},{"$f":"'SiteSpecific_data Thermal'!Z364","v":2.2245300000000001},{"$f":"'SiteSpecific_data Thermal'!L364","v":2011}]
[null,null,{"$f":"'SiteSpecific_data Thermal'!C365","v":"Dori "},{"$f":"'SiteSpecific_data Thermal'!E365","v":"DI"},{"$f":"IF('SiteSpecific_data Thermal'!N365=SummarySiteSpec!$E$1,\"y\",\"\")","v":""},{"$f":"'SiteSpecific_data Thermal'!I365","v":1.47},{"$f":"'SiteSpecific_data Thermal'!Z365","v":2.4267600000000003},{"$f":"'SiteSpecific_data Thermal'!L365","v":2011}]
[null,null,{"$f":"'SiteSpecific_data Thermal'!C366","v":"Gorom‐Gorom "},{"$f":"'SiteSpecific_data Thermal'!E366","v":"DI"},{"$f":"IF('SiteSpecific_data Thermal'!N366=SummarySiteSpec!$E$1,\"y\",\"\")","v":""},{"$f":"'SiteSpecific_data Thermal'!I366","v":0.3},{"$f":"'SiteSpecific_data Thermal'!Z366","v":0.47187000000000001},{"$f":"'SiteSpecific_data Thermal'!L366","v":2011}]
[null,null,{"$f":"'SiteSpecific_data Thermal'!C367","v":"Diapaga "},{"$f":"'SiteSpecific_data Thermal'!E367","v":"DI"},{"$f":"IF('SiteSpecific_data Thermal'!N367=SummarySiteSpec!$E$1,\"y\",\"\")","v":""},{"$f":"'SiteSpecific_data Thermal'!I367","v":0.46},{"$f":"'SiteSpecific_data Thermal'!Z367","v":0.74151},{"$f":"'SiteSpecific_data Thermal'!L367","v":2013}]
[null,null,{"$f":"'SiteSpecific_data Thermal'!C368","v":"Komsilga "},{"$f":"'SiteSpecific_data Thermal'!E368","v":"DI"},{"$f":"IF('SiteSpecific_data Thermal'!N368=SummarySiteSpec!$E$1,\"y\",\"\")","v":"y"},{"$f":"'SiteSpecific_data Thermal'!I368","v":91.5},{"$f":"'SiteSpecific_data Thermal'!Z368","v":102.80025000000001},{"$f":"'SiteSpecific_data Thermal'!L368","v":"2011-2013"}]
[null,null,{"$f":"'SiteSpecific_data Thermal'!C369","v":"Bobo 2 "},{"$f":"'SiteSpecific_data Thermal'!E369","v":"DI"},{"$f":"IF('SiteSpecific_data Thermal'!N369=SummarySiteSpec!$E$1,\"y\",\"\")","v":"y"},{"$f":"'SiteSpecific_data Thermal'!I369","v":20},{"$f":"'SiteSpecific_data Thermal'!Z369","v":22.47},{"$f":"'SiteSpecific_data Thermal'!L369","v":2012}]
[null,null,{"$f":"'SiteSpecific_data Thermal'!C370","v":"Ouaga Solaire "},{"$f":"'SiteSpecific_data Thermal'!E370","v":"SOL"},{"$f":"IF('SiteSpecific_data Thermal'!N370=SummarySiteSpec!$E$1,\"y\",\"\")","v":""},{"$f":"'SiteSpecific_data Thermal'!I370","v":20},{"$f":"'SiteSpecific_data Thermal'!Z370","v":73.2},{"$f":"'SiteSpecific_data Thermal'!L370","v":2014}]
[null,null,{"$f":"'SiteSpecific_data Thermal'!C371","v":"Mana (SEMAFO) "},{"$f":"'SiteSpecific_data Thermal'!E371","v":"SOL"},{"$f":"IF('SiteSpecific_data Thermal'!N371=SummarySiteSpec!$E$1,\"y\",\"\")","v":""},{"$f":"'SiteSpecific_data Thermal'!I371","v":20},{"$f":"'SiteSpecific_data Thermal'!Z371","v":73.2},{"$f":"'SiteSpecific_data Thermal'!L371","v":2012}]
[null,null,{"$f":"'SiteSpecific_data Hydro'!C351","v":"Noumbiel"},"H",{"$f":"IF('SiteSpecific_data Hydro'!J351=$E$1,\"y\",\"\")","v":""},{"$f":"'SiteSpecific_data Hydro'!F351","v":48},{"$f":"'SiteSpecific_data Hydro'!U351","v":228.816},{"$f":"'SiteSpecific_data Hydro'!H351","v":2021}]
[null,null,{"$f":"'SiteSpecific_data Hydro'!C352","v":"Bougouriba "},"H",{"$f":"IF('SiteSpecific_data Hydro'!J352=$E$1,\"y\",\"\")","v":""},{"$f":"'SiteSpecific_data Hydro'!F352","v":12},{"$f":"'SiteSpecific_data Hydro'!U352","v":121.5},{"$f":"'SiteSpecific_data Hydro'!H352","v":2021}]
[null,null,{"$f":"'SiteSpecific_data Thermal'!C403","v":"Niger"}]
[null,null,{"$f":"'SiteSpecific_data Thermal'!C404","v":"TAG Niamey 2 "},{"$f":"'SiteSpecific_data Thermal'!E404","v":"GT"},{"$f":"IF('SiteSpecific_data Thermal'!N404=SummarySiteSpec!$E$1,\"y\",\"\")","v":""},{"$f":"'SiteSpecific_data Thermal'!I404","v":10},{"$f":"'SiteSpecific_data Thermal'!Z404","v":6.3315000000000001},{"$f":"'SiteSpecific_data Thermal'!L404","v":2011}]
[null,null,{"$f":"'SiteSpecific_data Thermal'!C405","v":"Niamey 2 "},{"$f":"'SiteSpecific_data Thermal'!E405","v":"DI"},{"$f":"IF('SiteSpecific_data Thermal'!N405=SummarySiteSpec!$E$1,\"y\",\"\")","v":"y"},{"$f":"'SiteSpecific_data Thermal'!I405","v":15.399999999999999},{"$f":"'SiteSpecific_data Thermal'!Z405","v":17.301899999999996},{"$f":"'SiteSpecific_data Thermal'!L405","v":2011}]
[null,null,{"$f":"'SiteSpecific_data Thermal'!C406","v":"Dossou "},{"$f":"'SiteSpecific_data Thermal'!E406","v":"DI"},{"$f":"IF('SiteSpecific_data Thermal'!N406=SummarySiteSpec!$E$1,\"y\",\"\")","v":""},{"$f":"'SiteSpecific_data Thermal'!I406","v":1.5},{"$f":"'SiteSpecific_data Thermal'!Z406","v":1.6852499999999999},{"$f":"'SiteSpecific_data Thermal'!L406","v":2012}]
[null,null,{"$f":"'SiteSpecific_data Thermal'!C407","v":"Tillabery "},{"$f":"'SiteSpecific_data Thermal'!E407","v":"DI"},{"$f":"IF('SiteSpecific_data Thermal'!N407=SummarySiteSpec!$E$1,\"y\",\"\")","v":""},{"$f":"'SiteSpecific_data Thermal'!I407","v":1.5},{"$f":"'SiteSpecific_data Thermal'!Z407","v":1.6852499999999999},{"$f":"'SiteSpecific_data Thermal'!L407","v":2012}]
[null,null,{"$f":"'SiteSpecific_data Thermal'!C408","v":"Gaya "},{"$f":"'SiteSpecific_data Thermal'!E408","v":"DI"},{"$f":"IF('SiteSpecific_data Thermal'!N408=SummarySiteSpec!$E$1,\"y\",\"\")","v":""},{"$f":"'SiteSpecific_data Thermal'!I408","v":1.2},{"$f":"'SiteSpecific_data Thermal'!Z408","v":1.3482000000000001},{"$f":"'SiteSpecific_data Thermal'!L408","v":2012}]
[null,null,{"$f":"'SiteSpecific_data Thermal'!C409","v":"Goudel "},{"$f":"'SiteSpecific_data Thermal'!E409","v":"DI"},{"$f":"IF('SiteSpecific_data Thermal'!N409=SummarySiteSpec!$E$1,\"y\",\"\")","v":""},{"$f":"'SiteSpecific_data Thermal'!I409","v":12},{"$f":"'SiteSpecific_data Thermal'!Z409","v":24.696000000000002},{"$f":"'SiteSpecific_data Thermal'!L409","v":2012}]
[null,null,{"$f":"'SiteSpecific_data Thermal'!C410","v":"Salkadamna "},{"$f":"'SiteSpecific_data Thermal'!E410","v":"ST"},{"$f":"IF('SiteSpecific_data Thermal'!N410=SummarySiteSpec!$E$1,\"y\",\"\")","v":""},{"$f":"'SiteSpecific_data Thermal'!I410","v":200},{"$f":"'SiteSpecific_data Thermal'!Z410","v":1715},{"$f":"'SiteSpecific_data Thermal'!L410","v":2015}]
[null,null,{"$f":"'SiteSpecific_data Thermal'!C411","v":"Zinder "},{"$f":"'SiteSpecific_data Thermal'!E411","v":"CC"},{"$f":"IF('SiteSpecific_data Thermal'!N411=SummarySiteSpec!$E$1,\"y\",\"\")","v":"y"},{"$f":"'SiteSpecific_data Thermal'!I411","v":8},{"$f":"'SiteSpecific_data Thermal'!Z411","v":13.992000000000001},{"$f":"'SiteSpecific_data Thermal'!L411","v":2013}]
[null,null,{"$f":"'SiteSpecific_data Thermal'!C412","v":"Wind"},{"$f":"'SiteSpecific_data Thermal'!E412","v":"WND"},{"$f":"IF('SiteSpecific_data Thermal'!N412=SummarySiteSpec!$E$1,\"y\",\"\")","v":""},{"$f":"'SiteSpecific_data Thermal'!I412","v":30},{"$f":"'SiteSpecific_data Thermal'!Z412","v":47.34},{"$f":"'SiteSpecific_data Thermal'!L412","v":2014}]
[null,null,{"$f":"'SiteSpecific_data Thermal'!C413","v":"Solar"},{"$f":"'SiteSpecific_data Thermal'!E413","v":"SOL"},{"$f":"IF('SiteSpecific_data Thermal'!N413=SummarySiteSpec!$E$1,\"y\",\"\")","v":""},{"$f":"'SiteSpecific_data Thermal'!I413","v":50},{"$f":"'SiteSpecific_data Thermal'!Z413","v":216.1},{"$f":"'SiteSpecific_data Thermal'!L413","v":2014}]
[null,null,{"$f":"'SiteSpecific_data Hydro'!C381","v":"Kandadji "},"H",{"$f":"IF('SiteSpecific_data Hydro'!J381=$E$1,\"y\",\"\")","v":"y"},{"$f":"'SiteSpecific_data Hydro'!F381","v":130},{"$f":"'SiteSpecific_data Hydro'!U381","v":312},{"$f":"'SiteSpecific_data Hydro'!H381","v":2015}]
[null,null,{"$f":"'SiteSpecific_data Hydro'!C382","v":"Gambou "},"H",{"$f":"IF('SiteSpecific_data Hydro'!J382=$E$1,\"y\",\"\")","v":""},{"$f":"'SiteSpecific_data Hydro'!F382","v":122.5},{"$f":"'SiteSpecific_data Hydro'!U382","v":577.22},{"$f":"'SiteSpecific_data Hydro'!H382","v":2016}]
[null,null,{"$f":"'SiteSpecific_data Hydro'!C383","v":"Dyodyonga "},"H",{"$f":"IF('SiteSpecific_data Hydro'!J383=$E$1,\"y\",\"\")","v":""},{"$f":"'SiteSpecific_data Hydro'!F383","v":26},{"$f":"'SiteSpecific_data Hydro'!U383","v":59.618000000000002},{"$f":"'SiteSpecific_data Hydro'!H383","v":2016}]
[null,null,{"$f":"'SiteSpecific_data Thermal'!C497","v":"Nigeria"}]
[null,null,{"$f":"'SiteSpecific_data Thermal'!C498","v":2011},{"$f":"'SiteSpecific_data Thermal'!E498","v":"GT"},{"$f":"IF('SiteSpecific_data Thermal'!N498=SummarySiteSpec!$E$1,\"y\",\"\")","v":"y"},{"$f":"'SiteSpecific_data Thermal'!I498","v":2953.1999999999994},{"$f":"'SiteSpecific_data Thermal'!Z498","v":1869.8185799999997},{"$f":"'SiteSpecific_data Thermal'!L498","v":2011}]
[null,null,{"$f":"'SiteSpecific_data Thermal'!C499","v":2012},{"$f":"'SiteSpecific_data Thermal'!E499","v":"GT"},{"$f":"IF('SiteSpecific_data Thermal'!N499=SummarySiteSpec!$E$1,\"y\",\"\")","v":"y"},{"$f":"'SiteSpecific_data Thermal'!I499","v":4126},{"$f":"'SiteSpecific_data Thermal'!Z499","v":2612.3768999999998},{"$f":"'SiteSpecific_data Thermal'!L499","v":2012}]
[null,null,{"$f":"'SiteSpecific_data Thermal'!C500","v":2013},{"$f":"'SiteSpecific_data Thermal'!E500","v":"GT"},{"$f":"IF('SiteSpecific_data Thermal'!N500=SummarySiteSpec!$E$1,\"y\",\"\")","v":"y"},{"$f":"'SiteSpecific_data Thermal'!I500","v":1452},{"$f":"'SiteSpecific_data Thermal'!Z500","v":919.33379999999988},{"$f":"'SiteSpecific_data Thermal'!L500","v":2013}]
[null,null,{"$f":"'SiteSpecific_data Thermal'!C501","v":"ICSPower"},{"$f":"'SiteSpecific_data Thermal'!E501","v":"GT"},{"$f":"IF('SiteSpecific_data Thermal'!N501=SummarySiteSpec!$E$1,\"y\",\"\")","v":""},{"$f":"'SiteSpecific_data Thermal'!I501","v":600},{"$f":"'SiteSpecific_data Thermal'!Z501","v":379.89},{"$f":"'SiteSpecific_data Thermal'!L501","v":2015}]
[null,null,{"$f":"'SiteSpecific_data Thermal'!C502","v":"SupertekNig."},{"$f":"'SiteSpecific_data Thermal'!E502","v":"GT"},{"$f":"IF('SiteSpecific_data Thermal'!N502=SummarySiteSpec!$E$1,\"y\",\"\")","v":""},{"$f":"'SiteSpecific_data Thermal'!I502","v":1000},{"$f":"'SiteSpecific_data Thermal'!Z502","v":633.15},{"$f":"'SiteSpecific_data Thermal'!L502","v":2017}]
[null,null,{"$f":"'SiteSpecific_data Thermal'!C503","v":"Ethiope"},{"$f":"'SiteSpecific_data Thermal'!E503","v":"GT"},{"$f":"IF('SiteSpecific_data Thermal'!N503=SummarySiteSpec!$E$1,\"y\",\"\")","v":""},{"$f":"'SiteSpecific_data Thermal'!I503","v":2800},{"$f":"'SiteSpecific_data Thermal'!Z503","v":1772.82},{"$f":"'SiteSpecific_data Thermal'!L503","v":2017}]
[null,null,{"$f":"'SiteSpecific_data Thermal'!C504","v":"FarmElectric"},{"$f":"'SiteSpecific_data Thermal'!E504","v":"GT"},{"$f":"IF('SiteSpecific_data Thermal'!N504=SummarySiteSpec!$E$1,\"y\",\"\")","v":""},{"$f":"'SiteSpecific_data Thermal'!I504","v":150},{"$f":"'SiteSpecific_data Thermal'!Z504","v":94.972499999999997},{"$f":"'SiteSpecific_data Thermal'!L504","v":2015}]
[null,null,{"$f":"'SiteSpecific_data Thermal'!C505","v":"Westcom "},{"$f":"'SiteSpecific_data Thermal'!E505","v":"GT"},{"$f":"IF('SiteSpecific_data Thermal'!N505=SummarySiteSpec!$E$1,\"y\",\"\")","v":""},{"$f":"'SiteSpecific_data Thermal'!I505","v":500},{"$f":"'SiteSpecific_data Thermal'!Z505","v":316.57499999999999},{"$f":"'SiteSpecific_data Thermal'!L505","v":2015}]
[null,null,{"$f":"'SiteSpecific_data Hydro'!C405","v":"Mambilla"},"H",{"$f":"IF('SiteSpecific_data Hydro'!J405=$E$1,\"y\",\"\")","v":""},{"$f":"'SiteSpecific_data Hydro'!F405","v":2600},{"$f":"'SiteSpecific_data Hydro'!U405","v":3998.8},{"$f":"'SiteSpecific_data Hydro'!H405","v":2017}]
[null,null,{"$f":"'SiteSpecific_data Hydro'!C406","v":"Zungeru "},"H",{"$f":"IF('SiteSpecific_data Hydro'!J406=$E$1,\"y\",\"\")","v":""},{"$f":"'SiteSpecific_data Hydro'!F406","v":700},{"$f":"'SiteSpecific_data Hydro'!U406","v":1076.5999999999999},{"$f":"'SiteSpecific_data Hydro'!H406","v":2018}]

{"sheet":"MSG_SiteSpecific","index":12,"n_rows":240,"n_cols":45,"rows_kept":240,"cut":false,"hidden":false,"merged":[]}
[1,{"$f":"A1+1","v":2},{"$f":"B1+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"Q1+1","v":18},19,20,21,22,23,24,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020]
["English","MESSAGE Name","Main Input","Main Output","name","Main Input","Main Output (switch c)","var costs (switch c)","plant factor","First year","operation time","Plant life","Investment Costs","Fixed Costs","bdi(up)","bdc(fx)","bdc (up)"]
["French","Nom MESSAGE","intrant principal","extrant principal","nom",{"$f":"C3","v":"intrant principal"},"extrant principal (ast: c)","couts var","facteur d'installation","premiere annee","temps de fonctionnement","duree de vie","cout d'investissement","couts fixes","bdi(up)","bdc(fx)",{"$f":"Q2","v":"bdc (up)"}]
["Monetary conversion",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"wind firm capacity",0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"solar firm capacity",0.2,null,null,null,"Data for results"]
[null,{"$f":"VLOOKUP(A30,NameConvs!$B$57:$E$69,4,FALSE)","v":"Senegal"},{"$f":"OFFSET(C$2,lang,0)","v":"Main Input"},"Main Output","name","Main Input","Main Output (switch c)","var costs (switch c)","plant factor","First year","operation time","Plant life","Investment Costs","Fixed Costs","bdi(up)","bdc(fx)","bdc (up)","Firm capacity","Renewable?","Loss Factor",null,null,"fuel costs","emission factor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O","C","G","H","B","W","S"]
[null,{"$f":"OFFSET(B$2,lang,0)","v":"MESSAGE Name"},null,null,"alt","Value","Value","US$'00/kWyr",null,null,"share",null,"US$'00/kW","US$'00/kW/yr","MW","MW","MW",null,null,null,"Input Fuel","Output Fuel","$/kWyr","ton/kWyr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"oil","coal","gas","hydro","Biomass","wind","solar"]
[{"$f":"'SiteSpecific_data Thermal'!D39","v":"SENEPODSNCLoc"},{"$f":"VLOOKUP($A8,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!G$4,FALSE)","v":"EPODSNCLoc"},{"$f":"VLOOKUP(MID(B8,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Diesel/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"i",{"$f":"IF(C8=\"\",\"\",1)","v":1},{"$f":"IF(C8=\"\",1,1/(VLOOKUP($A8,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!J$4,FALSE)/3.6))","v":0.34615384615384615},{"$f":"VLOOKUP($A8,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!Q$4,FALSE)*8.76*$B$4","v":87.6},{"$f":"1-VLOOKUP($A8,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!O$4,FALSE)","v":0.9},{"$f":"VLOOKUP($A8,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!L$4,FALSE)","v":2011},{"$f":"1-(VLOOKUP($A8,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!P$4,FALSE)/8760)","v":0.8904109589041096},{"$f":"VLOOKUP($A8,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!T$4,FALSE)","v":30},{"$f":"VLOOKUP($A8,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!S$4,FALSE)*$B$4","v":1123.5},{"$f":"VLOOKUP($A8,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!R$4,FALSE)*$B$4","v":0},{"$f":"VLOOKUP($A8,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!I$4,FALSE)","v":150},{"$f":"IF(VLOOKUP($A8,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!N$4,FALSE)=\"Décidée\",Y8,\"\")","v":"0 150 0 0 0 0 0 0 0 0 0"},{"$f":"IF(P8=\"\",O8,\"\")","v":""},{"$f":"IF(MID(B8,3,1)=\"W\",$S$4,IF(MID(B8,3,1)=\"S\",$S$5,1))","v":1},{"$f":"IF(OR(MID(B8,3,1)=\"W\",MID(B8,3,1)=\"S\",MID(B8,3,1)=\"H\",MID(B8,3,1)=\"B\",MID(B8,3,2)=\"GE\"),1,0)","v":0},{"$f":"IF(V8=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A8,3),NameConvs!$H$57:$H$69))","v":1},{"$f":"IF(C8=\"\",\"\",VLOOKUP(C8,EnergyForms,2,FALSE))","v":"o-p"},{"$f":"IF(ISNA(VLOOKUP(D8&\"/\"&LEFT(A8,3),EnergyForms2,2,FALSE)),VLOOKUP(D8,EnergyForms,2,FALSE),VLOOKUP(D8&\"/\"&LEFT(A8,3),EnergyForms2,2,FALSE))","v":"e-K"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A8,3)&MID(B8,3,3),MSG_Fueldata!$E$2:$E$202)/$G8","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A8,3)&MID(B8,3,3),MSG_Fueldata!$F$2:$F$202)/$G8","v":6.748073279999999},{"$f":"Z8&\" \"&AA8&\" \"&AB8&\" \"&AC8&\" \"&AD8&\" \"&AE8&\" \"&AF8&\" \"&AG8&\" \"&AH8&\" \"&AI8&\" \"&AJ8","v":"0 150 0 0 0 0 0 0 0 0 0"},{"$f":"IF(Z$1=$J8,$O8,0)","v":0},{"$f":"IF(AA$1=$J8,$O8,0)","v":150},0,0,0,0,0,0,0,0,0,null,{"$f":"LEFT(A8,6)","v":"SENEPO"},{"$f":"IF(RIGHT($AL8,1)=AM$6,O8,0)","v":150},{"$f":"IF(RIGHT($AL8,1)=AN$6,1,0)","v":0},0,0,0,0,0]
[{"$f":"'SiteSpecific_data Thermal'!D40","v":"SENEPOHFNUnew"},{"$f":"VLOOKUP($A9,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!G$4,FALSE)","v":"EPOHFNUnew"},{"$f":"VLOOKUP(MID(B9,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"HFO/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"i",{"$f":"IF(C9=\"\",\"\",1)","v":1},{"$f":"IF(C9=\"\",1,1/(VLOOKUP($A9,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!J$4,FALSE)/3.6))","v":0.37894736842105264},{"$f":"VLOOKUP($A9,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!Q$4,FALSE)*8.76*$B$4","v":87.6},{"$f":"1-VLOOKUP($A9,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!O$4,FALSE)","v":0.9},{"$f":"VLOOKUP($A9,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!L$4,FALSE)","v":2011},{"$f":"1-(VLOOKUP($A9,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!P$4,FALSE)/8760)","v":0.8904109589041096},{"$f":"VLOOKUP($A9,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!T$4,FALSE)","v":30},{"$f":"VLOOKUP($A9,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!S$4,FALSE)*$B$4","v":1417.5},{"$f":"VLOOKUP($A9,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!R$4,FALSE)*$B$4","v":0},{"$f":"VLOOKUP($A9,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!I$4,FALSE)","v":150},{"$f":"IF(VLOOKUP($A9,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!N$4,FALSE)=\"Décidée\",Y9,\"\")","v":""},{"$f":"IF(P9=\"\",O9,\"\")","v":150},{"$f":"IF(MID(B9,3,1)=\"W\",$S$4,IF(MID(B9,3,1)=\"S\",$S$5,1))","v":1},0,{"$f":"IF(V9=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A9,3),NameConvs!$H$57:$H$69))","v":1},"h-p",{"$f":"IF(ISNA(VLOOKUP(D9&\"/\"&LEFT(A9,3),EnergyForms2,2,FALSE)),VLOOKUP(D9,EnergyForms,2,FALSE),VLOOKUP(D9&\"/\"&LEFT(A9,3),EnergyForms2,2,FALSE))","v":"e-K"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A9,3)&MID(B9,3,3),MSG_Fueldata!$E$2:$E$202)/$G9","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A9,3)&MID(B9,3,3),MSG_Fueldata!$F$2:$F$202)/$G9","v":6.7133574000000005},{"$f":"Z9&\" \"&AA9&\" \"&AB9&\" \"&AC9&\" \"&AD9&\" \"&AE9&\" \"&AF9&\" \"&AG9&\" \"&AH9&\" \"&AI9&\" \"&AJ9","v":"0 150 0 0 0 0 0 0 0 0 0"},0,150,0,0,0,0,0,0,0,0,0,null,{"$f":"LEFT(A9,6)","v":"SENEPO"},{"$f":"IF(RIGHT($AL9,1)=AM$6,1,0)","v":1},0,0,0,0,0,0]
[{"$f":"'SiteSpecific_data Thermal'!D41","v":"SENEPOHFNUrel"},{"$f":"VLOOKUP($A10,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!G$4,FALSE)","v":"EPOHFNUrel"},{"$f":"VLOOKUP(MID(B10,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"HFO/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"j",1,{"$f":"IF(C10=\"\",1,1/(VLOOKUP($A10,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!J$4,FALSE)/3.6))","v":0.37894736842105264},{"$f":"VLOOKUP($A10,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!Q$4,FALSE)*8.76*$B$4","v":87.6},{"$f":"1-VLOOKUP($A10,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!O$4,FALSE)","v":0.9},{"$f":"VLOOKUP($A10,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!L$4,FALSE)","v":2017},{"$f":"1-(VLOOKUP($A10,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!P$4,FALSE)/8760)","v":0.8904109589041096},{"$f":"VLOOKUP($A10,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!T$4,FALSE)","v":30},{"$f":"VLOOKUP($A10,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!S$4,FALSE)*$B$4","v":1417.5},{"$f":"VLOOKUP($A10,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!R$4,FALSE)*$B$4","v":0},{"$f":"VLOOKUP($A10,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!I$4,FALSE)","v":120},{"$f":"IF(VLOOKUP($A10,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!N$4,FALSE)=\"Décidée\",Y10,\"\")","v":""},120,1,0,{"$f":"IF(V10=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A10,3),NameConvs!$H$57:$H$69))","v":1},"h-p","e-K",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A10,3)&MID(B10,3,3),MSG_Fueldata!$E$2:$E$202)/$G10","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A10,3)&MID(B10,3,3),MSG_Fueldata!$F$2:$F$202)/$G10","v":6.7133574000000005},"0 0 0 0 0 0 0 120 0 0 0",0,0,0,0,0,0,0,120,0,0,0,null,"SENEPO",1,0,0,0,0,0,0]
[{"$f":"'SiteSpecific_data Thermal'!D42","v":"SENEPOHFNUIPP"},{"$f":"VLOOKUP($A11,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!G$4,FALSE)","v":"EPOHFNUIPP"},{"$f":"VLOOKUP(MID(B11,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"HFO/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"k",1,{"$f":"IF(C11=\"\",1,1/(VLOOKUP($A11,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!J$4,FALSE)/3.6))","v":0.37894736842105264},{"$f":"VLOOKUP($A11,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!Q$4,FALSE)*8.76*$B$4","v":87.6},{"$f":"1-VLOOKUP($A11,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!O$4,FALSE)","v":0.9},{"$f":"VLOOKUP($A11,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!L$4,FALSE)","v":2017},{"$f":"1-(VLOOKUP($A11,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!P$4,FALSE)/8760)","v":0.8904109589041096},{"$f":"VLOOKUP($A11,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!T$4,FALSE)","v":30},{"$f":"VLOOKUP($A11,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!S$4,FALSE)*$B$4","v":1417.5},{"$f":"VLOOKUP($A11,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!R$4,FALSE)*$B$4","v":0},{"$f":"VLOOKUP($A11,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!I$4,FALSE)","v":60},{"$f":"IF(VLOOKUP($A11,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!N$4,FALSE)=\"Décidée\",Y11,\"\")","v":""},60,1,0,{"$f":"IF(V11=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A11,3),NameConvs!$H$57:$H$69))","v":1},"h-p","e-K",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A11,3)&MID(B11,3,3),MSG_Fueldata!$E$2:$E$202)/$G11","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A11,3)&MID(B11,3,3),MSG_Fueldata!$F$2:$F$202)/$G11","v":6.7133574000000005},"0 0 0 0 0 0 0 60 0 0 0",0,0,0,0,0,0,0,60,0,0,0,null,"SENEPO",1,0,0,0,0,0,0]
[{"$f":"'SiteSpecific_data Thermal'!D43","v":"SENEPOHFNCbel"},{"$f":"VLOOKUP($A12,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!G$4,FALSE)","v":"EPOHFNCbel"},{"$f":"VLOOKUP(MID(B12,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"HFO/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"l",1,{"$f":"IF(C12=\"\",1,1/(VLOOKUP($A12,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!J$4,FALSE)/3.6))","v":0.37894736842105264},{"$f":"VLOOKUP($A12,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!Q$4,FALSE)*8.76*$B$4","v":87.6},{"$f":"1-VLOOKUP($A12,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!O$4,FALSE)","v":0.9},{"$f":"VLOOKUP($A12,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!L$4,FALSE)","v":2012},{"$f":"1-(VLOOKUP($A12,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!P$4,FALSE)/8760)","v":0.8904109589041096},{"$f":"VLOOKUP($A12,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!T$4,FALSE)","v":30},{"$f":"VLOOKUP($A12,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!S$4,FALSE)*$B$4","v":1417.5},{"$f":"VLOOKUP($A12,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!R$4,FALSE)*$B$4","v":0},{"$f":"VLOOKUP($A12,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!I$4,FALSE)","v":30},{"$f":"IF(VLOOKUP($A12,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!N$4,FALSE)=\"Décidée\",Y12,\"\")","v":"0 0 30 0 0 0 0 0 0 0 0"},"",1,0,{"$f":"IF(V12=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A12,3),NameConvs!$H$57:$H$69))","v":1},"h-p","e-K",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A12,3)&MID(B12,3,3),MSG_Fueldata!$E$2:$E$202)/$G12","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A12,3)&MID(B12,3,3),MSG_Fueldata!$F$2:$F$202)/$G12","v":6.7133574000000005},"0 0 30 0 0 0 0 0 0 0 0",0,0,30,0,0,0,0,0,0,0,0,null,"SENEPO",1,0,0,0,0,0,0]
[{"$f":"'SiteSpecific_data Thermal'!D44","v":"SENEPOHFNUunk"},{"$f":"VLOOKUP($A13,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!G$4,FALSE)","v":"EPOHFNUunk"},{"$f":"VLOOKUP(MID(B13,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"HFO/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"m",1,{"$f":"IF(C13=\"\",1,1/(VLOOKUP($A13,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!J$4,FALSE)/3.6))","v":0.37894736842105264},{"$f":"VLOOKUP($A13,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!Q$4,FALSE)*8.76*$B$4","v":87.6},{"$f":"1-VLOOKUP($A13,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!O$4,FALSE)","v":0.9},{"$f":"VLOOKUP($A13,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!L$4,FALSE)","v":2017},{"$f":"1-(VLOOKUP($A13,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!P$4,FALSE)/8760)","v":0.8904109589041096},{"$f":"VLOOKUP($A13,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!T$4,FALSE)","v":30},{"$f":"VLOOKUP($A13,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!S$4,FALSE)*$B$4","v":1417.5},{"$f":"VLOOKUP($A13,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!R$4,FALSE)*$B$4","v":0},{"$f":"VLOOKUP($A13,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!I$4,FALSE)","v":30},{"$f":"IF(VLOOKUP($A13,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!N$4,FALSE)=\"Décidée\",Y13,\"\")","v":""},30,1,0,{"$f":"IF(V13=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A13,3),NameConvs!$H$57:$H$69))","v":1},"h-p","e-K",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A13,3)&MID(B13,3,3),MSG_Fueldata!$E$2:$E$202)/$G13","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A13,3)&MID(B13,3,3),MSG_Fueldata!$F$2:$F$202)/$G13","v":6.7133574000000005},"0 0 0 0 0 0 0 30 0 0 0",0,0,0,0,0,0,0,30,0,0,0,null,"SENEPO",1,0,0,0,0,0,0]
[{"$f":"'SiteSpecific_data Thermal'!D45","v":"SENEPCOANCSen"},{"$f":"VLOOKUP($A14,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!G$4,FALSE)","v":"EPCOANCSen"},{"$f":"VLOOKUP(MID(B14,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Coal/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"i",1,{"$f":"IF(C14=\"\",1,1/(VLOOKUP($A14,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!J$4,FALSE)/3.6))","v":0.33333333333333331},{"$f":"VLOOKUP($A14,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!Q$4,FALSE)*8.76*$B$4","v":27.155999999999999},{"$f":"1-VLOOKUP($A14,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!O$4,FALSE)","v":0.92},{"$f":"VLOOKUP($A14,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!L$4,FALSE)","v":2016},{"$f":"1-(VLOOKUP($A14,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!P$4,FALSE)/8760)","v":0.93002283105022832},{"$f":"VLOOKUP($A14,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!T$4,FALSE)","v":35},{"$f":"VLOOKUP($A14,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!S$4,FALSE)*$B$4","v":971},{"$f":"VLOOKUP($A14,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!R$4,FALSE)*$B$4","v":0},{"$f":"VLOOKUP($A14,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!I$4,FALSE)","v":250},{"$f":"IF(VLOOKUP($A14,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!N$4,FALSE)=\"Décidée\",Y14,\"\")","v":"0 0 0 0 0 0 250 0 0 0 0"},"",1,0,{"$f":"IF(V14=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A14,3),NameConvs!$H$57:$H$69))","v":1},"c-p","e-K",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A14,3)&MID(B14,3,3),MSG_Fueldata!$E$2:$E$202)/$G14","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A14,3)&MID(B14,3,3),MSG_Fueldata!$F$2:$F$202)/$G14","v":9.120000000000001},"0 0 0 0 0 0 250 0 0 0 0",0,0,0,0,0,0,250,0,0,0,0,null,"SENEPC",0,1,0,0,0,0,0]
[{"$f":"'SiteSpecific_data Thermal'!D46","v":"SENEPCOANUKay"},{"$f":"VLOOKUP($A15,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!G$4,FALSE)","v":"EPCOANUKay"},{"$f":"VLOOKUP(MID(B15,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Coal/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"j",1,{"$f":"IF(C15=\"\",1,1/(VLOOKUP($A15,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!J$4,FALSE)/3.6))","v":0.33333333333333331},{"$f":"VLOOKUP($A15,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!Q$4,FALSE)*8.76*$B$4","v":27.155999999999999},{"$f":"1-VLOOKUP($A15,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!O$4,FALSE)","v":0.92},{"$f":"VLOOKUP($A15,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!L$4,FALSE)","v":2017},{"$f":"1-(VLOOKUP($A15,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!P$4,FALSE)/8760)","v":0.93002283105022832},{"$f":"VLOOKUP($A15,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!T$4,FALSE)","v":35},{"$f":"VLOOKUP($A15,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!S$4,FALSE)*$B$4","v":2488.6656000000003},{"$f":"VLOOKUP($A15,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!R$4,FALSE)*$B$4","v":0},{"$f":"VLOOKUP($A15,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!I$4,FALSE)","v":500},{"$f":"IF(VLOOKUP($A15,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!N$4,FALSE)=\"Décidée\",Y15,\"\")","v":""},500,1,0,{"$f":"IF(V15=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A15,3),NameConvs!$H$57:$H$69))","v":1},"c-p","e-K",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A15,3)&MID(B15,3,3),MSG_Fueldata!$E$2:$E$202)/$G15","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A15,3)&MID(B15,3,3),MSG_Fueldata!$F$2:$F$202)/$G15","v":9.120000000000001},"0 0 0 0 0 0 0 500 0 0 0",0,0,0,0,0,0,0,500,0,0,0,null,"SENEPC",0,1,0,0,0,0,0]
[{"$f":"'SiteSpecific_data Thermal'!D47","v":"SENEPCOANUSt "},{"$f":"VLOOKUP($A16,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!G$4,FALSE)","v":"EPCOANUSt "},{"$f":"VLOOKUP(MID(B16,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Coal/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"k",1,{"$f":"IF(C16=\"\",1,1/(VLOOKUP($A16,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!J$4,FALSE)/3.6))","v":0.33333333333333331},{"$f":"VLOOKUP($A16,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!Q$4,FALSE)*8.76*$B$4","v":27.155999999999999},{"$f":"1-VLOOKUP($A16,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!O$4,FALSE)","v":0.92},{"$f":"VLOOKUP($A16,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!L$4,FALSE)","v":2017},{"$f":"1-(VLOOKUP($A16,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!P$4,FALSE)/8760)","v":0.93002283105022832},{"$f":"VLOOKUP($A16,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!T$4,FALSE)","v":35},{"$f":"VLOOKUP($A16,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!S$4,FALSE)*$B$4","v":2488.6656000000003},{"$f":"VLOOKUP($A16,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!R$4,FALSE)*$B$4","v":0},{"$f":"VLOOKUP($A16,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!I$4,FALSE)","v":250},{"$f":"IF(VLOOKUP($A16,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!N$4,FALSE)=\"Décidée\",Y16,\"\")","v":""},250,1,0,{"$f":"IF(V16=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A16,3),NameConvs!$H$57:$H$69))","v":1},"c-p","e-K",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A16,3)&MID(B16,3,3),MSG_Fueldata!$E$2:$E$202)/$G16","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A16,3)&MID(B16,3,3),MSG_Fueldata!$F$2:$F$202)/$G16","v":9.120000000000001},"0 0 0 0 0 0 0 250 0 0 0",0,0,0,0,0,0,0,250,0,0,0,null,"SENEPC",0,1,0,0,0,0,0]
[{"$f":"'SiteSpecific_data Thermal'!D48","v":"SENEPBIONCros"},{"$f":"VLOOKUP($A17,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!G$4,FALSE)","v":"EPBIONCros"},{"$f":"VLOOKUP(MID(B17,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Biomass/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"i",1,{"$f":"IF(C17=\"\",1,1/(VLOOKUP($A17,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!J$4,FALSE)/3.6))","v":0.375},{"$f":"VLOOKUP($A17,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!Q$4,FALSE)*8.76*$B$4","v":0},{"$f":"1-VLOOKUP($A17,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!O$4,FALSE)","v":0.92},{"$f":"VLOOKUP($A17,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!L$4,FALSE)","v":2014},{"$f":"1-(VLOOKUP($A17,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!P$4,FALSE)/8760)","v":0.92999999999999994},{"$f":"VLOOKUP($A17,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!T$4,FALSE)","v":30},{"$f":"VLOOKUP($A17,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!S$4,FALSE)*$B$4","v":3910},{"$f":"VLOOKUP($A17,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!R$4,FALSE)*$B$4","v":129.6},{"$f":"VLOOKUP($A17,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!I$4,FALSE)","v":30},{"$f":"IF(VLOOKUP($A17,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!N$4,FALSE)=\"Décidée\",Y17,\"\")","v":"0 0 0 0 30 0 0 0 0 0 0"},"",1,1,{"$f":"IF(V17=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A17,3),NameConvs!$H$57:$H$69))","v":1},"b-p","e-K",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A17,3)&MID(B17,3,3),MSG_Fueldata!$E$2:$E$202)/$G17","v":125.33333333333333},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A17,3)&MID(B17,3,3),MSG_Fueldata!$F$2:$F$202)/$G17","v":0},"0 0 0 0 30 0 0 0 0 0 0",0,0,0,0,30,0,0,0,0,0,0,null,"SENEPB",0,0,0,0,1,0,0]
[{"$f":"'SiteSpecific_data Thermal'!D49","v":"SENEPWNDNUSt "},{"$f":"VLOOKUP($A18,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!G$4,FALSE)","v":"EPWNDNUSt "},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"i","",{"$f":"IF(C18=\"\",1,1/(VLOOKUP($A18,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!J$4,FALSE)/3.6))","v":1},{"$f":"VLOOKUP($A18,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!Q$4,FALSE)*8.76*$B$4","v":87.6},{"$f":"1-VLOOKUP($A18,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!O$4,FALSE)","v":0.30000000000000004},{"$f":"VLOOKUP($A18,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!L$4,FALSE)","v":2014},{"$f":"1-(VLOOKUP($A18,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!P$4,FALSE)/8760)","v":1},{"$f":"VLOOKUP($A18,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!T$4,FALSE)","v":20},{"$f":"VLOOKUP($A18,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!S$4,FALSE)*$B$4","v":1934},{"$f":"VLOOKUP($A18,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!R$4,FALSE)*$B$4","v":17},{"$f":"VLOOKUP($A18,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!I$4,FALSE)","v":125},{"$f":"IF(VLOOKUP($A18,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!N$4,FALSE)=\"Décidée\",Y18,\"\")","v":""},125,0.25,1,{"$f":"IF(V18=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A18,3),NameConvs!$H$57:$H$69))","v":1},"","e-K",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A18,3)&$C18,MSG_Fueldata!$E$2:$E$117)/$G18","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A18,3)&$C18,MSG_Fueldata!$F$2:$F$117)/$G18","v":0},"0 0 0 0 125 0 0 0 0 0 0",0,0,0,0,125,0,0,0,0,0,0,null,"SENEPW",0,0,0,0,0,1,0]
[{"$f":"'SiteSpecific_data Thermal'!D50","v":"SENEPSOLNUzig"},{"$f":"VLOOKUP($A19,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!G$4,FALSE)","v":"EPSOLNUzig"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"j","",{"$f":"IF(C19=\"\",1,1/(VLOOKUP($A19,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!J$4,FALSE)/3.6))","v":1},{"$f":"VLOOKUP($A19,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!Q$4,FALSE)*8.76*$B$4","v":0},{"$f":"1-VLOOKUP($A19,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!O$4,FALSE)","v":0.25},{"$f":"VLOOKUP($A19,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!L$4,FALSE)","v":2014},{"$f":"1-(VLOOKUP($A19,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!P$4,FALSE)/8760)","v":1},{"$f":"VLOOKUP($A19,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!T$4,FALSE)","v":20},{"$f":"VLOOKUP($A19,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!S$4,FALSE)*$B$4","v":5030},{"$f":"VLOOKUP($A19,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!R$4,FALSE)*$B$4","v":20},{"$f":"VLOOKUP($A19,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!I$4,FALSE)","v":7.5},{"$f":"IF(VLOOKUP($A19,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!N$4,FALSE)=\"Décidée\",Y19,\"\")","v":""},7.5,0.2,1,{"$f":"IF(V19=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A19,3),NameConvs!$H$57:$H$69))","v":1},"","e-K",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A19,3)&$C19,MSG_Fueldata!$E$2:$E$117)/$G19","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A19,3)&$C19,MSG_Fueldata!$F$2:$F$117)/$G19","v":0},"0 0 0 0 7.5 0 0 0 0 0 0",0,0,0,0,7.5,0,0,0,0,0,0,null,"SENEPS",0,0,0,0,0,0,1]
[{"$f":"'SiteSpecific_data Thermal'!D51","v":"SENEPWNDNUtai"},{"$f":"VLOOKUP($A20,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!G$4,FALSE)","v":"EPWNDNUtai"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"k","",{"$f":"IF(C20=\"\",1,1/(VLOOKUP($A20,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!J$4,FALSE)/3.6))","v":1},{"$f":"VLOOKUP($A20,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!Q$4,FALSE)*8.76*$B$4","v":87.6},{"$f":"1-VLOOKUP($A20,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!O$4,FALSE)","v":0.30000000000000004},{"$f":"VLOOKUP($A20,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!L$4,FALSE)","v":2016},{"$f":"1-(VLOOKUP($A20,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!P$4,FALSE)/8760)","v":1},{"$f":"VLOOKUP($A20,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!T$4,FALSE)","v":20},{"$f":"VLOOKUP($A20,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!S$4,FALSE)*$B$4","v":1934},{"$f":"VLOOKUP($A20,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!R$4,FALSE)*$B$4","v":17},{"$f":"VLOOKUP($A20,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!I$4,FALSE)","v":100},{"$f":"IF(VLOOKUP($A20,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!N$4,FALSE)=\"Décidée\",Y20,\"\")","v":""},100,0.25,1,{"$f":"IF(V20=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A20,3),NameConvs!$H$57:$H$69))","v":1},"","e-K",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A20,3)&$C20,MSG_Fueldata!$E$2:$E$117)/$G20","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A20,3)&$C20,MSG_Fueldata!$F$2:$F$117)/$G20","v":0},"0 0 0 0 0 0 100 0 0 0 0",0,0,0,0,0,0,100,0,0,0,0,null,"SENEPW",0,0,0,0,0,1,0]
[{"$f":"'SiteSpecific_data Hydro'!B34","v":"SENEPHYDNUDASam"},{"$f":"VLOOKUP($A21,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!D$3,FALSE)","v":"EPHYDNUDASam"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"l","",1,{"$f":"VLOOKUP($A21,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!M$3,FALSE)*$B$4","v":2},{"$f":"IF(VLOOKUP($A21,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",VLOOKUP($A21,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0),1-VLOOKUP($A21,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!K$3,0))","v":0.95},{"$f":"VLOOKUP($A21,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!H$3,FALSE)","v":2017},{"$f":"IF(VLOOKUP($A21,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",1,VLOOKUP($A21,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0)/I21)","v":0.19526556116318194},50,{"$f":"VLOOKUP($A21,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!O$3,FALSE)*$B$4","v":3386},{"$f":"VLOOKUP($A21,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!N$3,FALSE)","v":0},{"$f":"VLOOKUP($A21,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!G$3,FALSE)","v":51.2},{"$f":"IF(VLOOKUP($A21,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!J$3,FALSE)=\"Décidée\",Y21,\"\")","v":"0 0 0 0 0 0 0 51.2 0 0 0"},"",1,1,{"$f":"IF(V21=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A21,3),NameConvs!$H$57:$H$69))","v":1},"",{"$f":"IF(ISNA(VLOOKUP(D21&\"/\"&LEFT(A21,3),EnergyForms2,2,FALSE)),VLOOKUP(D21,EnergyForms,2,FALSE),VLOOKUP(D21&\"/\"&LEFT(A21,3),EnergyForms2,2,FALSE))","v":"e-K"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A21,3)&$C21,MSG_Fueldata!$E$2:$E$117)/$G21","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A21,3)&$C21,MSG_Fueldata!$F$2:$F$117)/$G21","v":0},{"$f":"Z21&\" \"&AA21&\" \"&AB21&\" \"&AC21&\" \"&AD21&\" \"&AE21&\" \"&AF21&\" \"&AG21&\" \"&AH21&\" \"&AI21&\" \"&AJ21","v":"0 0 0 0 0 0 0 51.2 0 0 0"},0,0,0,0,0,0,0,51.2,0,0,0,null,"SENEPH",0,0,0,1,0,0,0]
[{"$f":"'SiteSpecific_data Hydro'!B35","v":"SENEPHYDNUROKal"},{"$f":"VLOOKUP($A22,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!D$3,FALSE)","v":"EPHYDNUROKal"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"m",{"$f":"IF(C22=\"\",\"\",1)","v":""},1,{"$f":"VLOOKUP($A22,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!M$3,FALSE)*$B$4","v":2},{"$f":"IF(VLOOKUP($A22,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",VLOOKUP($A22,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0),1-VLOOKUP($A22,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!K$3,0))","v":0.10797184170471842},{"$f":"VLOOKUP($A22,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!H$3,FALSE)","v":2016},{"$f":"IF(VLOOKUP($A22,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",1,VLOOKUP($A22,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0)/I22)","v":1},50,{"$f":"VLOOKUP($A22,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!O$3,FALSE)*$B$4","v":1114},{"$f":"VLOOKUP($A22,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!N$3,FALSE)","v":0},{"$f":"VLOOKUP($A22,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!G$3,FALSE)","v":96},{"$f":"IF(VLOOKUP($A22,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!J$3,FALSE)=\"Décidée\",Y22,\"\")","v":""},{"$f":"IF(P22=\"\",O22,\"\")","v":96},1,1,{"$f":"IF(V22=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A22,3),NameConvs!$H$57:$H$69))","v":1},"",{"$f":"IF(ISNA(VLOOKUP(D22&\"/\"&LEFT(A22,3),EnergyForms2,2,FALSE)),VLOOKUP(D22,EnergyForms,2,FALSE),VLOOKUP(D22&\"/\"&LEFT(A22,3),EnergyForms2,2,FALSE))","v":"e-K"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A22,3)&$C22,MSG_Fueldata!$E$2:$E$117)/$G22","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A22,3)&$C22,MSG_Fueldata!$F$2:$F$117)/$G22","v":0},{"$f":"Z22&\" \"&AA22&\" \"&AB22&\" \"&AC22&\" \"&AD22&\" \"&AE22&\" \"&AF22&\" \"&AG22&\" \"&AH22&\" \"&AI22&\" \"&AJ22","v":"0 0 0 0 0 0 96 0 0 0 0"},0,0,0,0,0,0,96,0,0,0,0,null,"SENEPH",0,0,0,1,0,0,0]
[{"$f":"'SiteSpecific_data Hydro'!B36","v":"SENEPHYDNURODig"},{"$f":"VLOOKUP($A23,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!D$3,FALSE)","v":"EPHYDNURODig"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"n","",1,{"$f":"VLOOKUP($A23,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!M$3,FALSE)*$B$4","v":2},{"$f":"IF(VLOOKUP($A23,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",VLOOKUP($A23,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0),1-VLOOKUP($A23,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!K$3,0))","v":2.8997636142066397E-2},{"$f":"VLOOKUP($A23,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!H$3,FALSE)","v":2018},{"$f":"IF(VLOOKUP($A23,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",1,VLOOKUP($A23,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0)/I23)","v":1},50,{"$f":"VLOOKUP($A23,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!O$3,FALSE)*$B$4","v":1201},{"$f":"VLOOKUP($A23,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!N$3,FALSE)","v":0},{"$f":"VLOOKUP($A23,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!G$3,FALSE)","v":37.32},{"$f":"IF(VLOOKUP($A23,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!J$3,FALSE)=\"Décidée\",Y23,\"\")","v":""},37.32,1,1,{"$f":"IF(V23=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A23,3),NameConvs!$H$57:$H$69))","v":1},"","e-K",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A23,3)&$C23,MSG_Fueldata!$E$2:$E$117)/$G23","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A23,3)&$C23,MSG_Fueldata!$F$2:$F$117)/$G23","v":0},"0 0 0 0 0 0 0 0 37.32 0 0",0,0,0,0,0,0,0,0,37.32,0,0,null,"SENEPH",0,0,0,1,0,0,0]
[{"$f":"'SiteSpecific_data Hydro'!B37","v":"SENEPHYDNUDAFel"},{"$f":"VLOOKUP($A24,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!D$3,FALSE)","v":"EPHYDNUDAFel"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"o","",1,{"$f":"VLOOKUP($A24,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!M$3,FALSE)*$B$4","v":2},{"$f":"IF(VLOOKUP($A24,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",VLOOKUP($A24,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0),1-VLOOKUP($A24,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!K$3,0))","v":0.95},{"$f":"VLOOKUP($A24,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!H$3,FALSE)","v":2018},{"$f":"IF(VLOOKUP($A24,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",1,VLOOKUP($A24,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0)/I24)","v":0.41910657030146375},50,{"$f":"VLOOKUP($A24,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!O$3,FALSE)*$B$4","v":3474},{"$f":"VLOOKUP($A24,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!N$3,FALSE)","v":0},{"$f":"VLOOKUP($A24,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!G$3,FALSE)","v":32.799999999999997},{"$f":"IF(VLOOKUP($A24,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!J$3,FALSE)=\"Décidée\",Y24,\"\")","v":""},32.799999999999997,1,1,{"$f":"IF(V24=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A24,3),NameConvs!$H$57:$H$69))","v":1},"","e-K",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A24,3)&$C24,MSG_Fueldata!$E$2:$E$117)/$G24","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A24,3)&$C24,MSG_Fueldata!$F$2:$F$117)/$G24","v":0},"0 0 0 0 0 0 0 0 32.8 0 0",0,{"$f":"IF(AA$1=$J24,$O24,0)","v":0},0,0,0,0,0,0,32.799999999999997,0,0,null,"SENEPH",0,0,0,1,0,0,0]
[{"$f":"'SiteSpecific_data Hydro'!B38","v":"SENEPHYDNUROSal"},{"$f":"VLOOKUP($A25,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!D$3,FALSE)","v":"EPHYDNUROSal"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"p","",1,{"$f":"VLOOKUP($A25,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!M$3,FALSE)*$B$4","v":2},{"$f":"IF(VLOOKUP($A25,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",VLOOKUP($A25,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0),1-VLOOKUP($A25,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!K$3,0))","v":0.13527397260273974},{"$f":"VLOOKUP($A25,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!H$3,FALSE)","v":2018},{"$f":"IF(VLOOKUP($A25,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",1,VLOOKUP($A25,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0)/I25)","v":1},50,{"$f":"VLOOKUP($A25,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!O$3,FALSE)*$B$4","v":4273},{"$f":"VLOOKUP($A25,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!N$3,FALSE)","v":0},{"$f":"VLOOKUP($A25,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!G$3,FALSE)","v":8},{"$f":"IF(VLOOKUP($A25,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!J$3,FALSE)=\"Décidée\",Y25,\"\")","v":""},8,1,1,{"$f":"IF(V25=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A25,3),NameConvs!$H$57:$H$69))","v":1},"","e-K",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A25,3)&$C25,MSG_Fueldata!$E$2:$E$117)/$G25","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A25,3)&$C25,MSG_Fueldata!$F$2:$F$117)/$G25","v":0},"0 0 0 0 0 0 0 0 8 0 0",{"$f":"IF(Z$1=$J25,$O25,0)","v":0},0,0,0,0,0,0,0,8,0,0,null,"SENEPH",0,0,0,1,0,0,0]
[{"$f":"'SiteSpecific_data Hydro'!B39","v":"SENEPHYDNUROFel"},{"$f":"VLOOKUP($A26,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!D$3,FALSE)","v":"EPHYDNUROFel"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"q","",1,{"$f":"VLOOKUP($A26,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!M$3,FALSE)*$B$4","v":2},{"$f":"IF(VLOOKUP($A26,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",VLOOKUP($A26,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0),1-VLOOKUP($A26,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!K$3,0))","v":0.60882800608828003},{"$f":"VLOOKUP($A26,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!H$3,FALSE)","v":2013},{"$f":"IF(VLOOKUP($A26,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",1,VLOOKUP($A26,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0)/I26)","v":1},50,{"$f":"VLOOKUP($A26,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!O$3,FALSE)*$B$4","v":2400},{"$f":"VLOOKUP($A26,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!N$3,FALSE)","v":0},{"$f":"VLOOKUP($A26,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!G$3,FALSE)","v":15},{"$f":"IF(VLOOKUP($A26,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!J$3,FALSE)=\"Décidée\",Y26,\"\")","v":"0 0 0 15 0 0 0 0 0 0 0"},"",1,1,{"$f":"IF(V26=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A26,3),NameConvs!$H$57:$H$69))","v":1},"","e-K",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A26,3)&$C26,MSG_Fueldata!$E$2:$E$117)/$G26","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A26,3)&$C26,MSG_Fueldata!$F$2:$F$117)/$G26","v":0},"0 0 0 15 0 0 0 0 0 0 0",0,0,0,15,0,0,0,0,0,0,0,null,"SENEPH",0,0,0,1,0,0,0]
[{"$f":"'SiteSpecific_data Hydro'!B40","v":"SENEPHYDNUROGou"},{"$f":"VLOOKUP($A27,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!D$3,FALSE)","v":"EPHYDNUROGou"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"r","",1,{"$f":"VLOOKUP($A27,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!M$3,FALSE)*$B$4","v":2},{"$f":"IF(VLOOKUP($A27,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",VLOOKUP($A27,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0),1-VLOOKUP($A27,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!K$3,0))","v":0.18509458577951729},{"$f":"VLOOKUP($A27,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!H$3,FALSE)","v":2017},{"$f":"IF(VLOOKUP($A27,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",1,VLOOKUP($A27,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0)/I27)","v":1},50,{"$f":"VLOOKUP($A27,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!O$3,FALSE)*$B$4","v":2347},{"$f":"VLOOKUP($A27,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!N$3,FALSE)","v":0},{"$f":"VLOOKUP($A27,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!G$3,FALSE)","v":35},{"$f":"IF(VLOOKUP($A27,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!J$3,FALSE)=\"Décidée\",Y27,\"\")","v":"0 0 0 0 0 0 0 35 0 0 0"},"",1,1,{"$f":"IF(V27=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A27,3),NameConvs!$H$57:$H$69))","v":1},"","e-K",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A27,3)&$C27,MSG_Fueldata!$E$2:$E$117)/$G27","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A27,3)&$C27,MSG_Fueldata!$F$2:$F$117)/$G27","v":0},"0 0 0 0 0 0 0 35 0 0 0",0,0,0,0,0,0,0,35,0,0,0,null,"SENEPH",0,0,0,1,0,0,0]
[{"$f":"'SiteSpecific_data Hydro'!B41","v":"SENEPHYDNUDADAM"},{"$f":"VLOOKUP($A28,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!D$3,FALSE)","v":"EPHYDNUDADAM"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"s","",1,{"$f":"VLOOKUP($A28,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!M$3,FALSE)*$B$4","v":2},{"$f":"IF(VLOOKUP($A28,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",VLOOKUP($A28,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0),1-VLOOKUP($A28,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!K$3,0))","v":0.95},{"$f":"VLOOKUP($A28,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!H$3,FALSE)","v":2019},{"$f":"IF(VLOOKUP($A28,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",1,VLOOKUP($A28,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0)/I28)","v":0.3097666657695724},50,{"$f":"VLOOKUP($A28,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!O$3,FALSE)*$B$4","v":4311},{"$f":"VLOOKUP($A28,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!N$3,FALSE)","v":0},{"$f":"VLOOKUP($A28,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!G$3,FALSE)","v":254.5},{"$f":"IF(VLOOKUP($A28,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!J$3,FALSE)=\"Décidée\",Y28,\"\")","v":""},254.5,1,1,{"$f":"IF(V28=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A28,3),NameConvs!$H$57:$H$69))","v":1},"","e-K",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A28,3)&$C28,MSG_Fueldata!$E$2:$E$117)/$G28","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A28,3)&$C28,MSG_Fueldata!$F$2:$F$117)/$G28","v":0},"0 0 0 0 0 0 0 0 0 254.5 0",0,0,0,0,0,0,0,0,0,254.5,0,null,"SENEPH",0,0,0,1,0,0,0]
[null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LEFT(AL28,3)","v":"SEN"},{"$f":"SUM(AM8:AM28)","v":155},{"$f":"SUM(AN8:AN28)","v":3},0,8,1,2,1]
[{"$f":"LEFT(A8,3)","v":"SEN"},{"$f":"COUNTIF(A8:A28,A30&\"*\")","v":21},{"$f":"ROW()-B30-2","v":7}]
[]
[]
[null,{"$f":"VLOOKUP(A43,NameConvs!$B$57:$E$69,4,FALSE)","v":"Gambia"},{"$f":"OFFSET(C$2,lang,0)","v":"Main Input"},"Main Output","name","Main Input","Main Output (switch c)","var costs (switch c)","plant factor","First year","operation time","Plant life","Investment Costs","Fixed Costs","bdi(up)","bdc(fx)","bdc (up)","Firm capacity","Renewable?","Loss Factor",null,null,"fuel costs","emission factor"]
[null,{"$f":"OFFSET(B$2,lang,0)","v":"MESSAGE Name"},null,null,"alt","Value","Value","US$'00/kWyr",null,null,"share",null,"US$'00/kW","US$'00/kW/yr","MW","MW","MW",null,null,null,"Input Fuel","Output Fuel","$/kWyr","ton/kWyr"]
[{"$f":"'SiteSpecific_data Thermal'!D70","v":"GAMEPOHFNCBri"},{"$f":"VLOOKUP($A35,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!G$4,FALSE)","v":"EPOHFNCBri"},{"$f":"VLOOKUP(MID(B35,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"HFO/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"i",{"$f":"IF(C35=\"\",\"\",1)","v":1},{"$f":"IF(C35=\"\",1,1/(VLOOKUP($A35,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!J$4,FALSE)/3.6))","v":0.37894736842105264},{"$f":"VLOOKUP($A35,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!Q$4,FALSE)*8.76*$B$4","v":87.6},{"$f":"1-VLOOKUP($A35,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!O$4,FALSE)","v":0.9},{"$f":"VLOOKUP($A35,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!L$4,FALSE)","v":2012},{"$f":"1-(VLOOKUP($A35,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!P$4,FALSE)/8760)","v":0.8904109589041096},{"$f":"VLOOKUP($A35,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!T$4,FALSE)","v":30},{"$f":"VLOOKUP($A35,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!S$4,FALSE)*$B$4","v":1417.5},{"$f":"VLOOKUP($A35,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!R$4,FALSE)*$B$4","v":0},{"$f":"VLOOKUP($A35,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!I$4,FALSE)","v":15.5},{"$f":"IF(VLOOKUP($A35,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!N$4,FALSE)=\"Décidée\",Y35,\"\")","v":"0 0 15.5 0 0 0 0 0 0 0 0"},{"$f":"IF(P35=\"\",O35,\"\")","v":""},{"$f":"IF(MID(B35,3,1)=\"W\",$S$4,IF(MID(B35,3,1)=\"S\",$S$5,1))","v":1},{"$f":"IF(OR(MID(B35,3,1)=\"W\",MID(B35,3,1)=\"S\",MID(B35,3,1)=\"H\",MID(B35,3,1)=\"B\",MID(B35,3,2)=\"GE\"),1,0)","v":0},{"$f":"IF(V35=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A35,3),NameConvs!$H$57:$H$69))","v":1},{"$f":"IF(C35=\"\",\"\",VLOOKUP(C35,EnergyForms,2,FALSE))","v":"h-p"},{"$f":"IF(ISNA(VLOOKUP(D35&\"/\"&LEFT(A35,3),EnergyForms2,2,FALSE)),VLOOKUP(D35,EnergyForms,2,FALSE),VLOOKUP(D35&\"/\"&LEFT(A35,3),EnergyForms2,2,FALSE))","v":"e-C"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A35,3)&MID(B35,3,3),MSG_Fueldata!$E$2:$E$202)/$G35","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A35,3)&MID(B35,3,3),MSG_Fueldata!$F$2:$F$202)/$G35","v":6.7133574000000005},{"$f":"Z35&\" \"&AA35&\" \"&AB35&\" \"&AC35&\" \"&AD35&\" \"&AE35&\" \"&AF35&\" \"&AG35&\" \"&AH35&\" \"&AI35&\" \"&AJ35","v":"0 0 15.5 0 0 0 0 0 0 0 0"},{"$f":"IF(Z$1=$J35,$O35,0)","v":0},{"$f":"IF(AA$1=$J35,$O35,0)","v":0},15.5,0,0,0,0,0,0,0,0,null,{"$f":"LEFT(A35,6)","v":"GAMEPO"},{"$f":"IF(RIGHT($AL35,1)=AM$6,1,0)","v":1},0,0,0,0,0,0]
[{"$f":"'SiteSpecific_data Thermal'!D71","v":"GAMEPWNDNCBat"},{"$f":"VLOOKUP($A36,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!G$4,FALSE)","v":"EPWNDNCBat"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"i",{"$f":"IF(C36=\"\",\"\",1)","v":""},{"$f":"IF(C36=\"\",1,1/(VLOOKUP($A36,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!J$4,FALSE)/3.6))","v":1},{"$f":"VLOOKUP($A36,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!Q$4,FALSE)*8.76*$B$4","v":87.6},{"$f":"1-VLOOKUP($A36,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!O$4,FALSE)","v":0.30000000000000004},{"$f":"VLOOKUP($A36,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!L$4,FALSE)","v":2012},{"$f":"1-(VLOOKUP($A36,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!P$4,FALSE)/8760)","v":1},{"$f":"VLOOKUP($A36,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!T$4,FALSE)","v":20},{"$f":"VLOOKUP($A36,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!S$4,FALSE)*$B$4","v":1750},{"$f":"VLOOKUP($A36,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!R$4,FALSE)*$B$4","v":17},{"$f":"VLOOKUP($A36,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!I$4,FALSE)","v":1},{"$f":"IF(VLOOKUP($A36,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!N$4,FALSE)=\"Décidée\",Y36,\"\")","v":"0 0 1 0 0 0 0 0 0 0 0"},{"$f":"IF(P36=\"\",O36,\"\")","v":""},0.25,1,{"$f":"IF(V36=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A36,3),NameConvs!$H$57:$H$69))","v":1},"","e-C",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A36,3)&MID(B36,3,3),MSG_Fueldata!$E$2:$E$202)/$G36","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A36,3)&MID(B36,3,3),MSG_Fueldata!$F$2:$F$202)/$G36","v":0},{"$f":"Z36&\" \"&AA36&\" \"&AB36&\" \"&AC36&\" \"&AD36&\" \"&AE36&\" \"&AF36&\" \"&AG36&\" \"&AH36&\" \"&AI36&\" \"&AJ36","v":"0 0 1 0 0 0 0 0 0 0 0"},0,0,1,0,0,0,0,0,0,0,0,null,"GAMEPW",0,0,0,0,0,1,0]
[{"$f":"'SiteSpecific_data Hydro'!B59","v":"GAMEPHYDNUDASam"},{"$f":"VLOOKUP($A37,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!D$3,FALSE)","v":"EPHYDNUDASam"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"j","",1,{"$f":"VLOOKUP($A37,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!M$3,FALSE)*$B$4","v":2},{"$f":"IF(VLOOKUP($A37,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",VLOOKUP($A37,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0),1-VLOOKUP($A37,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!K$3,0))","v":0.95},{"$f":"VLOOKUP($A37,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!H$3,FALSE)","v":2016},{"$f":"IF(VLOOKUP($A37,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",1,VLOOKUP($A37,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0)/I37)","v":0.19475837788743341},50,{"$f":"VLOOKUP($A37,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!O$3,FALSE)*$B$4","v":3386},{"$f":"VLOOKUP($A37,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!N$3,FALSE)","v":0},{"$f":"VLOOKUP($A37,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!G$3,FALSE)","v":15.4},{"$f":"IF(VLOOKUP($A37,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!J$3,FALSE)=\"Décidée\",Y37,\"\")","v":""},15.4,1,1,{"$f":"IF(V37=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A37,3),NameConvs!$H$57:$H$69))","v":1},"","e-C",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A37,3)&$C37,MSG_Fueldata!$E$2:$E$117)/$G37","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A37,3)&$C37,MSG_Fueldata!$F$2:$F$117)/$G37","v":0},"0 0 0 0 0 0 15.4 0 0 0 0",0,0,0,0,0,0,15.4,0,0,0,0,null,"GAMEPH",0,0,0,1,0,0,0]
[{"$f":"'SiteSpecific_data Hydro'!B60","v":"GAMEPHYDNUROKal"},{"$f":"VLOOKUP($A38,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!D$3,FALSE)","v":"EPHYDNUROKal"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"k","",1,{"$f":"VLOOKUP($A38,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!M$3,FALSE)*$B$4","v":2},{"$f":"IF(VLOOKUP($A38,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",VLOOKUP($A38,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0),1-VLOOKUP($A38,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!K$3,0))","v":0.10797184170471842},{"$f":"VLOOKUP($A38,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!H$3,FALSE)","v":2016},{"$f":"IF(VLOOKUP($A38,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",1,VLOOKUP($A38,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0)/I38)","v":1},50,{"$f":"VLOOKUP($A38,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!O$3,FALSE)*$B$4","v":1114},{"$f":"VLOOKUP($A38,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!N$3,FALSE)","v":0},{"$f":"VLOOKUP($A38,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!G$3,FALSE)","v":28.8},{"$f":"IF(VLOOKUP($A38,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!J$3,FALSE)=\"Décidée\",Y38,\"\")","v":""},28.8,1,1,{"$f":"IF(V38=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A38,3),NameConvs!$H$57:$H$69))","v":1},"","e-C",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A38,3)&$C38,MSG_Fueldata!$E$2:$E$117)/$G38","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A38,3)&$C38,MSG_Fueldata!$F$2:$F$117)/$G38","v":0},"0 0 0 0 0 0 28.8 0 0 0 0",0,0,0,0,0,0,28.8,0,0,0,0,null,"GAMEPH",0,0,0,1,0,0,0]
[{"$f":"'SiteSpecific_data Hydro'!B61","v":"GAMEPHYDNURODig"},{"$f":"VLOOKUP($A39,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!D$3,FALSE)","v":"EPHYDNURODig"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"l","",1,{"$f":"VLOOKUP($A39,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!M$3,FALSE)*$B$4","v":2},{"$f":"IF(VLOOKUP($A39,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",VLOOKUP($A39,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0),1-VLOOKUP($A39,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!K$3,0))","v":2.8946510110893671E-2},{"$f":"VLOOKUP($A39,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!H$3,FALSE)","v":2018},{"$f":"IF(VLOOKUP($A39,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",1,VLOOKUP($A39,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0)/I39)","v":1},50,{"$f":"VLOOKUP($A39,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!O$3,FALSE)*$B$4","v":1201},{"$f":"VLOOKUP($A39,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!N$3,FALSE)","v":0},{"$f":"VLOOKUP($A39,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!G$3,FALSE)","v":11.2},{"$f":"IF(VLOOKUP($A39,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!J$3,FALSE)=\"Décidée\",Y39,\"\")","v":""},11.2,1,1,{"$f":"IF(V39=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A39,3),NameConvs!$H$57:$H$69))","v":1},"","e-C",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A39,3)&$C39,MSG_Fueldata!$E$2:$E$117)/$G39","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A39,3)&$C39,MSG_Fueldata!$F$2:$F$117)/$G39","v":0},"0 0 0 0 0 0 0 0 11.2 0 0",0,0,0,0,0,0,0,0,11.2,0,0,null,"GAMEPH",0,0,0,1,0,0,0]
[{"$f":"'SiteSpecific_data Hydro'!B62","v":"GAMEPHYDNUDAFel"},{"$f":"VLOOKUP($A40,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!D$3,FALSE)","v":"EPHYDNUDAFel"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"m","",1,{"$f":"VLOOKUP($A40,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!M$3,FALSE)*$B$4","v":2},{"$f":"IF(VLOOKUP($A40,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",VLOOKUP($A40,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0),1-VLOOKUP($A40,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!K$3,0))","v":0.95},{"$f":"VLOOKUP($A40,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!H$3,FALSE)","v":2018},{"$f":"IF(VLOOKUP($A40,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",1,VLOOKUP($A40,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0)/I40)","v":0.42081720936391864},50,{"$f":"VLOOKUP($A40,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!O$3,FALSE)*$B$4","v":3474},{"$f":"VLOOKUP($A40,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!N$3,FALSE)","v":0},{"$f":"VLOOKUP($A40,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!G$3,FALSE)","v":9.8000000000000007},{"$f":"IF(VLOOKUP($A40,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!J$3,FALSE)=\"Décidée\",Y40,\"\")","v":""},9.8000000000000007,1,1,{"$f":"IF(V40=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A40,3),NameConvs!$H$57:$H$69))","v":1},"","e-C",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A40,3)&$C40,MSG_Fueldata!$E$2:$E$117)/$G40","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A40,3)&$C40,MSG_Fueldata!$F$2:$F$117)/$G40","v":0},"0 0 0 0 0 0 0 0 9.8 0 0",0,{"$f":"IF(AA$1=$J40,$O40,0)","v":0},0,0,0,0,0,0,9.8000000000000007,0,0,null,"GAMEPH",0,0,0,1,0,0,0]
[{"$f":"'SiteSpecific_data Hydro'!B63","v":"GAMEPHYDNUROSal"},{"$f":"VLOOKUP($A41,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!D$3,FALSE)","v":"EPHYDNUROSal"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"n","",1,{"$f":"VLOOKUP($A41,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!M$3,FALSE)*$B$4","v":2},{"$f":"IF(VLOOKUP($A41,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",VLOOKUP($A41,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0),1-VLOOKUP($A41,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!K$3,0))","v":0.13527397260273974},{"$f":"VLOOKUP($A41,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!H$3,FALSE)","v":2018},{"$f":"IF(VLOOKUP($A41,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",1,VLOOKUP($A41,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0)/I41)","v":1},50,{"$f":"VLOOKUP($A41,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!O$3,FALSE)*$B$4","v":4273},{"$f":"VLOOKUP($A41,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!N$3,FALSE)","v":0},{"$f":"VLOOKUP($A41,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!G$3,FALSE)","v":2.4},{"$f":"IF(VLOOKUP($A41,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!J$3,FALSE)=\"Décidée\",Y41,\"\")","v":""},2.4,1,1,{"$f":"IF(V41=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A41,3),NameConvs!$H$57:$H$69))","v":1},"","e-C",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A41,3)&$C41,MSG_Fueldata!$E$2:$E$117)/$G41","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A41,3)&$C41,MSG_Fueldata!$F$2:$F$117)/$G41","v":0},"0 0 0 0 0 0 0 0 2.4 0 0",{"$f":"IF(Z$1=$J41,$O41,0)","v":0},0,0,0,0,0,0,0,2.4,0,0,null,"GAMEPH",0,0,0,1,0,0,0]
[null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LEFT(AL41,3)","v":"GAM"},{"$f":"SUM(AM35:AM41)","v":1},{"$f":"SUM(AN35:AN41)","v":0},0,5,0,1,0]
[{"$f":"LEFT(A35,3)","v":"GAM"},{"$f":"COUNTIF(A35:A41,A43&\"*\")","v":7},{"$f":"ROW()-B43-2","v":34}]
[]
[]
[null,{"$f":"VLOOKUP(A55,NameConvs!$B$57:$E$69,4,FALSE)","v":"Guinea-Bissau"},{"$f":"OFFSET(C$2,lang,0)","v":"Main Input"},"Main Output","name","Main Input","Main Output (switch c)","var costs (switch c)","plant factor","First year","operation time","Plant life","Investment Costs","Fixed Costs","bdi(up)","bdc(fx)","bdc (up)","Firm capacity","Renewable?","Loss Factor",null,null,"fuel costs","emission factor"]
[null,{"$f":"OFFSET(B$2,lang,0)","v":"MESSAGE Name"},null,null,"alt","Value","Value","US$'00/kWyr",null,null,"share",null,"US$'00/kW","US$'00/kW/yr","MW","MW","MW",null,null,null,"Input Fuel","Output Fuel","$/kWyr","ton/kWyr"]
[{"$f":"'SiteSpecific_data Thermal'!D87","v":"GBIEPOHFNCBis"},{"$f":"VLOOKUP($A48,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!G$4,FALSE)","v":"EPOHFNCBis"},{"$f":"VLOOKUP(MID(B48,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"HFO/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"i",{"$f":"IF(C48=\"\",\"\",1)","v":1},{"$f":"IF(C48=\"\",1,1/(VLOOKUP($A48,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!J$4,FALSE)/3.6))","v":0.37894736842105264},{"$f":"VLOOKUP($A48,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!Q$4,FALSE)*8.76*$B$4","v":87.6},{"$f":"1-VLOOKUP($A48,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!O$4,FALSE)","v":0.9},{"$f":"VLOOKUP($A48,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!L$4,FALSE)","v":2012},{"$f":"1-(VLOOKUP($A48,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!P$4,FALSE)/8760)","v":0.8904109589041096},{"$f":"VLOOKUP($A48,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!T$4,FALSE)","v":30},{"$f":"VLOOKUP($A48,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!S$4,FALSE)*$B$4","v":1123.5},{"$f":"VLOOKUP($A48,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!R$4,FALSE)*$B$4","v":0},{"$f":"VLOOKUP($A48,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!I$4,FALSE)","v":15},{"$f":"IF(VLOOKUP($A48,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!N$4,FALSE)=\"Décidée\",Y48,\"\")","v":"0 0 15 0 0 0 0 0 0 0 0"},{"$f":"IF(P48=\"\",O48,\"\")","v":""},{"$f":"IF(MID(B48,3,1)=\"W\",$S$4,IF(MID(B48,3,1)=\"S\",$S$5,1))","v":1},{"$f":"IF(OR(MID(B48,3,1)=\"W\",MID(B48,3,1)=\"S\",MID(B48,3,1)=\"H\",MID(B48,3,1)=\"B\",MID(B48,3,2)=\"GE\"),1,0)","v":0},{"$f":"IF(V48=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A48,3),NameConvs!$H$57:$H$69))","v":1},{"$f":"IF(C48=\"\",\"\",VLOOKUP(C48,EnergyForms,2,FALSE))","v":"h-p"},{"$f":"IF(ISNA(VLOOKUP(D48&\"/\"&LEFT(A48,3),EnergyForms2,2,FALSE)),VLOOKUP(D48,EnergyForms,2,FALSE),VLOOKUP(D48&\"/\"&LEFT(A48,3),EnergyForms2,2,FALSE))","v":"e-F"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A48,3)&MID(B48,3,3),MSG_Fueldata!$E$2:$E$202)/$G48","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A48,3)&MID(B48,3,3),MSG_Fueldata!$F$2:$F$202)/$G48","v":6.7133574000000005},{"$f":"Z48&\" \"&AA48&\" \"&AB48&\" \"&AC48&\" \"&AD48&\" \"&AE48&\" \"&AF48&\" \"&AG48&\" \"&AH48&\" \"&AI48&\" \"&AJ48","v":"0 0 15 0 0 0 0 0 0 0 0"},{"$f":"IF(Z$1=$J48,$O48,0)","v":0},{"$f":"IF(AA$1=$J48,$O48,0)","v":0},15,0,0,0,0,0,0,0,0]
[{"$f":"'SiteSpecific_data Hydro'!B81","v":"GBIEPHYDNUDASam"},{"$f":"VLOOKUP($A49,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!D$3,FALSE)","v":"EPHYDNUDASam"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"l",{"$f":"IF(C49=\"\",\"\",1)","v":""},1,{"$f":"VLOOKUP($A49,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!M$3,FALSE)*$B$4","v":2},{"$f":"IF(VLOOKUP($A49,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",VLOOKUP($A49,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0),1-VLOOKUP($A49,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!K$3,0))","v":0.95},{"$f":"VLOOKUP($A49,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!H$3,FALSE)","v":2016},{"$f":"IF(VLOOKUP($A49,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",1,VLOOKUP($A49,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0)/I49)","v":0.19342434743509238},50,{"$f":"VLOOKUP($A49,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!O$3,FALSE)*$B$4","v":3386},{"$f":"VLOOKUP($A49,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!N$3,FALSE)","v":0},{"$f":"VLOOKUP($A49,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!G$3,FALSE)","v":3.1},{"$f":"IF(VLOOKUP($A49,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!J$3,FALSE)=\"Décidée\",Y49,\"\")","v":""},3.1,1,1,{"$f":"IF(V49=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A49,3),NameConvs!$H$57:$H$69))","v":1},"","e-F",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A49,3)&$C49,MSG_Fueldata!$E$2:$E$117)/$G49","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A49,3)&$C49,MSG_Fueldata!$F$2:$F$117)/$G49","v":0},"0 0 0 0 0 0 3.1 0 0 0 0",{"$f":"IF(Z$1=$J49,$O49,0)","v":0},0,0,0,0,0,3.1,0,0,0,0]
[{"$f":"'SiteSpecific_data Hydro'!B82","v":"GBIEPHYDNUROKal"},{"$f":"VLOOKUP($A50,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!D$3,FALSE)","v":"EPHYDNUROKal"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"m","",1,{"$f":"VLOOKUP($A50,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!M$3,FALSE)*$B$4","v":2},{"$f":"IF(VLOOKUP($A50,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",VLOOKUP($A50,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0),1-VLOOKUP($A50,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!K$3,0))","v":0.10726657219335539},{"$f":"VLOOKUP($A50,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!H$3,FALSE)","v":2016},{"$f":"IF(VLOOKUP($A50,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",1,VLOOKUP($A50,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0)/I50)","v":1},50,{"$f":"VLOOKUP($A50,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!O$3,FALSE)*$B$4","v":1114},{"$f":"VLOOKUP($A50,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!N$3,FALSE)","v":0},{"$f":"VLOOKUP($A50,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!G$3,FALSE)","v":5.8},{"$f":"IF(VLOOKUP($A50,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!J$3,FALSE)=\"Décidée\",Y50,\"\")","v":""},5.8,1,1,{"$f":"IF(V50=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A50,3),NameConvs!$H$57:$H$69))","v":1},"","e-F",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A50,3)&$C50,MSG_Fueldata!$E$2:$E$117)/$G50","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A50,3)&$C50,MSG_Fueldata!$F$2:$F$117)/$G50","v":0},"0 0 0 0 0 0 5.8 0 0 0 0",{"$f":"IF(Z$1=$J50,$O50,0)","v":0},0,0,0,0,0,5.8,0,0,0,0]
[{"$f":"'SiteSpecific_data Hydro'!B83","v":"GBIEPHYDNURODig"},{"$f":"VLOOKUP($A51,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!D$3,FALSE)","v":"EPHYDNURODig"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"n","",1,{"$f":"VLOOKUP($A51,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!M$3,FALSE)*$B$4","v":2},{"$f":"IF(VLOOKUP($A51,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",VLOOKUP($A51,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0),1-VLOOKUP($A51,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!K$3,0))","v":2.9576587795765871E-2},{"$f":"VLOOKUP($A51,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!H$3,FALSE)","v":2018},{"$f":"IF(VLOOKUP($A51,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",1,VLOOKUP($A51,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0)/I51)","v":1},50,{"$f":"VLOOKUP($A51,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!O$3,FALSE)*$B$4","v":1201},{"$f":"VLOOKUP($A51,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!N$3,FALSE)","v":0},{"$f":"VLOOKUP($A51,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!G$3,FALSE)","v":2.2000000000000002},{"$f":"IF(VLOOKUP($A51,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!J$3,FALSE)=\"Décidée\",Y51,\"\")","v":""},2.2000000000000002,1,1,{"$f":"IF(V51=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A51,3),NameConvs!$H$57:$H$69))","v":1},"","e-F",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A51,3)&$C51,MSG_Fueldata!$E$2:$E$117)/$G51","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A51,3)&$C51,MSG_Fueldata!$F$2:$F$117)/$G51","v":0},"0 0 0 0 0 0 0 0 2.2 0 0",{"$f":"IF(Z$1=$J51,$O51,0)","v":0},0,0,0,0,0,0,0,2.2000000000000002,0,0]
[{"$f":"'SiteSpecific_data Hydro'!B84","v":"GBIEPHYDNUDAFel"},{"$f":"VLOOKUP($A52,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!D$3,FALSE)","v":"EPHYDNUDAFel"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"o","",1,{"$f":"VLOOKUP($A52,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!M$3,FALSE)*$B$4","v":2},{"$f":"IF(VLOOKUP($A52,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",VLOOKUP($A52,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0),1-VLOOKUP($A52,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!K$3,0))","v":0.95},{"$f":"VLOOKUP($A52,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!H$3,FALSE)","v":2018},{"$f":"IF(VLOOKUP($A52,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",1,VLOOKUP($A52,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0)/I52)","v":0.41216053833213179},50,{"$f":"VLOOKUP($A52,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!O$3,FALSE)*$B$4","v":3474},{"$f":"VLOOKUP($A52,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!N$3,FALSE)","v":0},{"$f":"VLOOKUP($A52,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!G$3,FALSE)","v":2},{"$f":"IF(VLOOKUP($A52,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!J$3,FALSE)=\"Décidée\",Y52,\"\")","v":""},2,1,1,{"$f":"IF(V52=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A52,3),NameConvs!$H$57:$H$69))","v":1},"","e-F",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A52,3)&$C52,MSG_Fueldata!$E$2:$E$117)/$G52","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A52,3)&$C52,MSG_Fueldata!$F$2:$F$117)/$G52","v":0},"0 0 0 0 0 0 0 0 2 0 0",{"$f":"IF(Z$1=$J52,$O52,0)","v":0},{"$f":"IF(AA$1=$J52,$O52,0)","v":0},0,0,0,0,0,0,2,0,0]
[{"$f":"'SiteSpecific_data Hydro'!B85","v":"GBIEPHYDNUROSal"},{"$f":"VLOOKUP($A53,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!D$3,FALSE)","v":"EPHYDNUROSal"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"p","",1,{"$f":"VLOOKUP($A53,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!M$3,FALSE)*$B$4","v":2},{"$f":"IF(VLOOKUP($A53,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",VLOOKUP($A53,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0),1-VLOOKUP($A53,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!K$3,0))","v":0.13013698630136986},{"$f":"VLOOKUP($A53,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!H$3,FALSE)","v":2018},{"$f":"IF(VLOOKUP($A53,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",1,VLOOKUP($A53,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0)/I53)","v":1},50,{"$f":"VLOOKUP($A53,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!O$3,FALSE)*$B$4","v":4273},{"$f":"VLOOKUP($A53,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!N$3,FALSE)","v":0},{"$f":"VLOOKUP($A53,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!G$3,FALSE)","v":0.5},{"$f":"IF(VLOOKUP($A53,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!J$3,FALSE)=\"Décidée\",Y53,\"\")","v":""},0.5,1,1,{"$f":"IF(V53=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A53,3),NameConvs!$H$57:$H$69))","v":1},"","e-F",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A53,3)&$C53,MSG_Fueldata!$E$2:$E$117)/$G53","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A53,3)&$C53,MSG_Fueldata!$F$2:$F$117)/$G53","v":0},"0 0 0 0 0 0 0 0 0.5 0 0",{"$f":"IF(Z$1=$J53,$O53,0)","v":0},0,0,0,0,0,0,0,0.5,0,0]
[null,null,null,null,null,""]
[{"$f":"LEFT(A48,3)","v":"GBI"},{"$f":"COUNTIF(A48:A53,A55&\"*\")","v":6},{"$f":"ROW()-B55-2","v":47}]
[]
[]
[null,{"$f":"VLOOKUP(A73,NameConvs!$B$57:$E$69,4,FALSE)","v":"Guinea"},{"$f":"OFFSET(C$2,lang,0)","v":"Main Input"},"Main Output","name","Main Input","Main Output (switch c)","var costs (switch c)","plant factor","First year","operation time","Plant life","Investment Costs","Fixed Costs","bdi(up)","bdc(fx)","bdc (up)","Firm capacity","Renewable?","Loss Factor",null,null,"fuel costs","emission factor"]
[null,{"$f":"OFFSET(B$2,lang,0)","v":"MESSAGE Name"},null,null,"alt","Value","Value","US$'00/kWyr",null,null,"share",null,"US$'00/kW","US$'00/kW/yr","MW","MW","MW",null,null,null,"Input Fuel","Output Fuel","$/kWyr","ton/kWyr"]
[{"$f":"'SiteSpecific_data Thermal'!D110","v":"GUIEPOHFNCT12"},{"$f":"VLOOKUP($A60,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!G$4,FALSE)","v":"EPOHFNCT12"},{"$f":"VLOOKUP(MID(B60,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"HFO/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"i",{"$f":"IF(C60=\"\",\"\",1)","v":1},{"$f":"IF(C60=\"\",1,1/(VLOOKUP($A60,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!J$4,FALSE)/3.6))","v":0.39130434782608697},{"$f":"VLOOKUP($A60,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!Q$4,FALSE)*8.76*$B$4","v":87.6},{"$f":"1-VLOOKUP($A60,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!O$4,FALSE)","v":0.9},{"$f":"VLOOKUP($A60,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!L$4,FALSE)","v":2012},{"$f":"1-(VLOOKUP($A60,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!P$4,FALSE)/8760)","v":0.8904109589041096},{"$f":"VLOOKUP($A60,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!T$4,FALSE)","v":30},{"$f":"VLOOKUP($A60,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!S$4,FALSE)*$B$4","v":1123.5},{"$f":"VLOOKUP($A60,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!R$4,FALSE)*$B$4","v":0},{"$f":"VLOOKUP($A60,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!I$4,FALSE)","v":66.239999999999995},{"$f":"IF(VLOOKUP($A60,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!N$4,FALSE)=\"Décidée\",Y60,\"\")","v":"0 0 66.24 0 0 0 0 0 0 0 0"},{"$f":"IF(P60=\"\",O60,\"\")","v":""},{"$f":"IF(MID(B60,3,1)=\"W\",$S$4,IF(MID(B60,3,1)=\"S\",$S$5,1))","v":1},{"$f":"IF(OR(MID(B60,3,1)=\"W\",MID(B60,3,1)=\"S\",MID(B60,3,1)=\"H\",MID(B60,3,1)=\"B\",MID(B60,3,2)=\"GE\"),1,0)","v":0},{"$f":"IF(V60=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A60,3),NameConvs!$H$57:$H$69))","v":1},{"$f":"IF(C60=\"\",\"\",VLOOKUP(C60,EnergyForms,2,FALSE))","v":"h-p"},{"$f":"IF(ISNA(VLOOKUP(D60&\"/\"&LEFT(A60,3),EnergyForms2,2,FALSE)),VLOOKUP(D60,EnergyForms,2,FALSE),VLOOKUP(D60&\"/\"&LEFT(A60,3),EnergyForms2,2,FALSE))","v":"e-E"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A60,3)&MID(B60,3,3),MSG_Fueldata!$E$2:$E$202)/$G60","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A60,3)&MID(B60,3,3),MSG_Fueldata!$F$2:$F$202)/$G60","v":6.50135664},{"$f":"Z60&\" \"&AA60&\" \"&AB60&\" \"&AC60&\" \"&AD60&\" \"&AE60&\" \"&AF60&\" \"&AG60&\" \"&AH60&\" \"&AI60&\" \"&AJ60","v":"0 0 66.24 0 0 0 0 0 0 0 0"},{"$f":"IF(Z$1=$J60,$O60,0)","v":0},{"$f":"IF(AA$1=$J60,$O60,0)","v":0},66.239999999999995,0,0,0,0,0,0,0,0]
[{"$f":"'SiteSpecific_data Thermal'!D111","v":"GUIEPOHFNCT13"},{"$f":"VLOOKUP($A61,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!G$4,FALSE)","v":"EPOHFNCT13"},{"$f":"VLOOKUP(MID(B61,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"HFO/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"j",{"$f":"IF(C61=\"\",\"\",1)","v":1},{"$f":"IF(C61=\"\",1,1/(VLOOKUP($A61,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!J$4,FALSE)/3.6))","v":0.39130434782608697},{"$f":"VLOOKUP($A61,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!Q$4,FALSE)*8.76*$B$4","v":87.6},{"$f":"1-VLOOKUP($A61,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!O$4,FALSE)","v":0.9},{"$f":"VLOOKUP($A61,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!L$4,FALSE)","v":2013},{"$f":"1-(VLOOKUP($A61,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!P$4,FALSE)/8760)","v":0.8904109589041096},{"$f":"VLOOKUP($A61,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!T$4,FALSE)","v":30},{"$f":"VLOOKUP($A61,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!S$4,FALSE)*$B$4","v":1123.5},{"$f":"VLOOKUP($A61,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!R$4,FALSE)*$B$4","v":0},{"$f":"VLOOKUP($A61,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!I$4,FALSE)","v":34.56},{"$f":"IF(VLOOKUP($A61,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!N$4,FALSE)=\"Décidée\",Y61,\"\")","v":"0 0 0 34.56 0 0 0 0 0 0 0"},{"$f":"IF(P61=\"\",O61,\"\")","v":""},1,0,{"$f":"IF(V61=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A61,3),NameConvs!$H$57:$H$69))","v":1},"h-p","e-E",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A61,3)&MID(B61,3,3),MSG_Fueldata!$E$2:$E$202)/$G61","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A61,3)&MID(B61,3,3),MSG_Fueldata!$F$2:$F$202)/$G61","v":6.50135664},{"$f":"Z61&\" \"&AA61&\" \"&AB61&\" \"&AC61&\" \"&AD61&\" \"&AE61&\" \"&AF61&\" \"&AG61&\" \"&AH61&\" \"&AI61&\" \"&AJ61","v":"0 0 0 34.56 0 0 0 0 0 0 0"},0,0,0,34.56,0,0,0,0,0,0,0]
[{"$f":"'SiteSpecific_data Thermal'!D112","v":"GUIEPOHFNCMan"},{"$f":"VLOOKUP($A62,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!G$4,FALSE)","v":"EPOHFNCMan"},{"$f":"VLOOKUP(MID(B62,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"HFO/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"k",1,{"$f":"IF(C62=\"\",1,1/(VLOOKUP($A62,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!J$4,FALSE)/3.6))","v":0.37894736842105264},{"$f":"VLOOKUP($A62,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!Q$4,FALSE)*8.76*$B$4","v":87.6},{"$f":"1-VLOOKUP($A62,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!O$4,FALSE)","v":0.9},{"$f":"VLOOKUP($A62,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!L$4,FALSE)","v":2014},{"$f":"1-(VLOOKUP($A62,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!P$4,FALSE)/8760)","v":0.8904109589041096},{"$f":"VLOOKUP($A62,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!T$4,FALSE)","v":30},{"$f":"VLOOKUP($A62,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!S$4,FALSE)*$B$4","v":1123.5},{"$f":"VLOOKUP($A62,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!R$4,FALSE)*$B$4","v":0},{"$f":"VLOOKUP($A62,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!I$4,FALSE)","v":126},{"$f":"IF(VLOOKUP($A62,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!N$4,FALSE)=\"Décidée\",Y62,\"\")","v":"0 0 0 0 126 0 0 0 0 0 0"},"",1,0,{"$f":"IF(V62=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A62,3),NameConvs!$H$57:$H$69))","v":1},"h-p","e-E",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A62,3)&MID(B62,3,3),MSG_Fueldata!$E$2:$E$202)/$G62","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A62,3)&MID(B62,3,3),MSG_Fueldata!$F$2:$F$202)/$G62","v":6.7133574000000005},"0 0 0 0 126 0 0 0 0 0 0",0,0,0,0,126,0,0,0,0,0,0]
[{"$f":"'SiteSpecific_data Hydro'!B136","v":"GUIEPHYDNUDABan"},{"$f":"VLOOKUP($A63,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!D$3,FALSE)","v":"EPHYDNUDABan"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"l","",1,{"$f":"VLOOKUP($A63,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!M$3,FALSE)*$B$4","v":2},{"$f":"IF(VLOOKUP($A63,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",VLOOKUP($A63,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0),1-VLOOKUP($A63,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!K$3,0))","v":0.95},{"$f":"VLOOKUP($A63,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!H$3,FALSE)","v":2015},{"$f":"IF(VLOOKUP($A63,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",1,VLOOKUP($A63,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0)/I63)","v":0.11689497716894978},50,{"$f":"VLOOKUP($A63,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!O$3,FALSE)*$B$4","v":2400},{"$f":"VLOOKUP($A63,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!N$3,FALSE)","v":0},{"$f":"VLOOKUP($A63,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!G$3,FALSE)","v":5},{"$f":"IF(VLOOKUP($A63,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!J$3,FALSE)=\"Décidée\",Y63,\"\")","v":"0 0 0 0 0 5 0 0 0 0 0"},"",1,1,{"$f":"IF(V63=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A63,3),NameConvs!$H$57:$H$69))","v":1},"","e-E",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A63,3)&$C63,MSG_Fueldata!$E$2:$E$117)/$G63","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A63,3)&$C63,MSG_Fueldata!$F$2:$F$117)/$G63","v":0},"0 0 0 0 0 5 0 0 0 0 0",0,0,0,0,0,5,0,0,0,0,0]
[{"$f":"'SiteSpecific_data Hydro'!B137","v":"GUIEPHYDNUDADon"},{"$f":"VLOOKUP($A64,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!D$3,FALSE)","v":"EPHYDNUDADon"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"m","",1,{"$f":"VLOOKUP($A64,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!M$3,FALSE)*$B$4","v":2},{"$f":"IF(VLOOKUP($A64,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",VLOOKUP($A64,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0),1-VLOOKUP($A64,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!K$3,0))","v":0.95},{"$f":"VLOOKUP($A64,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!H$3,FALSE)","v":2015},{"$f":"IF(VLOOKUP($A64,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",1,VLOOKUP($A64,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0)/I64)","v":0.4446046623407835},50,{"$f":"VLOOKUP($A64,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!O$3,FALSE)*$B$4","v":2400},{"$f":"VLOOKUP($A64,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!N$3,FALSE)","v":0},{"$f":"VLOOKUP($A64,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!G$3,FALSE)","v":15},{"$f":"IF(VLOOKUP($A64,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!J$3,FALSE)=\"Décidée\",Y64,\"\")","v":"0 0 0 0 0 15 0 0 0 0 0"},"",1,1,{"$f":"IF(V64=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A64,3),NameConvs!$H$57:$H$69))","v":1},"","e-E",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A64,3)&$C64,MSG_Fueldata!$E$2:$E$117)/$G64","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A64,3)&$C64,MSG_Fueldata!$F$2:$F$117)/$G64","v":0},"0 0 0 0 0 15 0 0 0 0 0",0,0,0,0,0,15,0,0,0,0,0]
[{"$f":"'SiteSpecific_data Hydro'!B138","v":"GUIEPHYDNUDAGra"},{"$f":"VLOOKUP($A65,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!D$3,FALSE)","v":"EPHYDNUDAGra"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"n","",1,{"$f":"VLOOKUP($A65,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!M$3,FALSE)*$B$4","v":2},{"$f":"IF(VLOOKUP($A65,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",VLOOKUP($A65,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0),1-VLOOKUP($A65,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!K$3,0))","v":0.95},{"$f":"VLOOKUP($A65,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!H$3,FALSE)","v":2015},{"$f":"IF(VLOOKUP($A65,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",1,VLOOKUP($A65,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0)/I65)","v":0.44148931435641364},50,{"$f":"VLOOKUP($A65,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!O$3,FALSE)*$B$4","v":2400},{"$f":"VLOOKUP($A65,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!N$3,FALSE)","v":0},{"$f":"VLOOKUP($A65,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!G$3,FALSE)","v":27},{"$f":"IF(VLOOKUP($A65,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!J$3,FALSE)=\"Décidée\",Y65,\"\")","v":"0 0 0 0 0 27 0 0 0 0 0"},"",1,1,{"$f":"IF(V65=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A65,3),NameConvs!$H$57:$H$69))","v":1},"","e-E",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A65,3)&$C65,MSG_Fueldata!$E$2:$E$117)/$G65","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A65,3)&$C65,MSG_Fueldata!$F$2:$F$117)/$G65","v":0},"0 0 0 0 0 27 0 0 0 0 0",0,0,0,0,0,27,0,0,0,0,0]
[{"$f":"'SiteSpecific_data Hydro'!B139","v":"GUIEPHYDNUDASam"},{"$f":"VLOOKUP($A66,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!D$3,FALSE)","v":"EPHYDNUDASam"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"o","",1,{"$f":"VLOOKUP($A66,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!M$3,FALSE)*$B$4","v":2},{"$f":"IF(VLOOKUP($A66,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",VLOOKUP($A66,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0),1-VLOOKUP($A66,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!K$3,0))","v":0.95},{"$f":"VLOOKUP($A66,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!H$3,FALSE)","v":2016},{"$f":"IF(VLOOKUP($A66,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",1,VLOOKUP($A66,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0)/I66)","v":0.19526556116318194},50,{"$f":"VLOOKUP($A66,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!O$3,FALSE)*$B$4","v":3386},{"$f":"VLOOKUP($A66,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!N$3,FALSE)","v":0},{"$f":"VLOOKUP($A66,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!G$3,FALSE)","v":51.2},{"$f":"IF(VLOOKUP($A66,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!J$3,FALSE)=\"Décidée\",Y66,\"\")","v":""},51.2,1,1,{"$f":"IF(V66=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A66,3),NameConvs!$H$57:$H$69))","v":1},"","e-E",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A66,3)&$C66,MSG_Fueldata!$E$2:$E$117)/$G66","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A66,3)&$C66,MSG_Fueldata!$F$2:$F$117)/$G66","v":0},"0 0 0 0 0 0 51.2 0 0 0 0",0,{"$f":"IF(AA$1=$J66,$O66,0)","v":0},0,0,0,0,51.2,0,0,0,0]
[{"$f":"'SiteSpecific_data Hydro'!B140","v":"GUIEPHYDNUDAKal"},{"$f":"VLOOKUP($A67,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!D$3,FALSE)","v":"EPHYDNUDAKal"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"p","",1,{"$f":"VLOOKUP($A67,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!M$3,FALSE)*$B$4","v":2},{"$f":"IF(VLOOKUP($A67,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",VLOOKUP($A67,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0),1-VLOOKUP($A67,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!K$3,0))","v":0.95},{"$f":"VLOOKUP($A67,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!H$3,FALSE)","v":2015},{"$f":"IF(VLOOKUP($A67,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",1,VLOOKUP($A67,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0)/I67)","v":0.11365457021549308},50,{"$f":"VLOOKUP($A67,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!O$3,FALSE)*$B$4","v":1114},{"$f":"VLOOKUP($A67,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!N$3,FALSE)","v":0},{"$f":"VLOOKUP($A67,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!G$3,FALSE)","v":240},{"$f":"IF(VLOOKUP($A67,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!J$3,FALSE)=\"Décidée\",Y67,\"\")","v":"0 0 0 0 0 240 0 0 0 0 0"},"",1,1,{"$f":"IF(V67=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A67,3),NameConvs!$H$57:$H$69))","v":1},"","e-E",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A67,3)&$C67,MSG_Fueldata!$E$2:$E$117)/$G67","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A67,3)&$C67,MSG_Fueldata!$F$2:$F$117)/$G67","v":0},"0 0 0 0 0 240 0 0 0 0 0",{"$f":"IF(Z$1=$J67,$O67,0)","v":0},0,0,0,0,240,0,0,0,0,0]
[{"$f":"'SiteSpecific_data Hydro'!B141","v":"GUIEPHYDNUDADig"},{"$f":"VLOOKUP($A68,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!D$3,FALSE)","v":"EPHYDNUDADig"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"q","",1,{"$f":"VLOOKUP($A68,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!M$3,FALSE)*$B$4","v":2},{"$f":"IF(VLOOKUP($A68,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",VLOOKUP($A68,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0),1-VLOOKUP($A68,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!K$3,0))","v":0.95},{"$f":"VLOOKUP($A68,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!H$3,FALSE)","v":2018},{"$f":"IF(VLOOKUP($A68,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",1,VLOOKUP($A68,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0)/I68)","v":3.0523827517964629E-2},50,{"$f":"VLOOKUP($A68,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!O$3,FALSE)*$B$4","v":1201},{"$f":"VLOOKUP($A68,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!N$3,FALSE)","v":0},{"$f":"VLOOKUP($A68,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!G$3,FALSE)","v":37.32},{"$f":"IF(VLOOKUP($A68,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!J$3,FALSE)=\"Décidée\",Y68,\"\")","v":""},37.32,1,1,{"$f":"IF(V68=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A68,3),NameConvs!$H$57:$H$69))","v":1},"","e-E",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A68,3)&$C68,MSG_Fueldata!$E$2:$E$117)/$G68","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A68,3)&$C68,MSG_Fueldata!$F$2:$F$117)/$G68","v":0},"0 0 0 0 0 0 0 0 37.32 0 0",0,0,0,0,0,0,0,0,37.32,0,0]
[{"$f":"'SiteSpecific_data Hydro'!B142","v":"GUIEPHYDNUDAFel"},{"$f":"VLOOKUP($A69,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!D$3,FALSE)","v":"EPHYDNUDAFel"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"r","",1,{"$f":"VLOOKUP($A69,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!M$3,FALSE)*$B$4","v":2},{"$f":"IF(VLOOKUP($A69,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",VLOOKUP($A69,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0),1-VLOOKUP($A69,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!K$3,0))","v":0.95},{"$f":"VLOOKUP($A69,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!H$3,FALSE)","v":2018},{"$f":"IF(VLOOKUP($A69,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",1,VLOOKUP($A69,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0)/I69)","v":0.41910657030146375},50,{"$f":"VLOOKUP($A69,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!O$3,FALSE)*$B$4","v":3474},{"$f":"VLOOKUP($A69,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!N$3,FALSE)","v":0},{"$f":"VLOOKUP($A69,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!G$3,FALSE)","v":32.799999999999997},{"$f":"IF(VLOOKUP($A69,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!J$3,FALSE)=\"Décidée\",Y69,\"\")","v":""},32.799999999999997,1,1,{"$f":"IF(V69=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A69,3),NameConvs!$H$57:$H$69))","v":1},"","e-E",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A69,3)&$C69,MSG_Fueldata!$E$2:$E$117)/$G69","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A69,3)&$C69,MSG_Fueldata!$F$2:$F$117)/$G69","v":0},"0 0 0 0 0 0 0 0 32.8 0 0",0,0,0,0,0,0,0,0,32.799999999999997,0,0]
[{"$f":"'SiteSpecific_data Hydro'!B143","v":"GUIEPHYDNUDADAM"},{"$f":"VLOOKUP($A70,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!D$3,FALSE)","v":"EPHYDNUDADAM"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"s",{"$f":"IF(C70=\"\",\"\",1)","v":""},1,{"$f":"VLOOKUP($A70,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!M$3,FALSE)*$B$4","v":2},{"$f":"IF(VLOOKUP($A70,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",VLOOKUP($A70,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0),1-VLOOKUP($A70,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!K$3,0))","v":0.95},{"$f":"VLOOKUP($A70,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!H$3,FALSE)","v":2019},{"$f":"IF(VLOOKUP($A70,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",1,VLOOKUP($A70,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0)/I70)","v":0.42532267727316003},50,{"$f":"VLOOKUP($A70,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!O$3,FALSE)*$B$4","v":2400},{"$f":"VLOOKUP($A70,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!N$3,FALSE)","v":0},{"$f":"VLOOKUP($A70,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!G$3,FALSE)","v":2929.9749999999999},{"$f":"IF(VLOOKUP($A70,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!J$3,FALSE)=\"Décidée\",Y70,\"\")","v":""},{"$f":"IF(P70=\"\",O70/5,\"\")","v":585.995},1,1,{"$f":"IF(V70=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A70,3),NameConvs!$H$57:$H$69))","v":1},{"$f":"IF(C70=\"\",\"\",VLOOKUP(C70,EnergyForms,2,FALSE))","v":""},{"$f":"IF(ISNA(VLOOKUP(D70&\"/\"&LEFT(A70,3),EnergyForms2,2,FALSE)),VLOOKUP(D70,EnergyForms,2,FALSE),VLOOKUP(D70&\"/\"&LEFT(A70,3),EnergyForms2,2,FALSE))","v":"e-E"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A70,3)&$C70,MSG_Fueldata!$E$2:$E$117)/$G70","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A70,3)&$C70,MSG_Fueldata!$F$2:$F$117)/$G70","v":0},{"$f":"Z70&\" \"&AA70&\" \"&AB70&\" \"&AC70&\" \"&AD70&\" \"&AE70&\" \"&AF70&\" \"&AG70&\" \"&AH70&\" \"&AI70&\" \"&AJ70","v":"0 0 0 0 0 0 0 0 0 2929.975 0"},0,0,0,0,0,0,0,0,0,2929.9749999999999,0]
[{"$f":"'SiteSpecific_data Hydro'!B144","v":"GUIEPHYDNUDASal"},{"$f":"VLOOKUP($A71,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!D$3,FALSE)","v":"EPHYDNUDASal"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"t","",1,{"$f":"VLOOKUP($A71,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!M$3,FALSE)*$B$4","v":2},{"$f":"IF(VLOOKUP($A71,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",VLOOKUP($A71,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0),1-VLOOKUP($A71,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!K$3,0))","v":0.95},{"$f":"VLOOKUP($A71,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!H$3,FALSE)","v":2018},{"$f":"IF(VLOOKUP($A71,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",1,VLOOKUP($A71,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0)/I71)","v":0.14239365537130499},50,{"$f":"VLOOKUP($A71,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!O$3,FALSE)*$B$4","v":4273},{"$f":"VLOOKUP($A71,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!N$3,FALSE)","v":0},{"$f":"VLOOKUP($A71,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!G$3,FALSE)","v":8},{"$f":"IF(VLOOKUP($A71,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!J$3,FALSE)=\"Décidée\",Y71,\"\")","v":""},8,1,1,{"$f":"IF(V71=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A71,3),NameConvs!$H$57:$H$69))","v":1},"","e-E",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A71,3)&$C71,MSG_Fueldata!$E$2:$E$117)/$G71","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A71,3)&$C71,MSG_Fueldata!$F$2:$F$117)/$G71","v":0},"0 0 0 0 0 0 0 0 8 0 0",0,0,0,0,0,0,0,0,8,0,0]
[null,null,null,null,null,""]
[{"$f":"LEFT(A60,3)","v":"GUI"},{"$f":"COUNTIF(A60:A71,A73&\"*\")","v":12},{"$f":"ROW()-B73-2","v":59}]
[]
[]
[null,{"$f":"'SiteSpecific_data Thermal'!C128","v":"Sierra Leone"},{"$f":"OFFSET(C$2,lang,0)","v":"Main Input"},"Main Output","name","Main Input","Main Output (switch c)","var costs (switch c)","plant factor","First year","operation time","Plant life","Investment Costs","Fixed Costs","bdi(up)","bdc(fx)","bdc (up)","Firm capacity","Renewable?","Loss Factor",null,null,"fuel costs","emission factor"]
[null,{"$f":"OFFSET(B$2,lang,0)","v":"MESSAGE Name"},null,null,"alt","Value","Value","US$'00/kWyr",null,null,"share",null,"US$'00/kW","US$'00/kW/yr","MW","MW","MW",null,null,null,"Input Fuel","Output Fuel","$/kWyr","ton/kWyr"]
[{"$f":"'SiteSpecific_data Thermal'!D129","v":"SIEEPBIONUEne"},{"$f":"VLOOKUP($A78,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!G$4,FALSE)","v":"EPBIONUEne"},{"$f":"VLOOKUP(MID(B78,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Biomass/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"i",{"$f":"IF(C78=\"\",\"\",1)","v":1},{"$f":"IF(C78=\"\",1,1/(VLOOKUP($A78,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!J$4,FALSE)/3.6))","v":0.33333333333333331},{"$f":"VLOOKUP($A78,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!Q$4,FALSE)*8.76*$B$4","v":27.155999999999999},{"$f":"1-VLOOKUP($A78,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!O$4,FALSE)","v":0.92},{"$f":"VLOOKUP($A78,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!L$4,FALSE)","v":2018},{"$f":"1-(VLOOKUP($A78,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!P$4,FALSE)/8760)","v":0.93002283105022832},{"$f":"VLOOKUP($A78,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!T$4,FALSE)","v":35},{"$f":"VLOOKUP($A78,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!S$4,FALSE)*$B$4","v":2488.6656000000003},{"$f":"VLOOKUP($A78,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!R$4,FALSE)*$B$4","v":0},{"$f":"VLOOKUP($A78,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!I$4,FALSE)","v":100},{"$f":"IF(VLOOKUP($A78,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!N$4,FALSE)=\"Décidée\",Y78,\"\")","v":""},{"$f":"IF(P78=\"\",O78,\"\")","v":100},{"$f":"IF(MID(B78,3,1)=\"W\",$S$4,IF(MID(B78,3,1)=\"S\",$S$5,1))","v":1},{"$f":"IF(OR(MID(B78,3,1)=\"W\",MID(B78,3,1)=\"S\",MID(B78,3,1)=\"H\",MID(B78,3,1)=\"B\",MID(B78,3,2)=\"GE\"),1,0)","v":1},{"$f":"IF(V78=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A78,3),NameConvs!$H$57:$H$69))","v":1},{"$f":"IF(C78=\"\",\"\",VLOOKUP(C78,EnergyForms,2,FALSE))","v":"b-p"},{"$f":"IF(ISNA(VLOOKUP(D78&\"/\"&LEFT(A78,3),EnergyForms2,2,FALSE)),VLOOKUP(D78,EnergyForms,2,FALSE),VLOOKUP(D78&\"/\"&LEFT(A78,3),EnergyForms2,2,FALSE))","v":"e-L"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A78,3)&MID(B78,3,3),MSG_Fueldata!$E$2:$E$202)/$G78","v":141},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A78,3)&MID(B78,3,3),MSG_Fueldata!$F$2:$F$202)/$G78","v":0},{"$f":"Z78&\" \"&AA78&\" \"&AB78&\" \"&AC78&\" \"&AD78&\" \"&AE78&\" \"&AF78&\" \"&AG78&\" \"&AH78&\" \"&AI78&\" \"&AJ78","v":"0 0 0 0 0 0 0 0 100 0 0"},{"$f":"IF(Z$1=$J78,$O78,0)","v":0},{"$f":"IF(AA$1=$J78,$O78,0)","v":0},0,0,0,0,0,0,100,0,0]
[{"$f":"'SiteSpecific_data Thermal'!D130","v":"SIEEPSOLNUNaa"},{"$f":"VLOOKUP($A79,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!G$4,FALSE)","v":"EPSOLNUNaa"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"i",{"$f":"IF(C79=\"\",\"\",1)","v":""},{"$f":"IF(C79=\"\",1,1/(VLOOKUP($A79,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!J$4,FALSE)/3.6))","v":1},{"$f":"VLOOKUP($A79,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!Q$4,FALSE)*8.76*$B$4","v":0},{"$f":"1-VLOOKUP($A79,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!O$4,FALSE)","v":0.25},{"$f":"VLOOKUP($A79,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!L$4,FALSE)","v":2018},{"$f":"1-(VLOOKUP($A79,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!P$4,FALSE)/8760)","v":1},{"$f":"VLOOKUP($A79,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!T$4,FALSE)","v":20},{"$f":"VLOOKUP($A79,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!S$4,FALSE)*$B$4","v":3660},{"$f":"VLOOKUP($A79,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!R$4,FALSE)*$B$4","v":20},{"$f":"VLOOKUP($A79,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!I$4,FALSE)","v":5},{"$f":"IF(VLOOKUP($A79,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!N$4,FALSE)=\"Décidée\",Y79,\"\")","v":""},{"$f":"IF(P79=\"\",O79,\"\")","v":5},0.2,1,{"$f":"IF(V79=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A79,3),NameConvs!$H$57:$H$69))","v":1},"","e-L",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A79,3)&$C79,MSG_Fueldata!$E$2:$E$117)/$G79","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A79,3)&$C79,MSG_Fueldata!$F$2:$F$117)/$G79","v":0},{"$f":"Z79&\" \"&AA79&\" \"&AB79&\" \"&AC79&\" \"&AD79&\" \"&AE79&\" \"&AF79&\" \"&AG79&\" \"&AH79&\" \"&AI79&\" \"&AJ79","v":"0 0 0 0 0 0 0 0 5 0 0"},0,0,0,0,0,0,0,0,5,0,0]
[{"$f":"'SiteSpecific_data Thermal'!D131","v":"SIEEPBIONUAdd"},{"$f":"VLOOKUP($A80,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!G$4,FALSE)","v":"EPBIONUAdd"},{"$f":"VLOOKUP(MID(B80,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Biomass/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"j",1,{"$f":"IF(C80=\"\",1,1/(VLOOKUP($A80,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!J$4,FALSE)/3.6))","v":0.375},{"$f":"VLOOKUP($A80,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!Q$4,FALSE)*8.76*$B$4","v":0},{"$f":"1-VLOOKUP($A80,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!O$4,FALSE)","v":0.92},{"$f":"VLOOKUP($A80,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!L$4,FALSE)","v":2018},{"$f":"1-(VLOOKUP($A80,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!P$4,FALSE)/8760)","v":0.92999999999999994},{"$f":"VLOOKUP($A80,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!T$4,FALSE)","v":30},{"$f":"VLOOKUP($A80,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!S$4,FALSE)*$B$4","v":3603.5280000000002},{"$f":"VLOOKUP($A80,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!R$4,FALSE)*$B$4","v":129.6},{"$f":"VLOOKUP($A80,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!I$4,FALSE)","v":15},{"$f":"IF(VLOOKUP($A80,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!N$4,FALSE)=\"Décidée\",Y80,\"\")","v":""},15,1,1,{"$f":"IF(V80=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A80,3),NameConvs!$H$57:$H$69))","v":1},"b-p","e-L",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A80,3)&MID(B80,3,3),MSG_Fueldata!$E$2:$E$202)/$G80","v":125.33333333333333},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A80,3)&MID(B80,3,3),MSG_Fueldata!$F$2:$F$202)/$G80","v":0},"0 0 0 0 0 0 0 0 15 0 0",0,0,0,0,0,0,0,0,15,0,0]
[{"$f":"'SiteSpecific_data Hydro'!B173","v":"SIEEPHYDNUROGom"},{"$f":"VLOOKUP($A81,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!D$3,FALSE)","v":"EPHYDNUROGom"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"j","",1,{"$f":"VLOOKUP($A81,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!M$3,FALSE)*$B$4","v":2},{"$f":"IF(VLOOKUP($A81,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",VLOOKUP($A81,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0),1-VLOOKUP($A81,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!K$3,0))","v":2.6636225266362251E-2},{"$f":"VLOOKUP($A81,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!H$3,FALSE)","v":2015},{"$f":"IF(VLOOKUP($A81,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",1,VLOOKUP($A81,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0)/I81)","v":1},50,{"$f":"VLOOKUP($A81,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!O$3,FALSE)*$B$4","v":6709},{"$f":"VLOOKUP($A81,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!N$3,FALSE)","v":0},{"$f":"VLOOKUP($A81,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!G$3,FALSE)","v":6},{"$f":"IF(VLOOKUP($A81,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!J$3,FALSE)=\"Décidée\",Y81,\"\")","v":""},6,1,1,{"$f":"IF(V81=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A81,3),NameConvs!$H$57:$H$69))","v":1},"","e-L",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A81,3)&$C81,MSG_Fueldata!$E$2:$E$117)/$G81","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A81,3)&$C81,MSG_Fueldata!$F$2:$F$117)/$G81","v":0},"0 0 0 0 0 6 0 0 0 0 0",0,0,0,0,0,6,0,0,0,0,0]
[{"$f":"'SiteSpecific_data Hydro'!B174","v":"SIEEPHYDNUDABu2"},{"$f":"VLOOKUP($A82,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!D$3,FALSE)","v":"EPHYDNUDABu2"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"k","",1,{"$f":"VLOOKUP($A82,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!M$3,FALSE)*$B$4","v":2},{"$f":"IF(VLOOKUP($A82,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",VLOOKUP($A82,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0),1-VLOOKUP($A82,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!K$3,0))","v":0.95},{"$f":"VLOOKUP($A82,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!H$3,FALSE)","v":2015},{"$f":"IF(VLOOKUP($A82,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",1,VLOOKUP($A82,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0)/I82)","v":0.71196827685652486},50,{"$f":"VLOOKUP($A82,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!O$3,FALSE)*$B$4","v":1950},{"$f":"VLOOKUP($A82,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!N$3,FALSE)","v":0},{"$f":"VLOOKUP($A82,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!G$3,FALSE)","v":40},{"$f":"IF(VLOOKUP($A82,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!J$3,FALSE)=\"Décidée\",Y82,\"\")","v":""},40,1,1,{"$f":"IF(V82=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A82,3),NameConvs!$H$57:$H$69))","v":1},"","e-L",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A82,3)&$C82,MSG_Fueldata!$E$2:$E$117)/$G82","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A82,3)&$C82,MSG_Fueldata!$F$2:$F$117)/$G82","v":0},"0 0 0 0 0 40 0 0 0 0 0",0,0,0,0,0,40,0,0,0,0,0]
[{"$f":"'SiteSpecific_data Hydro'!B175","v":"SIEEPHYDNUDABu3"},{"$f":"VLOOKUP($A83,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!D$3,FALSE)","v":"EPHYDNUDABu3"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"l","",1,{"$f":"VLOOKUP($A83,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!M$3,FALSE)*$B$4","v":2},{"$f":"IF(VLOOKUP($A83,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",VLOOKUP($A83,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0),1-VLOOKUP($A83,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!K$3,0))","v":0.95},{"$f":"VLOOKUP($A83,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!H$3,FALSE)","v":2017},{"$f":"IF(VLOOKUP($A83,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",1,VLOOKUP($A83,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0)/I83)","v":0.42324227616224736},50,{"$f":"VLOOKUP($A83,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!O$3,FALSE)*$B$4","v":1950},{"$f":"VLOOKUP($A83,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!N$3,FALSE)","v":0},{"$f":"VLOOKUP($A83,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!G$3,FALSE)","v":90},{"$f":"IF(VLOOKUP($A83,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!J$3,FALSE)=\"Décidée\",Y83,\"\")","v":""},90,1,1,{"$f":"IF(V83=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A83,3),NameConvs!$H$57:$H$69))","v":1},"","e-L",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A83,3)&$C83,MSG_Fueldata!$E$2:$E$117)/$G83","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A83,3)&$C83,MSG_Fueldata!$F$2:$F$117)/$G83","v":0},"0 0 0 0 0 0 0 90 0 0 0",0,0,0,0,0,0,0,90,0,0,0]
[{"$f":"'SiteSpecific_data Hydro'!B176","v":"SIEEPHYDNUDABu4"},{"$f":"VLOOKUP($A84,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!D$3,FALSE)","v":"EPHYDNUDABu4"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"m","",1,{"$f":"VLOOKUP($A84,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!M$3,FALSE)*$B$4","v":2},{"$f":"IF(VLOOKUP($A84,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",VLOOKUP($A84,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0),1-VLOOKUP($A84,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!K$3,0))","v":0.95},{"$f":"VLOOKUP($A84,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!H$3,FALSE)","v":2017},{"$f":"IF(VLOOKUP($A84,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",1,VLOOKUP($A84,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0)/I84)","v":0.58563857372342165},50,{"$f":"VLOOKUP($A84,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!O$3,FALSE)*$B$4","v":1950},{"$f":"VLOOKUP($A84,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!N$3,FALSE)","v":0},{"$f":"VLOOKUP($A84,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!G$3,FALSE)","v":95},{"$f":"IF(VLOOKUP($A84,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!J$3,FALSE)=\"Décidée\",Y84,\"\")","v":""},95,1,1,{"$f":"IF(V84=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A84,3),NameConvs!$H$57:$H$69))","v":1},"","e-L",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A84,3)&$C84,MSG_Fueldata!$E$2:$E$117)/$G84","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A84,3)&$C84,MSG_Fueldata!$F$2:$F$117)/$G84","v":0},"0 0 0 0 0 0 0 95 0 0 0",0,{"$f":"IF(AA$1=$J84,$O84,0)","v":0},0,0,0,0,0,95,0,0,0]
[{"$f":"'SiteSpecific_data Hydro'!B177","v":"SIEEPHYDNUDABe1"},{"$f":"VLOOKUP($A85,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!D$3,FALSE)","v":"EPHYDNUDABe1"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"n","",1,{"$f":"VLOOKUP($A85,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!M$3,FALSE)*$B$4","v":2},{"$f":"IF(VLOOKUP($A85,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",VLOOKUP($A85,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0),1-VLOOKUP($A85,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!K$3,0))","v":0.95},{"$f":"VLOOKUP($A85,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!H$3,FALSE)","v":2020},{"$f":"IF(VLOOKUP($A85,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",1,VLOOKUP($A85,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0)/I85)","v":0.68955848920048513},50,{"$f":"VLOOKUP($A85,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!O$3,FALSE)*$B$4","v":2447},{"$f":"VLOOKUP($A85,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!N$3,FALSE)","v":0},{"$f":"VLOOKUP($A85,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!G$3,FALSE)","v":34.799999999999997},{"$f":"IF(VLOOKUP($A85,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!J$3,FALSE)=\"Décidée\",Y85,\"\")","v":""},34.799999999999997,1,1,{"$f":"IF(V85=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A85,3),NameConvs!$H$57:$H$69))","v":1},"","e-L",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A85,3)&$C85,MSG_Fueldata!$E$2:$E$117)/$G85","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A85,3)&$C85,MSG_Fueldata!$F$2:$F$117)/$G85","v":0},"0 0 0 0 0 0 0 0 0 0 34.8",{"$f":"IF(Z$1=$J85,$O85,0)","v":0},0,0,0,0,0,0,0,0,0,34.799999999999997]
[{"$f":"'SiteSpecific_data Hydro'!B178","v":"SIEEPHYDNUDABe2"},{"$f":"VLOOKUP($A86,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!D$3,FALSE)","v":"EPHYDNUDABe2"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"o","",1,{"$f":"VLOOKUP($A86,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!M$3,FALSE)*$B$4","v":2},{"$f":"IF(VLOOKUP($A86,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",VLOOKUP($A86,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0),1-VLOOKUP($A86,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!K$3,0))","v":0.95},{"$f":"VLOOKUP($A86,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!H$3,FALSE)","v":2022},{"$f":"IF(VLOOKUP($A86,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",1,VLOOKUP($A86,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0)/I86)","v":0.5081410718577265},50,{"$f":"VLOOKUP($A86,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!O$3,FALSE)*$B$4","v":2447},{"$f":"VLOOKUP($A86,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!N$3,FALSE)","v":0},{"$f":"VLOOKUP($A86,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!G$3,FALSE)","v":80},{"$f":"IF(VLOOKUP($A86,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!J$3,FALSE)=\"Décidée\",Y86,\"\")","v":""},80,1,1,{"$f":"IF(V86=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A86,3),NameConvs!$H$57:$H$69))","v":1},"","e-L",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A86,3)&$C86,MSG_Fueldata!$E$2:$E$117)/$G86","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A86,3)&$C86,MSG_Fueldata!$F$2:$F$117)/$G86","v":0},"0 0 0 0 0 0 0 0 0 0 0",0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'SiteSpecific_data Hydro'!B179","v":"SIEEPHYDNUDABe3"},{"$f":"VLOOKUP($A87,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!D$3,FALSE)","v":"EPHYDNUDABe3"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"p","",1,{"$f":"VLOOKUP($A87,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!M$3,FALSE)*$B$4","v":2},{"$f":"IF(VLOOKUP($A87,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",VLOOKUP($A87,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0),1-VLOOKUP($A87,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!K$3,0))","v":0.95},{"$f":"VLOOKUP($A87,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!H$3,FALSE)","v":2025},{"$f":"IF(VLOOKUP($A87,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",1,VLOOKUP($A87,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0)/I87)","v":0.59182242235405069},50,{"$f":"VLOOKUP($A87,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!O$3,FALSE)*$B$4","v":2447},{"$f":"VLOOKUP($A87,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!N$3,FALSE)","v":0},{"$f":"VLOOKUP($A87,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!G$3,FALSE)","v":85.5},{"$f":"IF(VLOOKUP($A87,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!J$3,FALSE)=\"Décidée\",Y87,\"\")","v":""},85.5,1,1,{"$f":"IF(V87=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A87,3),NameConvs!$H$57:$H$69))","v":1},"","e-L",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A87,3)&$C87,MSG_Fueldata!$E$2:$E$117)/$G87","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A87,3)&$C87,MSG_Fueldata!$F$2:$F$117)/$G87","v":0},"0 0 0 0 0 0 0 0 0 0 0",0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'SiteSpecific_data Hydro'!B180","v":"SIEEPHYDNUDADAM"},{"$f":"VLOOKUP($A88,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!D$3,FALSE)","v":"EPHYDNUDADAM"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"q","",1,{"$f":"VLOOKUP($A88,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!M$3,FALSE)*$B$4","v":2},{"$f":"IF(VLOOKUP($A88,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",VLOOKUP($A88,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0),1-VLOOKUP($A88,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!K$3,0))","v":0.95},{"$f":"VLOOKUP($A88,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!H$3,FALSE)","v":2026},{"$f":"IF(VLOOKUP($A88,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",1,VLOOKUP($A88,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0)/I88)","v":0.55381441209023863},50,{"$f":"VLOOKUP($A88,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!O$3,FALSE)*$B$4","v":2561},{"$f":"VLOOKUP($A88,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!N$3,FALSE)","v":0},{"$f":"VLOOKUP($A88,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!G$3,FALSE)","v":323.39999999999998},{"$f":"IF(VLOOKUP($A88,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!J$3,FALSE)=\"Décidée\",Y88,\"\")","v":""},323.39999999999998,1,1,{"$f":"IF(V88=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A88,3),NameConvs!$H$57:$H$69))","v":1},"","e-L",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A88,3)&$C88,MSG_Fueldata!$E$2:$E$117)/$G88","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A88,3)&$C88,MSG_Fueldata!$F$2:$F$117)/$G88","v":0},"0 0 0 0 0 0 0 0 0 0 0",0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,""]
[{"$f":"LEFT(A78,3)","v":"SIE"},{"$f":"COUNTIF(A78:A88,A90&\"*\")","v":11},{"$f":"ROW()-B90-2","v":77}]
[]
[]
[null,{"$f":"'SiteSpecific_data Thermal'!C168","v":"Liberia"},{"$f":"OFFSET(C$2,lang,0)","v":"Main Input"},"Main Output","name","Main Input","Main Output (switch c)","var costs (switch c)","plant factor","First year","operation time","Plant life","Investment Costs","Fixed Costs","bdi(up)","bdc(fx)","bdc (up)","Firm capacity","Renewable?","Loss Factor",null,null,"fuel costs","emission factor"]
[null,{"$f":"OFFSET(B$2,lang,0)","v":"MESSAGE Name"},null,null,"alt","Value","Value","US$'00/kWyr",null,null,"share",null,"US$'00/kW","US$'00/kW/yr","MW","MW","MW",null,null,null,"Input Fuel","Output Fuel","$/kWyr","ton/kWyr"]
[{"$f":"'SiteSpecific_data Thermal'!D169","v":"LIBEPODSNCBus"},{"$f":"VLOOKUP($A95,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!G$4,FALSE)","v":"EPODSNCBus"},{"$f":"VLOOKUP(MID(B95,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Diesel/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"i",{"$f":"IF(C95=\"\",\"\",1)","v":1},{"$f":"IF(C95=\"\",1,1/(VLOOKUP($A95,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!J$4,FALSE)/3.6))","v":0.30508474576271188},{"$f":"VLOOKUP($A95,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!Q$4,FALSE)*8.76*$B$4","v":87.6},{"$f":"1-VLOOKUP($A95,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!O$4,FALSE)","v":0.9},{"$f":"VLOOKUP($A95,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!L$4,FALSE)","v":2011},{"$f":"1-(VLOOKUP($A95,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!P$4,FALSE)/8760)","v":0.8904109589041096},{"$f":"VLOOKUP($A95,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!T$4,FALSE)","v":30},{"$f":"VLOOKUP($A95,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!S$4,FALSE)*$B$4","v":1123.5},{"$f":"VLOOKUP($A95,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!R$4,FALSE)*$B$4","v":0},{"$f":"VLOOKUP($A95,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!I$4,FALSE)","v":10},{"$f":"IF(VLOOKUP($A95,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!N$4,FALSE)=\"Décidée\",Y95,\"\")","v":"0 10 0 0 0 0 0 0 0 0 0"},{"$f":"IF(P95=\"\",O95,\"\")","v":""},{"$f":"IF(MID(B95,3,1)=\"W\",$S$4,IF(MID(B95,3,1)=\"S\",$S$5,1))","v":1},{"$f":"IF(OR(MID(B95,3,1)=\"W\",MID(B95,3,1)=\"S\",MID(B95,3,1)=\"H\",MID(B95,3,1)=\"B\",MID(B95,3,2)=\"GE\"),1,0)","v":0},{"$f":"IF(V95=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A95,3),NameConvs!$H$57:$H$69))","v":1},{"$f":"IF(C95=\"\",\"\",VLOOKUP(C95,EnergyForms,2,FALSE))","v":"o-p"},{"$f":"IF(ISNA(VLOOKUP(D95&\"/\"&LEFT(A95,3),EnergyForms2,2,FALSE)),VLOOKUP(D95,EnergyForms,2,FALSE),VLOOKUP(D95&\"/\"&LEFT(A95,3),EnergyForms2,2,FALSE))","v":"e-G"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A95,3)&MID(B95,3,3),MSG_Fueldata!$E$2:$E$202)/$G95","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A95,3)&MID(B95,3,3),MSG_Fueldata!$F$2:$F$202)/$G95","v":7.6564677599999982},{"$f":"Z95&\" \"&AA95&\" \"&AB95&\" \"&AC95&\" \"&AD95&\" \"&AE95&\" \"&AF95&\" \"&AG95&\" \"&AH95&\" \"&AI95&\" \"&AJ95","v":"0 10 0 0 0 0 0 0 0 0 0"},{"$f":"IF(Z$1=$J95,$O95,0)","v":0},{"$f":"IF(AA$1=$J95,$O95,0)","v":10},0,0,0,0,0,0,0,0,0]
[{"$f":"'SiteSpecific_data Thermal'!D170","v":"LIBEPOHFNCBu2"},{"$f":"VLOOKUP($A96,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!G$4,FALSE)","v":"EPOHFNCBu2"},{"$f":"VLOOKUP(MID(B96,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"HFO/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"i",{"$f":"IF(C96=\"\",\"\",1)","v":1},{"$f":"IF(C96=\"\",1,1/(VLOOKUP($A96,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!J$4,FALSE)/3.6))","v":0.37894736842105264},{"$f":"VLOOKUP($A96,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!Q$4,FALSE)*8.76*$B$4","v":87.6},{"$f":"1-VLOOKUP($A96,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!O$4,FALSE)","v":0.9},{"$f":"VLOOKUP($A96,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!L$4,FALSE)","v":2013},{"$f":"1-(VLOOKUP($A96,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!P$4,FALSE)/8760)","v":0.8904109589041096},{"$f":"VLOOKUP($A96,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!T$4,FALSE)","v":30},{"$f":"VLOOKUP($A96,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!S$4,FALSE)*$B$4","v":1123.5},{"$f":"VLOOKUP($A96,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!R$4,FALSE)*$B$4","v":0},{"$f":"VLOOKUP($A96,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!I$4,FALSE)","v":40},{"$f":"IF(VLOOKUP($A96,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!N$4,FALSE)=\"Décidée\",Y96,\"\")","v":"0 0 0 40 0 0 0 0 0 0 0"},{"$f":"IF(P96=\"\",O96,\"\")","v":""},1,0,{"$f":"IF(V96=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A96,3),NameConvs!$H$57:$H$69))","v":1},"h-p","e-G",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A96,3)&MID(B96,3,3),MSG_Fueldata!$E$2:$E$202)/$G96","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A96,3)&MID(B96,3,3),MSG_Fueldata!$F$2:$F$202)/$G96","v":6.7133574000000005},{"$f":"Z96&\" \"&AA96&\" \"&AB96&\" \"&AC96&\" \"&AD96&\" \"&AE96&\" \"&AF96&\" \"&AG96&\" \"&AH96&\" \"&AI96&\" \"&AJ96","v":"0 0 0 40 0 0 0 0 0 0 0"},0,0,0,40,0,0,0,0,0,0,0]
[{"$f":"'SiteSpecific_data Thermal'!D171","v":"LIBEPBIONUKak"},{"$f":"VLOOKUP($A97,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!G$4,FALSE)","v":"EPBIONUKak"},{"$f":"VLOOKUP(MID(B97,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Biomass/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"i",1,{"$f":"IF(C97=\"\",1,1/(VLOOKUP($A97,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!J$4,FALSE)/3.6))","v":0.375},{"$f":"VLOOKUP($A97,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!Q$4,FALSE)*8.76*$B$4","v":0},{"$f":"1-VLOOKUP($A97,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!O$4,FALSE)","v":0.92},{"$f":"VLOOKUP($A97,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!L$4,FALSE)","v":2013},{"$f":"1-(VLOOKUP($A97,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!P$4,FALSE)/8760)","v":0.92999999999999994},{"$f":"VLOOKUP($A97,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!T$4,FALSE)","v":30},{"$f":"VLOOKUP($A97,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!S$4,FALSE)*$B$4","v":3603.5280000000002},{"$f":"VLOOKUP($A97,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!R$4,FALSE)*$B$4","v":129.6},{"$f":"VLOOKUP($A97,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!I$4,FALSE)","v":35},{"$f":"IF(VLOOKUP($A97,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!N$4,FALSE)=\"Décidée\",Y97,\"\")","v":""},35,1,1,{"$f":"IF(V97=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A97,3),NameConvs!$H$57:$H$69))","v":1},"b-p","e-G",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A97,3)&MID(B97,3,3),MSG_Fueldata!$E$2:$E$202)/$G97","v":125.33333333333333},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A97,3)&MID(B97,3,3),MSG_Fueldata!$F$2:$F$202)/$G97","v":0},"0 0 0 35 0 0 0 0 0 0 0",0,0,0,35,0,0,0,0,0,0,0]
[{"$f":"'SiteSpecific_data Hydro'!B210","v":"LIBEPHYDNUDAMou"},{"$f":"VLOOKUP($A98,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!D$3,FALSE)","v":"EPHYDNUDAMou"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"l","",1,{"$f":"VLOOKUP($A98,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!M$3,FALSE)*$B$4","v":2},{"$f":"IF(VLOOKUP($A98,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",VLOOKUP($A98,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0),1-VLOOKUP($A98,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!K$3,0))","v":0.95},{"$f":"VLOOKUP($A98,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!H$3,FALSE)","v":2015},{"$f":"IF(VLOOKUP($A98,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",1,VLOOKUP($A98,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0)/I98)","v":0.62630632205253689},50,{"$f":"VLOOKUP($A98,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!O$3,FALSE)*$B$4","v":5803},{"$f":"VLOOKUP($A98,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!N$3,FALSE)","v":0},{"$f":"VLOOKUP($A98,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!G$3,FALSE)","v":66},{"$f":"IF(VLOOKUP($A98,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!J$3,FALSE)=\"Décidée\",Y98,\"\")","v":"0 0 0 0 0 66 0 0 0 0 0"},"",1,1,{"$f":"IF(V98=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A98,3),NameConvs!$H$57:$H$69))","v":1},"","e-G",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A98,3)&$C98,MSG_Fueldata!$E$2:$E$117)/$G98","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A98,3)&$C98,MSG_Fueldata!$F$2:$F$117)/$G98","v":0},"0 0 0 0 0 66 0 0 0 0 0",0,0,0,0,0,66,0,0,0,0,0]
[{"$f":"'SiteSpecific_data Hydro'!B211","v":"LIBEPHYDNUDASa1"},{"$f":"VLOOKUP($A99,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!D$3,FALSE)","v":"EPHYDNUDASa1"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"m","",1,{"$f":"VLOOKUP($A99,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!M$3,FALSE)*$B$4","v":2},{"$f":"IF(VLOOKUP($A99,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",VLOOKUP($A99,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0),1-VLOOKUP($A99,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!K$3,0))","v":0.95},{"$f":"VLOOKUP($A99,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!H$3,FALSE)","v":2017},{"$f":"IF(VLOOKUP($A99,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",1,VLOOKUP($A99,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0)/I99)","v":0.59946142137922964},50,{"$f":"VLOOKUP($A99,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!O$3,FALSE)*$B$4","v":3123},{"$f":"VLOOKUP($A99,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!N$3,FALSE)","v":0},{"$f":"VLOOKUP($A99,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!G$3,FALSE)","v":78},{"$f":"IF(VLOOKUP($A99,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!J$3,FALSE)=\"Décidée\",Y99,\"\")","v":""},78,1,1,{"$f":"IF(V99=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A99,3),NameConvs!$H$57:$H$69))","v":1},"","e-G",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A99,3)&$C99,MSG_Fueldata!$E$2:$E$117)/$G99","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A99,3)&$C99,MSG_Fueldata!$F$2:$F$117)/$G99","v":0},"0 0 0 0 0 0 0 78 0 0 0",0,0,0,0,0,0,0,78,0,0,0]
[{"$f":"'SiteSpecific_data Hydro'!B212","v":"LIBEPHYDNUDASa2"},{"$f":"VLOOKUP($A100,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!D$3,FALSE)","v":"EPHYDNUDASa2"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"n","",1,{"$f":"VLOOKUP($A100,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!M$3,FALSE)*$B$4","v":2},{"$f":"IF(VLOOKUP($A100,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",VLOOKUP($A100,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0),1-VLOOKUP($A100,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!K$3,0))","v":0.95},{"$f":"VLOOKUP($A100,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!H$3,FALSE)","v":2017},{"$f":"IF(VLOOKUP($A100,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",1,VLOOKUP($A100,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0)/I100)","v":0.59969558599695583},50,{"$f":"VLOOKUP($A100,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!O$3,FALSE)*$B$4","v":3123},{"$f":"VLOOKUP($A100,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!N$3,FALSE)","v":0},{"$f":"VLOOKUP($A100,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!G$3,FALSE)","v":120},{"$f":"IF(VLOOKUP($A100,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!J$3,FALSE)=\"Décidée\",Y100,\"\")","v":""},120,1,1,{"$f":"IF(V100=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A100,3),NameConvs!$H$57:$H$69))","v":1},"","e-G",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A100,3)&$C100,MSG_Fueldata!$E$2:$E$117)/$G100","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A100,3)&$C100,MSG_Fueldata!$F$2:$F$117)/$G100","v":0},"0 0 0 0 0 0 0 120 0 0 0",0,0,0,0,0,0,0,120,0,0,0]
[{"$f":"'SiteSpecific_data Hydro'!B213","v":"LIBEPHYDNUDADAM"},{"$f":"VLOOKUP($A101,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!D$3,FALSE)","v":"EPHYDNUDADAM"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"o","",1,{"$f":"VLOOKUP($A101,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!M$3,FALSE)*$B$4","v":2},{"$f":"IF(VLOOKUP($A101,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",VLOOKUP($A101,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0),1-VLOOKUP($A101,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!K$3,0))","v":0.95},{"$f":"VLOOKUP($A101,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!H$3,FALSE)","v":2019},{"$f":"IF(VLOOKUP($A101,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",1,VLOOKUP($A101,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0)/I101)","v":0.39360000000000012},50,{"$f":"VLOOKUP($A101,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!O$3,FALSE)*$B$4","v":2983.0981432360741},{"$f":"VLOOKUP($A101,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!N$3,FALSE)","v":0},{"$f":"VLOOKUP($A101,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!G$3,FALSE)","v":702.5},{"$f":"IF(VLOOKUP($A101,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!J$3,FALSE)=\"Décidée\",Y101,\"\")","v":""},702.5,1,1,{"$f":"IF(V101=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A101,3),NameConvs!$H$57:$H$69))","v":1},"","e-G",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A101,3)&$C101,MSG_Fueldata!$E$2:$E$117)/$G101","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A101,3)&$C101,MSG_Fueldata!$F$2:$F$117)/$G101","v":0},"0 0 0 0 0 0 0 0 0 702.5 0",0,{"$f":"IF(AA$1=$J101,$O101,0)","v":0},0,0,0,0,0,0,0,702.5,0]
[null,null,null,null,null,""]
[{"$f":"LEFT(A95,3)","v":"LIB"},{"$f":"COUNTIF(A95:A101,A103&\"*\")","v":7},{"$f":"ROW()-B103-2","v":94}]
[]
[]
[null,{"$f":"'SiteSpecific_data Thermal'!C206","v":"Mali"},{"$f":"OFFSET(C$2,lang,0)","v":"Main Input"},"Main Output","name","Main Input","Main Output (switch c)","var costs (switch c)","plant factor","First year","operation time","Plant life","Investment Costs","Fixed Costs","bdi(up)","bdc(fx)","bdc (up)","Firm capacity","Renewable?","Loss Factor",null,null,"fuel costs","emission factor"]
[null,{"$f":"OFFSET(B$2,lang,0)","v":"MESSAGE Name"},null,null,"alt","Value","Value","US$'00/kWyr",null,null,"share",null,"US$'00/kW","US$'00/kW/yr","MW","MW","MW",null,null,null,"Input Fuel","Output Fuel","$/kWyr","ton/kWyr"]
[{"$f":"'SiteSpecific_data Thermal'!D207","v":"MALEPODSNCSIK"},{"$f":"VLOOKUP($A108,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!G$4,FALSE)","v":"EPODSNCSIK"},{"$f":"VLOOKUP(MID(B108,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Diesel/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"i",{"$f":"IF(C108=\"\",\"\",1)","v":1},{"$f":"IF(C108=\"\",1,1/(VLOOKUP($A108,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!J$4,FALSE)/3.6))","v":0.34285714285714286},{"$f":"VLOOKUP($A108,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!Q$4,FALSE)*8.76*$B$4","v":87.6},{"$f":"1-VLOOKUP($A108,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!O$4,FALSE)","v":0.9},{"$f":"VLOOKUP($A108,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!L$4,FALSE)","v":2011},{"$f":"1-(VLOOKUP($A108,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!P$4,FALSE)/8760)","v":0.8904109589041096},{"$f":"VLOOKUP($A108,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!T$4,FALSE)","v":30},{"$f":"VLOOKUP($A108,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!S$4,FALSE)*$B$4","v":1123.5},{"$f":"VLOOKUP($A108,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!R$4,FALSE)*$B$4","v":0},{"$f":"VLOOKUP($A108,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!I$4,FALSE)","v":9.1999999999999993},{"$f":"IF(VLOOKUP($A108,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!N$4,FALSE)=\"Décidée\",Y108,\"\")","v":"0 9.2 0 0 0 0 0 0 0 0 0"},{"$f":"IF(P108=\"\",O108,\"\")","v":""},{"$f":"IF(MID(B108,3,1)=\"W\",$S$4,IF(MID(B108,3,1)=\"S\",$S$5,1))","v":1},{"$f":"IF(OR(MID(B108,3,1)=\"W\",MID(B108,3,1)=\"S\",MID(B108,3,1)=\"H\",MID(B108,3,1)=\"B\",MID(B108,3,2)=\"GE\"),1,0)","v":0},{"$f":"IF(V108=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A108,3),NameConvs!$H$57:$H$69))","v":1},{"$f":"IF(C108=\"\",\"\",VLOOKUP(C108,EnergyForms,2,FALSE))","v":"o-p"},{"$f":"IF(ISNA(VLOOKUP(D108&\"/\"&LEFT(A108,3),EnergyForms2,2,FALSE)),VLOOKUP(D108,EnergyForms,2,FALSE),VLOOKUP(D108&\"/\"&LEFT(A108,3),EnergyForms2,2,FALSE))","v":"e-H"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A108,3)&MID(B108,3,3),MSG_Fueldata!$E$2:$E$202)/$G108","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A108,3)&MID(B108,3,3),MSG_Fueldata!$F$2:$F$202)/$G108","v":6.8129585999999982},{"$f":"Z108&\" \"&AA108&\" \"&AB108&\" \"&AC108&\" \"&AD108&\" \"&AE108&\" \"&AF108&\" \"&AG108&\" \"&AH108&\" \"&AI108&\" \"&AJ108","v":"0 9.2 0 0 0 0 0 0 0 0 0"},{"$f":"IF(Z$1=$J108,$O108,0)","v":0},{"$f":"IF(AA$1=$J108,$O108,0)","v":9.1999999999999993},0,0,0,0,0,0,0,0,0]
[{"$f":"'SiteSpecific_data Thermal'!D208","v":"MALEPODSNCKOU"},{"$f":"VLOOKUP($A109,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!G$4,FALSE)","v":"EPODSNCKOU"},{"$f":"VLOOKUP(MID(B109,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Diesel/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"j",{"$f":"IF(C109=\"\",\"\",1)","v":1},{"$f":"IF(C109=\"\",1,1/(VLOOKUP($A109,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!J$4,FALSE)/3.6))","v":0.33333333333333331},{"$f":"VLOOKUP($A109,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!Q$4,FALSE)*8.76*$B$4","v":87.6},{"$f":"1-VLOOKUP($A109,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!O$4,FALSE)","v":0.9},{"$f":"VLOOKUP($A109,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!L$4,FALSE)","v":2012},{"$f":"1-(VLOOKUP($A109,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!P$4,FALSE)/8760)","v":0.8904109589041096},{"$f":"VLOOKUP($A109,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!T$4,FALSE)","v":30},{"$f":"VLOOKUP($A109,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!S$4,FALSE)*$B$4","v":1123.5},{"$f":"VLOOKUP($A109,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!R$4,FALSE)*$B$4","v":0},{"$f":"VLOOKUP($A109,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!I$4,FALSE)","v":4.4000000000000004},{"$f":"IF(VLOOKUP($A109,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!N$4,FALSE)=\"Décidée\",Y109,\"\")","v":"0 0 4.4 0 0 0 0 0 0 0 0"},{"$f":"IF(P109=\"\",O109,\"\")","v":""},1,0,{"$f":"IF(V109=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A109,3),NameConvs!$H$57:$H$69))","v":1},"o-p","e-H",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A109,3)&MID(B109,3,3),MSG_Fueldata!$E$2:$E$202)/$G109","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A109,3)&MID(B109,3,3),MSG_Fueldata!$F$2:$F$202)/$G109","v":7.0076145599999986},{"$f":"Z109&\" \"&AA109&\" \"&AB109&\" \"&AC109&\" \"&AD109&\" \"&AE109&\" \"&AF109&\" \"&AG109&\" \"&AH109&\" \"&AI109&\" \"&AJ109","v":"0 0 4.4 0 0 0 0 0 0 0 0"},0,0,4.4000000000000004,0,0,0,0,0,0,0,0]
[{"$f":"'SiteSpecific_data Thermal'!D209","v":"MALEPODSNCKAN"},{"$f":"VLOOKUP($A110,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!G$4,FALSE)","v":"EPODSNCKAN"},{"$f":"VLOOKUP(MID(B110,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Diesel/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"k",1,{"$f":"IF(C110=\"\",1,1/(VLOOKUP($A110,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!J$4,FALSE)/3.6))","v":0.31304347826086959},{"$f":"VLOOKUP($A110,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!Q$4,FALSE)*8.76*$B$4","v":87.6},{"$f":"1-VLOOKUP($A110,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!O$4,FALSE)","v":0.9},{"$f":"VLOOKUP($A110,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!L$4,FALSE)","v":2014},{"$f":"1-(VLOOKUP($A110,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!P$4,FALSE)/8760)","v":0.8904109589041096},{"$f":"VLOOKUP($A110,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!T$4,FALSE)","v":30},{"$f":"VLOOKUP($A110,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!S$4,FALSE)*$B$4","v":1123.5},{"$f":"VLOOKUP($A110,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!R$4,FALSE)*$B$4","v":0},{"$f":"VLOOKUP($A110,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!I$4,FALSE)","v":0.47},{"$f":"IF(VLOOKUP($A110,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!N$4,FALSE)=\"Décidée\",Y110,\"\")","v":"0 0 0 0 0.47 0 0 0 0 0 0"},"",1,0,{"$f":"IF(V110=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A110,3),NameConvs!$H$57:$H$69))","v":1},"o-p","e-H",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A110,3)&MID(B110,3,3),MSG_Fueldata!$E$2:$E$202)/$G110","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A110,3)&MID(B110,3,3),MSG_Fueldata!$F$2:$F$202)/$G110","v":7.4618117999999978},"0 0 0 0 0.47 0 0 0 0 0 0",0,0,0,0,0.47,0,0,0,0,0,0]
[{"$f":"'SiteSpecific_data Thermal'!D210","v":"MALEPODSNUBOU"},{"$f":"VLOOKUP($A111,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!G$4,FALSE)","v":"EPODSNUBOU"},{"$f":"VLOOKUP(MID(B111,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Diesel/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"l",1,{"$f":"IF(C111=\"\",1,1/(VLOOKUP($A111,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!J$4,FALSE)/3.6))","v":0.32727272727272727},{"$f":"VLOOKUP($A111,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!Q$4,FALSE)*8.76*$B$4","v":87.6},{"$f":"1-VLOOKUP($A111,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!O$4,FALSE)","v":0.9},{"$f":"VLOOKUP($A111,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!L$4,FALSE)","v":2015},{"$f":"1-(VLOOKUP($A111,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!P$4,FALSE)/8760)","v":0.8904109589041096},{"$f":"VLOOKUP($A111,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!T$4,FALSE)","v":30},{"$f":"VLOOKUP($A111,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!S$4,FALSE)*$B$4","v":1123.5},{"$f":"VLOOKUP($A111,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!R$4,FALSE)*$B$4","v":0},{"$f":"VLOOKUP($A111,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!I$4,FALSE)","v":2.5},{"$f":"IF(VLOOKUP($A111,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!N$4,FALSE)=\"Décidée\",Y111,\"\")","v":""},2.5,1,0,{"$f":"IF(V111=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A111,3),NameConvs!$H$57:$H$69))","v":1},"o-p","e-H",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A111,3)&MID(B111,3,3),MSG_Fueldata!$E$2:$E$202)/$G111","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A111,3)&MID(B111,3,3),MSG_Fueldata!$F$2:$F$202)/$G111","v":7.1373851999999989},"0 0 0 0 0 2.5 0 0 0 0 0",0,0,0,0,0,2.5,0,0,0,0,0]
[{"$f":"'SiteSpecific_data Thermal'!D211","v":"MALEPODSNUOUE"},{"$f":"VLOOKUP($A112,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!G$4,FALSE)","v":"EPODSNUOUE"},{"$f":"VLOOKUP(MID(B112,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Diesel/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"m",1,{"$f":"IF(C112=\"\",1,1/(VLOOKUP($A112,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!J$4,FALSE)/3.6))","v":0.30769230769230771},{"$f":"VLOOKUP($A112,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!Q$4,FALSE)*8.76*$B$4","v":87.6},{"$f":"1-VLOOKUP($A112,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!O$4,FALSE)","v":0.9},{"$f":"VLOOKUP($A112,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!L$4,FALSE)","v":2016},{"$f":"1-(VLOOKUP($A112,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!P$4,FALSE)/8760)","v":0.8904109589041096},{"$f":"VLOOKUP($A112,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!T$4,FALSE)","v":30},{"$f":"VLOOKUP($A112,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!S$4,FALSE)*$B$4","v":1123.5},{"$f":"VLOOKUP($A112,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!R$4,FALSE)*$B$4","v":0},{"$f":"VLOOKUP($A112,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!I$4,FALSE)","v":0.44},{"$f":"IF(VLOOKUP($A112,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!N$4,FALSE)=\"Décidée\",Y112,\"\")","v":""},0.44,1,0,{"$f":"IF(V112=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A112,3),NameConvs!$H$57:$H$69))","v":1},"o-p","e-H",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A112,3)&MID(B112,3,3),MSG_Fueldata!$E$2:$E$202)/$G112","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A112,3)&MID(B112,3,3),MSG_Fueldata!$F$2:$F$202)/$G112","v":7.591582439999998},"0 0 0 0 0 0 0.44 0 0 0 0",0,0,0,0,0,0,0.44,0,0,0,0]
[{"$f":"'SiteSpecific_data Thermal'!D212","v":"MALEPODSNUSAN"},{"$f":"VLOOKUP($A113,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!G$4,FALSE)","v":"EPODSNUSAN"},{"$f":"VLOOKUP(MID(B113,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Diesel/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"n",1,{"$f":"IF(C113=\"\",1,1/(VLOOKUP($A113,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!J$4,FALSE)/3.6))","v":0.34615384615384615},{"$f":"VLOOKUP($A113,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!Q$4,FALSE)*8.76*$B$4","v":87.6},{"$f":"1-VLOOKUP($A113,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!O$4,FALSE)","v":0.9},{"$f":"VLOOKUP($A113,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!L$4,FALSE)","v":2017},{"$f":"1-(VLOOKUP($A113,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!P$4,FALSE)/8760)","v":0.8904109589041096},{"$f":"VLOOKUP($A113,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!T$4,FALSE)","v":30},{"$f":"VLOOKUP($A113,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!S$4,FALSE)*$B$4","v":1123.5},{"$f":"VLOOKUP($A113,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!R$4,FALSE)*$B$4","v":0},{"$f":"VLOOKUP($A113,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!I$4,FALSE)","v":3.7},{"$f":"IF(VLOOKUP($A113,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!N$4,FALSE)=\"Décidée\",Y113,\"\")","v":""},3.7,1,0,{"$f":"IF(V113=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A113,3),NameConvs!$H$57:$H$69))","v":1},"o-p","e-H",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A113,3)&MID(B113,3,3),MSG_Fueldata!$E$2:$E$202)/$G113","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A113,3)&MID(B113,3,3),MSG_Fueldata!$F$2:$F$202)/$G113","v":6.748073279999999},"0 0 0 0 0 0 0 3.7 0 0 0",0,0,0,0,0,0,0,3.7,0,0,0]
[{"$f":"'SiteSpecific_data Thermal'!D213","v":"MALEPODSNUTOM"},{"$f":"VLOOKUP($A114,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!G$4,FALSE)","v":"EPODSNUTOM"},{"$f":"VLOOKUP(MID(B114,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Diesel/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"o",1,{"$f":"IF(C114=\"\",1,1/(VLOOKUP($A114,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!J$4,FALSE)/3.6))","v":0.31034482758620691},{"$f":"VLOOKUP($A114,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!Q$4,FALSE)*8.76*$B$4","v":87.6},{"$f":"1-VLOOKUP($A114,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!O$4,FALSE)","v":0.9},{"$f":"VLOOKUP($A114,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!L$4,FALSE)","v":2017},{"$f":"1-(VLOOKUP($A114,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!P$4,FALSE)/8760)","v":0.8904109589041096},{"$f":"VLOOKUP($A114,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!T$4,FALSE)","v":30},{"$f":"VLOOKUP($A114,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!S$4,FALSE)*$B$4","v":1123.5},{"$f":"VLOOKUP($A114,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!R$4,FALSE)*$B$4","v":0},{"$f":"VLOOKUP($A114,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!I$4,FALSE)","v":0.36},{"$f":"IF(VLOOKUP($A114,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!N$4,FALSE)=\"Décidée\",Y114,\"\")","v":""},0.36,1,0,{"$f":"IF(V114=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A114,3),NameConvs!$H$57:$H$69))","v":1},"o-p","e-H",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A114,3)&MID(B114,3,3),MSG_Fueldata!$E$2:$E$202)/$G114","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A114,3)&MID(B114,3,3),MSG_Fueldata!$F$2:$F$202)/$G114","v":7.5266971199999979},"0 0 0 0 0 0 0 0.36 0 0 0",0,0,0,0,0,0,0,0.36,0,0,0]
[{"$f":"'SiteSpecific_data Thermal'!D214","v":"MALEPODSNUMOP"},{"$f":"VLOOKUP($A115,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!G$4,FALSE)","v":"EPODSNUMOP"},{"$f":"VLOOKUP(MID(B115,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Diesel/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"p",1,{"$f":"IF(C115=\"\",1,1/(VLOOKUP($A115,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!J$4,FALSE)/3.6))","v":0.339622641509434},{"$f":"VLOOKUP($A115,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!Q$4,FALSE)*8.76*$B$4","v":87.6},{"$f":"1-VLOOKUP($A115,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!O$4,FALSE)","v":0.9},{"$f":"VLOOKUP($A115,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!L$4,FALSE)","v":2018},{"$f":"1-(VLOOKUP($A115,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!P$4,FALSE)/8760)","v":0.8904109589041096},{"$f":"VLOOKUP($A115,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!T$4,FALSE)","v":30},{"$f":"VLOOKUP($A115,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!S$4,FALSE)*$B$4","v":1123.5},{"$f":"VLOOKUP($A115,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!R$4,FALSE)*$B$4","v":0},{"$f":"VLOOKUP($A115,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!I$4,FALSE)","v":8.4},{"$f":"IF(VLOOKUP($A115,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!N$4,FALSE)=\"Décidée\",Y115,\"\")","v":""},8.4,1,0,{"$f":"IF(V115=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A115,3),NameConvs!$H$57:$H$69))","v":1},"o-p","e-H",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A115,3)&MID(B115,3,3),MSG_Fueldata!$E$2:$E$202)/$G115","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A115,3)&MID(B115,3,3),MSG_Fueldata!$F$2:$F$202)/$G115","v":6.8778439199999983},"0 0 0 0 0 0 0 0 8.4 0 0",0,0,0,0,0,0,0,0,8.4,0,0]
[{"$f":"'SiteSpecific_data Thermal'!D215","v":"MALEPODSNUDJE"},{"$f":"VLOOKUP($A116,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!G$4,FALSE)","v":"EPODSNUDJE"},{"$f":"VLOOKUP(MID(B116,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Diesel/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"q",1,{"$f":"IF(C116=\"\",1,1/(VLOOKUP($A116,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!J$4,FALSE)/3.6))","v":0.29032258064516125},{"$f":"VLOOKUP($A116,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!Q$4,FALSE)*8.76*$B$4","v":87.6},{"$f":"1-VLOOKUP($A116,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!O$4,FALSE)","v":0.9},{"$f":"VLOOKUP($A116,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!L$4,FALSE)","v":2018},{"$f":"1-(VLOOKUP($A116,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!P$4,FALSE)/8760)","v":0.8904109589041096},{"$f":"VLOOKUP($A116,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!T$4,FALSE)","v":30},{"$f":"VLOOKUP($A116,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!S$4,FALSE)*$B$4","v":1123.5},{"$f":"VLOOKUP($A116,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!R$4,FALSE)*$B$4","v":0},{"$f":"VLOOKUP($A116,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!I$4,FALSE)","v":0.91},{"$f":"IF(VLOOKUP($A116,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!N$4,FALSE)=\"Décidée\",Y116,\"\")","v":""},0.91,1,0,{"$f":"IF(V116=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A116,3),NameConvs!$H$57:$H$69))","v":1},"o-p","e-H",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A116,3)&MID(B116,3,3),MSG_Fueldata!$E$2:$E$202)/$G116","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A116,3)&MID(B116,3,3),MSG_Fueldata!$F$2:$F$202)/$G116","v":8.045779679999999},"0 0 0 0 0 0 0 0 0.91 0 0",0,0,0,0,0,0,0,0,0.91,0,0]
[{"$f":"'SiteSpecific_data Thermal'!D216","v":"MALEPOHFNCBal"},{"$f":"VLOOKUP($A117,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!G$4,FALSE)","v":"EPOHFNCBal"},{"$f":"VLOOKUP(MID(B117,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"HFO/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"i",1,{"$f":"IF(C117=\"\",1,1/(VLOOKUP($A117,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!J$4,FALSE)/3.6))","v":0.37894736842105264},{"$f":"VLOOKUP($A117,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!Q$4,FALSE)*8.76*$B$4","v":87.6},{"$f":"1-VLOOKUP($A117,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!O$4,FALSE)","v":0.9},{"$f":"VLOOKUP($A117,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!L$4,FALSE)","v":2011},{"$f":"1-(VLOOKUP($A117,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!P$4,FALSE)/8760)","v":0.8904109589041096},{"$f":"VLOOKUP($A117,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!T$4,FALSE)","v":30},{"$f":"VLOOKUP($A117,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!S$4,FALSE)*$B$4","v":1123.5},{"$f":"VLOOKUP($A117,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!R$4,FALSE)*$B$4","v":0},{"$f":"VLOOKUP($A117,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!I$4,FALSE)","v":60},{"$f":"IF(VLOOKUP($A117,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!N$4,FALSE)=\"Décidée\",Y117,\"\")","v":"0 60 0 0 0 0 0 0 0 0 0"},"",1,0,{"$f":"IF(V117=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A117,3),NameConvs!$H$57:$H$69))","v":1},"h-p","e-H",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A117,3)&MID(B117,3,3),MSG_Fueldata!$E$2:$E$202)/$G117","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A117,3)&MID(B117,3,3),MSG_Fueldata!$F$2:$F$202)/$G117","v":6.7133574000000005},"0 60 0 0 0 0 0 0 0 0 0",0,60,0,0,0,0,0,0,0,0,0]
[{"$f":"'SiteSpecific_data Thermal'!D217","v":"MALEPBIONUVIC"},{"$f":"VLOOKUP($A118,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!G$4,FALSE)","v":"EPBIONUVIC"},{"$f":"VLOOKUP(MID(B118,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Biomass/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"i",1,{"$f":"IF(C118=\"\",1,1/(VLOOKUP($A118,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!J$4,FALSE)/3.6))","v":0.40909090909090906},{"$f":"VLOOKUP($A118,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!Q$4,FALSE)*8.76*$B$4","v":17.52},{"$f":"1-VLOOKUP($A118,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!O$4,FALSE)","v":0.92},{"$f":"VLOOKUP($A118,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!L$4,FALSE)","v":2012},{"$f":"1-(VLOOKUP($A118,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!P$4,FALSE)/8760)","v":0.93002283105022832},{"$f":"VLOOKUP($A118,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!T$4,FALSE)","v":25},{"$f":"VLOOKUP($A118,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!S$4,FALSE)*$B$4","v":956.56960000000004},{"$f":"VLOOKUP($A118,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!R$4,FALSE)*$B$4","v":0},{"$f":"VLOOKUP($A118,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!I$4,FALSE)","v":30},{"$f":"IF(VLOOKUP($A118,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!N$4,FALSE)=\"Décidée\",Y118,\"\")","v":""},30,1,1,{"$f":"IF(V118=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A118,3),NameConvs!$H$57:$H$69))","v":1},"b-p","e-H",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A118,3)&$C118,MSG_Fueldata!$E$2:$E$117)/$G118","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A118,3)&$C118,MSG_Fueldata!$F$2:$F$117)/$G118","v":0},"0 0 30 0 0 0 0 0 0 0 0",0,0,30,0,0,0,0,0,0,0,0]
[{"$f":"'SiteSpecific_data Thermal'!D218","v":"MALEPOHFNCAlb"},{"$f":"VLOOKUP($A119,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!G$4,FALSE)","v":"EPOHFNCAlb"},{"$f":"VLOOKUP(MID(B119,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"HFO/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"j",1,{"$f":"IF(C119=\"\",1,1/(VLOOKUP($A119,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!J$4,FALSE)/3.6))","v":0.37894736842105264},{"$f":"VLOOKUP($A119,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!Q$4,FALSE)*8.76*$B$4","v":87.6},{"$f":"1-VLOOKUP($A119,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!O$4,FALSE)","v":0.9},{"$f":"VLOOKUP($A119,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!L$4,FALSE)","v":2012},{"$f":"1-(VLOOKUP($A119,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!P$4,FALSE)/8760)","v":0.8904109589041096},{"$f":"VLOOKUP($A119,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!T$4,FALSE)","v":30},{"$f":"VLOOKUP($A119,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!S$4,FALSE)*$B$4","v":1123.5},{"$f":"VLOOKUP($A119,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!R$4,FALSE)*$B$4","v":0},{"$f":"VLOOKUP($A119,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!I$4,FALSE)","v":92},{"$f":"IF(VLOOKUP($A119,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!N$4,FALSE)=\"Décidée\",Y119,\"\")","v":"0 0 92 0 0 0 0 0 0 0 0"},"",1,0,{"$f":"IF(V119=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A119,3),NameConvs!$H$57:$H$69))","v":1},"h-p","e-H",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A119,3)&$C119,MSG_Fueldata!$E$2:$E$117)/$G119","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A119,3)&$C119,MSG_Fueldata!$F$2:$F$117)/$G119","v":0},"0 0 92 0 0 0 0 0 0 0 0",0,0,92,0,0,0,0,0,0,0,0]
[{"$f":"'SiteSpecific_data Thermal'!D219","v":"MALEPBIONUSos"},{"$f":"VLOOKUP($A120,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!G$4,FALSE)","v":"EPBIONUSos"},{"$f":"VLOOKUP(MID(B120,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Biomass/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"j",{"$f":"IF(C120=\"\",\"\",1)","v":1},{"$f":"IF(C120=\"\",1,1/(VLOOKUP($A120,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!J$4,FALSE)/3.6))","v":0.375},{"$f":"VLOOKUP($A120,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!Q$4,FALSE)*8.76*$B$4","v":0},{"$f":"1-VLOOKUP($A120,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!O$4,FALSE)","v":0.92},{"$f":"VLOOKUP($A120,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!L$4,FALSE)","v":2014},{"$f":"1-(VLOOKUP($A120,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!P$4,FALSE)/8760)","v":0.92999999999999994},{"$f":"VLOOKUP($A120,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!T$4,FALSE)","v":30},{"$f":"VLOOKUP($A120,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!S$4,FALSE)*$B$4","v":3603.5280000000002},{"$f":"VLOOKUP($A120,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!R$4,FALSE)*$B$4","v":129.6},{"$f":"VLOOKUP($A120,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!I$4,FALSE)","v":3},{"$f":"IF(VLOOKUP($A120,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!N$4,FALSE)=\"Décidée\",Y120,\"\")","v":""},{"$f":"IF(P120=\"\",O120,\"\")","v":3},1,1,{"$f":"IF(V120=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A120,3),NameConvs!$H$57:$H$69))","v":1},"b-p","e-H",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A120,3)&$C120,MSG_Fueldata!$E$2:$E$117)/$G120","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A120,3)&$C120,MSG_Fueldata!$F$2:$F$117)/$G120","v":0},"0 0 0 0 3 0 0 0 0 0 0",0,0,0,0,3,0,0,0,0,0,0]
[{"$f":"'SiteSpecific_data Thermal'!D220","v":"MALEPODSNUWAP"},{"$f":"VLOOKUP($A121,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!G$4,FALSE)","v":"EPODSNUWAP"},{"$f":"VLOOKUP(MID(B121,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Diesel/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"r",{"$f":"IF(C121=\"\",\"\",1)","v":1},{"$f":"IF(C121=\"\",1,1/(VLOOKUP($A121,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!J$4,FALSE)/3.6))","v":0.40909090909090906},{"$f":"VLOOKUP($A121,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!Q$4,FALSE)*8.76*$B$4","v":17.52},{"$f":"1-VLOOKUP($A121,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!O$4,FALSE)","v":0.92},{"$f":"VLOOKUP($A121,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!L$4,FALSE)","v":2019},{"$f":"1-(VLOOKUP($A121,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!P$4,FALSE)/8760)","v":0.93002283105022832},{"$f":"VLOOKUP($A121,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!T$4,FALSE)","v":25},{"$f":"VLOOKUP($A121,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!S$4,FALSE)*$B$4","v":956.56960000000004},{"$f":"VLOOKUP($A121,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!R$4,FALSE)*$B$4","v":0},{"$f":"VLOOKUP($A121,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!I$4,FALSE)","v":150},{"$f":"IF(VLOOKUP($A121,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!N$4,FALSE)=\"Décidée\",Y121,\"\")","v":""},{"$f":"IF(P121=\"\",O121,\"\")","v":150},1,0,{"$f":"IF(V121=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A121,3),NameConvs!$H$57:$H$69))","v":1},"o-p","e-H",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A121,3)&$C121,MSG_Fueldata!$E$2:$E$117)/$G121","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A121,3)&$C121,MSG_Fueldata!$F$2:$F$117)/$G121","v":0},"0 0 0 0 0 0 0 0 0 150 0",0,0,0,0,0,0,0,0,0,150,0]
[{"$f":"'SiteSpecific_data Thermal'!D221","v":"MALEPSOLNUWAP"},{"$f":"VLOOKUP($A122,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!G$4,FALSE)","v":"EPSOLNUWAP"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"i",{"$f":"IF(C122=\"\",\"\",1)","v":""},{"$f":"IF(C122=\"\",1,1/(VLOOKUP($A122,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!J$4,FALSE)/3.6))","v":1},{"$f":"VLOOKUP($A122,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!Q$4,FALSE)*8.76*$B$4","v":0},{"$f":"1-VLOOKUP($A122,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!O$4,FALSE)","v":0.25},{"$f":"VLOOKUP($A122,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!L$4,FALSE)","v":2019},{"$f":"1-(VLOOKUP($A122,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!P$4,FALSE)/8760)","v":1},{"$f":"VLOOKUP($A122,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!T$4,FALSE)","v":20},{"$f":"VLOOKUP($A122,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!S$4,FALSE)*$B$4","v":3660},{"$f":"VLOOKUP($A122,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!R$4,FALSE)*$B$4","v":20},{"$f":"VLOOKUP($A122,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!I$4,FALSE)","v":30},{"$f":"IF(VLOOKUP($A122,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!N$4,FALSE)=\"Décidée\",Y122,\"\")","v":""},{"$f":"IF(P122=\"\",O122,\"\")","v":30},0.2,1,{"$f":"IF(V122=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A122,3),NameConvs!$H$57:$H$69))","v":1},"","e-H",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A122,3)&$C122,MSG_Fueldata!$E$2:$E$117)/$G122","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A122,3)&$C122,MSG_Fueldata!$F$2:$F$117)/$G122","v":0},"0 0 0 0 0 0 0 0 0 30 0",0,0,0,0,0,0,0,0,0,30,0]
[{"$f":"'SiteSpecific_data Thermal'!D222","v":"MALEPSOLNCMop"},{"$f":"VLOOKUP($A123,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!G$4,FALSE)","v":"EPSOLNCMop"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"j",{"$f":"IF(C123=\"\",\"\",1)","v":""},{"$f":"IF(C123=\"\",1,1/(VLOOKUP($A123,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!J$4,FALSE)/3.6))","v":1},{"$f":"VLOOKUP($A123,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!Q$4,FALSE)*8.76*$B$4","v":0},{"$f":"1-VLOOKUP($A123,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!O$4,FALSE)","v":0.25},{"$f":"VLOOKUP($A123,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!L$4,FALSE)","v":2012},{"$f":"1-(VLOOKUP($A123,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!P$4,FALSE)/8760)","v":1},{"$f":"VLOOKUP($A123,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!T$4,FALSE)","v":20},{"$f":"VLOOKUP($A123,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!S$4,FALSE)*$B$4","v":3660},{"$f":"VLOOKUP($A123,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!R$4,FALSE)*$B$4","v":20},{"$f":"VLOOKUP($A123,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!I$4,FALSE)","v":10},{"$f":"IF(VLOOKUP($A123,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!N$4,FALSE)=\"Décidée\",Y123,\"\")","v":"0 0 10 0 0 0 0 0 0 0 0"},{"$f":"IF(P123=\"\",O123,\"\")","v":""},0.2,1,{"$f":"IF(V123=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A123,3),NameConvs!$H$57:$H$69))","v":1},"","e-H",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A123,3)&$C123,MSG_Fueldata!$E$2:$E$117)/$G123","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A123,3)&$C123,MSG_Fueldata!$F$2:$F$117)/$G123","v":0},"0 0 10 0 0 0 0 0 0 0 0",0,0,10,0,0,0,0,0,0,0,0]
[{"$f":"'SiteSpecific_data Hydro'!B247","v":"MALEPHYDNUROSot"},{"$f":"VLOOKUP($A124,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!D$3,FALSE)","v":"EPHYDNUROSot"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"k","",1,{"$f":"VLOOKUP($A124,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!M$3,FALSE)*$B$4","v":2},{"$f":"IF(VLOOKUP($A124,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",VLOOKUP($A124,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0),1-VLOOKUP($A124,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!K$3,0))","v":0.71156773211567736},{"$f":"VLOOKUP($A124,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!H$3,FALSE)","v":2014},{"$f":"IF(VLOOKUP($A124,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",1,VLOOKUP($A124,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0)/I124)","v":1},50,{"$f":"VLOOKUP($A124,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!O$3,FALSE)*$B$4","v":2400},{"$f":"VLOOKUP($A124,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!N$3,FALSE)","v":0},{"$f":"VLOOKUP($A124,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!G$3,FALSE)","v":6},{"$f":"IF(VLOOKUP($A124,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!J$3,FALSE)=\"Décidée\",Y124,\"\")","v":""},6,1,1,{"$f":"IF(V124=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A124,3),NameConvs!$H$57:$H$69))","v":1},"","e-H",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A124,3)&$C124,MSG_Fueldata!$E$2:$E$117)/$G124","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A124,3)&$C124,MSG_Fueldata!$F$2:$F$117)/$G124","v":0},"0 0 0 0 6 0 0 0 0 0 0",0,{"$f":"IF(AA$1=$J124,$O124,0)","v":0},0,0,6,0,0,0,0,0,0]
[{"$f":"'SiteSpecific_data Hydro'!B248","v":"MALEPHYDNUROKen"},{"$f":"VLOOKUP($A125,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!D$3,FALSE)","v":"EPHYDNUROKen"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"l","",1,{"$f":"VLOOKUP($A125,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!M$3,FALSE)*$B$4","v":2},{"$f":"IF(VLOOKUP($A125,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",VLOOKUP($A125,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0),1-VLOOKUP($A125,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!K$3,0))","v":0.53942585979704849},{"$f":"VLOOKUP($A125,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!H$3,FALSE)","v":2015},{"$f":"IF(VLOOKUP($A125,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",1,VLOOKUP($A125,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0)/I125)","v":1},50,{"$f":"VLOOKUP($A125,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!O$3,FALSE)*$B$4","v":3670.7},{"$f":"VLOOKUP($A125,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!N$3,FALSE)","v":0},{"$f":"VLOOKUP($A125,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!G$3,FALSE)","v":34.410000000000004},{"$f":"IF(VLOOKUP($A125,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!J$3,FALSE)=\"Décidée\",Y125,\"\")","v":""},34.410000000000004,1,1,{"$f":"IF(V125=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A125,3),NameConvs!$H$57:$H$69))","v":1},"","e-H",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A125,3)&$C125,MSG_Fueldata!$E$2:$E$117)/$G125","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A125,3)&$C125,MSG_Fueldata!$F$2:$F$117)/$G125","v":0},"0 0 0 0 0 34.41 0 0 0 0 0",{"$f":"IF(Z$1=$J125,$O125,0)","v":0},0,0,0,0,34.410000000000004,0,0,0,0,0]
[{"$f":"'SiteSpecific_data Hydro'!B249","v":"MALEPHYDNUROGou"},{"$f":"VLOOKUP($A126,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!D$3,FALSE)","v":"EPHYDNUROGou"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"m","",1,{"$f":"VLOOKUP($A126,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!M$3,FALSE)*$B$4","v":2},{"$f":"IF(VLOOKUP($A126,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",VLOOKUP($A126,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0),1-VLOOKUP($A126,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!K$3,0))","v":0.18482278756251361},{"$f":"VLOOKUP($A126,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!H$3,FALSE)","v":2017},{"$f":"IF(VLOOKUP($A126,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",1,VLOOKUP($A126,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0)/I126)","v":1},50,{"$f":"VLOOKUP($A126,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!O$3,FALSE)*$B$4","v":2347},{"$f":"VLOOKUP($A126,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!N$3,FALSE)","v":0},{"$f":"VLOOKUP($A126,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!G$3,FALSE)","v":63},{"$f":"IF(VLOOKUP($A126,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!J$3,FALSE)=\"Décidée\",Y126,\"\")","v":"0 0 0 0 0 0 0 63 0 0 0"},"",1,1,{"$f":"IF(V126=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A126,3),NameConvs!$H$57:$H$69))","v":1},"","e-H",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A126,3)&$C126,MSG_Fueldata!$E$2:$E$117)/$G126","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A126,3)&$C126,MSG_Fueldata!$F$2:$F$117)/$G126","v":0},"0 0 0 0 0 0 0 63 0 0 0",0,0,0,0,0,0,0,63,0,0,0]
[{"$f":"'SiteSpecific_data Hydro'!B250","v":"MALEPHYDNUROFel"},{"$f":"VLOOKUP($A127,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!D$3,FALSE)","v":"EPHYDNUROFel"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"n",{"$f":"IF(C127=\"\",\"\",1)","v":""},1,{"$f":"VLOOKUP($A127,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!M$3,FALSE)*$B$4","v":2},{"$f":"IF(VLOOKUP($A127,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",VLOOKUP($A127,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0),1-VLOOKUP($A127,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!K$3,0))","v":0.43125317097919835},{"$f":"VLOOKUP($A127,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!H$3,FALSE)","v":2013},{"$f":"IF(VLOOKUP($A127,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",1,VLOOKUP($A127,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0)/I127)","v":1},50,{"$f":"VLOOKUP($A127,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!O$3,FALSE)*$B$4","v":2347},{"$f":"VLOOKUP($A127,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!N$3,FALSE)","v":0},{"$f":"VLOOKUP($A127,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!G$3,FALSE)","v":27},{"$f":"IF(VLOOKUP($A127,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!J$3,FALSE)=\"Décidée\",Y127,\"\")","v":"0 0 0 27 0 0 0 0 0 0 0"},{"$f":"IF(P127=\"\",O127,\"\")","v":""},{"$f":"IF(MID(B127,3,1)=\"W\",$S$4,IF(MID(B127,3,1)=\"S\",$S$5,1))","v":1},{"$f":"IF(OR(MID(B127,3,1)=\"W\",MID(B127,3,1)=\"S\",MID(B127,3,1)=\"H\",MID(B127,3,1)=\"B\",MID(B127,3,2)=\"GE\"),1,0)","v":1},{"$f":"IF(V127=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A127,3),NameConvs!$H$57:$H$69))","v":1},{"$f":"IF(C127=\"\",\"\",VLOOKUP(C127,EnergyForms,2,FALSE))","v":""},{"$f":"IF(ISNA(VLOOKUP(D127&\"/\"&LEFT(A127,3),EnergyForms2,2,FALSE)),VLOOKUP(D127,EnergyForms,2,FALSE),VLOOKUP(D127&\"/\"&LEFT(A127,3),EnergyForms2,2,FALSE))","v":"e-H"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A127,3)&$C127,MSG_Fueldata!$E$2:$E$117)/$G127","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A127,3)&$C127,MSG_Fueldata!$F$2:$F$117)/$G127","v":0},{"$f":"Z127&\" \"&AA127&\" \"&AB127&\" \"&AC127&\" \"&AD127&\" \"&AE127&\" \"&AF127&\" \"&AG127&\" \"&AH127&\" \"&AI127&\" \"&AJ127","v":"0 0 0 27 0 0 0 0 0 0 0"},0,0,0,27,0,0,0,0,0,0,0]
[{"$f":"'SiteSpecific_data Hydro'!B251","v":"MALEPHYDNUDADAM"},{"$f":"VLOOKUP($A128,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!D$3,FALSE)","v":"EPHYDNUDADAM"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"o","",1,{"$f":"VLOOKUP($A128,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!M$3,FALSE)*$B$4","v":2},{"$f":"IF(VLOOKUP($A128,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",VLOOKUP($A128,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0),1-VLOOKUP($A128,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!K$3,0))","v":0.95},{"$f":"VLOOKUP($A128,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!H$3,FALSE)","v":2018},{"$f":"IF(VLOOKUP($A128,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",1,VLOOKUP($A128,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0)/I128)","v":0.37152030202775754},50,{"$f":"VLOOKUP($A128,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!O$3,FALSE)*$B$4","v":1973.5099171244992},{"$f":"VLOOKUP($A128,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!N$3,FALSE)","v":0},{"$f":"VLOOKUP($A128,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!G$3,FALSE)","v":303.46500000000003},{"$f":"IF(VLOOKUP($A128,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!J$3,FALSE)=\"Décidée\",Y128,\"\")","v":""},303.46500000000003,1,1,{"$f":"IF(V128=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A128,3),NameConvs!$H$57:$H$69))","v":1},"","e-H",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A128,3)&$C128,MSG_Fueldata!$E$2:$E$117)/$G128","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A128,3)&$C128,MSG_Fueldata!$F$2:$F$117)/$G128","v":0},"0 0 0 0 0 0 0 0 303.465 0 0",0,0,0,0,0,0,0,0,303.46500000000003,0,0]
[null,null,null,null,null,""]
[{"$f":"LEFT(A108,3)","v":"MAL"},{"$f":"COUNTIF(A108:A128,A130&\"*\")","v":21},{"$f":"ROW()-B130-2","v":107}]
[]
[]
[null,{"$f":"'SiteSpecific_data Thermal'!C250","v":"Cote d'Ivoire"},{"$f":"OFFSET(C$2,lang,0)","v":"Main Input"},"Main Output","name","Main Input","Main Output (switch c)","var costs (switch c)","plant factor","First year","operation time","Plant life","Investment Costs","Fixed Costs","bdi(up)","bdc(fx)","bdc (up)","Firm capacity","Renewable?","Loss Factor",null,null,"fuel costs","emission factor"]
[null,{"$f":"OFFSET(B$2,lang,0)","v":"MESSAGE Name"},null,null,"alt","Value","Value","US$'00/kWyr",null,null,"share",null,"US$'00/kW","US$'00/kW/yr","MW","MW","MW",null,null,null,"Input Fuel","Output Fuel","$/kWyr","ton/kWyr"]
["CIVEPGASNCc4","EPGASNCc4",{"$f":"VLOOKUP(MID(B135,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"i",1,0.5,17.5,0.92,2014,0.93,25,957,0,333,"0 0 0 0 222 111 0 0 0 0 0","",{"$f":"IF(MID(B135,3,1)=\"W\",$S$4,IF(MID(B135,3,1)=\"S\",$S$5,1))","v":1},{"$f":"IF(OR(MID(B135,3,1)=\"W\",MID(B135,3,1)=\"S\",MID(B135,3,1)=\"H\",MID(B135,3,1)=\"B\",MID(B135,3,2)=\"GE\"),1,0)","v":0},{"$f":"IF(V135=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A135,3),NameConvs!$H$57:$H$69))","v":1},{"$f":"IF(C135=\"\",\"\",VLOOKUP(C135,EnergyForms,2,FALSE))","v":"g-p"},{"$f":"IF(ISNA(VLOOKUP(D135&\"/\"&LEFT(A135,3),EnergyForms2,2,FALSE)),VLOOKUP(D135,EnergyForms,2,FALSE),VLOOKUP(D135&\"/\"&LEFT(A135,3),EnergyForms2,2,FALSE))","v":"e-B"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A135,3)&MID(B135,3,3),MSG_Fueldata!$E$2:$E$202)/$G135","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A135,3)&MID(B135,3,3),MSG_Fueldata!$F$2:$F$202)/$G135","v":3.54},{"$f":"Z135&\" \"&AA135&\" \"&AB135&\" \"&AC135&\" \"&AD135&\" \"&AE135&\" \"&AF135&\" \"&AG135&\" \"&AH135&\" \"&AI135&\" \"&AJ135","v":"0 0 0 0 222 111 0 0 0 0 0"},0,0,0,0,222,111,0,0,0,0,0]
["CIVEPGASNCAbb","EPGASNCAbb",{"$f":"VLOOKUP(MID(B136,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"j",1,0.5,17.52,0.92,2014,0.93002283105022832,25,956.56960000000004,0,450,"",150,1,0,{"$f":"IF(V136=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A136,3),NameConvs!$H$57:$H$69))","v":1},"g-p","e-B",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A136,3)&MID(B136,3,3),MSG_Fueldata!$E$2:$E$202)/$G136","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A136,3)&MID(B136,3,3),MSG_Fueldata!$F$2:$F$202)/$G136","v":3.54},{"$f":"Z136&\" \"&AA136&\" \"&AB136&\" \"&AC136&\" \"&AD136&\" \"&AE136&\" \"&AF136&\" \"&AG136&\" \"&AH136&\" \"&AI136&\" \"&AJ136","v":"0 0 0 0 450 0 0 0 0 0 0"},{"$f":"IF(Z$1=$J136,$O136,0)","v":0},{"$f":"IF(AA$1=$J136,$O136,0)","v":0},0,0,450,0,0,0,0,0,0]
["CIVEPGASNCA3","EPGASNCA3",{"$f":"VLOOKUP(MID(B137,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"k",1,0.5,17.5,0.92,2013,0.93,25,957,0,430,"0 0 0 430 0 0 0 0 0 0 0","",1,0,{"$f":"IF(V137=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A137,3),NameConvs!$H$57:$H$69))","v":1},"g-p","e-B",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A137,3)&MID(B137,3,3),MSG_Fueldata!$E$2:$E$202)/$G137","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A137,3)&MID(B137,3,3),MSG_Fueldata!$F$2:$F$202)/$G137","v":3.54},"0 0 0 430 0 0 0 0 0 0 0",0,0,0,430,0,0,0,0,0,0,0]
["CIVEPGASNCg2","EPGASNCg2",{"$f":"VLOOKUP(MID(B138,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"l",1,0.5,17.5,0.92,2013,0.93,3,957,0,100,"0 0 0 100 0 0 0 0 0 0 0","",1,0,{"$f":"IF(V138=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A138,3),NameConvs!$H$57:$H$69))","v":1},"g-p","e-B",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A138,3)&MID(B138,3,3),MSG_Fueldata!$E$2:$E$202)/$G138","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A138,3)&MID(B138,3,3),MSG_Fueldata!$F$2:$F$202)/$G138","v":3.54},"0 0 0 100 0 0 0 0 0 0 0",0,0,0,100,0,0,0,0,0,0,0]
[{"$f":"'SiteSpecific_data Hydro'!B273","v":"CIVEPHYDNUDASou"},{"$f":"VLOOKUP($A139,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!D$3,FALSE)","v":"EPHYDNUDASou"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"i",{"$f":"IF(C139=\"\",\"\",1)","v":""},1,{"$f":"VLOOKUP($A139,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!M$3,FALSE)*$B$4","v":2},{"$f":"IF(VLOOKUP($A139,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",VLOOKUP($A139,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0),1-VLOOKUP($A139,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!K$3,0))","v":0.95},{"$f":"VLOOKUP($A139,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!H$3,FALSE)","v":2018},{"$f":"IF(VLOOKUP($A139,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",1,VLOOKUP($A139,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0)/I139)","v":0},50,{"$f":"VLOOKUP($A139,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!O$3,FALSE)*$B$4","v":2400},{"$f":"VLOOKUP($A139,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!N$3,FALSE)","v":0},{"$f":"VLOOKUP($A139,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!G$3,FALSE)","v":270},{"$f":"IF(VLOOKUP($A139,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!J$3,FALSE)=\"Décidée\",Y139,\"\")","v":""},{"$f":"IF(P139=\"\",O139,\"\")","v":270},1,1,{"$f":"IF(V139=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A139,3),NameConvs!$H$57:$H$69))","v":1},"","e-B",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A139,3)&$C139,MSG_Fueldata!$E$2:$E$117)/$G139","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A139,3)&$C139,MSG_Fueldata!$F$2:$F$117)/$G139","v":0},"0 0 0 0 0 0 0 0 270 0 0",0,0,0,0,0,0,0,0,270,0,0]
[{"$f":"'SiteSpecific_data Hydro'!B274","v":"CIVEPHYDNUDAAbo"},{"$f":"VLOOKUP($A140,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!D$3,FALSE)","v":"EPHYDNUDAAbo"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"j","",1,{"$f":"VLOOKUP($A140,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!M$3,FALSE)*$B$4","v":2},{"$f":"IF(VLOOKUP($A140,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",VLOOKUP($A140,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0),1-VLOOKUP($A140,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!K$3,0))","v":0.95},{"$f":"VLOOKUP($A140,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!H$3,FALSE)","v":2026},{"$f":"IF(VLOOKUP($A140,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",1,VLOOKUP($A140,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0)/I140)","v":0.39776763064434301},50,{"$f":"VLOOKUP($A140,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!O$3,FALSE)*$B$4","v":2756},{"$f":"VLOOKUP($A140,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!N$3,FALSE)","v":0},{"$f":"VLOOKUP($A140,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!G$3,FALSE)","v":90},{"$f":"IF(VLOOKUP($A140,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!J$3,FALSE)=\"Décidée\",Y140,\"\")","v":""},90,1,1,{"$f":"IF(V140=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A140,3),NameConvs!$H$57:$H$69))","v":1},"","e-B",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A140,3)&$C140,MSG_Fueldata!$E$2:$E$117)/$G140","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A140,3)&$C140,MSG_Fueldata!$F$2:$F$117)/$G140","v":0},"0 0 0 0 0 0 0 0 0 0 0",0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'SiteSpecific_data Hydro'!B275","v":"CIVEPHYDNUDAGri"},{"$f":"VLOOKUP($A141,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!D$3,FALSE)","v":"EPHYDNUDAGri"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"k","",1,{"$f":"VLOOKUP($A141,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!M$3,FALSE)*$B$4","v":2},{"$f":"IF(VLOOKUP($A141,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",VLOOKUP($A141,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0),1-VLOOKUP($A141,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!K$3,0))","v":0.95},{"$f":"VLOOKUP($A141,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!H$3,FALSE)","v":2027},{"$f":"IF(VLOOKUP($A141,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",1,VLOOKUP($A141,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0)/I141)","v":0.41992824527071099},50,{"$f":"VLOOKUP($A141,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!O$3,FALSE)*$B$4","v":3249},{"$f":"VLOOKUP($A141,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!N$3,FALSE)","v":0},{"$f":"VLOOKUP($A141,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!G$3,FALSE)","v":112},{"$f":"IF(VLOOKUP($A141,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!J$3,FALSE)=\"Décidée\",Y141,\"\")","v":""},112,1,1,{"$f":"IF(V141=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A141,3),NameConvs!$H$57:$H$69))","v":1},"","e-B",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A141,3)&$C141,MSG_Fueldata!$E$2:$E$117)/$G141","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A141,3)&$C141,MSG_Fueldata!$F$2:$F$117)/$G141","v":0},"0 0 0 0 0 0 0 0 0 0 0",0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'SiteSpecific_data Hydro'!B276","v":"CIVEPHYDNUDABou"},{"$f":"VLOOKUP($A142,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!D$3,FALSE)","v":"EPHYDNUDABou"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"l","",1,{"$f":"VLOOKUP($A142,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!M$3,FALSE)*$B$4","v":2},{"$f":"IF(VLOOKUP($A142,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",VLOOKUP($A142,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0),1-VLOOKUP($A142,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!K$3,0))","v":0.95},{"$f":"VLOOKUP($A142,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!H$3,FALSE)","v":2028},{"$f":"IF(VLOOKUP($A142,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",1,VLOOKUP($A142,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0)/I142)","v":0.45954806228778838},50,{"$f":"VLOOKUP($A142,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!O$3,FALSE)*$B$4","v":2570},{"$f":"VLOOKUP($A142,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!N$3,FALSE)","v":0},{"$f":"VLOOKUP($A142,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!G$3,FALSE)","v":156},{"$f":"IF(VLOOKUP($A142,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!J$3,FALSE)=\"Décidée\",Y142,\"\")","v":""},156,1,1,{"$f":"IF(V142=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A142,3),NameConvs!$H$57:$H$69))","v":1},"","e-B",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A142,3)&$C142,MSG_Fueldata!$E$2:$E$117)/$G142","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A142,3)&$C142,MSG_Fueldata!$F$2:$F$117)/$G142","v":0},"0 0 0 0 0 0 0 0 0 0 0",0,{"$f":"IF(AA$1=$J142,$O142,0)","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"'SiteSpecific_data Hydro'!B277","v":"CIVEPHYDNUDALou"},{"$f":"VLOOKUP($A143,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!D$3,FALSE)","v":"EPHYDNUDALou"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"m","",1,{"$f":"VLOOKUP($A143,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!M$3,FALSE)*$B$4","v":2},{"$f":"IF(VLOOKUP($A143,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",VLOOKUP($A143,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0),1-VLOOKUP($A143,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!K$3,0))","v":0.95},{"$f":"VLOOKUP($A143,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!H$3,FALSE)","v":2029},{"$f":"IF(VLOOKUP($A143,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",1,VLOOKUP($A143,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0)/I143)","v":0.43378995433789963},50,{"$f":"VLOOKUP($A143,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!O$3,FALSE)*$B$4","v":4751},{"$f":"VLOOKUP($A143,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!N$3,FALSE)","v":0},{"$f":"VLOOKUP($A143,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!G$3,FALSE)","v":280},{"$f":"IF(VLOOKUP($A143,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!J$3,FALSE)=\"Décidée\",Y143,\"\")","v":""},280,1,1,{"$f":"IF(V143=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A143,3),NameConvs!$H$57:$H$69))","v":1},"","e-B",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A143,3)&$C143,MSG_Fueldata!$E$2:$E$117)/$G143","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A143,3)&$C143,MSG_Fueldata!$F$2:$F$117)/$G143","v":0},"0 0 0 0 0 0 0 0 0 0 0",{"$f":"IF(Z$1=$J143,$O143,0)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"'SiteSpecific_data Hydro'!B278","v":"CIVEPHYDNUDATib"},{"$f":"VLOOKUP($A144,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!D$3,FALSE)","v":"EPHYDNUDATib"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"n","",1,{"$f":"VLOOKUP($A144,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!M$3,FALSE)*$B$4","v":2},{"$f":"IF(VLOOKUP($A144,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",VLOOKUP($A144,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0),1-VLOOKUP($A144,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!K$3,0))","v":0.95},{"$f":"VLOOKUP($A144,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!H$3,FALSE)","v":2030},{"$f":"IF(VLOOKUP($A144,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",1,VLOOKUP($A144,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0)/I144)","v":0.48706240487062408},50,{"$f":"VLOOKUP($A144,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!O$3,FALSE)*$B$4","v":2570},{"$f":"VLOOKUP($A144,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!N$3,FALSE)","v":0},{"$f":"VLOOKUP($A144,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!G$3,FALSE)","v":112.5},{"$f":"IF(VLOOKUP($A144,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!J$3,FALSE)=\"Décidée\",Y144,\"\")","v":""},112.5,1,1,{"$f":"IF(V144=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A144,3),NameConvs!$H$57:$H$69))","v":1},"","e-B",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A144,3)&$C144,MSG_Fueldata!$E$2:$E$117)/$G144","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A144,3)&$C144,MSG_Fueldata!$F$2:$F$117)/$G144","v":0},"0 0 0 0 0 0 0 0 0 0 0",0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'SiteSpecific_data Hydro'!B279","v":"CIVEPHYDNUROTia"},{"$f":"VLOOKUP($A145,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!D$3,FALSE)","v":"EPHYDNUROTia"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"o","",1,{"$f":"VLOOKUP($A145,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!M$3,FALSE)*$B$4","v":2},{"$f":"IF(VLOOKUP($A145,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",VLOOKUP($A145,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0),1-VLOOKUP($A145,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!K$3,0))","v":0.36574447130450355},{"$f":"VLOOKUP($A145,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!H$3,FALSE)","v":2030},{"$f":"IF(VLOOKUP($A145,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",1,VLOOKUP($A145,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0)/I145)","v":1},50,{"$f":"VLOOKUP($A145,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!O$3,FALSE)*$B$4","v":4068},{"$f":"VLOOKUP($A145,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!N$3,FALSE)","v":0},{"$f":"VLOOKUP($A145,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!G$3,FALSE)","v":51},{"$f":"IF(VLOOKUP($A145,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!J$3,FALSE)=\"Décidée\",Y145,\"\")","v":""},51,1,1,{"$f":"IF(V145=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A145,3),NameConvs!$H$57:$H$69))","v":1},"","e-B",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A145,3)&$C145,MSG_Fueldata!$E$2:$E$117)/$G145","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A145,3)&$C145,MSG_Fueldata!$F$2:$F$117)/$G145","v":0},"0 0 0 0 0 0 0 0 0 0 0",0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,""]
[{"$f":"LEFT(A135,3)","v":"CIV"},{"$f":"COUNTIF(A135:A145,A147&\"*\")","v":11},{"$f":"ROW()-B147-2","v":134}]
[]
[]
[null,{"$f":"'SiteSpecific_data Thermal'!C283","v":"Ghana"},{"$f":"OFFSET(C$2,lang,0)","v":"Main Input"},"Main Output","name","Main Input","Main Output (switch c)","var costs (switch c)","plant factor","First year","operation time","Plant life","Investment Costs","Fixed Costs","bdi(up)","bdc(fx)","bdc (up)","Firm capacity","Renewable?","Loss Factor",null,null,"fuel costs","emission factor"]
[null,{"$f":"OFFSET(B$2,lang,0)","v":"MESSAGE Name"},null,null,"alt","Value","Value","US$'00/kWyr",null,null,"share",null,"US$'00/kW","US$'00/kW/yr","MW","MW","MW",null,null,null,"Input Fuel","Output Fuel","$/kWyr","ton/kWyr"]
[{"$f":"'SiteSpecific_data Thermal'!D284","v":"GHAEPODSNUEff"},{"$f":"VLOOKUP($A152,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!G$4,FALSE)","v":"EPODSNUEff"},{"$f":"VLOOKUP(MID(B152,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Diesel/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"i",{"$f":"IF(C152=\"\",\"\",1)","v":1},{"$f":"IF(C152=\"\",1,1/(VLOOKUP($A152,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!J$4,FALSE)/3.6))","v":0.32142857142857145},{"$f":"VLOOKUP($A152,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!Q$4,FALSE)*8.76*$B$4","v":35.04},{"$f":"1-VLOOKUP($A152,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!O$4,FALSE)","v":0.80299999999999994},{"$f":"VLOOKUP($A152,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!L$4,FALSE)","v":2015},{"$f":"1-(VLOOKUP($A152,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!P$4,FALSE)/8760)","v":0.9342465753424658},{"$f":"VLOOKUP($A152,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!T$4,FALSE)","v":25},{"$f":"VLOOKUP($A152,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!S$4,FALSE)*$B$4","v":633.15},{"$f":"VLOOKUP($A152,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!R$4,FALSE)*$B$4","v":0},{"$f":"VLOOKUP($A152,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!I$4,FALSE)","v":100},{"$f":"IF(VLOOKUP($A152,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!N$4,FALSE)=\"Décidée\",Y152,\"\")","v":""},{"$f":"IF(P152=\"\",O152,\"\")","v":100},{"$f":"IF(MID(B152,3,1)=\"W\",$S$4,IF(MID(B152,3,1)=\"S\",$S$5,1))","v":1},{"$f":"IF(OR(MID(B152,3,1)=\"W\",MID(B152,3,1)=\"S\",MID(B152,3,1)=\"H\",MID(B152,3,1)=\"B\",MID(B152,3,2)=\"GE\"),1,0)","v":0},{"$f":"IF(V152=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A152,3),NameConvs!$H$57:$H$69))","v":1},{"$f":"IF(C152=\"\",\"\",VLOOKUP(C152,EnergyForms,2,FALSE))","v":"o-p"},{"$f":"IF(ISNA(VLOOKUP(D152&\"/\"&LEFT(A152,3),EnergyForms2,2,FALSE)),VLOOKUP(D152,EnergyForms,2,FALSE),VLOOKUP(D152&\"/\"&LEFT(A152,3),EnergyForms2,2,FALSE))","v":"e-D"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A152,3)&MID(B152,3,3),MSG_Fueldata!$E$2:$E$202)/$G152","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A152,3)&MID(B152,3,3),MSG_Fueldata!$F$2:$F$202)/$G152","v":7.2671558399999983},{"$f":"Z152&\" \"&AA152&\" \"&AB152&\" \"&AC152&\" \"&AD152&\" \"&AE152&\" \"&AF152&\" \"&AG152&\" \"&AH152&\" \"&AI152&\" \"&AJ152","v":"0 0 0 0 0 100 0 0 0 0 0"},{"$f":"IF(Z$1=$J152,$O152,0)","v":0},{"$f":"IF(AA$1=$J152,$O152,0)","v":0},0,0,0,100,0,0,0,0,0]
[{"$f":"'SiteSpecific_data Thermal'!D285","v":"GHAEPGASNCAbo"},{"$f":"VLOOKUP($A153,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!G$4,FALSE)","v":"EPGASNCAbo"},{"$f":"VLOOKUP(MID(B153,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"i",{"$f":"IF(C153=\"\",\"\",1)","v":1},{"$f":"IF(C153=\"\",1,1/(VLOOKUP($A153,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!J$4,FALSE)/3.6))","v":0.43902439024390244},{"$f":"VLOOKUP($A153,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!Q$4,FALSE)*8.76*$B$4","v":17.52},{"$f":"1-VLOOKUP($A153,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!O$4,FALSE)","v":0.92999999999999994},{"$f":"VLOOKUP($A153,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!L$4,FALSE)","v":2012},{"$f":"1-(VLOOKUP($A153,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!P$4,FALSE)/8760)","v":0.92328767123287669},{"$f":"VLOOKUP($A153,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!T$4,FALSE)","v":25},{"$f":"VLOOKUP($A153,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!S$4,FALSE)*$B$4","v":956.56960000000004},{"$f":"VLOOKUP($A153,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!R$4,FALSE)*$B$4","v":0},{"$f":"VLOOKUP($A153,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!I$4,FALSE)","v":120},{"$f":"IF(VLOOKUP($A153,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!N$4,FALSE)=\"Décidée\",Y153,\"\")","v":"0 0 120 0 0 0 0 0 0 0 0"},{"$f":"IF(P153=\"\",O153,\"\")","v":""},1,0,{"$f":"IF(V153=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A153,3),NameConvs!$H$57:$H$69))","v":1},"g-p","e-D",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A153,3)&MID(B153,3,3),MSG_Fueldata!$E$2:$E$202)/$G153","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A153,3)&MID(B153,3,3),MSG_Fueldata!$F$2:$F$202)/$G153","v":4.0316666666666663},{"$f":"Z153&\" \"&AA153&\" \"&AB153&\" \"&AC153&\" \"&AD153&\" \"&AE153&\" \"&AF153&\" \"&AG153&\" \"&AH153&\" \"&AI153&\" \"&AJ153","v":"0 0 120 0 0 0 0 0 0 0 0"},0,0,120,0,0,0,0,0,0,0,0]
[{"$f":"'SiteSpecific_data Thermal'!D286","v":"GHAEPGASNUDo1"},{"$f":"VLOOKUP($A154,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!G$4,FALSE)","v":"EPGASNUDo1"},{"$f":"VLOOKUP(MID(B154,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"j",1,{"$f":"IF(C154=\"\",1,1/(VLOOKUP($A154,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!J$4,FALSE)/3.6))","v":0.31034482758620691},{"$f":"VLOOKUP($A154,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!Q$4,FALSE)*8.76*$B$4","v":17.52},{"$f":"1-VLOOKUP($A154,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!O$4,FALSE)","v":0.92999999999999994},{"$f":"VLOOKUP($A154,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!L$4,FALSE)","v":2013},{"$f":"1-(VLOOKUP($A154,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!P$4,FALSE)/8760)","v":0.94246575342465755},{"$f":"VLOOKUP($A154,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!T$4,FALSE)","v":25},{"$f":"VLOOKUP($A154,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!S$4,FALSE)*$B$4","v":956.56960000000004},{"$f":"VLOOKUP($A154,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!R$4,FALSE)*$B$4","v":0},{"$f":"VLOOKUP($A154,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!I$4,FALSE)","v":330},{"$f":"IF(VLOOKUP($A154,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!N$4,FALSE)=\"Décidée\",Y154,\"\")","v":""},330,1,0,{"$f":"IF(V154=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A154,3),NameConvs!$H$57:$H$69))","v":1},"g-p","e-D",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A154,3)&MID(B154,3,3),MSG_Fueldata!$E$2:$E$202)/$G154","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A154,3)&MID(B154,3,3),MSG_Fueldata!$F$2:$F$202)/$G154","v":5.7033333333333331},"0 0 0 330 0 0 0 0 0 0 0",0,0,0,330,0,0,0,0,0,0,0]
[{"$f":"'SiteSpecific_data Thermal'!D287","v":"GHAEPGASNCTem"},{"$f":"VLOOKUP($A155,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!G$4,FALSE)","v":"EPGASNCTem"},{"$f":"C157","v":"Gas/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"k",1,0.5,{"$f":"VLOOKUP($A155,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!Q$4,FALSE)*8.76*$B$4","v":17.52},{"$f":"1-VLOOKUP($A155,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!O$4,FALSE)","v":0.92999999999999994},{"$f":"VLOOKUP($A155,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!L$4,FALSE)","v":2012},{"$f":"1-(VLOOKUP($A155,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!P$4,FALSE)/8760)","v":0.94246575342465755},{"$f":"VLOOKUP($A155,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!T$4,FALSE)","v":25},{"$f":"VLOOKUP($A155,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!S$4,FALSE)*$B$4","v":956.56960000000004},{"$f":"VLOOKUP($A155,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!R$4,FALSE)*$B$4","v":0},{"$f":"VLOOKUP($A155,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!I$4,FALSE)","v":330},{"$f":"IF(VLOOKUP($A155,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!N$4,FALSE)=\"Décidée\",Y155,\"\")","v":"0 0 110 0 0 220 0 0 0 0 0"},"",1,0,{"$f":"IF(V155=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A155,3),NameConvs!$H$57:$H$69))","v":1},"g-p","e-D",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A155,3)&MID(B155,3,3),MSG_Fueldata!$E$2:$E$202)/$G155","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A155,3)&MID(B155,3,3),MSG_Fueldata!$F$2:$F$202)/$G155","v":3.54},"0 0 110 0 0 220 0 0 0 0 0",0,0,110,0,0,220,0,0,0,0,0]
[{"$f":"'SiteSpecific_data Thermal'!D288","v":"GHAEPGASNCAb2"},{"$f":"VLOOKUP($A156,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!G$4,FALSE)","v":"EPGASNCAb2"},{"$f":"VLOOKUP(MID(B156,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"l",1,0.5,{"$f":"VLOOKUP($A156,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!Q$4,FALSE)*8.76*$B$4","v":17.52},{"$f":"1-VLOOKUP($A156,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!O$4,FALSE)","v":0.92999999999999994},{"$f":"VLOOKUP($A156,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!L$4,FALSE)","v":2014},{"$f":"1-(VLOOKUP($A156,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!P$4,FALSE)/8760)","v":0.92328767123287669},{"$f":"VLOOKUP($A156,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!T$4,FALSE)","v":25},{"$f":"VLOOKUP($A156,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!S$4,FALSE)*$B$4","v":956.56960000000004},{"$f":"VLOOKUP($A156,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!R$4,FALSE)*$B$4","v":0},{"$f":"VLOOKUP($A156,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!I$4,FALSE)","v":330},{"$f":"IF(VLOOKUP($A156,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!N$4,FALSE)=\"Décidée\",Y156,\"\")","v":"0 0 0 0 330 0 0 0 0 0 0"},"",1,0,{"$f":"IF(V156=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A156,3),NameConvs!$H$57:$H$69))","v":1},"g-p","e-D",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A156,3)&MID(B156,3,3),MSG_Fueldata!$E$2:$E$202)/$G156","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A156,3)&MID(B156,3,3),MSG_Fueldata!$F$2:$F$202)/$G156","v":3.54},"0 0 0 0 330 0 0 0 0 0 0",0,0,0,0,330,0,0,0,0,0,0]
[{"$f":"'SiteSpecific_data Thermal'!D289","v":"GHAEPGASNUSun"},{"$f":"VLOOKUP($A157,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!G$4,FALSE)","v":"EPGASNUSun"},{"$f":"VLOOKUP(MID(B157,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"i",1,0.5,{"$f":"VLOOKUP($A157,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!Q$4,FALSE)*8.76*$B$4","v":17.52},{"$f":"1-VLOOKUP($A157,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!O$4,FALSE)","v":0.92999999999999994},{"$f":"VLOOKUP($A157,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!L$4,FALSE)","v":2013},{"$f":"1-(VLOOKUP($A157,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!P$4,FALSE)/8760)","v":0.92328767123287669},{"$f":"VLOOKUP($A157,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!T$4,FALSE)","v":25},{"$f":"VLOOKUP($A157,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!S$4,FALSE)*$B$4","v":956.56960000000004},{"$f":"VLOOKUP($A157,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!R$4,FALSE)*$B$4","v":0},{"$f":"VLOOKUP($A157,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!I$4,FALSE)","v":327.2},{"$f":"IF(VLOOKUP($A157,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!N$4,FALSE)=\"Décidée\",Y157,\"\")","v":""},327.2,1,0,{"$f":"IF(V157=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A157,3),NameConvs!$H$57:$H$69))","v":1},"g-p","e-D",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A157,3)&MID(B157,3,3),MSG_Fueldata!$E$2:$E$202)/$G157","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A157,3)&MID(B157,3,3),MSG_Fueldata!$F$2:$F$202)/$G157","v":3.54},"0 0 0 327.2 0 0 0 0 0 0 0",0,0,0,327.2,0,0,0,0,0,0,0]
[{"$f":"'SiteSpecific_data Thermal'!D290","v":"GHAEPGASNUAb3"},{"$f":"VLOOKUP($A158,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!G$4,FALSE)","v":"EPGASNUAb3"},{"$f":"VLOOKUP(MID(B158,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"m",1,{"$f":"IF(C158=\"\",1,1/(VLOOKUP($A158,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!J$4,FALSE)/3.6))","v":0.43902439024390244},{"$f":"VLOOKUP($A158,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!Q$4,FALSE)*8.76*$B$4","v":17.52},{"$f":"1-VLOOKUP($A158,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!O$4,FALSE)","v":0.92999999999999994},{"$f":"VLOOKUP($A158,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!L$4,FALSE)","v":2016},{"$f":"1-(VLOOKUP($A158,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!P$4,FALSE)/8760)","v":0.92328767123287669},{"$f":"VLOOKUP($A158,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!T$4,FALSE)","v":25},{"$f":"VLOOKUP($A158,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!S$4,FALSE)*$B$4","v":956.56960000000004},{"$f":"VLOOKUP($A158,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!R$4,FALSE)*$B$4","v":30},{"$f":"VLOOKUP($A158,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!I$4,FALSE)","v":127.3},{"$f":"IF(VLOOKUP($A158,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!N$4,FALSE)=\"Décidée\",Y158,\"\")","v":""},127.3,1,0,{"$f":"IF(V158=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A158,3),NameConvs!$H$57:$H$69))","v":1},"g-p","e-D",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A158,3)&MID(B158,3,3),MSG_Fueldata!$E$2:$E$202)/$G158","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A158,3)&MID(B158,3,3),MSG_Fueldata!$F$2:$F$202)/$G158","v":4.0316666666666663},"0 0 0 0 0 0 127.3 0 0 0 0",0,0,0,0,0,0,127.3,0,0,0,0]
[{"$f":"'SiteSpecific_data Thermal'!D291","v":"GHAEPGASNUDo2"},{"$f":"VLOOKUP($A159,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!G$4,FALSE)","v":"EPGASNUDo2"},{"$f":"VLOOKUP(MID(B159,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"n",1,{"$f":"IF(C159=\"\",1,1/(VLOOKUP($A159,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!J$4,FALSE)/3.6))","v":0.31034482758620691},{"$f":"VLOOKUP($A159,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!Q$4,FALSE)*8.76*$B$4","v":17.52},{"$f":"1-VLOOKUP($A159,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!O$4,FALSE)","v":0.92999999999999994},{"$f":"VLOOKUP($A159,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!L$4,FALSE)","v":2026},{"$f":"1-(VLOOKUP($A159,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!P$4,FALSE)/8760)","v":0.94246575342465755},{"$f":"VLOOKUP($A159,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!T$4,FALSE)","v":25},{"$f":"VLOOKUP($A159,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!S$4,FALSE)*$B$4","v":956.56960000000004},{"$f":"VLOOKUP($A159,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!R$4,FALSE)*$B$4","v":7},{"$f":"VLOOKUP($A159,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!I$4,FALSE)","v":300},{"$f":"IF(VLOOKUP($A159,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!N$4,FALSE)=\"Décidée\",Y159,\"\")","v":""},300,1,0,{"$f":"IF(V159=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A159,3),NameConvs!$H$57:$H$69))","v":1},"g-p","e-D",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A159,3)&MID(B159,3,3),MSG_Fueldata!$E$2:$E$202)/$G159","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A159,3)&MID(B159,3,3),MSG_Fueldata!$F$2:$F$202)/$G159","v":5.7033333333333331},"0 0 0 0 0 0 0 0 0 0 0",0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'SiteSpecific_data Thermal'!D292","v":"GHAEPSOLNCSol"},{"$f":"VLOOKUP($A160,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!G$4,FALSE)","v":"EPSOLNCSol"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"p",{"$f":"IF(C160=\"\",\"\",1)","v":""},1,{"$f":"VLOOKUP($A160,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!Q$4,FALSE)*8.76*$B$4","v":0},{"$f":"1-VLOOKUP($A160,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!O$4,FALSE)","v":0.25},{"$f":"VLOOKUP($A160,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!L$4,FALSE)","v":2012},{"$f":"1-(VLOOKUP($A160,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!P$4,FALSE)/8760)","v":1},{"$f":"VLOOKUP($A160,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!T$4,FALSE)","v":20},{"$f":"VLOOKUP($A160,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!S$4,FALSE)*$B$4","v":3660},{"$f":"VLOOKUP($A160,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!R$4,FALSE)*$B$4","v":20},{"$f":"VLOOKUP($A160,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!I$4,FALSE)","v":10},{"$f":"IF(VLOOKUP($A160,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!N$4,FALSE)=\"Décidée\",Y160,\"\")","v":"0 0 10 0 0 0 0 0 0 0 0"},{"$f":"IF(P160=\"\",O160,\"\")","v":""},{"$f":"IF(MID(B160,3,1)=\"W\",$S$4,IF(MID(B160,3,1)=\"S\",$S$5,1))","v":0.2},{"$f":"IF(OR(MID(B160,3,1)=\"W\",MID(B160,3,1)=\"S\",MID(B160,3,1)=\"H\",MID(B160,3,1)=\"B\",MID(B160,3,2)=\"GE\"),1,0)","v":1},{"$f":"IF(V160=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A160,3),NameConvs!$H$57:$H$69))","v":1},{"$f":"IF(C160=\"\",\"\",VLOOKUP(C160,EnergyForms,2,FALSE))","v":""},{"$f":"IF(ISNA(VLOOKUP(D160&\"/\"&LEFT(A160,3),EnergyForms2,2,FALSE)),VLOOKUP(D160,EnergyForms,2,FALSE),VLOOKUP(D160&\"/\"&LEFT(A160,3),EnergyForms2,2,FALSE))","v":"e-D"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A160,3)&MID(B160,3,3),MSG_Fueldata!$E$2:$E$202)/$G160","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A160,3)&MID(B160,3,3),MSG_Fueldata!$F$2:$F$202)/$G160","v":0},{"$f":"Z160&\" \"&AA160&\" \"&AB160&\" \"&AC160&\" \"&AD160&\" \"&AE160&\" \"&AF160&\" \"&AG160&\" \"&AH160&\" \"&AI160&\" \"&AJ160","v":"0 0 10 0 0 0 0 0 0 0 0"},0,0,10,0,0,0,0,0,0,0,0]
[{"$f":"'SiteSpecific_data Thermal'!D293","v":"GHAEPWNDNCWin"},{"$f":"VLOOKUP($A161,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!G$4,FALSE)","v":"EPWNDNCWin"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"q",{"$f":"IF(C161=\"\",\"\",1)","v":""},1,{"$f":"VLOOKUP($A161,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!Q$4,FALSE)*8.76*$B$4","v":0},{"$f":"1-VLOOKUP($A161,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!O$4,FALSE)","v":0.25},{"$f":"VLOOKUP($A161,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!L$4,FALSE)","v":2014},{"$f":"1-(VLOOKUP($A161,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!P$4,FALSE)/8760)","v":1},{"$f":"VLOOKUP($A161,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!T$4,FALSE)","v":20},{"$f":"VLOOKUP($A161,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!S$4,FALSE)*$B$4","v":1750},{"$f":"VLOOKUP($A161,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!R$4,FALSE)*$B$4","v":20},{"$f":"VLOOKUP($A161,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!I$4,FALSE)","v":150},{"$f":"IF(VLOOKUP($A161,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!N$4,FALSE)=\"Décidée\",Y161,\"\")","v":"0 0 0 0 50 100 0 0 0 0 0"},{"$f":"IF(P161=\"\",O161,\"\")","v":""},{"$f":"IF(MID(B161,3,1)=\"W\",$S$4,IF(MID(B161,3,1)=\"S\",$S$5,1))","v":0.25},{"$f":"IF(OR(MID(B161,3,1)=\"W\",MID(B161,3,1)=\"S\",MID(B161,3,1)=\"H\",MID(B161,3,1)=\"B\",MID(B161,3,2)=\"GE\"),1,0)","v":1},{"$f":"IF(V161=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A161,3),NameConvs!$H$57:$H$69))","v":1},{"$f":"IF(C161=\"\",\"\",VLOOKUP(C161,EnergyForms,2,FALSE))","v":""},{"$f":"IF(ISNA(VLOOKUP(D161&\"/\"&LEFT(A161,3),EnergyForms2,2,FALSE)),VLOOKUP(D161,EnergyForms,2,FALSE),VLOOKUP(D161&\"/\"&LEFT(A161,3),EnergyForms2,2,FALSE))","v":"e-D"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A161,3)&MID(B161,3,3),MSG_Fueldata!$E$2:$E$202)/$G161","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A161,3)&MID(B161,3,3),MSG_Fueldata!$F$2:$F$202)/$G161","v":0},{"$f":"Z161&\" \"&AA161&\" \"&AB161&\" \"&AC161&\" \"&AD161&\" \"&AE161&\" \"&AF161&\" \"&AG161&\" \"&AH161&\" \"&AI161&\" \"&AJ161","v":"0 0 0 0 50 100 0 0 0 0 0"},0,0,0,0,50,100,0,0,0,0,0]
[{"$f":"'SiteSpecific_data Thermal'!D294","v":"GHAEPGASNCAb4"},{"$f":"VLOOKUP($A162,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!G$4,FALSE)","v":"EPGASNCAb4"},{"$f":"VLOOKUP(MID(B162,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"j",1,{"$f":"IF(C162=\"\",1,1/(VLOOKUP($A162,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!J$4,FALSE)/3.6))","v":0.49315068493150688},{"$f":"VLOOKUP($A162,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!Q$4,FALSE)*8.76*$B$4","v":17.52},{"$f":"1-VLOOKUP($A162,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!O$4,FALSE)","v":0.92999999999999994},{"$f":"VLOOKUP($A162,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!L$4,FALSE)","v":2015},{"$f":"1-(VLOOKUP($A162,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!P$4,FALSE)/8760)","v":0.92328767123287669},{"$f":"VLOOKUP($A162,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!T$4,FALSE)","v":25},{"$f":"VLOOKUP($A162,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!S$4,FALSE)*$B$4","v":956.56960000000004},{"$f":"VLOOKUP($A162,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!R$4,FALSE)*$B$4","v":30},{"$f":"VLOOKUP($A162,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!I$4,FALSE)","v":400},{"$f":"IF(VLOOKUP($A162,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!N$4,FALSE)=\"Décidée\",Y162,\"\")","v":"0 0 0 0 0 400 0 0 0 0 0"},"",1,0,{"$f":"IF(V162=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A162,3),NameConvs!$H$57:$H$69))","v":1},"g-p","e-D",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A162,3)&MID(B162,3,3),MSG_Fueldata!$E$2:$E$202)/$G162","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A162,3)&MID(B162,3,3),MSG_Fueldata!$F$2:$F$202)/$G162","v":3.5891666666666664},"0 0 0 0 0 400 0 0 0 0 0",0,0,0,0,0,400,0,0,0,0,0]
[{"$f":"'SiteSpecific_data Hydro'!B308","v":"GHAEPHYDNUDABui"},{"$f":"VLOOKUP($A163,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!D$3,FALSE)","v":"EPHYDNUDABui"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"i","",1,{"$f":"VLOOKUP($A163,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!M$3,FALSE)*$B$4","v":0},{"$f":"IF(VLOOKUP($A163,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",VLOOKUP($A163,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0),1-VLOOKUP($A163,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!K$3,0))","v":0.99},{"$f":"VLOOKUP($A163,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!H$3,FALSE)","v":2013},{"$f":"IF(VLOOKUP($A163,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",1,VLOOKUP($A163,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0)/I163)","v":0},50,{"$f":"VLOOKUP($A163,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!O$3,FALSE)*$B$4","v":2400},{"$f":"VLOOKUP($A163,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!N$3,FALSE)","v":0},{"$f":"VLOOKUP($A163,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!G$3,FALSE)","v":342},{"$f":"IF(VLOOKUP($A163,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!J$3,FALSE)=\"Décidée\",Y163,\"\")","v":"0 0 0 342 0 0 0 0 0 0 0"},"",1,1,{"$f":"IF(V163=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A163,3),NameConvs!$H$57:$H$69))","v":1},"","e-D",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A163,3)&$C163,MSG_Fueldata!$E$2:$E$117)/$G163","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A163,3)&$C163,MSG_Fueldata!$F$2:$F$117)/$G163","v":0},"0 0 0 342 0 0 0 0 0 0 0",0,0,0,342,0,0,0,0,0,0,0]
[{"$f":"'SiteSpecific_data Hydro'!B309","v":"GHAEPHYDNUDAJua"},{"$f":"VLOOKUP($A164,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!D$3,FALSE)","v":"EPHYDNUDAJua"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"j","",1,{"$f":"VLOOKUP($A164,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!M$3,FALSE)*$B$4","v":0.1},{"$f":"IF(VLOOKUP($A164,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",VLOOKUP($A164,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0),1-VLOOKUP($A164,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!K$3,0))","v":0.99},{"$f":"VLOOKUP($A164,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!H$3,FALSE)","v":2014},{"$f":"IF(VLOOKUP($A164,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",1,VLOOKUP($A164,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0)/I164)","v":0.40795293511401215},50,{"$f":"VLOOKUP($A164,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!O$3,FALSE)*$B$4","v":3552},{"$f":"VLOOKUP($A164,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!N$3,FALSE)","v":14},{"$f":"VLOOKUP($A164,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!G$3,FALSE)","v":87},{"$f":"IF(VLOOKUP($A164,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!J$3,FALSE)=\"Décidée\",Y164,\"\")","v":""},87,1,1,{"$f":"IF(V164=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A164,3),NameConvs!$H$57:$H$69))","v":1},"","e-D",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A164,3)&$C164,MSG_Fueldata!$E$2:$E$117)/$G164","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A164,3)&$C164,MSG_Fueldata!$F$2:$F$117)/$G164","v":0},"0 0 0 0 87 0 0 0 0 0 0",0,0,0,0,87,0,0,0,0,0,0]
[{"$f":"'SiteSpecific_data Hydro'!B310","v":"GHAEPHYDNUDAPwa"},{"$f":"VLOOKUP($A165,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!D$3,FALSE)","v":"EPHYDNUDAPwa"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"k","",1,{"$f":"VLOOKUP($A165,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!M$3,FALSE)*$B$4","v":0.1},{"$f":"IF(VLOOKUP($A165,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",VLOOKUP($A165,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0),1-VLOOKUP($A165,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!K$3,0))","v":0.99},{"$f":"VLOOKUP($A165,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!H$3,FALSE)","v":2014},{"$f":"IF(VLOOKUP($A165,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",1,VLOOKUP($A165,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0)/I165)","v":0.33593161447042724},50,{"$f":"VLOOKUP($A165,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!O$3,FALSE)*$B$4","v":3625},{"$f":"VLOOKUP($A165,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!N$3,FALSE)","v":14},{"$f":"VLOOKUP($A165,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!G$3,FALSE)","v":48},{"$f":"IF(VLOOKUP($A165,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!J$3,FALSE)=\"Décidée\",Y165,\"\")","v":""},48,1,1,{"$f":"IF(V165=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A165,3),NameConvs!$H$57:$H$69))","v":1},"","e-D",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A165,3)&$C165,MSG_Fueldata!$E$2:$E$117)/$G165","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A165,3)&$C165,MSG_Fueldata!$F$2:$F$117)/$G165","v":0},"0 0 0 0 48 0 0 0 0 0 0",0,0,0,0,48,0,0,0,0,0,0]
[{"$f":"'SiteSpecific_data Hydro'!B311","v":"GHAEPHYDNUROHem"},{"$f":"VLOOKUP($A166,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!D$3,FALSE)","v":"EPHYDNUROHem"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"l","",1,{"$f":"VLOOKUP($A166,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!M$3,FALSE)*$B$4","v":0.1},{"$f":"IF(VLOOKUP($A166,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",VLOOKUP($A166,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0),1-VLOOKUP($A166,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!K$3,0))","v":0.31717975155889427},{"$f":"VLOOKUP($A166,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!H$3,FALSE)","v":2014},{"$f":"IF(VLOOKUP($A166,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",1,VLOOKUP($A166,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0)/I166)","v":1},50,{"$f":"VLOOKUP($A166,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!O$3,FALSE)*$B$4","v":2688},{"$f":"VLOOKUP($A166,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!N$3,FALSE)","v":14},{"$f":"VLOOKUP($A166,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!G$3,FALSE)","v":93},{"$f":"IF(VLOOKUP($A166,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!J$3,FALSE)=\"Décidée\",Y166,\"\")","v":""},93,1,1,{"$f":"IF(V166=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A166,3),NameConvs!$H$57:$H$69))","v":1},"","e-D",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A166,3)&$C166,MSG_Fueldata!$E$2:$E$117)/$G166","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A166,3)&$C166,MSG_Fueldata!$F$2:$F$117)/$G166","v":0},"0 0 0 0 93 0 0 0 0 0 0",0,{"$f":"IF(AA$1=$J166,$O166,0)","v":0},0,0,93,0,0,0,0,0,0]
[{"$f":"'SiteSpecific_data Hydro'!B312","v":"GHAEPHYDNUDAKul"},{"$f":"VLOOKUP($A167,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!D$3,FALSE)","v":"EPHYDNUDAKul"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"m","",1,{"$f":"VLOOKUP($A167,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!M$3,FALSE)*$B$4","v":0.1},{"$f":"IF(VLOOKUP($A167,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",VLOOKUP($A167,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0),1-VLOOKUP($A167,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!K$3,0))","v":0.99},{"$f":"VLOOKUP($A167,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!H$3,FALSE)","v":2014},{"$f":"IF(VLOOKUP($A167,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",1,VLOOKUP($A167,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0)/I167)","v":0.40409165218906468},50,{"$f":"VLOOKUP($A167,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!O$3,FALSE)*$B$4","v":8111},{"$f":"VLOOKUP($A167,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!N$3,FALSE)","v":14},{"$f":"VLOOKUP($A167,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!G$3,FALSE)","v":36},{"$f":"IF(VLOOKUP($A167,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!J$3,FALSE)=\"Décidée\",Y167,\"\")","v":""},36,1,1,{"$f":"IF(V167=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A167,3),NameConvs!$H$57:$H$69))","v":1},"","e-D",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A167,3)&$C167,MSG_Fueldata!$E$2:$E$117)/$G167","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A167,3)&$C167,MSG_Fueldata!$F$2:$F$117)/$G167","v":0},"0 0 0 0 36 0 0 0 0 0 0",{"$f":"IF(Z$1=$J167,$O167,0)","v":0},0,0,0,36,0,0,0,0,0,0]
[{"$f":"'SiteSpecific_data Hydro'!B313","v":"GHAEPHYDNUDADab"},{"$f":"VLOOKUP($A168,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!D$3,FALSE)","v":"EPHYDNUDADab"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"n","",1,{"$f":"VLOOKUP($A168,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!M$3,FALSE)*$B$4","v":0.1},{"$f":"IF(VLOOKUP($A168,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",VLOOKUP($A168,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0),1-VLOOKUP($A168,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!K$3,0))","v":0.99},{"$f":"VLOOKUP($A168,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!H$3,FALSE)","v":2014},{"$f":"IF(VLOOKUP($A168,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",1,VLOOKUP($A168,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0)/I168)","v":0.39537350782970404},50,{"$f":"VLOOKUP($A168,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!O$3,FALSE)*$B$4","v":4698},{"$f":"VLOOKUP($A168,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!N$3,FALSE)","v":14},{"$f":"VLOOKUP($A168,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!G$3,FALSE)","v":43},{"$f":"IF(VLOOKUP($A168,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!J$3,FALSE)=\"Décidée\",Y168,\"\")","v":""},43,1,1,{"$f":"IF(V168=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A168,3),NameConvs!$H$57:$H$69))","v":1},"","e-D",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A168,3)&$C168,MSG_Fueldata!$E$2:$E$117)/$G168","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A168,3)&$C168,MSG_Fueldata!$F$2:$F$117)/$G168","v":0},"0 0 0 0 43 0 0 0 0 0 0",0,0,0,0,43,0,0,0,0,0,0]
[{"$f":"'SiteSpecific_data Hydro'!B314","v":"GHAEPHYDNUDANou"},{"$f":"VLOOKUP($A169,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!D$3,FALSE)","v":"EPHYDNUDANou"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"o","",1,{"$f":"VLOOKUP($A169,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!M$3,FALSE)*$B$4","v":2},{"$f":"IF(VLOOKUP($A169,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",VLOOKUP($A169,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0),1-VLOOKUP($A169,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!K$3,0))","v":0.99},{"$f":"VLOOKUP($A169,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!H$3,FALSE)","v":2014},{"$f":"IF(VLOOKUP($A169,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",1,VLOOKUP($A169,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0)/I169)","v":0.29649616407607277},50,{"$f":"VLOOKUP($A169,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!O$3,FALSE)*$B$4","v":4767},{"$f":"VLOOKUP($A169,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!N$3,FALSE)","v":105},{"$f":"VLOOKUP($A169,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!G$3,FALSE)","v":12},{"$f":"IF(VLOOKUP($A169,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!J$3,FALSE)=\"Décidée\",Y169,\"\")","v":""},12,1,1,{"$f":"IF(V169=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A169,3),NameConvs!$H$57:$H$69))","v":1},"","e-D",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A169,3)&$C169,MSG_Fueldata!$E$2:$E$117)/$G169","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A169,3)&$C169,MSG_Fueldata!$F$2:$F$117)/$G169","v":0},"0 0 0 0 12 0 0 0 0 0 0",0,0,0,0,12,0,0,0,0,0,0]
[null,null,null,null,null,""]
[{"$f":"LEFT(A152,3)","v":"GHA"},{"$f":"COUNTIF(A152:A169,A171&\"*\")","v":18},{"$f":"ROW()-B171-2","v":151}]
[]
[]
[null,{"$f":"'SiteSpecific_data Thermal'!C325","v":"Togo/Benin"},{"$f":"OFFSET(C$2,lang,0)","v":"Main Input"},"Main Output","name","Main Input","Main Output (switch c)","var costs (switch c)","plant factor","First year","operation time","Plant life","Investment Costs","Fixed Costs","bdi(up)","bdc(fx)","bdc (up)","Firm capacity","Renewable?","Loss Factor",null,null,"fuel costs","emission factor"]
[null,{"$f":"OFFSET(B$2,lang,0)","v":"MESSAGE Name"},null,null,"alt","Value","Value","US$'00/kWyr",null,null,"share",null,"US$'00/kW","US$'00/kW/yr","MW","MW","MW",null,null,null,"Input Fuel","Output Fuel","$/kWyr","ton/kWyr"]
[{"$f":"'SiteSpecific_data Thermal'!D326","v":"TBNEPGASNCCAI"},{"$f":"VLOOKUP($A176,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!G$4,FALSE)","v":"EPGASNCCAI"},{"$f":"VLOOKUP(MID(B176,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"i",{"$f":"IF(C176=\"\",\"\",1)","v":1},{"$f":"IF(C176=\"\",1,1/(VLOOKUP($A176,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!J$4,FALSE)/3.6))","v":0.28346456692913385},{"$f":"VLOOKUP($A176,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!Q$4,FALSE)*8.76*$B$4","v":21.9},{"$f":"1-VLOOKUP($A176,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!O$4,FALSE)","v":0.92},{"$f":"VLOOKUP($A176,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!L$4,FALSE)","v":2011},{"$f":"1-(VLOOKUP($A176,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!P$4,FALSE)/8760)","v":0.93002283105022832},{"$f":"VLOOKUP($A176,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!T$4,FALSE)","v":25},{"$f":"VLOOKUP($A176,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!S$4,FALSE)*$B$4","v":633.15},{"$f":"VLOOKUP($A176,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!R$4,FALSE)*$B$4","v":0},{"$f":"VLOOKUP($A176,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!I$4,FALSE)","v":80},{"$f":"IF(VLOOKUP($A176,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!N$4,FALSE)=\"Décidée\",Y176,\"\")","v":"0 80 0 0 0 0 0 0 0 0 0"},{"$f":"IF(P176=\"\",O176,\"\")","v":""},{"$f":"IF(MID(B176,3,1)=\"W\",$S$4,IF(MID(B176,3,1)=\"S\",$S$5,1))","v":1},{"$f":"IF(OR(MID(B176,3,1)=\"W\",MID(B176,3,1)=\"S\",MID(B176,3,1)=\"H\",MID(B176,3,1)=\"B\",MID(B176,3,2)=\"GE\"),1,0)","v":0},{"$f":"IF(V176=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A176,3),NameConvs!$H$57:$H$69))","v":1},{"$f":"IF(C176=\"\",\"\",VLOOKUP(C176,EnergyForms,2,FALSE))","v":"g-p"},{"$f":"IF(ISNA(VLOOKUP(D176&\"/\"&LEFT(A176,3),EnergyForms2,2,FALSE)),VLOOKUP(D176,EnergyForms,2,FALSE),VLOOKUP(D176&\"/\"&LEFT(A176,3),EnergyForms2,2,FALSE))","v":"e-M"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A176,3)&MID(B176,3,3),MSG_Fueldata!$E$2:$E$202)/$G176","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A176,3)&MID(B176,3,3),MSG_Fueldata!$F$2:$F$202)/$G176","v":6.2441666666666666},{"$f":"Z176&\" \"&AA176&\" \"&AB176&\" \"&AC176&\" \"&AD176&\" \"&AE176&\" \"&AF176&\" \"&AG176&\" \"&AH176&\" \"&AI176&\" \"&AJ176","v":"0 80 0 0 0 0 0 0 0 0 0"},{"$f":"IF(Z$1=$J176,$O176,0)","v":0},{"$f":"IF(AA$1=$J176,$O176,0)","v":80},0,0,0,0,0,0,0,0,0]
[{"$f":"'SiteSpecific_data Thermal'!D327","v":"TBNEPSOLNUIPP"},{"$f":"VLOOKUP($A177,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!G$4,FALSE)","v":"EPSOLNUIPP"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"i",{"$f":"IF(C177=\"\",\"\",1)","v":""},{"$f":"IF(C177=\"\",1,1/(VLOOKUP($A177,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!J$4,FALSE)/3.6))","v":1},{"$f":"VLOOKUP($A177,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!Q$4,FALSE)*8.76*$B$4","v":0},{"$f":"1-VLOOKUP($A177,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!O$4,FALSE)","v":0.25},{"$f":"VLOOKUP($A177,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!L$4,FALSE)","v":2012},{"$f":"1-(VLOOKUP($A177,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!P$4,FALSE)/8760)","v":1},{"$f":"VLOOKUP($A177,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!T$4,FALSE)","v":20},{"$f":"VLOOKUP($A177,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!S$4,FALSE)*$B$4","v":3660},{"$f":"VLOOKUP($A177,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!R$4,FALSE)*$B$4","v":20},{"$f":"VLOOKUP($A177,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!I$4,FALSE)","v":20},{"$f":"IF(VLOOKUP($A177,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!N$4,FALSE)=\"Décidée\",Y177,\"\")","v":""},{"$f":"IF(P177=\"\",O177,\"\")","v":20},0.2,1,{"$f":"IF(V177=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A177,3),NameConvs!$H$57:$H$69))","v":1},"","e-M",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A177,3)&$C177,MSG_Fueldata!$E$2:$E$117)/$G177","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A177,3)&$C177,MSG_Fueldata!$F$2:$F$117)/$G177","v":0},{"$f":"Z177&\" \"&AA177&\" \"&AB177&\" \"&AC177&\" \"&AD177&\" \"&AE177&\" \"&AF177&\" \"&AG177&\" \"&AH177&\" \"&AI177&\" \"&AJ177","v":"0 0 20 0 0 0 0 0 0 0 0"},{"$f":"IF(Z$1=$J177,$O177,0)","v":0},0,20,0,0,0,0,0,0,0,0]
[{"$f":"'SiteSpecific_data Thermal'!D328","v":"TBNEPWNDNUIPP"},{"$f":"VLOOKUP($A178,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!G$4,FALSE)","v":"EPWNDNUIPP"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"j","",{"$f":"IF(C178=\"\",1,1/(VLOOKUP($A178,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!J$4,FALSE)/3.6))","v":1},{"$f":"VLOOKUP($A178,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!Q$4,FALSE)*8.76*$B$4","v":87.6},{"$f":"1-VLOOKUP($A178,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!O$4,FALSE)","v":0.30000000000000004},{"$f":"VLOOKUP($A178,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!L$4,FALSE)","v":2013},{"$f":"1-(VLOOKUP($A178,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!P$4,FALSE)/8760)","v":1},{"$f":"VLOOKUP($A178,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!T$4,FALSE)","v":20},{"$f":"VLOOKUP($A178,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!S$4,FALSE)*$B$4","v":1750},{"$f":"VLOOKUP($A178,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!R$4,FALSE)*$B$4","v":17},{"$f":"VLOOKUP($A178,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!I$4,FALSE)","v":20},{"$f":"IF(VLOOKUP($A178,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!N$4,FALSE)=\"Décidée\",Y178,\"\")","v":""},20,0.25,1,{"$f":"IF(V178=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A178,3),NameConvs!$H$57:$H$69))","v":1},"","e-M",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A178,3)&$C178,MSG_Fueldata!$E$2:$E$117)/$G178","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A178,3)&$C178,MSG_Fueldata!$F$2:$F$117)/$G178","v":0},"0 0 0 20 0 0 0 0 0 0 0",0,0,0,20,0,0,0,0,0,0,0]
[{"$f":"'SiteSpecific_data Thermal'!D329","v":"TBNEPGASNUIPP"},{"$f":"VLOOKUP($A179,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!G$4,FALSE)","v":"EPGASNUIPP"},{"$f":"VLOOKUP(MID(B179,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"j",1,{"$f":"IF(C179=\"\",1,1/(VLOOKUP($A179,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!J$4,FALSE)/3.6))","v":0.28346456692913385},{"$f":"VLOOKUP($A179,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!Q$4,FALSE)*8.76*$B$4","v":21.9},{"$f":"1-VLOOKUP($A179,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!O$4,FALSE)","v":0.92},{"$f":"VLOOKUP($A179,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!L$4,FALSE)","v":2013},{"$f":"1-(VLOOKUP($A179,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!P$4,FALSE)/8760)","v":0.93002283105022832},{"$f":"VLOOKUP($A179,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!T$4,FALSE)","v":25},{"$f":"VLOOKUP($A179,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!S$4,FALSE)*$B$4","v":633.15},{"$f":"VLOOKUP($A179,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!R$4,FALSE)*$B$4","v":0},{"$f":"VLOOKUP($A179,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!I$4,FALSE)","v":100},{"$f":"IF(VLOOKUP($A179,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!N$4,FALSE)=\"Décidée\",Y179,\"\")","v":""},100,1,0,{"$f":"IF(V179=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A179,3),NameConvs!$H$57:$H$69))","v":1},"g-p","e-M",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A179,3)&MID(B179,3,3),MSG_Fueldata!$E$2:$E$202)/$G179","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A179,3)&MID(B179,3,3),MSG_Fueldata!$F$2:$F$202)/$G179","v":6.2441666666666666},"0 0 0 100 0 0 0 0 0 0 0",0,0,0,100,0,0,0,0,0,0,0]
[{"$f":"'SiteSpecific_data Thermal'!D330","v":"TBNEPSOLNUCEB"},{"$f":"VLOOKUP($A180,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!G$4,FALSE)","v":"EPSOLNUCEB"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"k","",{"$f":"IF(C180=\"\",1,1/(VLOOKUP($A180,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!J$4,FALSE)/3.6))","v":1},{"$f":"VLOOKUP($A180,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!Q$4,FALSE)*8.76*$B$4","v":0},{"$f":"1-VLOOKUP($A180,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!O$4,FALSE)","v":0.25},{"$f":"VLOOKUP($A180,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!L$4,FALSE)","v":2015},{"$f":"1-(VLOOKUP($A180,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!P$4,FALSE)/8760)","v":1},{"$f":"VLOOKUP($A180,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!T$4,FALSE)","v":20},{"$f":"VLOOKUP($A180,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!S$4,FALSE)*$B$4","v":3660},{"$f":"VLOOKUP($A180,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!R$4,FALSE)*$B$4","v":20},{"$f":"VLOOKUP($A180,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!I$4,FALSE)","v":10},{"$f":"IF(VLOOKUP($A180,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!N$4,FALSE)=\"Décidée\",Y180,\"\")","v":""},10,0.2,1,{"$f":"IF(V180=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A180,3),NameConvs!$H$57:$H$69))","v":1},"","e-M",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A180,3)&$C180,MSG_Fueldata!$E$2:$E$117)/$G180","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A180,3)&$C180,MSG_Fueldata!$F$2:$F$117)/$G180","v":0},"0 0 0 0 0 10 0 0 0 0 0",0,0,0,0,0,10,0,0,0,0,0]
[{"$f":"'SiteSpecific_data Thermal'!D331","v":"TBNEPSOLNUAFD"},{"$f":"VLOOKUP($A181,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!G$4,FALSE)","v":"EPSOLNUAFD"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"l","",{"$f":"IF(C181=\"\",1,1/(VLOOKUP($A181,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!J$4,FALSE)/3.6))","v":1},{"$f":"VLOOKUP($A181,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!Q$4,FALSE)*8.76*$B$4","v":0},{"$f":"1-VLOOKUP($A181,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!O$4,FALSE)","v":0.25},{"$f":"VLOOKUP($A181,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!L$4,FALSE)","v":2014},{"$f":"1-(VLOOKUP($A181,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!P$4,FALSE)/8760)","v":1},{"$f":"VLOOKUP($A181,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!T$4,FALSE)","v":20},{"$f":"VLOOKUP($A181,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!S$4,FALSE)*$B$4","v":3660},{"$f":"VLOOKUP($A181,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!R$4,FALSE)*$B$4","v":20},{"$f":"VLOOKUP($A181,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!I$4,FALSE)","v":5},{"$f":"IF(VLOOKUP($A181,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!N$4,FALSE)=\"Décidée\",Y181,\"\")","v":""},5,0.2,1,{"$f":"IF(V181=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A181,3),NameConvs!$H$57:$H$69))","v":1},"","e-M",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A181,3)&$C181,MSG_Fueldata!$E$2:$E$117)/$G181","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A181,3)&$C181,MSG_Fueldata!$F$2:$F$117)/$G181","v":0},"0 0 0 0 5 0 0 0 0 0 0",0,0,0,0,5,0,0,0,0,0,0]
[{"$f":"'SiteSpecific_data Thermal'!D332","v":"TBNEPGASNCMar"},{"$f":"VLOOKUP($A182,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!G$4,FALSE)","v":"EPGASNCMar"},{"$f":"VLOOKUP(MID(B182,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"k",1,{"$f":"IF(C182=\"\",1,1/(VLOOKUP($A182,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!J$4,FALSE)/3.6))","v":0.40909090909090906},{"$f":"VLOOKUP($A182,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!Q$4,FALSE)*8.76*$B$4","v":17.52},{"$f":"1-VLOOKUP($A182,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!O$4,FALSE)","v":0.92},{"$f":"VLOOKUP($A182,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!L$4,FALSE)","v":2015},{"$f":"1-(VLOOKUP($A182,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!P$4,FALSE)/8760)","v":0.93002283105022832},{"$f":"VLOOKUP($A182,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!T$4,FALSE)","v":25},{"$f":"VLOOKUP($A182,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!S$4,FALSE)*$B$4","v":1984},{"$f":"VLOOKUP($A182,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!R$4,FALSE)*$B$4","v":0},{"$f":"VLOOKUP($A182,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!I$4,FALSE)","v":450},{"$f":"IF(VLOOKUP($A182,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!N$4,FALSE)=\"Décidée\",Y182,\"\")","v":"0 0 0 0 0 450 0 0 0 0 0"},"",1,0,{"$f":"IF(V182=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A182,3),NameConvs!$H$57:$H$69))","v":1},"g-p","e-M",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A182,3)&MID(B182,3,3),MSG_Fueldata!$E$2:$E$202)/$G182","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A182,3)&MID(B182,3,3),MSG_Fueldata!$F$2:$F$202)/$G182","v":4.3266666666666671},"0 0 0 0 0 450 0 0 0 0 0",0,0,0,0,0,450,0,0,0,0,0]
[{"$f":"'SiteSpecific_data Hydro'!B332","v":"TBNEPHYDNUDAAdj"},{"$f":"VLOOKUP($A183,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!D$3,FALSE)","v":"EPHYDNUDAAdj"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"m","",1,{"$f":"VLOOKUP($A183,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!M$3,FALSE)*$B$4","v":2},{"$f":"IF(VLOOKUP($A183,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",VLOOKUP($A183,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0),1-VLOOKUP($A183,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!K$3,0))","v":0.95},{"$f":"VLOOKUP($A183,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!H$3,FALSE)","v":2017},{"$f":"IF(VLOOKUP($A183,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",1,VLOOKUP($A183,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0)/I183)","v":0.19373286445075508},50,{"$f":"VLOOKUP($A183,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!O$3,FALSE)*$B$4","v":2264},{"$f":"VLOOKUP($A183,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!N$3,FALSE)","v":0},{"$f":"VLOOKUP($A183,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!G$3,FALSE)","v":147},{"$f":"IF(VLOOKUP($A183,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!J$3,FALSE)=\"Décidée\",Y183,\"\")","v":"0 0 0 0 0 0 0 147 0 0 0"},"",1,1,{"$f":"IF(V183=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A183,3),NameConvs!$H$57:$H$69))","v":1},"","e-M",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A183,3)&$C183,MSG_Fueldata!$E$2:$E$117)/$G183","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A183,3)&$C183,MSG_Fueldata!$F$2:$F$117)/$G183","v":0},"0 0 0 0 0 0 0 147 0 0 0",0,0,0,0,0,0,0,147,0,0,0]
[{"$f":"'SiteSpecific_data Hydro'!B333","v":"TBNEPHYDNUDAKet"},{"$f":"VLOOKUP($A184,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!D$3,FALSE)","v":"EPHYDNUDAKet"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"n","",1,{"$f":"VLOOKUP($A184,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!M$3,FALSE)*$B$4","v":2},{"$f":"IF(VLOOKUP($A184,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",VLOOKUP($A184,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0),1-VLOOKUP($A184,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!K$3,0))","v":0.95},{"$f":"VLOOKUP($A184,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!H$3,FALSE)","v":2018},{"$f":"IF(VLOOKUP($A184,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",1,VLOOKUP($A184,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0)/I184)","v":0.27968036529680362},50,{"$f":"VLOOKUP($A184,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!O$3,FALSE)*$B$4","v":2105},{"$f":"VLOOKUP($A184,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!N$3,FALSE)","v":0},{"$f":"VLOOKUP($A184,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!G$3,FALSE)","v":160},{"$f":"IF(VLOOKUP($A184,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!J$3,FALSE)=\"Décidée\",Y184,\"\")","v":""},160,1,1,{"$f":"IF(V184=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A184,3),NameConvs!$H$57:$H$69))","v":1},"","e-M",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A184,3)&$C184,MSG_Fueldata!$E$2:$E$117)/$G184","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A184,3)&$C184,MSG_Fueldata!$F$2:$F$117)/$G184","v":0},"0 0 0 0 0 0 0 0 160 0 0",0,0,0,0,0,0,0,0,160,0,0]
[{"$f":"'SiteSpecific_data Hydro'!B334","v":"TBNEPHYDNUDATet"},{"$f":"VLOOKUP($A185,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!D$3,FALSE)","v":"EPHYDNUDATet"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"o","",1,{"$f":"VLOOKUP($A185,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!M$3,FALSE)*$B$4","v":2},{"$f":"IF(VLOOKUP($A185,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",VLOOKUP($A185,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0),1-VLOOKUP($A185,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!K$3,0))","v":0.95},{"$f":"VLOOKUP($A185,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!H$3,FALSE)","v":2018},{"$f":"IF(VLOOKUP($A185,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",1,VLOOKUP($A185,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0)/I185)","v":0.27031963470319637},50,{"$f":"VLOOKUP($A185,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!O$3,FALSE)*$B$4","v":3174},{"$f":"VLOOKUP($A185,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!N$3,FALSE)","v":0},{"$f":"VLOOKUP($A185,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!G$3,FALSE)","v":50},{"$f":"IF(VLOOKUP($A185,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!J$3,FALSE)=\"Décidée\",Y185,\"\")","v":""},50,1,1,{"$f":"IF(V185=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A185,3),NameConvs!$H$57:$H$69))","v":1},"","e-M",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A185,3)&$C185,MSG_Fueldata!$E$2:$E$117)/$G185","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A185,3)&$C185,MSG_Fueldata!$F$2:$F$117)/$G185","v":0},"0 0 0 0 0 0 0 0 50 0 0",0,0,0,0,0,0,0,0,50,0,0]
[null,null,null,null,null,""]
[{"$f":"LEFT(A176,3)","v":"TBN"},{"$f":"COUNTIF(A176:A185,A187&\"*\")","v":10},{"$f":"ROW()-B187-2","v":175}]
[]
[]
[null,{"$f":"'SiteSpecific_data Thermal'!C361","v":"Burkina"},{"$f":"OFFSET(C$2,lang,0)","v":"Main Input"},"Main Output","name","Main Input","Main Output (switch c)","var costs (switch c)","plant factor","First year","operation time","Plant life","Investment Costs","Fixed Costs","bdi(up)","bdc(fx)","bdc (up)","Firm capacity","Renewable?","Loss Factor",null,null,"fuel costs","emission factor"]
[null,{"$f":"OFFSET(B$2,lang,0)","v":"MESSAGE Name"},null,null,"alt","Value","Value","US$'00/kWyr",null,null,"share",null,"US$'00/kW","US$'00/kW/yr","MW","MW","MW",null,null,null,"Input Fuel","Output Fuel","$/kWyr","ton/kWyr"]
[{"$f":"'SiteSpecific_data Thermal'!D362","v":"BUREPODSNUOua"},{"$f":"VLOOKUP($A192,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!G$4,FALSE)","v":"EPODSNUOua"},{"$f":"VLOOKUP(MID(B192,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Diesel/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"i",{"$f":"IF(C192=\"\",\"\",1)","v":1},{"$f":"IF(C192=\"\",1,1/(VLOOKUP($A192,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!J$4,FALSE)/3.6))","v":0.34615384615384615},{"$f":"VLOOKUP($A192,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!Q$4,FALSE)*8.76*$B$4","v":87.6},{"$f":"1-VLOOKUP($A192,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!O$4,FALSE)","v":0.9},{"$f":"VLOOKUP($A192,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!L$4,FALSE)","v":2012},{"$f":"1-(VLOOKUP($A192,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!P$4,FALSE)/8760)","v":0.8904109589041096},{"$f":"VLOOKUP($A192,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!T$4,FALSE)","v":30},{"$f":"VLOOKUP($A192,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!S$4,FALSE)*$B$4","v":1123.5},{"$f":"VLOOKUP($A192,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!R$4,FALSE)*$B$4","v":0},{"$f":"VLOOKUP($A192,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!I$4,FALSE)","v":4.34},{"$f":"IF(VLOOKUP($A192,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!N$4,FALSE)=\"Décidée\",Y192,\"\")","v":""},{"$f":"IF(P192=\"\",O192,\"\")","v":4.34},{"$f":"IF(MID(B192,3,1)=\"W\",$S$4,IF(MID(B192,3,1)=\"S\",$S$5,1))","v":1},{"$f":"IF(OR(MID(B192,3,1)=\"W\",MID(B192,3,1)=\"S\",MID(B192,3,1)=\"H\",MID(B192,3,1)=\"B\",MID(B192,3,2)=\"GE\"),1,0)","v":0},{"$f":"IF(V192=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A192,3),NameConvs!$H$57:$H$69))","v":1},{"$f":"IF(C192=\"\",\"\",VLOOKUP(C192,EnergyForms,2,FALSE))","v":"o-p"},{"$f":"IF(ISNA(VLOOKUP(D192&\"/\"&LEFT(A192,3),EnergyForms2,2,FALSE)),VLOOKUP(D192,EnergyForms,2,FALSE),VLOOKUP(D192&\"/\"&LEFT(A192,3),EnergyForms2,2,FALSE))","v":"e-A"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A192,3)&MID(B192,3,3),MSG_Fueldata!$E$2:$E$202)/$G192","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A192,3)&MID(B192,3,3),MSG_Fueldata!$F$2:$F$202)/$G192","v":6.748073279999999},{"$f":"Z192&\" \"&AA192&\" \"&AB192&\" \"&AC192&\" \"&AD192&\" \"&AE192&\" \"&AF192&\" \"&AG192&\" \"&AH192&\" \"&AI192&\" \"&AJ192","v":"0 0 4.34 0 0 0 0 0 0 0 0"},{"$f":"IF(Z$1=$J192,$O192,0)","v":0},{"$f":"IF(AA$1=$J192,$O192,0)","v":0},4.34,0,0,0,0,0,0,0,0]
[{"$f":"'SiteSpecific_data Thermal'!D363","v":"BUREPODSNUDie"},{"$f":"VLOOKUP($A193,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!G$4,FALSE)","v":"EPODSNUDie"},{"$f":"VLOOKUP(MID(B193,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Diesel/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"j",{"$f":"IF(C193=\"\",\"\",1)","v":1},{"$f":"IF(C193=\"\",1,1/(VLOOKUP($A193,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!J$4,FALSE)/3.6))","v":0.34615384615384615},{"$f":"VLOOKUP($A193,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!Q$4,FALSE)*8.76*$B$4","v":87.6},{"$f":"1-VLOOKUP($A193,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!O$4,FALSE)","v":0.9},{"$f":"VLOOKUP($A193,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!L$4,FALSE)","v":2011},{"$f":"1-(VLOOKUP($A193,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!P$4,FALSE)/8760)","v":0.8904109589041096},{"$f":"VLOOKUP($A193,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!T$4,FALSE)","v":30},{"$f":"VLOOKUP($A193,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!S$4,FALSE)*$B$4","v":1123.5},{"$f":"VLOOKUP($A193,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!R$4,FALSE)*$B$4","v":0},{"$f":"VLOOKUP($A193,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!I$4,FALSE)","v":0.86},{"$f":"IF(VLOOKUP($A193,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!N$4,FALSE)=\"Décidée\",Y193,\"\")","v":""},{"$f":"IF(P193=\"\",O193,\"\")","v":0.86},1,0,{"$f":"IF(V193=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A193,3),NameConvs!$H$57:$H$69))","v":1},"o-p","e-A",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A193,3)&MID(B193,3,3),MSG_Fueldata!$E$2:$E$202)/$G193","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A193,3)&MID(B193,3,3),MSG_Fueldata!$F$2:$F$202)/$G193","v":6.748073279999999},{"$f":"Z193&\" \"&AA193&\" \"&AB193&\" \"&AC193&\" \"&AD193&\" \"&AE193&\" \"&AF193&\" \"&AG193&\" \"&AH193&\" \"&AI193&\" \"&AJ193","v":"0 0.86 0 0 0 0 0 0 0 0 0"},{"$f":"IF(Z$1=$J193,$O193,0)","v":0},0.86,0,0,0,0,0,0,0,0,0]
[{"$f":"'SiteSpecific_data Thermal'!D364","v":"BUREPODSNUGao"},{"$f":"VLOOKUP($A194,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!G$4,FALSE)","v":"EPODSNUGao"},{"$f":"VLOOKUP(MID(B194,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Diesel/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"k",1,{"$f":"IF(C194=\"\",1,1/(VLOOKUP($A194,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!J$4,FALSE)/3.6))","v":0.34615384615384615},{"$f":"VLOOKUP($A194,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!Q$4,FALSE)*8.76*$B$4","v":87.6},{"$f":"1-VLOOKUP($A194,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!O$4,FALSE)","v":0.9},{"$f":"VLOOKUP($A194,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!L$4,FALSE)","v":2011},{"$f":"1-(VLOOKUP($A194,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!P$4,FALSE)/8760)","v":0.8904109589041096},{"$f":"VLOOKUP($A194,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!T$4,FALSE)","v":30},{"$f":"VLOOKUP($A194,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!S$4,FALSE)*$B$4","v":1123.5},{"$f":"VLOOKUP($A194,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!R$4,FALSE)*$B$4","v":0},{"$f":"VLOOKUP($A194,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!I$4,FALSE)","v":1.32},{"$f":"IF(VLOOKUP($A194,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!N$4,FALSE)=\"Décidée\",Y194,\"\")","v":""},1.32,1,0,{"$f":"IF(V194=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A194,3),NameConvs!$H$57:$H$69))","v":1},"o-p","e-A",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A194,3)&MID(B194,3,3),MSG_Fueldata!$E$2:$E$202)/$G194","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A194,3)&MID(B194,3,3),MSG_Fueldata!$F$2:$F$202)/$G194","v":6.748073279999999},"0 1.32 0 0 0 0 0 0 0 0 0",0,1.32,0,0,0,0,0,0,0,0,0]
[{"$f":"'SiteSpecific_data Thermal'!D365","v":"BUREPODSNUDor"},{"$f":"VLOOKUP($A195,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!G$4,FALSE)","v":"EPODSNUDor"},{"$f":"VLOOKUP(MID(B195,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Diesel/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"l",1,{"$f":"IF(C195=\"\",1,1/(VLOOKUP($A195,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!J$4,FALSE)/3.6))","v":0.34615384615384615},{"$f":"VLOOKUP($A195,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!Q$4,FALSE)*8.76*$B$4","v":87.6},{"$f":"1-VLOOKUP($A195,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!O$4,FALSE)","v":0.9},{"$f":"VLOOKUP($A195,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!L$4,FALSE)","v":2011},{"$f":"1-(VLOOKUP($A195,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!P$4,FALSE)/8760)","v":0.8904109589041096},{"$f":"VLOOKUP($A195,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!T$4,FALSE)","v":30},{"$f":"VLOOKUP($A195,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!S$4,FALSE)*$B$4","v":1123.5},{"$f":"VLOOKUP($A195,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!R$4,FALSE)*$B$4","v":0},{"$f":"VLOOKUP($A195,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!I$4,FALSE)","v":1.47},{"$f":"IF(VLOOKUP($A195,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!N$4,FALSE)=\"Décidée\",Y195,\"\")","v":""},1.47,1,0,{"$f":"IF(V195=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A195,3),NameConvs!$H$57:$H$69))","v":1},"o-p","e-A",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A195,3)&MID(B195,3,3),MSG_Fueldata!$E$2:$E$202)/$G195","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A195,3)&MID(B195,3,3),MSG_Fueldata!$F$2:$F$202)/$G195","v":6.748073279999999},"0 1.47 0 0 0 0 0 0 0 0 0",0,1.47,0,0,0,0,0,0,0,0,0]
[{"$f":"'SiteSpecific_data Thermal'!D366","v":"BUREPODSNUGor"},{"$f":"VLOOKUP($A196,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!G$4,FALSE)","v":"EPODSNUGor"},{"$f":"VLOOKUP(MID(B196,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Diesel/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"m",1,{"$f":"IF(C196=\"\",1,1/(VLOOKUP($A196,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!J$4,FALSE)/3.6))","v":0.34615384615384615},{"$f":"VLOOKUP($A196,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!Q$4,FALSE)*8.76*$B$4","v":87.6},{"$f":"1-VLOOKUP($A196,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!O$4,FALSE)","v":0.9},{"$f":"VLOOKUP($A196,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!L$4,FALSE)","v":2011},{"$f":"1-(VLOOKUP($A196,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!P$4,FALSE)/8760)","v":0.8904109589041096},{"$f":"VLOOKUP($A196,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!T$4,FALSE)","v":30},{"$f":"VLOOKUP($A196,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!S$4,FALSE)*$B$4","v":1123.5},{"$f":"VLOOKUP($A196,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!R$4,FALSE)*$B$4","v":0},{"$f":"VLOOKUP($A196,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!I$4,FALSE)","v":0.3},{"$f":"IF(VLOOKUP($A196,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!N$4,FALSE)=\"Décidée\",Y196,\"\")","v":""},0.3,1,0,{"$f":"IF(V196=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A196,3),NameConvs!$H$57:$H$69))","v":1},"o-p","e-A",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A196,3)&MID(B196,3,3),MSG_Fueldata!$E$2:$E$202)/$G196","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A196,3)&MID(B196,3,3),MSG_Fueldata!$F$2:$F$202)/$G196","v":6.748073279999999},"0 0.3 0 0 0 0 0 0 0 0 0",0,0.3,0,0,0,0,0,0,0,0,0]
[{"$f":"'SiteSpecific_data Thermal'!D367","v":"BUREPODSNUDia"},{"$f":"VLOOKUP($A197,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!G$4,FALSE)","v":"EPODSNUDia"},{"$f":"VLOOKUP(MID(B197,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Diesel/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"n",1,{"$f":"IF(C197=\"\",1,1/(VLOOKUP($A197,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!J$4,FALSE)/3.6))","v":0.34615384615384615},{"$f":"VLOOKUP($A197,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!Q$4,FALSE)*8.76*$B$4","v":87.6},{"$f":"1-VLOOKUP($A197,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!O$4,FALSE)","v":0.9},{"$f":"VLOOKUP($A197,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!L$4,FALSE)","v":2013},{"$f":"1-(VLOOKUP($A197,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!P$4,FALSE)/8760)","v":0.8904109589041096},{"$f":"VLOOKUP($A197,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!T$4,FALSE)","v":30},{"$f":"VLOOKUP($A197,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!S$4,FALSE)*$B$4","v":1123.5},{"$f":"VLOOKUP($A197,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!R$4,FALSE)*$B$4","v":0},{"$f":"VLOOKUP($A197,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!I$4,FALSE)","v":0.46},{"$f":"IF(VLOOKUP($A197,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!N$4,FALSE)=\"Décidée\",Y197,\"\")","v":""},0.46,1,0,{"$f":"IF(V197=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A197,3),NameConvs!$H$57:$H$69))","v":1},"o-p","e-A",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A197,3)&MID(B197,3,3),MSG_Fueldata!$E$2:$E$202)/$G197","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A197,3)&MID(B197,3,3),MSG_Fueldata!$F$2:$F$202)/$G197","v":6.748073279999999},"0 0 0 0.46 0 0 0 0 0 0 0",0,0,0,0.46,0,0,0,0,0,0,0]
[{"$f":"'SiteSpecific_data Thermal'!D368","v":"BUREPOHFNCKom"},{"$f":"VLOOKUP($A198,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!G$4,FALSE)","v":"EPOHFNCKom"},{"$f":"VLOOKUP(MID(B198,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"HFO/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"i",1,{"$f":"IF(C198=\"\",1,1/(VLOOKUP($A198,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!J$4,FALSE)/3.6))","v":0.37894736842105264},{"$f":"VLOOKUP($A198,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!Q$4,FALSE)*8.76*$B$4","v":87.6},{"$f":"1-VLOOKUP($A198,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!O$4,FALSE)","v":0.9},2011,{"$f":"1-(VLOOKUP($A198,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!P$4,FALSE)/8760)","v":0.8904109589041096},{"$f":"VLOOKUP($A198,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!T$4,FALSE)","v":30},{"$f":"VLOOKUP($A198,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!S$4,FALSE)*$B$4","v":1123.5},{"$f":"VLOOKUP($A198,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!R$4,FALSE)*$B$4","v":0},{"$f":"VLOOKUP($A198,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!I$4,FALSE)","v":91.5},{"$f":"IF(VLOOKUP($A198,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!N$4,FALSE)=\"Décidée\",Y198,\"\")","v":"0 55.5 0 36 0 0 0 0 0 0 0"},"",1,0,{"$f":"IF(V198=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A198,3),NameConvs!$H$57:$H$69))","v":1},"h-p","e-A",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A198,3)&MID(B198,3,3),MSG_Fueldata!$E$2:$E$202)/$G198","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A198,3)&MID(B198,3,3),MSG_Fueldata!$F$2:$F$202)/$G198","v":6.7133574000000005},"0 55.5 0 36 0 0 0 0 0 0 0",0,{"$f":"18+3*12.5","v":55.5},0,36,0,0,0,0,0,0,0]
[{"$f":"'SiteSpecific_data Thermal'!D369","v":"BUREPOHFNCBob"},{"$f":"VLOOKUP($A199,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!G$4,FALSE)","v":"EPOHFNCBob"},{"$f":"VLOOKUP(MID(B199,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"HFO/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"j",1,{"$f":"IF(C199=\"\",1,1/(VLOOKUP($A199,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!J$4,FALSE)/3.6))","v":0.37894736842105264},{"$f":"VLOOKUP($A199,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!Q$4,FALSE)*8.76*$B$4","v":87.6},{"$f":"1-VLOOKUP($A199,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!O$4,FALSE)","v":0.9},{"$f":"VLOOKUP($A199,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!L$4,FALSE)","v":2012},{"$f":"1-(VLOOKUP($A199,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!P$4,FALSE)/8760)","v":0.8904109589041096},{"$f":"VLOOKUP($A199,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!T$4,FALSE)","v":30},{"$f":"VLOOKUP($A199,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!S$4,FALSE)*$B$4","v":1123.5},{"$f":"VLOOKUP($A199,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!R$4,FALSE)*$B$4","v":0},{"$f":"VLOOKUP($A199,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!I$4,FALSE)","v":20},{"$f":"IF(VLOOKUP($A199,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!N$4,FALSE)=\"Décidée\",Y199,\"\")","v":"0 0 20 0 0 0 0 0 0 0 0"},"",1,0,{"$f":"IF(V199=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A199,3),NameConvs!$H$57:$H$69))","v":1},"h-p","e-A",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A199,3)&MID(B199,3,3),MSG_Fueldata!$E$2:$E$202)/$G199","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A199,3)&MID(B199,3,3),MSG_Fueldata!$F$2:$F$202)/$G199","v":6.7133574000000005},"0 0 20 0 0 0 0 0 0 0 0",0,0,20,0,0,0,0,0,0,0,0]
[{"$f":"'SiteSpecific_data Thermal'!D370","v":"BUREPSOLNUOua"},{"$f":"VLOOKUP($A200,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!G$4,FALSE)","v":"EPSOLNUOua"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"i","",{"$f":"IF(C200=\"\",1,1/(VLOOKUP($A200,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!J$4,FALSE)/3.6))","v":1},{"$f":"VLOOKUP($A200,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!Q$4,FALSE)*8.76*$B$4","v":0},{"$f":"1-VLOOKUP($A200,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!O$4,FALSE)","v":0.25},{"$f":"VLOOKUP($A200,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!L$4,FALSE)","v":2014},{"$f":"1-(VLOOKUP($A200,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!P$4,FALSE)/8760)","v":1},{"$f":"VLOOKUP($A200,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!T$4,FALSE)","v":20},{"$f":"VLOOKUP($A200,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!S$4,FALSE)*$B$4","v":3660},{"$f":"VLOOKUP($A200,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!R$4,FALSE)*$B$4","v":20},{"$f":"VLOOKUP($A200,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!I$4,FALSE)","v":20},{"$f":"IF(VLOOKUP($A200,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!N$4,FALSE)=\"Décidée\",Y200,\"\")","v":""},20,0.2,1,{"$f":"IF(V200=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A200,3),NameConvs!$H$57:$H$69))","v":1},"","e-A",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A200,3)&$C200,MSG_Fueldata!$E$2:$E$117)/$G200","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A200,3)&$C200,MSG_Fueldata!$F$2:$F$117)/$G200","v":0},"0 0 0 0 20 0 0 0 0 0 0",0,0,0,0,20,0,0,0,0,0,0]
[{"$f":"'SiteSpecific_data Thermal'!D371","v":"BUREPSOLNUMan"},{"$f":"VLOOKUP($A201,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!G$4,FALSE)","v":"EPSOLNUMan"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"j","",{"$f":"IF(C201=\"\",1,1/(VLOOKUP($A201,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!J$4,FALSE)/3.6))","v":1},{"$f":"VLOOKUP($A201,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!Q$4,FALSE)*8.76*$B$4","v":0},{"$f":"1-VLOOKUP($A201,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!O$4,FALSE)","v":0.25},{"$f":"VLOOKUP($A201,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!L$4,FALSE)","v":2012},{"$f":"1-(VLOOKUP($A201,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!P$4,FALSE)/8760)","v":1},{"$f":"VLOOKUP($A201,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!T$4,FALSE)","v":20},{"$f":"VLOOKUP($A201,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!S$4,FALSE)*$B$4","v":3660},{"$f":"VLOOKUP($A201,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!R$4,FALSE)*$B$4","v":20},{"$f":"VLOOKUP($A201,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!I$4,FALSE)","v":20},{"$f":"IF(VLOOKUP($A201,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!N$4,FALSE)=\"Décidée\",Y201,\"\")","v":""},20,0.2,1,{"$f":"IF(V201=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A201,3),NameConvs!$H$57:$H$69))","v":1},"","e-A",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A201,3)&$C201,MSG_Fueldata!$E$2:$E$117)/$G201","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A201,3)&$C201,MSG_Fueldata!$F$2:$F$117)/$G201","v":0},"0 0 20 0 0 0 0 0 0 0 0",0,0,20,0,0,0,0,0,0,0,0]
[{"$f":"'SiteSpecific_data Hydro'!B351","v":"BUREPHYDNUDANou"},{"$f":"VLOOKUP($A202,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!D$3,FALSE)","v":"EPHYDNUDANou"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"k","",1,{"$f":"VLOOKUP($A202,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!M$3,FALSE)*$B$4","v":2},{"$f":"IF(VLOOKUP($A202,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",VLOOKUP($A202,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0),1-VLOOKUP($A202,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!K$3,0))","v":0.95},{"$f":"VLOOKUP($A202,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!H$3,FALSE)","v":2021},{"$f":"IF(VLOOKUP($A202,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",1,VLOOKUP($A202,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0)/I202)","v":0.30898021308980217},50,{"$f":"VLOOKUP($A202,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!O$3,FALSE)*$B$4","v":4767},{"$f":"VLOOKUP($A202,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!N$3,FALSE)","v":105},{"$f":"VLOOKUP($A202,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!G$3,FALSE)","v":48},{"$f":"IF(VLOOKUP($A202,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!J$3,FALSE)=\"Décidée\",Y202,\"\")","v":""},48,1,1,{"$f":"IF(V202=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A202,3),NameConvs!$H$57:$H$69))","v":1},"","e-A",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A202,3)&$C202,MSG_Fueldata!$E$2:$E$117)/$G202","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A202,3)&$C202,MSG_Fueldata!$F$2:$F$117)/$G202","v":0},"0 0 0 0 0 0 0 0 0 0 0",0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"'SiteSpecific_data Hydro'!B352","v":"BUREPHYDNUDABou"},{"$f":"VLOOKUP($A203,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!D$3,FALSE)","v":"EPHYDNUDABou"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"l","",1,{"$f":"VLOOKUP($A203,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!M$3,FALSE)*$B$4","v":2},{"$f":"IF(VLOOKUP($A203,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",VLOOKUP($A203,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0),1-VLOOKUP($A203,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!K$3,0))","v":0.95},{"$f":"VLOOKUP($A203,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!H$3,FALSE)","v":2021},{"$f":"IF(VLOOKUP($A203,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",1,VLOOKUP($A203,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0)/I203)","v":0.22831050228310504},50,{"$f":"VLOOKUP($A203,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!O$3,FALSE)*$B$4","v":10125},{"$f":"VLOOKUP($A203,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!N$3,FALSE)","v":0},{"$f":"VLOOKUP($A203,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!G$3,FALSE)","v":12},{"$f":"IF(VLOOKUP($A203,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!J$3,FALSE)=\"Décidée\",Y203,\"\")","v":""},12,1,1,{"$f":"IF(V203=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A203,3),NameConvs!$H$57:$H$69))","v":1},"","e-A",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A203,3)&$C203,MSG_Fueldata!$E$2:$E$117)/$G203","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A203,3)&$C203,MSG_Fueldata!$F$2:$F$117)/$G203","v":0},"0 0 0 0 0 0 0 0 0 0 0",0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,""]
[{"$f":"LEFT(A192,3)","v":"BUR"},{"$f":"COUNTIF(A192:A203,A205&\"*\")","v":12},{"$f":"ROW()-B205-2","v":191}]
[]
[]
[null,{"$f":"'SiteSpecific_data Thermal'!C403","v":"Niger"},{"$f":"OFFSET(C$2,lang,0)","v":"Main Input"},"Main Output","name","Main Input","Main Output (switch c)","var costs (switch c)","plant factor","First year","operation time","Plant life","Investment Costs","Fixed Costs","bdi(up)","bdc(fx)","bdc (up)","Firm capacity","Renewable?","Loss Factor",null,null,"fuel costs","emission factor"]
[null,{"$f":"OFFSET(B$2,lang,0)","v":"MESSAGE Name"},null,null,"alt","Value","Value","US$'00/kWyr",null,null,"share",null,"US$'00/kW","US$'00/kW/yr","MW","MW","MW",null,null,null,"Input Fuel","Output Fuel","$/kWyr","ton/kWyr"]
[{"$f":"'SiteSpecific_data Thermal'!D404","v":"NIGEPGASNUTAG"},{"$f":"VLOOKUP($A210,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!G$4,FALSE)","v":"EPGASNUTAG"},{"$f":"VLOOKUP(MID(B210,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"i",{"$f":"IF(C210=\"\",\"\",1)","v":1},{"$f":"IF(C210=\"\",1,1/(VLOOKUP($A210,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!J$4,FALSE)/3.6))","v":0.28346456692913385},{"$f":"VLOOKUP($A210,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!Q$4,FALSE)*8.76*$B$4","v":21.9},{"$f":"1-VLOOKUP($A210,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!O$4,FALSE)","v":0.92},{"$f":"VLOOKUP($A210,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!L$4,FALSE)","v":2011},{"$f":"1-(VLOOKUP($A210,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!P$4,FALSE)/8760)","v":0.93002283105022832},{"$f":"VLOOKUP($A210,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!T$4,FALSE)","v":25},{"$f":"VLOOKUP($A210,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!S$4,FALSE)*$B$4","v":633.15},{"$f":"VLOOKUP($A210,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!R$4,FALSE)*$B$4","v":0},{"$f":"VLOOKUP($A210,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!I$4,FALSE)","v":10},{"$f":"IF(VLOOKUP($A210,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!N$4,FALSE)=\"Décidée\",Y210,\"\")","v":""},{"$f":"IF(P210=\"\",O210,\"\")","v":10},{"$f":"IF(MID(B210,3,1)=\"W\",$S$4,IF(MID(B210,3,1)=\"S\",$S$5,1))","v":1},{"$f":"IF(OR(MID(B210,3,1)=\"W\",MID(B210,3,1)=\"S\",MID(B210,3,1)=\"H\",MID(B210,3,1)=\"B\",MID(B210,3,2)=\"GE\"),1,0)","v":0},{"$f":"IF(V210=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A210,3),NameConvs!$H$57:$H$69))","v":1},{"$f":"IF(C210=\"\",\"\",VLOOKUP(C210,EnergyForms,2,FALSE))","v":"g-p"},{"$f":"IF(ISNA(VLOOKUP(D210&\"/\"&LEFT(A210,3),EnergyForms2,2,FALSE)),VLOOKUP(D210,EnergyForms,2,FALSE),VLOOKUP(D210&\"/\"&LEFT(A210,3),EnergyForms2,2,FALSE))","v":"e-I"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A210,3)&MID(B210,3,3),MSG_Fueldata!$E$2:$E$202)/$G210","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A210,3)&MID(B210,3,3),MSG_Fueldata!$F$2:$F$202)/$G210","v":0},{"$f":"Z210&\" \"&AA210&\" \"&AB210&\" \"&AC210&\" \"&AD210&\" \"&AE210&\" \"&AF210&\" \"&AG210&\" \"&AH210&\" \"&AI210&\" \"&AJ210","v":"0 10 0 0 0 0 0 0 0 0 0"},{"$f":"IF(Z$1=$J210,$O210,0)","v":0},{"$f":"IF(AA$1=$J210,$O210,0)","v":10},0,0,0,0,0,0,0,0,0]
[{"$f":"'SiteSpecific_data Thermal'!D405","v":"NIGEPOHFNCNia"},{"$f":"VLOOKUP($A211,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!G$4,FALSE)","v":"EPOHFNCNia"},{"$f":"VLOOKUP(MID(B211,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"HFO/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"i",{"$f":"IF(C211=\"\",\"\",1)","v":1},{"$f":"IF(C211=\"\",1,1/(VLOOKUP($A211,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!J$4,FALSE)/3.6))","v":0.37894736842105264},{"$f":"VLOOKUP($A211,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!Q$4,FALSE)*8.76*$B$4","v":87.6},{"$f":"1-VLOOKUP($A211,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!O$4,FALSE)","v":0.9},{"$f":"VLOOKUP($A211,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!L$4,FALSE)","v":2011},{"$f":"1-(VLOOKUP($A211,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!P$4,FALSE)/8760)","v":0.8904109589041096},{"$f":"VLOOKUP($A211,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!T$4,FALSE)","v":30},{"$f":"VLOOKUP($A211,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!S$4,FALSE)*$B$4","v":1123.5},{"$f":"VLOOKUP($A211,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!R$4,FALSE)*$B$4","v":0},{"$f":"VLOOKUP($A211,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!I$4,FALSE)","v":15.399999999999999},{"$f":"IF(VLOOKUP($A211,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!N$4,FALSE)=\"Décidée\",Y211,\"\")","v":"0 15.4 0 0 0 0 0 0 0 0 0"},{"$f":"IF(P211=\"\",O211,\"\")","v":""},1,0,{"$f":"IF(V211=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A211,3),NameConvs!$H$57:$H$69))","v":1},"h-p","e-I",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A211,3)&MID(B211,3,3),MSG_Fueldata!$E$2:$E$202)/$G211","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A211,3)&MID(B211,3,3),MSG_Fueldata!$F$2:$F$202)/$G211","v":6.7133574000000005},{"$f":"Z211&\" \"&AA211&\" \"&AB211&\" \"&AC211&\" \"&AD211&\" \"&AE211&\" \"&AF211&\" \"&AG211&\" \"&AH211&\" \"&AI211&\" \"&AJ211","v":"0 15.4 0 0 0 0 0 0 0 0 0"},{"$f":"IF(Z$1=$J211,$O211,0)","v":0},15.399999999999999,0,0,0,0,0,0,0,0,0]
[{"$f":"'SiteSpecific_data Thermal'!D406","v":"NIGEPODSNUDos"},{"$f":"VLOOKUP($A212,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!G$4,FALSE)","v":"EPODSNUDos"},{"$f":"VLOOKUP(MID(B212,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Diesel/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"i",1,{"$f":"IF(C212=\"\",1,1/(VLOOKUP($A212,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!J$4,FALSE)/3.6))","v":0.34615384615384615},{"$f":"VLOOKUP($A212,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!Q$4,FALSE)*8.76*$B$4","v":87.6},{"$f":"1-VLOOKUP($A212,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!O$4,FALSE)","v":0.9},{"$f":"VLOOKUP($A212,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!L$4,FALSE)","v":2012},{"$f":"1-(VLOOKUP($A212,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!P$4,FALSE)/8760)","v":0.8904109589041096},{"$f":"VLOOKUP($A212,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!T$4,FALSE)","v":30},{"$f":"VLOOKUP($A212,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!S$4,FALSE)*$B$4","v":1123.5},{"$f":"VLOOKUP($A212,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!R$4,FALSE)*$B$4","v":0},{"$f":"VLOOKUP($A212,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!I$4,FALSE)","v":1.5},{"$f":"IF(VLOOKUP($A212,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!N$4,FALSE)=\"Décidée\",Y212,\"\")","v":""},1.5,1,0,{"$f":"IF(V212=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A212,3),NameConvs!$H$57:$H$69))","v":1},"o-p","e-I",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A212,3)&MID(B212,3,3),MSG_Fueldata!$E$2:$E$202)/$G212","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A212,3)&MID(B212,3,3),MSG_Fueldata!$F$2:$F$202)/$G212","v":6.748073279999999},"0 0 1.5 0 0 0 0 0 0 0 0",0,0,1.5,0,0,0,0,0,0,0,0]
[{"$f":"'SiteSpecific_data Thermal'!D407","v":"NIGEPODSNUTil"},{"$f":"VLOOKUP($A213,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!G$4,FALSE)","v":"EPODSNUTil"},{"$f":"VLOOKUP(MID(B213,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Diesel/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"j",1,{"$f":"IF(C213=\"\",1,1/(VLOOKUP($A213,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!J$4,FALSE)/3.6))","v":0.34615384615384615},{"$f":"VLOOKUP($A213,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!Q$4,FALSE)*8.76*$B$4","v":87.6},{"$f":"1-VLOOKUP($A213,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!O$4,FALSE)","v":0.9},{"$f":"VLOOKUP($A213,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!L$4,FALSE)","v":2012},{"$f":"1-(VLOOKUP($A213,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!P$4,FALSE)/8760)","v":0.8904109589041096},{"$f":"VLOOKUP($A213,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!T$4,FALSE)","v":30},{"$f":"VLOOKUP($A213,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!S$4,FALSE)*$B$4","v":1123.5},{"$f":"VLOOKUP($A213,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!R$4,FALSE)*$B$4","v":0},{"$f":"VLOOKUP($A213,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!I$4,FALSE)","v":1.5},{"$f":"IF(VLOOKUP($A213,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!N$4,FALSE)=\"Décidée\",Y213,\"\")","v":""},1.5,1,0,{"$f":"IF(V213=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A213,3),NameConvs!$H$57:$H$69))","v":1},"o-p","e-I",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A213,3)&MID(B213,3,3),MSG_Fueldata!$E$2:$E$202)/$G213","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A213,3)&MID(B213,3,3),MSG_Fueldata!$F$2:$F$202)/$G213","v":6.748073279999999},"0 0 1.5 0 0 0 0 0 0 0 0",0,0,1.5,0,0,0,0,0,0,0,0]
[{"$f":"'SiteSpecific_data Thermal'!D408","v":"NIGEPODSNUGay"},{"$f":"VLOOKUP($A214,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!G$4,FALSE)","v":"EPODSNUGay"},{"$f":"VLOOKUP(MID(B214,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Diesel/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"k",1,{"$f":"IF(C214=\"\",1,1/(VLOOKUP($A214,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!J$4,FALSE)/3.6))","v":0.34615384615384615},{"$f":"VLOOKUP($A214,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!Q$4,FALSE)*8.76*$B$4","v":87.6},{"$f":"1-VLOOKUP($A214,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!O$4,FALSE)","v":0.9},{"$f":"VLOOKUP($A214,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!L$4,FALSE)","v":2012},{"$f":"1-(VLOOKUP($A214,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!P$4,FALSE)/8760)","v":0.8904109589041096},{"$f":"VLOOKUP($A214,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!T$4,FALSE)","v":30},{"$f":"VLOOKUP($A214,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!S$4,FALSE)*$B$4","v":1123.5},{"$f":"VLOOKUP($A214,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!R$4,FALSE)*$B$4","v":0},{"$f":"VLOOKUP($A214,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!I$4,FALSE)","v":1.2},{"$f":"IF(VLOOKUP($A214,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!N$4,FALSE)=\"Décidée\",Y214,\"\")","v":""},1.2,1,0,{"$f":"IF(V214=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A214,3),NameConvs!$H$57:$H$69))","v":1},"o-p","e-I",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A214,3)&MID(B214,3,3),MSG_Fueldata!$E$2:$E$202)/$G214","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A214,3)&MID(B214,3,3),MSG_Fueldata!$F$2:$F$202)/$G214","v":6.748073279999999},"0 0 1.2 0 0 0 0 0 0 0 0",0,0,1.2,0,0,0,0,0,0,0,0]
[{"$f":"'SiteSpecific_data Thermal'!D409","v":"NIGEPOHFNUGou"},{"$f":"VLOOKUP($A215,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!G$4,FALSE)","v":"EPOHFNUGou"},{"$f":"VLOOKUP(MID(B215,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"HFO/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"j",1,{"$f":"IF(C215=\"\",1,1/(VLOOKUP($A215,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!J$4,FALSE)/3.6))","v":0.37894736842105264},{"$f":"VLOOKUP($A215,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!Q$4,FALSE)*8.76*$B$4","v":87.6},{"$f":"1-VLOOKUP($A215,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!O$4,FALSE)","v":0.9},{"$f":"VLOOKUP($A215,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!L$4,FALSE)","v":2012},{"$f":"1-(VLOOKUP($A215,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!P$4,FALSE)/8760)","v":0.8904109589041096},{"$f":"VLOOKUP($A215,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!T$4,FALSE)","v":30},{"$f":"VLOOKUP($A215,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!S$4,FALSE)*$B$4","v":2058},{"$f":"VLOOKUP($A215,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!R$4,FALSE)*$B$4","v":0},{"$f":"VLOOKUP($A215,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!I$4,FALSE)","v":12},{"$f":"IF(VLOOKUP($A215,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!N$4,FALSE)=\"Décidée\",Y215,\"\")","v":""},12,1,0,{"$f":"IF(V215=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A215,3),NameConvs!$H$57:$H$69))","v":1},"h-p","e-I",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A215,3)&MID(B215,3,3),MSG_Fueldata!$E$2:$E$202)/$G215","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A215,3)&MID(B215,3,3),MSG_Fueldata!$F$2:$F$202)/$G215","v":6.7133574000000005},"0 0 12 0 0 0 0 0 0 0 0",0,0,12,0,0,0,0,0,0,0,0]
[{"$f":"'SiteSpecific_data Thermal'!D410","v":"NIGEPCOANUSal"},{"$f":"VLOOKUP($A216,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!G$4,FALSE)","v":"EPCOANUSal"},{"$f":"VLOOKUP(MID(B216,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Coal/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"i",1,{"$f":"IF(C216=\"\",1,1/(VLOOKUP($A216,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!J$4,FALSE)/3.6))","v":0.33333333333333331},{"$f":"VLOOKUP($A216,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!Q$4,FALSE)*8.76*$B$4","v":27.155999999999999},{"$f":"1-VLOOKUP($A216,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!O$4,FALSE)","v":0.92},{"$f":"VLOOKUP($A216,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!L$4,FALSE)","v":2015},{"$f":"1-(VLOOKUP($A216,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!P$4,FALSE)/8760)","v":0.93002283105022832},{"$f":"VLOOKUP($A216,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!T$4,FALSE)","v":35},{"$f":"VLOOKUP($A216,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!S$4,FALSE)*$B$4","v":8575},{"$f":"VLOOKUP($A216,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!R$4,FALSE)*$B$4","v":0},{"$f":"VLOOKUP($A216,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!I$4,FALSE)","v":200},{"$f":"IF(VLOOKUP($A216,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!N$4,FALSE)=\"Décidée\",Y216,\"\")","v":""},200,1,0,{"$f":"IF(V216=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A216,3),NameConvs!$H$57:$H$69))","v":1},"c-p","e-I",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A216,3)&MID(B216,3,3),MSG_Fueldata!$E$2:$E$202)/$G216","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A216,3)&MID(B216,3,3),MSG_Fueldata!$F$2:$F$202)/$G216","v":9.120000000000001},"0 0 0 0 0 200 0 0 0 0 0",0,0,0,0,0,200,0,0,0,0,0]
[{"$f":"'SiteSpecific_data Thermal'!D411","v":"NIGEPGASNCZin"},{"$f":"VLOOKUP($A217,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!G$4,FALSE)","v":"EPGASNCZin"},{"$f":"VLOOKUP(MID(B217,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"j",1,{"$f":"IF(C217=\"\",1,1/(VLOOKUP($A217,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!J$4,FALSE)/3.6))","v":0.40909090909090906},{"$f":"VLOOKUP($A217,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!Q$4,FALSE)*8.76*$B$4","v":17.52},{"$f":"1-VLOOKUP($A217,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!O$4,FALSE)","v":0.92},{"$f":"VLOOKUP($A217,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!L$4,FALSE)","v":2013},{"$f":"1-(VLOOKUP($A217,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!P$4,FALSE)/8760)","v":0.93002283105022832},{"$f":"VLOOKUP($A217,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!T$4,FALSE)","v":25},{"$f":"VLOOKUP($A217,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!S$4,FALSE)*$B$4","v":1749},{"$f":"VLOOKUP($A217,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!R$4,FALSE)*$B$4","v":0},{"$f":"VLOOKUP($A217,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!I$4,FALSE)","v":8},{"$f":"IF(VLOOKUP($A217,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!N$4,FALSE)=\"Décidée\",Y217,\"\")","v":"0 0 0 8 0 0 0 0 0 0 0"},"",1,0,{"$f":"IF(V217=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A217,3),NameConvs!$H$57:$H$69))","v":1},"g-p","e-I",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A217,3)&MID(B217,3,3),MSG_Fueldata!$E$2:$E$202)/$G217","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A217,3)&MID(B217,3,3),MSG_Fueldata!$F$2:$F$202)/$G217","v":0},"0 0 0 8 0 0 0 0 0 0 0",0,0,0,8,0,0,0,0,0,0,0]
[{"$f":"'SiteSpecific_data Thermal'!D412","v":"NIGEPWNDNUWin"},{"$f":"VLOOKUP($A218,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!G$4,FALSE)","v":"EPWNDNUWin"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"i","",{"$f":"IF(C218=\"\",1,1/(VLOOKUP($A218,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!J$4,FALSE)/3.6))","v":1},{"$f":"VLOOKUP($A218,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!Q$4,FALSE)*8.76*$B$4","v":87.6},{"$f":"1-VLOOKUP($A218,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!O$4,FALSE)","v":0.30000000000000004},{"$f":"VLOOKUP($A218,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!L$4,FALSE)","v":2014},{"$f":"1-(VLOOKUP($A218,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!P$4,FALSE)/8760)","v":1},{"$f":"VLOOKUP($A218,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!T$4,FALSE)","v":20},{"$f":"VLOOKUP($A218,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!S$4,FALSE)*$B$4","v":1578},{"$f":"VLOOKUP($A218,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!R$4,FALSE)*$B$4","v":17},{"$f":"VLOOKUP($A218,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!I$4,FALSE)","v":30},{"$f":"IF(VLOOKUP($A218,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!N$4,FALSE)=\"Décidée\",Y218,\"\")","v":""},30,0.25,1,{"$f":"IF(V218=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A218,3),NameConvs!$H$57:$H$69))","v":1},"","e-I",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A218,3)&$C218,MSG_Fueldata!$E$2:$E$117)/$G218","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A218,3)&$C218,MSG_Fueldata!$F$2:$F$117)/$G218","v":0},"0 0 0 0 30 0 0 0 0 0 0",0,0,0,0,30,0,0,0,0,0,0]
[{"$f":"'SiteSpecific_data Thermal'!D413","v":"NIGEPSOLNUSol"},{"$f":"VLOOKUP($A219,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!G$4,FALSE)","v":"EPSOLNUSol"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"j","",{"$f":"IF(C219=\"\",1,1/(VLOOKUP($A219,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!J$4,FALSE)/3.6))","v":1},{"$f":"VLOOKUP($A219,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!Q$4,FALSE)*8.76*$B$4","v":0},{"$f":"1-VLOOKUP($A219,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!O$4,FALSE)","v":0.25},{"$f":"VLOOKUP($A219,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!L$4,FALSE)","v":2014},{"$f":"1-(VLOOKUP($A219,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!P$4,FALSE)/8760)","v":1},{"$f":"VLOOKUP($A219,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!T$4,FALSE)","v":20},{"$f":"VLOOKUP($A219,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!S$4,FALSE)*$B$4","v":4322},{"$f":"VLOOKUP($A219,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!R$4,FALSE)*$B$4","v":20},{"$f":"VLOOKUP($A219,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!I$4,FALSE)","v":50},{"$f":"IF(VLOOKUP($A219,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!N$4,FALSE)=\"Décidée\",Y219,\"\")","v":""},50,0.2,1,{"$f":"IF(V219=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A219,3),NameConvs!$H$57:$H$69))","v":1},"","e-I",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A219,3)&$C219,MSG_Fueldata!$E$2:$E$117)/$G219","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A219,3)&$C219,MSG_Fueldata!$F$2:$F$117)/$G219","v":0},"0 0 0 0 50 0 0 0 0 0 0",0,0,0,0,50,0,0,0,0,0,0]
[{"$f":"'SiteSpecific_data Hydro'!B381","v":"NIGEPHYDNUDAKan"},{"$f":"VLOOKUP($A220,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!D$3,FALSE)","v":"EPHYDNUDAKan"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"k","",1,{"$f":"VLOOKUP($A220,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!M$3,FALSE)*$B$4","v":2},{"$f":"IF(VLOOKUP($A220,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",VLOOKUP($A220,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0),1-VLOOKUP($A220,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!K$3,0))","v":0.95},{"$f":"VLOOKUP($A220,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!H$3,FALSE)","v":2015},{"$f":"IF(VLOOKUP($A220,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",1,VLOOKUP($A220,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0)/I220)","v":0},50,{"$f":"VLOOKUP($A220,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!O$3,FALSE)*$B$4","v":2400},{"$f":"VLOOKUP($A220,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!N$3,FALSE)","v":0},{"$f":"VLOOKUP($A220,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!G$3,FALSE)","v":130},{"$f":"IF(VLOOKUP($A220,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!J$3,FALSE)=\"Décidée\",Y220,\"\")","v":"0 0 0 0 0 130 0 0 0 0 0"},"",1,1,{"$f":"IF(V220=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A220,3),NameConvs!$H$57:$H$69))","v":1},"","e-I",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A220,3)&$C220,MSG_Fueldata!$E$2:$E$117)/$G220","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A220,3)&$C220,MSG_Fueldata!$F$2:$F$117)/$G220","v":0},"0 0 0 0 0 130 0 0 0 0 0",0,0,0,0,0,130,0,0,0,0,0]
[{"$f":"'SiteSpecific_data Hydro'!B382","v":"NIGEPHYDNUDAGam"},{"$f":"VLOOKUP($A221,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!D$3,FALSE)","v":"EPHYDNUDAGam"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"l","",1,{"$f":"VLOOKUP($A221,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!M$3,FALSE)*$B$4","v":2},{"$f":"IF(VLOOKUP($A221,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",VLOOKUP($A221,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0),1-VLOOKUP($A221,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!K$3,0))","v":0.95},{"$f":"VLOOKUP($A221,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!H$3,FALSE)","v":2016},{"$f":"IF(VLOOKUP($A221,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",1,VLOOKUP($A221,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0)/I221)","v":0.39360000000000006},50,{"$f":"VLOOKUP($A221,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!O$3,FALSE)*$B$4","v":4712},{"$f":"VLOOKUP($A221,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!N$3,FALSE)","v":0},{"$f":"VLOOKUP($A221,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!G$3,FALSE)","v":122.5},{"$f":"IF(VLOOKUP($A221,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!J$3,FALSE)=\"Décidée\",Y221,\"\")","v":""},122.5,1,1,{"$f":"IF(V221=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A221,3),NameConvs!$H$57:$H$69))","v":1},"","e-I",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A221,3)&$C221,MSG_Fueldata!$E$2:$E$117)/$G221","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A221,3)&$C221,MSG_Fueldata!$F$2:$F$117)/$G221","v":0},"0 0 0 0 0 0 122.5 0 0 0 0",0,0,0,0,0,0,122.5,0,0,0,0]
[{"$f":"'SiteSpecific_data Hydro'!B383","v":"NIGEPHYDNUDADyo"},{"$f":"VLOOKUP($A222,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!D$3,FALSE)","v":"EPHYDNUDADyo"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"m","",1,{"$f":"VLOOKUP($A222,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!M$3,FALSE)*$B$4","v":2},{"$f":"IF(VLOOKUP($A222,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",VLOOKUP($A222,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0),1-VLOOKUP($A222,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!K$3,0))","v":0.95},{"$f":"VLOOKUP($A222,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!H$3,FALSE)","v":2016},{"$f":"IF(VLOOKUP($A222,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",1,VLOOKUP($A222,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0)/I222)","v":0.39360000000000006},50,{"$f":"VLOOKUP($A222,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!O$3,FALSE)*$B$4","v":2293},{"$f":"VLOOKUP($A222,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!N$3,FALSE)","v":0},{"$f":"VLOOKUP($A222,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!G$3,FALSE)","v":26},{"$f":"IF(VLOOKUP($A222,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!J$3,FALSE)=\"Décidée\",Y222,\"\")","v":""},26,1,1,{"$f":"IF(V222=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A222,3),NameConvs!$H$57:$H$69))","v":1},"","e-I",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A222,3)&$C222,MSG_Fueldata!$E$2:$E$117)/$G222","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A222,3)&$C222,MSG_Fueldata!$F$2:$F$117)/$G222","v":0},"0 0 0 0 0 0 26 0 0 0 0",0,0,0,0,0,0,26,0,0,0,0]
[null,null,null,null,null,""]
[{"$f":"LEFT(A210,3)","v":"NIG"},{"$f":"COUNTIF(A210:A222,A224&\"*\")","v":13},{"$f":"ROW()-B224-2","v":209}]
[]
[]
[null,{"$f":"'SiteSpecific_data Thermal'!C497","v":"Nigeria"},{"$f":"OFFSET(C$2,lang,0)","v":"Main Input"},"Main Output","name","Main Input","Main Output (switch c)","var costs (switch c)","plant factor","First year","operation time","Plant life","Investment Costs","Fixed Costs","bdi(up)","bdc(fx)","bdc (up)","Firm capacity","Renewable?","Loss Factor",null,null,"fuel costs","emission factor"]
[null,{"$f":"OFFSET(B$2,lang,0)","v":"MESSAGE Name"},null,null,"alt","Value","Value","US$'00/kWyr",null,null,"share",null,"US$'00/kW","US$'00/kW/yr","MW","MW","MW",null,null,null,"Input Fuel","Output Fuel","$/kWyr","ton/kWyr"]
[{"$f":"'SiteSpecific_data Thermal'!D498","v":"NGAEPGASNC011"},{"$f":"VLOOKUP($A229,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!G$4,FALSE)","v":"EPGASNC011"},{"$f":"VLOOKUP(MID(B229,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"i",{"$f":"IF(C229=\"\",\"\",1)","v":1},{"$f":"IF(C229=\"\",1,1/(VLOOKUP($A229,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!J$4,FALSE)/3.6))","v":0.28346456692913385},{"$f":"VLOOKUP($A229,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!Q$4,FALSE)*8.76*$B$4","v":21.9},{"$f":"1-VLOOKUP($A229,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!O$4,FALSE)","v":0.92},{"$f":"VLOOKUP($A229,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!L$4,FALSE)","v":2011},{"$f":"1-(VLOOKUP($A229,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!P$4,FALSE)/8760)","v":0.93002283105022832},{"$f":"VLOOKUP($A229,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!T$4,FALSE)","v":25},{"$f":"VLOOKUP($A229,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!S$4,FALSE)*$B$4","v":633.15},{"$f":"VLOOKUP($A229,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!R$4,FALSE)*$B$4","v":0},{"$f":"VLOOKUP($A229,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!I$4,FALSE)","v":2953.1999999999994},{"$f":"IF(VLOOKUP($A229,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!N$4,FALSE)=\"Décidée\",Y229,\"\")","v":"0 2953.2 0 0 0 0 0 0 0 0 0"},{"$f":"IF(P229=\"\",O229,\"\")","v":""},{"$f":"IF(MID(B229,3,1)=\"W\",$S$4,IF(MID(B229,3,1)=\"S\",$S$5,1))","v":1},{"$f":"IF(OR(MID(B229,3,1)=\"W\",MID(B229,3,1)=\"S\",MID(B229,3,1)=\"H\",MID(B229,3,1)=\"B\",MID(B229,3,2)=\"GE\"),1,0)","v":0},{"$f":"IF(V229=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A229,3),NameConvs!$H$57:$H$69))","v":1},{"$f":"IF(C229=\"\",\"\",VLOOKUP(C229,EnergyForms,2,FALSE))","v":"g-p"},{"$f":"IF(ISNA(VLOOKUP(D229&\"/\"&LEFT(A229,3),EnergyForms2,2,FALSE)),VLOOKUP(D229,EnergyForms,2,FALSE),VLOOKUP(D229&\"/\"&LEFT(A229,3),EnergyForms2,2,FALSE))","v":"e-J"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A229,3)&MID(B229,3,3),MSG_Fueldata!$E$2:$E$202)/$G229","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A229,3)&MID(B229,3,3),MSG_Fueldata!$F$2:$F$202)/$G229","v":6.2441666666666666},{"$f":"Z229&\" \"&AA229&\" \"&AB229&\" \"&AC229&\" \"&AD229&\" \"&AE229&\" \"&AF229&\" \"&AG229&\" \"&AH229&\" \"&AI229&\" \"&AJ229","v":"0 2953.2 0 0 0 0 0 0 0 0 0"},{"$f":"IF(Z$1=$J229,$O229,0)","v":0},{"$f":"IF(AA$1=$J229,$O229,0)","v":2953.1999999999994},0,0,0,0,0,0,0,0,0]
[{"$f":"'SiteSpecific_data Thermal'!D499","v":"NGAEPGASNC012"},{"$f":"VLOOKUP($A230,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!G$4,FALSE)","v":"EPGASNC012"},{"$f":"VLOOKUP(MID(B230,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"j",{"$f":"IF(C230=\"\",\"\",1)","v":1},{"$f":"IF(C230=\"\",1,1/(VLOOKUP($A230,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!J$4,FALSE)/3.6))","v":0.28346456692913385},{"$f":"VLOOKUP($A230,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!Q$4,FALSE)*8.76*$B$4","v":21.9},{"$f":"1-VLOOKUP($A230,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!O$4,FALSE)","v":0.92},{"$f":"VLOOKUP($A230,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!L$4,FALSE)","v":2012},{"$f":"1-(VLOOKUP($A230,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!P$4,FALSE)/8760)","v":0.93002283105022832},{"$f":"VLOOKUP($A230,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!T$4,FALSE)","v":25},{"$f":"VLOOKUP($A230,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!S$4,FALSE)*$B$4","v":633.15},{"$f":"VLOOKUP($A230,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!R$4,FALSE)*$B$4","v":0},{"$f":"VLOOKUP($A230,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!I$4,FALSE)","v":4126},{"$f":"IF(VLOOKUP($A230,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!N$4,FALSE)=\"Décidée\",Y230,\"\")","v":"0 0 4126 0 0 0 0 0 0 0 0"},{"$f":"IF(P230=\"\",O230,\"\")","v":""},1,0,{"$f":"IF(V230=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A230,3),NameConvs!$H$57:$H$69))","v":1},"g-p","e-J",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A230,3)&MID(B230,3,3),MSG_Fueldata!$E$2:$E$202)/$G230","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A230,3)&MID(B230,3,3),MSG_Fueldata!$F$2:$F$202)/$G230","v":6.2441666666666666},{"$f":"Z230&\" \"&AA230&\" \"&AB230&\" \"&AC230&\" \"&AD230&\" \"&AE230&\" \"&AF230&\" \"&AG230&\" \"&AH230&\" \"&AI230&\" \"&AJ230","v":"0 0 4126 0 0 0 0 0 0 0 0"},{"$f":"IF(Z$1=$J230,$O230,0)","v":0},0,4126,0,0,0,0,0,0,0,0]
[{"$f":"'SiteSpecific_data Thermal'!D500","v":"NGAEPGASNC013"},{"$f":"VLOOKUP($A231,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!G$4,FALSE)","v":"EPGASNC013"},{"$f":"VLOOKUP(MID(B231,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"k",1,{"$f":"IF(C231=\"\",1,1/(VLOOKUP($A231,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!J$4,FALSE)/3.6))","v":0.28346456692913385},{"$f":"VLOOKUP($A231,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!Q$4,FALSE)*8.76*$B$4","v":21.9},{"$f":"1-VLOOKUP($A231,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!O$4,FALSE)","v":0.92},{"$f":"VLOOKUP($A231,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!L$4,FALSE)","v":2013},{"$f":"1-(VLOOKUP($A231,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!P$4,FALSE)/8760)","v":0.93002283105022832},{"$f":"VLOOKUP($A231,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!T$4,FALSE)","v":25},{"$f":"VLOOKUP($A231,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!S$4,FALSE)*$B$4","v":633.15},{"$f":"VLOOKUP($A231,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!R$4,FALSE)*$B$4","v":0},{"$f":"VLOOKUP($A231,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!I$4,FALSE)","v":1452},{"$f":"IF(VLOOKUP($A231,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!N$4,FALSE)=\"Décidée\",Y231,\"\")","v":"0 0 0 1452 0 0 0 0 0 0 0"},"",1,0,{"$f":"IF(V231=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A231,3),NameConvs!$H$57:$H$69))","v":1},"g-p","e-J",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A231,3)&MID(B231,3,3),MSG_Fueldata!$E$2:$E$202)/$G231","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A231,3)&MID(B231,3,3),MSG_Fueldata!$F$2:$F$202)/$G231","v":6.2441666666666666},"0 0 0 1452 0 0 0 0 0 0 0",0,0,0,1452,0,0,0,0,0,0,0]
[{"$f":"'SiteSpecific_data Thermal'!D501","v":"NGAEPGASNUICS"},{"$f":"VLOOKUP($A232,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!G$4,FALSE)","v":"EPGASNUICS"},{"$f":"VLOOKUP(MID(B232,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"l",1,{"$f":"IF(C232=\"\",1,1/(VLOOKUP($A232,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!J$4,FALSE)/3.6))","v":0.28346456692913385},{"$f":"VLOOKUP($A232,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!Q$4,FALSE)*8.76*$B$4","v":21.9},{"$f":"1-VLOOKUP($A232,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!O$4,FALSE)","v":0.92},{"$f":"VLOOKUP($A232,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!L$4,FALSE)","v":2015},{"$f":"1-(VLOOKUP($A232,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!P$4,FALSE)/8760)","v":0.93002283105022832},{"$f":"VLOOKUP($A232,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!T$4,FALSE)","v":25},{"$f":"VLOOKUP($A232,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!S$4,FALSE)*$B$4","v":633.15},{"$f":"VLOOKUP($A232,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!R$4,FALSE)*$B$4","v":0},{"$f":"VLOOKUP($A232,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!I$4,FALSE)","v":600},{"$f":"IF(VLOOKUP($A232,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!N$4,FALSE)=\"Décidée\",Y232,\"\")","v":""},600,1,0,{"$f":"IF(V232=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A232,3),NameConvs!$H$57:$H$69))","v":1},"g-p","e-J",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A232,3)&MID(B232,3,3),MSG_Fueldata!$E$2:$E$202)/$G232","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A232,3)&MID(B232,3,3),MSG_Fueldata!$F$2:$F$202)/$G232","v":6.2441666666666666},"0 0 0 0 0 600 0 0 0 0 0",0,0,0,0,0,600,0,0,0,0,0]
[{"$f":"'SiteSpecific_data Thermal'!D502","v":"NGAEPGASNUSup"},{"$f":"VLOOKUP($A233,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!G$4,FALSE)","v":"EPGASNUSup"},{"$f":"VLOOKUP(MID(B233,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"m",1,{"$f":"IF(C233=\"\",1,1/(VLOOKUP($A233,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!J$4,FALSE)/3.6))","v":0.28346456692913385},{"$f":"VLOOKUP($A233,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!Q$4,FALSE)*8.76*$B$4","v":21.9},{"$f":"1-VLOOKUP($A233,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!O$4,FALSE)","v":0.92},{"$f":"VLOOKUP($A233,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!L$4,FALSE)","v":2017},{"$f":"1-(VLOOKUP($A233,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!P$4,FALSE)/8760)","v":0.93002283105022832},{"$f":"VLOOKUP($A233,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!T$4,FALSE)","v":25},{"$f":"VLOOKUP($A233,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!S$4,FALSE)*$B$4","v":633.15},{"$f":"VLOOKUP($A233,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!R$4,FALSE)*$B$4","v":0},{"$f":"VLOOKUP($A233,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!I$4,FALSE)","v":1000},{"$f":"IF(VLOOKUP($A233,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!N$4,FALSE)=\"Décidée\",Y233,\"\")","v":""},1000,1,0,{"$f":"IF(V233=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A233,3),NameConvs!$H$57:$H$69))","v":1},"g-p","e-J",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A233,3)&MID(B233,3,3),MSG_Fueldata!$E$2:$E$202)/$G233","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A233,3)&MID(B233,3,3),MSG_Fueldata!$F$2:$F$202)/$G233","v":6.2441666666666666},"0 0 0 0 0 0 0 1000 0 0 0",0,0,0,0,0,0,0,1000,0,0,0]
[{"$f":"'SiteSpecific_data Thermal'!D503","v":"NGAEPGASNUEth"},{"$f":"VLOOKUP($A234,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!G$4,FALSE)","v":"EPGASNUEth"},{"$f":"VLOOKUP(MID(B234,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"n",1,{"$f":"IF(C234=\"\",1,1/(VLOOKUP($A234,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!J$4,FALSE)/3.6))","v":0.28346456692913385},{"$f":"VLOOKUP($A234,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!Q$4,FALSE)*8.76*$B$4","v":21.9},{"$f":"1-VLOOKUP($A234,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!O$4,FALSE)","v":0.92},{"$f":"VLOOKUP($A234,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!L$4,FALSE)","v":2017},{"$f":"1-(VLOOKUP($A234,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!P$4,FALSE)/8760)","v":0.93002283105022832},{"$f":"VLOOKUP($A234,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!T$4,FALSE)","v":25},{"$f":"VLOOKUP($A234,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!S$4,FALSE)*$B$4","v":633.15},{"$f":"VLOOKUP($A234,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!R$4,FALSE)*$B$4","v":0},{"$f":"VLOOKUP($A234,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!I$4,FALSE)","v":2800},{"$f":"IF(VLOOKUP($A234,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!N$4,FALSE)=\"Décidée\",Y234,\"\")","v":""},2800,1,0,{"$f":"IF(V234=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A234,3),NameConvs!$H$57:$H$69))","v":1},"g-p","e-J",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A234,3)&MID(B234,3,3),MSG_Fueldata!$E$2:$E$202)/$G234","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A234,3)&MID(B234,3,3),MSG_Fueldata!$F$2:$F$202)/$G234","v":6.2441666666666666},"0 0 0 0 0 0 0 2800 0 0 0",0,0,0,0,0,0,0,2800,0,0,0]
[{"$f":"'SiteSpecific_data Thermal'!D504","v":"NGAEPGASNUFar"},{"$f":"VLOOKUP($A235,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!G$4,FALSE)","v":"EPGASNUFar"},{"$f":"VLOOKUP(MID(B235,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"o",1,{"$f":"IF(C235=\"\",1,1/(VLOOKUP($A235,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!J$4,FALSE)/3.6))","v":0.28346456692913385},{"$f":"VLOOKUP($A235,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!Q$4,FALSE)*8.76*$B$4","v":21.9},{"$f":"1-VLOOKUP($A235,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!O$4,FALSE)","v":0.92},{"$f":"VLOOKUP($A235,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!L$4,FALSE)","v":2015},{"$f":"1-(VLOOKUP($A235,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!P$4,FALSE)/8760)","v":0.93002283105022832},{"$f":"VLOOKUP($A235,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!T$4,FALSE)","v":25},{"$f":"VLOOKUP($A235,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!S$4,FALSE)*$B$4","v":633.15},{"$f":"VLOOKUP($A235,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!R$4,FALSE)*$B$4","v":0},{"$f":"VLOOKUP($A235,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!I$4,FALSE)","v":150},{"$f":"IF(VLOOKUP($A235,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!N$4,FALSE)=\"Décidée\",Y235,\"\")","v":""},150,1,0,{"$f":"IF(V235=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A235,3),NameConvs!$H$57:$H$69))","v":1},"g-p","e-J",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A235,3)&MID(B235,3,3),MSG_Fueldata!$E$2:$E$202)/$G235","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A235,3)&MID(B235,3,3),MSG_Fueldata!$F$2:$F$202)/$G235","v":6.2441666666666666},"0 0 0 0 0 150 0 0 0 0 0",0,0,0,0,0,150,0,0,0,0,0]
[{"$f":"'SiteSpecific_data Thermal'!D505","v":"NGAEPGASNUWes"},{"$f":"VLOOKUP($A236,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!G$4,FALSE)","v":"EPGASNUWes"},{"$f":"VLOOKUP(MID(B236,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"p",1,{"$f":"IF(C236=\"\",1,1/(VLOOKUP($A236,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!J$4,FALSE)/3.6))","v":0.28346456692913385},{"$f":"VLOOKUP($A236,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!Q$4,FALSE)*8.76*$B$4","v":21.9},{"$f":"1-VLOOKUP($A236,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!O$4,FALSE)","v":0.92},{"$f":"VLOOKUP($A236,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!L$4,FALSE)","v":2015},{"$f":"1-(VLOOKUP($A236,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!P$4,FALSE)/8760)","v":0.93002283105022832},{"$f":"VLOOKUP($A236,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!T$4,FALSE)","v":25},{"$f":"VLOOKUP($A236,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!S$4,FALSE)*$B$4","v":633.15},{"$f":"VLOOKUP($A236,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!R$4,FALSE)*$B$4","v":0},{"$f":"VLOOKUP($A236,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!I$4,FALSE)","v":500},{"$f":"IF(VLOOKUP($A236,'SiteSpecific_data Thermal'!$D$5:$Z$550,'SiteSpecific_data Thermal'!N$4,FALSE)=\"Décidée\",Y236,\"\")","v":""},500,1,0,{"$f":"IF(V236=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A236,3),NameConvs!$H$57:$H$69))","v":1},"g-p","e-J",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A236,3)&MID(B236,3,3),MSG_Fueldata!$E$2:$E$202)/$G236","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A236,3)&MID(B236,3,3),MSG_Fueldata!$F$2:$F$202)/$G236","v":6.2441666666666666},"0 0 0 0 0 500 0 0 0 0 0",0,0,0,0,0,500,0,0,0,0,0]
[{"$f":"'SiteSpecific_data Hydro'!B405","v":"NGAEPHYDNUDAMam"},{"$f":"VLOOKUP($A237,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!D$3,FALSE)","v":"EPHYDNUDAMam"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"i","",1,{"$f":"VLOOKUP($A237,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!M$3,FALSE)*$B$4","v":2},{"$f":"IF(VLOOKUP($A237,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",VLOOKUP($A237,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0),1-VLOOKUP($A237,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!K$3,0))","v":0.95},{"$f":"VLOOKUP($A237,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!H$3,FALSE)","v":2017},{"$f":"IF(VLOOKUP($A237,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",1,VLOOKUP($A237,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0)/I237)","v":0.39360000000000001},50,{"$f":"VLOOKUP($A237,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!O$3,FALSE)*$B$4","v":1538},{"$f":"VLOOKUP($A237,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!N$3,FALSE)","v":0},{"$f":"VLOOKUP($A237,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!G$3,FALSE)","v":2600},{"$f":"IF(VLOOKUP($A237,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!J$3,FALSE)=\"Décidée\",Y237,\"\")","v":""},2600,1,1,{"$f":"IF(V237=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A237,3),NameConvs!$H$57:$H$69))","v":1},"","e-J",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A237,3)&$C237,MSG_Fueldata!$E$2:$E$117)/$G237","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A237,3)&$C237,MSG_Fueldata!$F$2:$F$117)/$G237","v":0},"0 0 0 0 0 0 0 2600 0 0 0",0,0,0,0,0,0,0,2600,0,0,0]
[{"$f":"'SiteSpecific_data Hydro'!B406","v":"NGAEPHYDNUDAZun"},{"$f":"VLOOKUP($A238,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!D$3,FALSE)","v":"EPHYDNUDAZun"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"j","",1,{"$f":"VLOOKUP($A238,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!M$3,FALSE)*$B$4","v":2},{"$f":"IF(VLOOKUP($A238,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",VLOOKUP($A238,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0),1-VLOOKUP($A238,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!K$3,0))","v":0.95},{"$f":"VLOOKUP($A238,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!H$3,FALSE)","v":2018},{"$f":"IF(VLOOKUP($A238,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!E$3,0)=\"ROR\",1,VLOOKUP($A238,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!S$3,0)/I238)","v":0.39360000000000006},50,{"$f":"VLOOKUP($A238,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!O$3,FALSE)*$B$4","v":1538},{"$f":"VLOOKUP($A238,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!N$3,FALSE)","v":0},{"$f":"VLOOKUP($A238,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!G$3,FALSE)","v":700},{"$f":"IF(VLOOKUP($A238,'SiteSpecific_data Hydro'!$B$5:$Z$502,'SiteSpecific_data Hydro'!J$3,FALSE)=\"Décidée\",Y238,\"\")","v":""},700,1,1,{"$f":"IF(V238=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A238,3),NameConvs!$H$57:$H$69))","v":1},"","e-J",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A238,3)&$C238,MSG_Fueldata!$E$2:$E$117)/$G238","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$118,LEFT($A238,3)&$C238,MSG_Fueldata!$F$2:$F$117)/$G238","v":0},"0 0 0 0 0 0 0 0 700 0 0",0,0,0,0,0,0,0,0,700,0,0]
[null,null,null,null,null,""]
[{"$f":"LEFT(A229,3)","v":"NGA"},{"$f":"COUNTIF(A229:A238,A240&\"*\")","v":10},{"$f":"ROW()-B240-2","v":228}]

{"sheet":"adb_sitespec","index":13,"n_rows":376,"n_cols":6,"rows_kept":376,"cut":false,"hidden":false,"merged":[]}
["country","Tech count","Start row","Param size"]
[{"$f":"adb_all!$B$1","v":"TBN"},{"$f":"SUMIF(MSG_SiteSpecific!$A$6:$A$251,$A$2,MSG_SiteSpecific!$B$6:$B$251)","v":10},{"$f":"SUMIF(MSG_SiteSpecific!$A$6:$A$251,$A$2,MSG_SiteSpecific!$C$6:$C$251)","v":175},{"$f":"ROW(B20)-ROW(B3)","v":17}]
[{"$f":"A2","v":"TBN"},"*"]
[{"$f":"C2","v":175},{"$f":"OFFSET(MSG_SiteSpecific!$B$1,A4,0)","v":"EPGASNCCAI"},{"$f":"VLOOKUP($A3&$B4,MSG_SiteSpecific!$A$8:$Q$251,MSG_SiteSpecific!E$1,FALSE)","v":"i"}]
[null,null,{"$f":"IF(E5=\"\",\"\",\"minp\")","v":"minp"},{"$f":"IF(E5=\"\",\"\",VLOOKUP($A3&$B4,MSG_SiteSpecific!$A$6:$U$251,MSG_SiteSpecific!U$1,FALSE))","v":"g-p"},{"$f":"VLOOKUP($A3&$B4,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!F$1,FALSE)","v":1}]
[null,null,"moutp",{"$f":"VLOOKUP($A3&$B4,MSG_SiteSpecific!$A$6:$V$251,MSG_SiteSpecific!V$1,FALSE)","v":"e-M"},"c",{"$f":"ROUND(VLOOKUP($A3&$B4,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!G$1,FALSE),3)","v":0.28299999999999997}]
[null,null,{"$f":"IF(D7=\"\",\"\",\"fyear\")","v":"fyear"},{"$f":"VLOOKUP($A3&$B4,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!J$1,FALSE)","v":2011}]
[null,null,"plf","c",{"$f":"ROUND(VLOOKUP($A3&$B4,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!I$1,FALSE),3)","v":0.92}]
[null,null,"pll","c",{"$f":"VLOOKUP($A3&$B4,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!L$1,FALSE)","v":25}]
[null,null,"inv","c",{"$f":"ROUND(VLOOKUP($A3&$B4,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!M$1,FALSE),1)","v":633.20000000000005}]
[null,null,"fom","c",{"$f":"ROUND(VLOOKUP($A3&$B4,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!N$1,FALSE),3)","v":0}]
[null,null,"vom","c",{"$f":"ROUND(VLOOKUP($A3&$B4,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!H$1,FALSE),3)","v":21.9}]
[null,null,"optm","c",{"$f":"ROUND(VLOOKUP($A3&$B4,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!K$1,FALSE),3)","v":0.93}]
[null,null,"bdc",{"$f":"IF(VLOOKUP(A3&B4,MSG_SiteSpecific!$A$8:$Q$251,MSG_SiteSpecific!P$1,0)<>\"\",\"fx\",\"up\")","v":"fx"},{"$f":"IF(D14=\"fx\",\"ts\",\"c\")","v":"ts"},{"$f":"IF(D14=\"fx\",VLOOKUP(A3&B4,MSG_SiteSpecific!$A$8:$Q$251,MSG_SiteSpecific!P$1,FALSE),VLOOKUP(A3&B4,MSG_SiteSpecific!$A$8:$Q$251,MSG_SiteSpecific!Q$1,FALSE))","v":"0 80 0 0 0 0 0 0 0 0 0"}]
[null,null,{"$f":"IF(F15=\"\",\"\",\"bdi\")","v":"bdi"},{"$f":"IF(F15=\"\",\"\",\"up\")","v":"up"},{"$f":"IF(F15=\"\",\"\",\"c\")","v":"c"},{"$f":"VLOOKUP($A3&$B4,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!O$1,FALSE)","v":80}]
[null,null,"con1c","RM:tin","c",{"$f":"ROUND(VLOOKUP($A3&$B4,MSG_SiteSpecific!$A$6:$R$251,MSG_SiteSpecific!R$1,FALSE),3)","v":1}]
[null,null,"con1a","RE","c",{"$f":"ROUND(SUMPRODUCT(--(MSG_SiteSpecific!$A$8:$A$251=$A3&$B4),MSG_SiteSpecific!$S$8:$S$251,MSG_SiteSpecific!$T$8:$T$251),3)","v":0}]
[null,null,"con1a","DOM","c",{"$f":"ROUND(SUMPRODUCT(--(MSG_SiteSpecific!$A$8:$A$251=$A3&$B4),MSG_SiteSpecific!$T$8:$T$251),3)","v":1}]
[null,"#"]
[{"$f":"A3","v":"TBN"},"*"]
[{"$f":"A4+1","v":176},{"$f":"OFFSET(MSG_SiteSpecific!$B$1,A21,0)","v":"EPSOLNUIPP"},{"$f":"VLOOKUP($A20&$B21,MSG_SiteSpecific!$A$8:$Q$251,MSG_SiteSpecific!E$1,FALSE)","v":"i"}]
[null,null,{"$f":"IF(E22=\"\",\"\",\"minp\")","v":""},{"$f":"IF(E22=\"\",\"\",VLOOKUP($A20&$B21,MSG_SiteSpecific!$A$6:$U$251,MSG_SiteSpecific!U$1,FALSE))","v":""},{"$f":"VLOOKUP($A20&$B21,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!F$1,FALSE)","v":""}]
[null,null,"moutp",{"$f":"VLOOKUP($A20&$B21,MSG_SiteSpecific!$A$6:$V$251,MSG_SiteSpecific!V$1,FALSE)","v":"e-M"},"c",{"$f":"ROUND(VLOOKUP($A20&$B21,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!G$1,FALSE),3)","v":1}]
[null,null,{"$f":"IF(D24=\"\",\"\",\"fyear\")","v":"fyear"},{"$f":"VLOOKUP($A20&$B21,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!J$1,FALSE)","v":2012}]
[null,null,"plf","c",{"$f":"ROUND(VLOOKUP($A20&$B21,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!I$1,FALSE),3)","v":0.25}]
[null,null,"pll","c",{"$f":"VLOOKUP($A20&$B21,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!L$1,FALSE)","v":20}]
[null,null,"inv","c",{"$f":"ROUND(VLOOKUP($A20&$B21,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!M$1,FALSE),1)","v":3660}]
[null,null,"fom","c",{"$f":"ROUND(VLOOKUP($A20&$B21,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!N$1,FALSE),3)","v":20}]
[null,null,"vom","c",{"$f":"ROUND(VLOOKUP($A20&$B21,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!H$1,FALSE),3)","v":0}]
[null,null,"optm","c",{"$f":"ROUND(VLOOKUP($A20&$B21,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!K$1,FALSE),3)","v":1}]
[null,null,"bdc",{"$f":"IF(VLOOKUP(A20&B21,MSG_SiteSpecific!$A$8:$Q$251,MSG_SiteSpecific!P$1,0)<>\"\",\"fx\",\"up\")","v":"up"},{"$f":"IF(D31=\"fx\",\"ts\",\"c\")","v":"c"},{"$f":"IF(D31=\"fx\",VLOOKUP(A20&B21,MSG_SiteSpecific!$A$8:$Q$251,MSG_SiteSpecific!P$1,FALSE),VLOOKUP(A20&B21,MSG_SiteSpecific!$A$8:$Q$251,MSG_SiteSpecific!Q$1,FALSE))","v":20}]
[null,null,{"$f":"IF(F32=\"\",\"\",\"bdi\")","v":"bdi"},{"$f":"IF(F32=\"\",\"\",\"up\")","v":"up"},{"$f":"IF(F32=\"\",\"\",\"c\")","v":"c"},{"$f":"VLOOKUP($A20&$B21,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!O$1,FALSE)","v":20}]
[null,null,"con1c","RM:tin","c",{"$f":"ROUND(VLOOKUP($A20&$B21,MSG_SiteSpecific!$A$6:$R$251,MSG_SiteSpecific!R$1,FALSE),3)","v":0.2}]
[null,null,"con1a","RE","c",{"$f":"ROUND(SUMPRODUCT(--(MSG_SiteSpecific!$A$8:$A$251=$A20&$B21),MSG_SiteSpecific!$S$8:$S$251,MSG_SiteSpecific!$T$8:$T$251),3)","v":1}]
[null,null,"con1a","DOM","c",{"$f":"ROUND(SUMPRODUCT(--(MSG_SiteSpecific!$A$8:$A$251=$A20&$B21),MSG_SiteSpecific!$T$8:$T$251),3)","v":1}]
[null,"#"]
[{"$f":"A20","v":"TBN"},"*"]
[{"$f":"A21+1","v":177},{"$f":"OFFSET(MSG_SiteSpecific!$B$1,A38,0)","v":"EPWNDNUIPP"},{"$f":"VLOOKUP($A37&$B38,MSG_SiteSpecific!$A$8:$Q$251,MSG_SiteSpecific!E$1,FALSE)","v":"j"}]
[null,null,{"$f":"IF(E39=\"\",\"\",\"minp\")","v":""},{"$f":"IF(E39=\"\",\"\",VLOOKUP($A37&$B38,MSG_SiteSpecific!$A$6:$U$251,MSG_SiteSpecific!U$1,FALSE))","v":""},{"$f":"VLOOKUP($A37&$B38,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!F$1,FALSE)","v":""}]
[null,null,"moutp",{"$f":"VLOOKUP($A37&$B38,MSG_SiteSpecific!$A$6:$V$251,MSG_SiteSpecific!V$1,FALSE)","v":"e-M"},"c",{"$f":"ROUND(VLOOKUP($A37&$B38,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!G$1,FALSE),3)","v":1}]
[null,null,{"$f":"IF(D41=\"\",\"\",\"fyear\")","v":"fyear"},{"$f":"VLOOKUP($A37&$B38,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!J$1,FALSE)","v":2013}]
[null,null,"plf","c",{"$f":"ROUND(VLOOKUP($A37&$B38,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!I$1,FALSE),3)","v":0.3}]
[null,null,"pll","c",{"$f":"VLOOKUP($A37&$B38,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!L$1,FALSE)","v":20}]
[null,null,"inv","c",{"$f":"ROUND(VLOOKUP($A37&$B38,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!M$1,FALSE),1)","v":1750}]
[null,null,"fom","c",{"$f":"ROUND(VLOOKUP($A37&$B38,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!N$1,FALSE),3)","v":17}]
[null,null,"vom","c",{"$f":"ROUND(VLOOKUP($A37&$B38,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!H$1,FALSE),3)","v":87.6}]
[null,null,"optm","c",{"$f":"ROUND(VLOOKUP($A37&$B38,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!K$1,FALSE),3)","v":1}]
[null,null,"bdc",{"$f":"IF(VLOOKUP(A37&B38,MSG_SiteSpecific!$A$8:$Q$251,MSG_SiteSpecific!P$1,0)<>\"\",\"fx\",\"up\")","v":"up"},{"$f":"IF(D48=\"fx\",\"ts\",\"c\")","v":"c"},{"$f":"IF(D48=\"fx\",VLOOKUP(A37&B38,MSG_SiteSpecific!$A$8:$Q$251,MSG_SiteSpecific!P$1,FALSE),VLOOKUP(A37&B38,MSG_SiteSpecific!$A$8:$Q$251,MSG_SiteSpecific!Q$1,FALSE))","v":20}]
[null,null,{"$f":"IF(F49=\"\",\"\",\"bdi\")","v":"bdi"},{"$f":"IF(F49=\"\",\"\",\"up\")","v":"up"},{"$f":"IF(F49=\"\",\"\",\"c\")","v":"c"},{"$f":"VLOOKUP($A37&$B38,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!O$1,FALSE)","v":20}]
[null,null,"con1c","RM:tin","c",{"$f":"ROUND(VLOOKUP($A37&$B38,MSG_SiteSpecific!$A$6:$R$251,MSG_SiteSpecific!R$1,FALSE),3)","v":0.25}]
[null,null,"con1a","RE","c",{"$f":"ROUND(SUMPRODUCT(--(MSG_SiteSpecific!$A$8:$A$251=$A37&$B38),MSG_SiteSpecific!$S$8:$S$251,MSG_SiteSpecific!$T$8:$T$251),3)","v":1}]
[null,null,"con1a","DOM","c",{"$f":"ROUND(SUMPRODUCT(--(MSG_SiteSpecific!$A$8:$A$251=$A37&$B38),MSG_SiteSpecific!$T$8:$T$251),3)","v":1}]
[null,"#"]
[{"$f":"A37","v":"TBN"},"*"]
[{"$f":"A38+1","v":178},{"$f":"OFFSET(MSG_SiteSpecific!$B$1,A55,0)","v":"EPGASNUIPP"},{"$f":"VLOOKUP($A54&$B55,MSG_SiteSpecific!$A$8:$Q$251,MSG_SiteSpecific!E$1,FALSE)","v":"j"}]
[null,null,{"$f":"IF(E56=\"\",\"\",\"minp\")","v":"minp"},{"$f":"IF(E56=\"\",\"\",VLOOKUP($A54&$B55,MSG_SiteSpecific!$A$6:$U$251,MSG_SiteSpecific!U$1,FALSE))","v":"g-p"},{"$f":"VLOOKUP($A54&$B55,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!F$1,FALSE)","v":1}]
[null,null,"moutp",{"$f":"VLOOKUP($A54&$B55,MSG_SiteSpecific!$A$6:$V$251,MSG_SiteSpecific!V$1,FALSE)","v":"e-M"},"c",{"$f":"ROUND(VLOOKUP($A54&$B55,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!G$1,FALSE),3)","v":0.28299999999999997}]
[null,null,{"$f":"IF(D58=\"\",\"\",\"fyear\")","v":"fyear"},{"$f":"VLOOKUP($A54&$B55,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!J$1,FALSE)","v":2013}]
[null,null,"plf","c",{"$f":"ROUND(VLOOKUP($A54&$B55,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!I$1,FALSE),3)","v":0.92}]
[null,null,"pll","c",{"$f":"VLOOKUP($A54&$B55,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!L$1,FALSE)","v":25}]
[null,null,"inv","c",{"$f":"ROUND(VLOOKUP($A54&$B55,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!M$1,FALSE),1)","v":633.20000000000005}]
[null,null,"fom","c",{"$f":"ROUND(VLOOKUP($A54&$B55,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!N$1,FALSE),3)","v":0}]
[null,null,"vom","c",{"$f":"ROUND(VLOOKUP($A54&$B55,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!H$1,FALSE),3)","v":21.9}]
[null,null,"optm","c",{"$f":"ROUND(VLOOKUP($A54&$B55,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!K$1,FALSE),3)","v":0.93}]
[null,null,"bdc",{"$f":"IF(VLOOKUP(A54&B55,MSG_SiteSpecific!$A$8:$Q$251,MSG_SiteSpecific!P$1,0)<>\"\",\"fx\",\"up\")","v":"up"},{"$f":"IF(D65=\"fx\",\"ts\",\"c\")","v":"c"},{"$f":"IF(D65=\"fx\",VLOOKUP(A54&B55,MSG_SiteSpecific!$A$8:$Q$251,MSG_SiteSpecific!P$1,FALSE),VLOOKUP(A54&B55,MSG_SiteSpecific!$A$8:$Q$251,MSG_SiteSpecific!Q$1,FALSE))","v":100}]
[null,null,{"$f":"IF(F66=\"\",\"\",\"bdi\")","v":"bdi"},{"$f":"IF(F66=\"\",\"\",\"up\")","v":"up"},{"$f":"IF(F66=\"\",\"\",\"c\")","v":"c"},{"$f":"VLOOKUP($A54&$B55,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!O$1,FALSE)","v":100}]
[null,null,"con1c","RM:tin","c",{"$f":"ROUND(VLOOKUP($A54&$B55,MSG_SiteSpecific!$A$6:$R$251,MSG_SiteSpecific!R$1,FALSE),3)","v":1}]
[null,null,"con1a","RE","c",{"$f":"ROUND(SUMPRODUCT(--(MSG_SiteSpecific!$A$8:$A$251=$A54&$B55),MSG_SiteSpecific!$S$8:$S$251,MSG_SiteSpecific!$T$8:$T$251),3)","v":0}]
[null,null,"con1a","DOM","c",{"$f":"ROUND(SUMPRODUCT(--(MSG_SiteSpecific!$A$8:$A$251=$A54&$B55),MSG_SiteSpecific!$T$8:$T$251),3)","v":1}]
[null,"#"]
[{"$f":"A54","v":"TBN"},"*"]
[{"$f":"A55+1","v":179},{"$f":"OFFSET(MSG_SiteSpecific!$B$1,A72,0)","v":"EPSOLNUCEB"},{"$f":"VLOOKUP($A71&$B72,MSG_SiteSpecific!$A$8:$Q$251,MSG_SiteSpecific!E$1,FALSE)","v":"k"}]
[null,null,{"$f":"IF(E73=\"\",\"\",\"minp\")","v":""},{"$f":"IF(E73=\"\",\"\",VLOOKUP($A71&$B72,MSG_SiteSpecific!$A$6:$U$251,MSG_SiteSpecific!U$1,FALSE))","v":""},{"$f":"VLOOKUP($A71&$B72,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!F$1,FALSE)","v":""}]
[null,null,"moutp",{"$f":"VLOOKUP($A71&$B72,MSG_SiteSpecific!$A$6:$V$251,MSG_SiteSpecific!V$1,FALSE)","v":"e-M"},"c",{"$f":"ROUND(VLOOKUP($A71&$B72,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!G$1,FALSE),3)","v":1}]
[null,null,{"$f":"IF(D75=\"\",\"\",\"fyear\")","v":"fyear"},{"$f":"VLOOKUP($A71&$B72,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!J$1,FALSE)","v":2015}]
[null,null,"plf","c",{"$f":"ROUND(VLOOKUP($A71&$B72,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!I$1,FALSE),3)","v":0.25}]
[null,null,"pll","c",{"$f":"VLOOKUP($A71&$B72,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!L$1,FALSE)","v":20}]
[null,null,"inv","c",{"$f":"ROUND(VLOOKUP($A71&$B72,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!M$1,FALSE),1)","v":3660}]
[null,null,"fom","c",{"$f":"ROUND(VLOOKUP($A71&$B72,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!N$1,FALSE),3)","v":20}]
[null,null,"vom","c",{"$f":"ROUND(VLOOKUP($A71&$B72,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!H$1,FALSE),3)","v":0}]
[null,null,"optm","c",{"$f":"ROUND(VLOOKUP($A71&$B72,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!K$1,FALSE),3)","v":1}]
[null,null,"bdc",{"$f":"IF(VLOOKUP(A71&B72,MSG_SiteSpecific!$A$8:$Q$251,MSG_SiteSpecific!P$1,0)<>\"\",\"fx\",\"up\")","v":"up"},{"$f":"IF(D82=\"fx\",\"ts\",\"c\")","v":"c"},{"$f":"IF(D82=\"fx\",VLOOKUP(A71&B72,MSG_SiteSpecific!$A$8:$Q$251,MSG_SiteSpecific!P$1,FALSE),VLOOKUP(A71&B72,MSG_SiteSpecific!$A$8:$Q$251,MSG_SiteSpecific!Q$1,FALSE))","v":10}]
[null,null,{"$f":"IF(F83=\"\",\"\",\"bdi\")","v":"bdi"},{"$f":"IF(F83=\"\",\"\",\"up\")","v":"up"},{"$f":"IF(F83=\"\",\"\",\"c\")","v":"c"},{"$f":"VLOOKUP($A71&$B72,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!O$1,FALSE)","v":10}]
[null,null,"con1c","RM:tin","c",{"$f":"ROUND(VLOOKUP($A71&$B72,MSG_SiteSpecific!$A$6:$R$251,MSG_SiteSpecific!R$1,FALSE),3)","v":0.2}]
[null,null,"con1a","RE","c",{"$f":"ROUND(SUMPRODUCT(--(MSG_SiteSpecific!$A$8:$A$251=$A71&$B72),MSG_SiteSpecific!$S$8:$S$251,MSG_SiteSpecific!$T$8:$T$251),3)","v":1}]
[null,null,"con1a","DOM","c",{"$f":"ROUND(SUMPRODUCT(--(MSG_SiteSpecific!$A$8:$A$251=$A71&$B72),MSG_SiteSpecific!$T$8:$T$251),3)","v":1}]
[null,"#"]
[{"$f":"A71","v":"TBN"},"*"]
[{"$f":"A72+1","v":180},{"$f":"OFFSET(MSG_SiteSpecific!$B$1,A89,0)","v":"EPSOLNUAFD"},{"$f":"VLOOKUP($A88&$B89,MSG_SiteSpecific!$A$8:$Q$251,MSG_SiteSpecific!E$1,FALSE)","v":"l"}]
[null,null,{"$f":"IF(E90=\"\",\"\",\"minp\")","v":""},{"$f":"IF(E90=\"\",\"\",VLOOKUP($A88&$B89,MSG_SiteSpecific!$A$6:$U$251,MSG_SiteSpecific!U$1,FALSE))","v":""},{"$f":"VLOOKUP($A88&$B89,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!F$1,FALSE)","v":""}]
[null,null,"moutp",{"$f":"VLOOKUP($A88&$B89,MSG_SiteSpecific!$A$6:$V$251,MSG_SiteSpecific!V$1,FALSE)","v":"e-M"},"c",{"$f":"ROUND(VLOOKUP($A88&$B89,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!G$1,FALSE),3)","v":1}]
[null,null,{"$f":"IF(D92=\"\",\"\",\"fyear\")","v":"fyear"},{"$f":"VLOOKUP($A88&$B89,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!J$1,FALSE)","v":2014}]
[null,null,"plf","c",{"$f":"ROUND(VLOOKUP($A88&$B89,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!I$1,FALSE),3)","v":0.25}]
[null,null,"pll","c",{"$f":"VLOOKUP($A88&$B89,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!L$1,FALSE)","v":20}]
[null,null,"inv","c",{"$f":"ROUND(VLOOKUP($A88&$B89,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!M$1,FALSE),1)","v":3660}]
[null,null,"fom","c",{"$f":"ROUND(VLOOKUP($A88&$B89,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!N$1,FALSE),3)","v":20}]
[null,null,"vom","c",{"$f":"ROUND(VLOOKUP($A88&$B89,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!H$1,FALSE),3)","v":0}]
[null,null,"optm","c",{"$f":"ROUND(VLOOKUP($A88&$B89,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!K$1,FALSE),3)","v":1}]
[null,null,"bdc",{"$f":"IF(VLOOKUP(A88&B89,MSG_SiteSpecific!$A$8:$Q$251,MSG_SiteSpecific!P$1,0)<>\"\",\"fx\",\"up\")","v":"up"},{"$f":"IF(D99=\"fx\",\"ts\",\"c\")","v":"c"},{"$f":"IF(D99=\"fx\",VLOOKUP(A88&B89,MSG_SiteSpecific!$A$8:$Q$251,MSG_SiteSpecific!P$1,FALSE),VLOOKUP(A88&B89,MSG_SiteSpecific!$A$8:$Q$251,MSG_SiteSpecific!Q$1,FALSE))","v":5}]
[null,null,{"$f":"IF(F100=\"\",\"\",\"bdi\")","v":"bdi"},{"$f":"IF(F100=\"\",\"\",\"up\")","v":"up"},{"$f":"IF(F100=\"\",\"\",\"c\")","v":"c"},{"$f":"VLOOKUP($A88&$B89,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!O$1,FALSE)","v":5}]
[null,null,"con1c","RM:tin","c",{"$f":"ROUND(VLOOKUP($A88&$B89,MSG_SiteSpecific!$A$6:$R$251,MSG_SiteSpecific!R$1,FALSE),3)","v":0.2}]
[null,null,"con1a","RE","c",{"$f":"ROUND(SUMPRODUCT(--(MSG_SiteSpecific!$A$8:$A$251=$A88&$B89),MSG_SiteSpecific!$S$8:$S$251,MSG_SiteSpecific!$T$8:$T$251),3)","v":1}]
[null,null,"con1a","DOM","c",{"$f":"ROUND(SUMPRODUCT(--(MSG_SiteSpecific!$A$8:$A$251=$A88&$B89),MSG_SiteSpecific!$T$8:$T$251),3)","v":1}]
[null,"#"]
[{"$f":"A88","v":"TBN"},"*"]
[{"$f":"A89+1","v":181},{"$f":"OFFSET(MSG_SiteSpecific!$B$1,A106,0)","v":"EPGASNCMar"},{"$f":"VLOOKUP($A105&$B106,MSG_SiteSpecific!$A$8:$Q$251,MSG_SiteSpecific!E$1,FALSE)","v":"k"}]
[null,null,{"$f":"IF(E107=\"\",\"\",\"minp\")","v":"minp"},{"$f":"IF(E107=\"\",\"\",VLOOKUP($A105&$B106,MSG_SiteSpecific!$A$6:$U$251,MSG_SiteSpecific!U$1,FALSE))","v":"g-p"},{"$f":"VLOOKUP($A105&$B106,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!F$1,FALSE)","v":1}]
[null,null,"moutp",{"$f":"VLOOKUP($A105&$B106,MSG_SiteSpecific!$A$6:$V$251,MSG_SiteSpecific!V$1,FALSE)","v":"e-M"},"c",{"$f":"ROUND(VLOOKUP($A105&$B106,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!G$1,FALSE),3)","v":0.40899999999999997}]
[null,null,{"$f":"IF(D109=\"\",\"\",\"fyear\")","v":"fyear"},{"$f":"VLOOKUP($A105&$B106,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!J$1,FALSE)","v":2015}]
[null,null,"plf","c",{"$f":"ROUND(VLOOKUP($A105&$B106,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!I$1,FALSE),3)","v":0.92}]
[null,null,"pll","c",{"$f":"VLOOKUP($A105&$B106,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!L$1,FALSE)","v":25}]
[null,null,"inv","c",{"$f":"ROUND(VLOOKUP($A105&$B106,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!M$1,FALSE),1)","v":1984}]
[null,null,"fom","c",{"$f":"ROUND(VLOOKUP($A105&$B106,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!N$1,FALSE),3)","v":0}]
[null,null,"vom","c",{"$f":"ROUND(VLOOKUP($A105&$B106,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!H$1,FALSE),3)","v":17.52}]
[null,null,"optm","c",{"$f":"ROUND(VLOOKUP($A105&$B106,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!K$1,FALSE),3)","v":0.93}]
[null,null,"bdc",{"$f":"IF(VLOOKUP(A105&B106,MSG_SiteSpecific!$A$8:$Q$251,MSG_SiteSpecific!P$1,0)<>\"\",\"fx\",\"up\")","v":"fx"},{"$f":"IF(D116=\"fx\",\"ts\",\"c\")","v":"ts"},{"$f":"IF(D116=\"fx\",VLOOKUP(A105&B106,MSG_SiteSpecific!$A$8:$Q$251,MSG_SiteSpecific!P$1,FALSE),VLOOKUP(A105&B106,MSG_SiteSpecific!$A$8:$Q$251,MSG_SiteSpecific!Q$1,FALSE))","v":"0 0 0 0 0 450 0 0 0 0 0"}]
[null,null,{"$f":"IF(F117=\"\",\"\",\"bdi\")","v":"bdi"},{"$f":"IF(F117=\"\",\"\",\"up\")","v":"up"},{"$f":"IF(F117=\"\",\"\",\"c\")","v":"c"},{"$f":"VLOOKUP($A105&$B106,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!O$1,FALSE)","v":450}]
[null,null,"con1c","RM:tin","c",{"$f":"ROUND(VLOOKUP($A105&$B106,MSG_SiteSpecific!$A$6:$R$251,MSG_SiteSpecific!R$1,FALSE),3)","v":1}]
[null,null,"con1a","RE","c",{"$f":"ROUND(SUMPRODUCT(--(MSG_SiteSpecific!$A$8:$A$251=$A105&$B106),MSG_SiteSpecific!$S$8:$S$251,MSG_SiteSpecific!$T$8:$T$251),3)","v":0}]
[null,null,"con1a","DOM","c",{"$f":"ROUND(SUMPRODUCT(--(MSG_SiteSpecific!$A$8:$A$251=$A105&$B106),MSG_SiteSpecific!$T$8:$T$251),3)","v":1}]
[null,"#"]
[{"$f":"A105","v":"TBN"},"*"]
[{"$f":"A106+1","v":182},{"$f":"OFFSET(MSG_SiteSpecific!$B$1,A123,0)","v":"EPHYDNUDAAdj"},{"$f":"VLOOKUP($A122&$B123,MSG_SiteSpecific!$A$8:$Q$251,MSG_SiteSpecific!E$1,FALSE)","v":"m"}]
[null,null,{"$f":"IF(E124=\"\",\"\",\"minp\")","v":""},{"$f":"IF(E124=\"\",\"\",VLOOKUP($A122&$B123,MSG_SiteSpecific!$A$6:$U$251,MSG_SiteSpecific!U$1,FALSE))","v":""},{"$f":"VLOOKUP($A122&$B123,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!F$1,FALSE)","v":""}]
[null,null,"moutp",{"$f":"VLOOKUP($A122&$B123,MSG_SiteSpecific!$A$6:$V$251,MSG_SiteSpecific!V$1,FALSE)","v":"e-M"},"c",{"$f":"ROUND(VLOOKUP($A122&$B123,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!G$1,FALSE),3)","v":1}]
[null,null,{"$f":"IF(D126=\"\",\"\",\"fyear\")","v":"fyear"},{"$f":"VLOOKUP($A122&$B123,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!J$1,FALSE)","v":2017}]
[null,null,"plf","c",{"$f":"ROUND(VLOOKUP($A122&$B123,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!I$1,FALSE),3)","v":0.95}]
[null,null,"pll","c",{"$f":"VLOOKUP($A122&$B123,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!L$1,FALSE)","v":50}]
[null,null,"inv","c",{"$f":"ROUND(VLOOKUP($A122&$B123,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!M$1,FALSE),1)","v":2264}]
[null,null,"fom","c",{"$f":"ROUND(VLOOKUP($A122&$B123,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!N$1,FALSE),3)","v":0}]
[null,null,"vom","c",{"$f":"ROUND(VLOOKUP($A122&$B123,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!H$1,FALSE),3)","v":2}]
[null,null,"optm","c",{"$f":"ROUND(VLOOKUP($A122&$B123,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!K$1,FALSE),3)","v":0.19400000000000001}]
[null,null,"bdc",{"$f":"IF(VLOOKUP(A122&B123,MSG_SiteSpecific!$A$8:$Q$251,MSG_SiteSpecific!P$1,0)<>\"\",\"fx\",\"up\")","v":"fx"},{"$f":"IF(D133=\"fx\",\"ts\",\"c\")","v":"ts"},{"$f":"IF(D133=\"fx\",VLOOKUP(A122&B123,MSG_SiteSpecific!$A$8:$Q$251,MSG_SiteSpecific!P$1,FALSE),VLOOKUP(A122&B123,MSG_SiteSpecific!$A$8:$Q$251,MSG_SiteSpecific!Q$1,FALSE))","v":"0 0 0 0 0 0 0 147 0 0 0"}]
[null,null,{"$f":"IF(F134=\"\",\"\",\"bdi\")","v":"bdi"},{"$f":"IF(F134=\"\",\"\",\"up\")","v":"up"},{"$f":"IF(F134=\"\",\"\",\"c\")","v":"c"},{"$f":"VLOOKUP($A122&$B123,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!O$1,FALSE)","v":147}]
[null,null,"con1c","RM:tin","c",{"$f":"ROUND(VLOOKUP($A122&$B123,MSG_SiteSpecific!$A$6:$R$251,MSG_SiteSpecific!R$1,FALSE),3)","v":1}]
[null,null,"con1a","RE","c",{"$f":"ROUND(SUMPRODUCT(--(MSG_SiteSpecific!$A$8:$A$251=$A122&$B123),MSG_SiteSpecific!$S$8:$S$251,MSG_SiteSpecific!$T$8:$T$251),3)","v":1}]
[null,null,"con1a","DOM","c",{"$f":"ROUND(SUMPRODUCT(--(MSG_SiteSpecific!$A$8:$A$251=$A122&$B123),MSG_SiteSpecific!$T$8:$T$251),3)","v":1}]
[null,"#"]
[{"$f":"A122","v":"TBN"},"*"]
[{"$f":"A123+1","v":183},{"$f":"OFFSET(MSG_SiteSpecific!$B$1,A140,0)","v":"EPHYDNUDAKet"},{"$f":"VLOOKUP($A139&$B140,MSG_SiteSpecific!$A$8:$Q$251,MSG_SiteSpecific!E$1,FALSE)","v":"n"}]
[null,null,{"$f":"IF(E141=\"\",\"\",\"minp\")","v":""},{"$f":"IF(E141=\"\",\"\",VLOOKUP($A139&$B140,MSG_SiteSpecific!$A$6:$U$251,MSG_SiteSpecific!U$1,FALSE))","v":""},{"$f":"VLOOKUP($A139&$B140,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!F$1,FALSE)","v":""}]
[null,null,"moutp",{"$f":"VLOOKUP($A139&$B140,MSG_SiteSpecific!$A$6:$V$251,MSG_SiteSpecific!V$1,FALSE)","v":"e-M"},"c",{"$f":"ROUND(VLOOKUP($A139&$B140,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!G$1,FALSE),3)","v":1}]
[null,null,{"$f":"IF(D143=\"\",\"\",\"fyear\")","v":"fyear"},{"$f":"VLOOKUP($A139&$B140,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!J$1,FALSE)","v":2018}]
[null,null,"plf","c",{"$f":"ROUND(VLOOKUP($A139&$B140,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!I$1,FALSE),3)","v":0.95}]
[null,null,"pll","c",{"$f":"VLOOKUP($A139&$B140,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!L$1,FALSE)","v":50}]
[null,null,"inv","c",{"$f":"ROUND(VLOOKUP($A139&$B140,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!M$1,FALSE),1)","v":2105}]
[null,null,"fom","c",{"$f":"ROUND(VLOOKUP($A139&$B140,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!N$1,FALSE),3)","v":0}]
[null,null,"vom","c",{"$f":"ROUND(VLOOKUP($A139&$B140,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!H$1,FALSE),3)","v":2}]
[null,null,"optm","c",{"$f":"ROUND(VLOOKUP($A139&$B140,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!K$1,FALSE),3)","v":0.28000000000000003}]
[null,null,"bdc",{"$f":"IF(VLOOKUP(A139&B140,MSG_SiteSpecific!$A$8:$Q$251,MSG_SiteSpecific!P$1,0)<>\"\",\"fx\",\"up\")","v":"up"},{"$f":"IF(D150=\"fx\",\"ts\",\"c\")","v":"c"},{"$f":"IF(D150=\"fx\",VLOOKUP(A139&B140,MSG_SiteSpecific!$A$8:$Q$251,MSG_SiteSpecific!P$1,FALSE),VLOOKUP(A139&B140,MSG_SiteSpecific!$A$8:$Q$251,MSG_SiteSpecific!Q$1,FALSE))","v":160}]
[null,null,{"$f":"IF(F151=\"\",\"\",\"bdi\")","v":"bdi"},{"$f":"IF(F151=\"\",\"\",\"up\")","v":"up"},{"$f":"IF(F151=\"\",\"\",\"c\")","v":"c"},{"$f":"VLOOKUP($A139&$B140,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!O$1,FALSE)","v":160}]
[null,null,"con1c","RM:tin","c",{"$f":"ROUND(VLOOKUP($A139&$B140,MSG_SiteSpecific!$A$6:$R$251,MSG_SiteSpecific!R$1,FALSE),3)","v":1}]
[null,null,"con1a","RE","c",{"$f":"ROUND(SUMPRODUCT(--(MSG_SiteSpecific!$A$8:$A$251=$A139&$B140),MSG_SiteSpecific!$S$8:$S$251,MSG_SiteSpecific!$T$8:$T$251),3)","v":1}]
[null,null,"con1a","DOM","c",{"$f":"ROUND(SUMPRODUCT(--(MSG_SiteSpecific!$A$8:$A$251=$A139&$B140),MSG_SiteSpecific!$T$8:$T$251),3)","v":1}]
[null,"#"]
[{"$f":"A139","v":"TBN"},"*"]
[{"$f":"A140+1","v":184},{"$f":"OFFSET(MSG_SiteSpecific!$B$1,A157,0)","v":"EPHYDNUDATet"},{"$f":"VLOOKUP($A156&$B157,MSG_SiteSpecific!$A$8:$Q$251,MSG_SiteSpecific!E$1,FALSE)","v":"o"}]
[null,null,{"$f":"IF(E158=\"\",\"\",\"minp\")","v":""},{"$f":"IF(E158=\"\",\"\",VLOOKUP($A156&$B157,MSG_SiteSpecific!$A$6:$U$251,MSG_SiteSpecific!U$1,FALSE))","v":""},{"$f":"VLOOKUP($A156&$B157,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!F$1,FALSE)","v":""}]
[null,null,"moutp",{"$f":"VLOOKUP($A156&$B157,MSG_SiteSpecific!$A$6:$V$251,MSG_SiteSpecific!V$1,FALSE)","v":"e-M"},"c",{"$f":"ROUND(VLOOKUP($A156&$B157,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!G$1,FALSE),3)","v":1}]
[null,null,{"$f":"IF(D160=\"\",\"\",\"fyear\")","v":"fyear"},{"$f":"VLOOKUP($A156&$B157,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!J$1,FALSE)","v":2018}]
[null,null,"plf","c",{"$f":"ROUND(VLOOKUP($A156&$B157,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!I$1,FALSE),3)","v":0.95}]
[null,null,"pll","c",{"$f":"VLOOKUP($A156&$B157,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!L$1,FALSE)","v":50}]
[null,null,"inv","c",{"$f":"ROUND(VLOOKUP($A156&$B157,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!M$1,FALSE),1)","v":3174}]
[null,null,"fom","c",{"$f":"ROUND(VLOOKUP($A156&$B157,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!N$1,FALSE),3)","v":0}]
[null,null,"vom","c",{"$f":"ROUND(VLOOKUP($A156&$B157,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!H$1,FALSE),3)","v":2}]
[null,null,"optm","c",{"$f":"ROUND(VLOOKUP($A156&$B157,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!K$1,FALSE),3)","v":0.27}]
[null,null,"bdc",{"$f":"IF(VLOOKUP(A156&B157,MSG_SiteSpecific!$A$8:$Q$251,MSG_SiteSpecific!P$1,0)<>\"\",\"fx\",\"up\")","v":"up"},{"$f":"IF(D167=\"fx\",\"ts\",\"c\")","v":"c"},{"$f":"IF(D167=\"fx\",VLOOKUP(A156&B157,MSG_SiteSpecific!$A$8:$Q$251,MSG_SiteSpecific!P$1,FALSE),VLOOKUP(A156&B157,MSG_SiteSpecific!$A$8:$Q$251,MSG_SiteSpecific!Q$1,FALSE))","v":50}]
[null,null,{"$f":"IF(F168=\"\",\"\",\"bdi\")","v":"bdi"},{"$f":"IF(F168=\"\",\"\",\"up\")","v":"up"},{"$f":"IF(F168=\"\",\"\",\"c\")","v":"c"},{"$f":"VLOOKUP($A156&$B157,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!O$1,FALSE)","v":50}]
[null,null,"con1c","RM:tin","c",{"$f":"ROUND(VLOOKUP($A156&$B157,MSG_SiteSpecific!$A$6:$R$251,MSG_SiteSpecific!R$1,FALSE),3)","v":1}]
[null,null,"con1a","RE","c",{"$f":"ROUND(SUMPRODUCT(--(MSG_SiteSpecific!$A$8:$A$251=$A156&$B157),MSG_SiteSpecific!$S$8:$S$251,MSG_SiteSpecific!$T$8:$T$251),3)","v":1}]
[null,null,"con1a","DOM","c",{"$f":"ROUND(SUMPRODUCT(--(MSG_SiteSpecific!$A$8:$A$251=$A156&$B157),MSG_SiteSpecific!$T$8:$T$251),3)","v":1}]
[null,"#"]
[{"$f":"A156","v":"TBN"},"*"]
[{"$f":"A157+1","v":185},{"$f":"OFFSET(MSG_SiteSpecific!$B$1,A174,0)","v":0},{"$f":"VLOOKUP($A173&$B174,MSG_SiteSpecific!$A$8:$Q$251,MSG_SiteSpecific!E$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(E175=\"\",\"\",\"minp\")","v":{"$error":"#N/A"}},{"$f":"IF(E175=\"\",\"\",VLOOKUP($A173&$B174,MSG_SiteSpecific!$A$6:$U$251,MSG_SiteSpecific!U$1,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A173&$B174,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!F$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"moutp",{"$f":"VLOOKUP($A173&$B174,MSG_SiteSpecific!$A$6:$V$251,MSG_SiteSpecific!V$1,FALSE)","v":{"$error":"#N/A"}},"c",{"$f":"ROUND(VLOOKUP($A173&$B174,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!G$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(D177=\"\",\"\",\"fyear\")","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A173&$B174,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!J$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"plf","c",{"$f":"ROUND(VLOOKUP($A173&$B174,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!I$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"pll","c",{"$f":"VLOOKUP($A173&$B174,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!L$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"inv","c",{"$f":"ROUND(VLOOKUP($A173&$B174,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!M$1,FALSE),1)","v":{"$error":"#N/A"}}]
[null,null,"fom","c",{"$f":"ROUND(VLOOKUP($A173&$B174,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!N$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"vom","c",{"$f":"ROUND(VLOOKUP($A173&$B174,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!H$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"optm","c",{"$f":"ROUND(VLOOKUP($A173&$B174,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!K$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"bdc",{"$f":"IF(VLOOKUP(A173&B174,MSG_SiteSpecific!$A$8:$Q$251,MSG_SiteSpecific!P$1,0)<>\"\",\"fx\",\"up\")","v":{"$error":"#N/A"}},{"$f":"IF(D184=\"fx\",\"ts\",\"c\")","v":{"$error":"#N/A"}},{"$f":"IF(D184=\"fx\",VLOOKUP(A173&B174,MSG_SiteSpecific!$A$8:$Q$251,MSG_SiteSpecific!P$1,FALSE),VLOOKUP(A173&B174,MSG_SiteSpecific!$A$8:$Q$251,MSG_SiteSpecific!Q$1,FALSE))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(F185=\"\",\"\",\"bdi\")","v":{"$error":"#N/A"}},{"$f":"IF(F185=\"\",\"\",\"up\")","v":{"$error":"#N/A"}},{"$f":"IF(F185=\"\",\"\",\"c\")","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A173&$B174,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!O$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"con1c","RM:tin","c",{"$f":"ROUND(VLOOKUP($A173&$B174,MSG_SiteSpecific!$A$6:$R$251,MSG_SiteSpecific!R$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"con1a","RE","c",{"$f":"ROUND(SUMPRODUCT(--(MSG_SiteSpecific!$A$8:$A$251=$A173&$B174),MSG_SiteSpecific!$S$8:$S$251,MSG_SiteSpecific!$T$8:$T$251),3)","v":0}]
[null,null,"con1a","DOM","c",{"$f":"ROUND(SUMPRODUCT(--(MSG_SiteSpecific!$A$8:$A$251=$A173&$B174),MSG_SiteSpecific!$T$8:$T$251),3)","v":0}]
[null,"#"]
[{"$f":"A173","v":"TBN"},"*"]
[{"$f":"A174+1","v":186},{"$f":"OFFSET(MSG_SiteSpecific!$B$1,A191,0)","v":10},{"$f":"VLOOKUP($A190&$B191,MSG_SiteSpecific!$A$8:$Q$251,MSG_SiteSpecific!E$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(E192=\"\",\"\",\"minp\")","v":{"$error":"#N/A"}},{"$f":"IF(E192=\"\",\"\",VLOOKUP($A190&$B191,MSG_SiteSpecific!$A$6:$U$251,MSG_SiteSpecific!U$1,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A190&$B191,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!F$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"moutp",{"$f":"VLOOKUP($A190&$B191,MSG_SiteSpecific!$A$6:$V$251,MSG_SiteSpecific!V$1,FALSE)","v":{"$error":"#N/A"}},"c",{"$f":"ROUND(VLOOKUP($A190&$B191,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!G$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(D194=\"\",\"\",\"fyear\")","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A190&$B191,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!J$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"plf","c",{"$f":"ROUND(VLOOKUP($A190&$B191,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!I$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"pll","c",{"$f":"VLOOKUP($A190&$B191,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!L$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"inv","c",{"$f":"ROUND(VLOOKUP($A190&$B191,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!M$1,FALSE),1)","v":{"$error":"#N/A"}}]
[null,null,"fom","c",{"$f":"ROUND(VLOOKUP($A190&$B191,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!N$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"vom","c",{"$f":"ROUND(VLOOKUP($A190&$B191,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!H$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"optm","c",{"$f":"ROUND(VLOOKUP($A190&$B191,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!K$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"bdc",{"$f":"IF(VLOOKUP(A190&B191,MSG_SiteSpecific!$A$8:$Q$251,MSG_SiteSpecific!P$1,0)<>\"\",\"fx\",\"up\")","v":{"$error":"#N/A"}},{"$f":"IF(D201=\"fx\",\"ts\",\"c\")","v":{"$error":"#N/A"}},{"$f":"IF(D201=\"fx\",VLOOKUP(A190&B191,MSG_SiteSpecific!$A$8:$Q$251,MSG_SiteSpecific!P$1,FALSE),VLOOKUP(A190&B191,MSG_SiteSpecific!$A$8:$Q$251,MSG_SiteSpecific!Q$1,FALSE))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(F202=\"\",\"\",\"bdi\")","v":{"$error":"#N/A"}},{"$f":"IF(F202=\"\",\"\",\"up\")","v":{"$error":"#N/A"}},{"$f":"IF(F202=\"\",\"\",\"c\")","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A190&$B191,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!O$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"con1c","RM:tin","c",{"$f":"ROUND(VLOOKUP($A190&$B191,MSG_SiteSpecific!$A$6:$R$251,MSG_SiteSpecific!R$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"con1a","RE","c",{"$f":"ROUND(SUMPRODUCT(--(MSG_SiteSpecific!$A$8:$A$251=$A190&$B191),MSG_SiteSpecific!$S$8:$S$251,MSG_SiteSpecific!$T$8:$T$251),3)","v":0}]
[null,null,"con1a","DOM","c",{"$f":"ROUND(SUMPRODUCT(--(MSG_SiteSpecific!$A$8:$A$251=$A190&$B191),MSG_SiteSpecific!$T$8:$T$251),3)","v":0}]
[null,"#"]
[{"$f":"A190","v":"TBN"},"*"]
[{"$f":"A191+1","v":187},{"$f":"OFFSET(MSG_SiteSpecific!$B$1,A208,0)","v":0},{"$f":"VLOOKUP($A207&$B208,MSG_SiteSpecific!$A$8:$Q$251,MSG_SiteSpecific!E$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(E209=\"\",\"\",\"minp\")","v":{"$error":"#N/A"}},{"$f":"IF(E209=\"\",\"\",VLOOKUP($A207&$B208,MSG_SiteSpecific!$A$6:$U$251,MSG_SiteSpecific!U$1,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A207&$B208,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!F$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"moutp",{"$f":"VLOOKUP($A207&$B208,MSG_SiteSpecific!$A$6:$V$251,MSG_SiteSpecific!V$1,FALSE)","v":{"$error":"#N/A"}},"c",{"$f":"ROUND(VLOOKUP($A207&$B208,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!G$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(D211=\"\",\"\",\"fyear\")","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A207&$B208,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!J$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"plf","c",{"$f":"ROUND(VLOOKUP($A207&$B208,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!I$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"pll","c",{"$f":"VLOOKUP($A207&$B208,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!L$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"inv","c",{"$f":"ROUND(VLOOKUP($A207&$B208,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!M$1,FALSE),1)","v":{"$error":"#N/A"}}]
[null,null,"fom","c",{"$f":"ROUND(VLOOKUP($A207&$B208,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!N$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"vom","c",{"$f":"ROUND(VLOOKUP($A207&$B208,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!H$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"optm","c",{"$f":"ROUND(VLOOKUP($A207&$B208,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!K$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"bdc",{"$f":"IF(VLOOKUP(A207&B208,MSG_SiteSpecific!$A$8:$Q$251,MSG_SiteSpecific!P$1,0)<>\"\",\"fx\",\"up\")","v":{"$error":"#N/A"}},{"$f":"IF(D218=\"fx\",\"ts\",\"c\")","v":{"$error":"#N/A"}},{"$f":"IF(D218=\"fx\",VLOOKUP(A207&B208,MSG_SiteSpecific!$A$8:$Q$251,MSG_SiteSpecific!P$1,FALSE),VLOOKUP(A207&B208,MSG_SiteSpecific!$A$8:$Q$251,MSG_SiteSpecific!Q$1,FALSE))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(F219=\"\",\"\",\"bdi\")","v":{"$error":"#N/A"}},{"$f":"IF(F219=\"\",\"\",\"up\")","v":{"$error":"#N/A"}},{"$f":"IF(F219=\"\",\"\",\"c\")","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A207&$B208,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!O$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"con1c","RM:tin","c",{"$f":"ROUND(VLOOKUP($A207&$B208,MSG_SiteSpecific!$A$6:$R$251,MSG_SiteSpecific!R$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"con1a","RE","c",{"$f":"ROUND(SUMPRODUCT(--(MSG_SiteSpecific!$A$8:$A$251=$A207&$B208),MSG_SiteSpecific!$S$8:$S$251,MSG_SiteSpecific!$T$8:$T$251),3)","v":0}]
[null,null,"con1a","DOM","c",{"$f":"ROUND(SUMPRODUCT(--(MSG_SiteSpecific!$A$8:$A$251=$A207&$B208),MSG_SiteSpecific!$T$8:$T$251),3)","v":0}]
[null,"#"]
[{"$f":"A207","v":"TBN"},"*"]
[{"$f":"A208+1","v":188},{"$f":"OFFSET(MSG_SiteSpecific!$B$1,A225,0)","v":0},{"$f":"VLOOKUP($A224&$B225,MSG_SiteSpecific!$A$8:$Q$251,MSG_SiteSpecific!E$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(E226=\"\",\"\",\"minp\")","v":{"$error":"#N/A"}},{"$f":"IF(E226=\"\",\"\",VLOOKUP($A224&$B225,MSG_SiteSpecific!$A$6:$U$251,MSG_SiteSpecific!U$1,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A224&$B225,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!F$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"moutp",{"$f":"VLOOKUP($A224&$B225,MSG_SiteSpecific!$A$6:$V$251,MSG_SiteSpecific!V$1,FALSE)","v":{"$error":"#N/A"}},"c",{"$f":"ROUND(VLOOKUP($A224&$B225,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!G$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(D228=\"\",\"\",\"fyear\")","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A224&$B225,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!J$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"plf","c",{"$f":"ROUND(VLOOKUP($A224&$B225,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!I$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"pll","c",{"$f":"VLOOKUP($A224&$B225,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!L$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"inv","c",{"$f":"ROUND(VLOOKUP($A224&$B225,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!M$1,FALSE),1)","v":{"$error":"#N/A"}}]
[null,null,"fom","c",{"$f":"ROUND(VLOOKUP($A224&$B225,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!N$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"vom","c",{"$f":"ROUND(VLOOKUP($A224&$B225,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!H$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"optm","c",{"$f":"ROUND(VLOOKUP($A224&$B225,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!K$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"bdc",{"$f":"IF(VLOOKUP(A224&B225,MSG_SiteSpecific!$A$8:$Q$251,MSG_SiteSpecific!P$1,0)<>\"\",\"fx\",\"up\")","v":{"$error":"#N/A"}},{"$f":"IF(D235=\"fx\",\"ts\",\"c\")","v":{"$error":"#N/A"}},{"$f":"IF(D235=\"fx\",VLOOKUP(A224&B225,MSG_SiteSpecific!$A$8:$Q$251,MSG_SiteSpecific!P$1,FALSE),VLOOKUP(A224&B225,MSG_SiteSpecific!$A$8:$Q$251,MSG_SiteSpecific!Q$1,FALSE))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(F236=\"\",\"\",\"bdi\")","v":{"$error":"#N/A"}},{"$f":"IF(F236=\"\",\"\",\"up\")","v":{"$error":"#N/A"}},{"$f":"IF(F236=\"\",\"\",\"c\")","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A224&$B225,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!O$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"con1c","RM:tin","c",{"$f":"ROUND(VLOOKUP($A224&$B225,MSG_SiteSpecific!$A$6:$R$251,MSG_SiteSpecific!R$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"con1a","RE","c",{"$f":"ROUND(SUMPRODUCT(--(MSG_SiteSpecific!$A$8:$A$251=$A224&$B225),MSG_SiteSpecific!$S$8:$S$251,MSG_SiteSpecific!$T$8:$T$251),3)","v":0}]
[null,null,"con1a","DOM","c",{"$f":"ROUND(SUMPRODUCT(--(MSG_SiteSpecific!$A$8:$A$251=$A224&$B225),MSG_SiteSpecific!$T$8:$T$251),3)","v":0}]
[null,"#"]
[{"$f":"A224","v":"TBN"},"*"]
[{"$f":"A225+1","v":189},{"$f":"OFFSET(MSG_SiteSpecific!$B$1,A242,0)","v":"Burkina"},{"$f":"VLOOKUP($A241&$B242,MSG_SiteSpecific!$A$8:$Q$251,MSG_SiteSpecific!E$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(E243=\"\",\"\",\"minp\")","v":{"$error":"#N/A"}},{"$f":"IF(E243=\"\",\"\",VLOOKUP($A241&$B242,MSG_SiteSpecific!$A$6:$U$251,MSG_SiteSpecific!U$1,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A241&$B242,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!F$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"moutp",{"$f":"VLOOKUP($A241&$B242,MSG_SiteSpecific!$A$6:$V$251,MSG_SiteSpecific!V$1,FALSE)","v":{"$error":"#N/A"}},"c",{"$f":"ROUND(VLOOKUP($A241&$B242,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!G$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(D245=\"\",\"\",\"fyear\")","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A241&$B242,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!J$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"plf","c",{"$f":"ROUND(VLOOKUP($A241&$B242,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!I$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"pll","c",{"$f":"VLOOKUP($A241&$B242,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!L$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"inv","c",{"$f":"ROUND(VLOOKUP($A241&$B242,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!M$1,FALSE),1)","v":{"$error":"#N/A"}}]
[null,null,"fom","c",{"$f":"ROUND(VLOOKUP($A241&$B242,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!N$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"vom","c",{"$f":"ROUND(VLOOKUP($A241&$B242,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!H$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"optm","c",{"$f":"ROUND(VLOOKUP($A241&$B242,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!K$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"bdc",{"$f":"IF(VLOOKUP(A241&B242,MSG_SiteSpecific!$A$8:$Q$251,MSG_SiteSpecific!P$1,0)<>\"\",\"fx\",\"up\")","v":{"$error":"#N/A"}},{"$f":"IF(D252=\"fx\",\"ts\",\"c\")","v":{"$error":"#N/A"}},{"$f":"IF(D252=\"fx\",VLOOKUP(A241&B242,MSG_SiteSpecific!$A$8:$Q$251,MSG_SiteSpecific!P$1,FALSE),VLOOKUP(A241&B242,MSG_SiteSpecific!$A$8:$Q$251,MSG_SiteSpecific!Q$1,FALSE))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(F253=\"\",\"\",\"bdi\")","v":{"$error":"#N/A"}},{"$f":"IF(F253=\"\",\"\",\"up\")","v":{"$error":"#N/A"}},{"$f":"IF(F253=\"\",\"\",\"c\")","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A241&$B242,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!O$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"con1c","RM:tin","c",{"$f":"ROUND(VLOOKUP($A241&$B242,MSG_SiteSpecific!$A$6:$R$251,MSG_SiteSpecific!R$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"con1a","RE","c",{"$f":"ROUND(SUMPRODUCT(--(MSG_SiteSpecific!$A$8:$A$251=$A241&$B242),MSG_SiteSpecific!$S$8:$S$251,MSG_SiteSpecific!$T$8:$T$251),3)","v":0}]
[null,null,"con1a","DOM","c",{"$f":"ROUND(SUMPRODUCT(--(MSG_SiteSpecific!$A$8:$A$251=$A241&$B242),MSG_SiteSpecific!$T$8:$T$251),3)","v":0}]
[null,"#"]
[{"$f":"A241","v":"TBN"},"*"]
[{"$f":"A242+1","v":190},{"$f":"OFFSET(MSG_SiteSpecific!$B$1,A259,0)","v":"MESSAGE Name"},{"$f":"VLOOKUP($A258&$B259,MSG_SiteSpecific!$A$8:$Q$251,MSG_SiteSpecific!E$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(E260=\"\",\"\",\"minp\")","v":{"$error":"#N/A"}},{"$f":"IF(E260=\"\",\"\",VLOOKUP($A258&$B259,MSG_SiteSpecific!$A$6:$U$251,MSG_SiteSpecific!U$1,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A258&$B259,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!F$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"moutp",{"$f":"VLOOKUP($A258&$B259,MSG_SiteSpecific!$A$6:$V$251,MSG_SiteSpecific!V$1,FALSE)","v":{"$error":"#N/A"}},"c",{"$f":"ROUND(VLOOKUP($A258&$B259,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!G$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(D262=\"\",\"\",\"fyear\")","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A258&$B259,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!J$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"plf","c",{"$f":"ROUND(VLOOKUP($A258&$B259,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!I$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"pll","c",{"$f":"VLOOKUP($A258&$B259,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!L$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"inv","c",{"$f":"ROUND(VLOOKUP($A258&$B259,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!M$1,FALSE),1)","v":{"$error":"#N/A"}}]
[null,null,"fom","c",{"$f":"ROUND(VLOOKUP($A258&$B259,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!N$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"vom","c",{"$f":"ROUND(VLOOKUP($A258&$B259,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!H$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"optm","c",{"$f":"ROUND(VLOOKUP($A258&$B259,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!K$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"bdc",{"$f":"IF(VLOOKUP(A258&B259,MSG_SiteSpecific!$A$8:$Q$251,MSG_SiteSpecific!P$1,0)<>\"\",\"fx\",\"up\")","v":{"$error":"#N/A"}},{"$f":"IF(D269=\"fx\",\"ts\",\"c\")","v":{"$error":"#N/A"}},{"$f":"IF(D269=\"fx\",VLOOKUP(A258&B259,MSG_SiteSpecific!$A$8:$Q$251,MSG_SiteSpecific!P$1,FALSE),VLOOKUP(A258&B259,MSG_SiteSpecific!$A$8:$Q$251,MSG_SiteSpecific!Q$1,FALSE))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(F270=\"\",\"\",\"bdi\")","v":{"$error":"#N/A"}},{"$f":"IF(F270=\"\",\"\",\"up\")","v":{"$error":"#N/A"}},{"$f":"IF(F270=\"\",\"\",\"c\")","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A258&$B259,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!O$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"con1c","RM:tin","c",{"$f":"ROUND(VLOOKUP($A258&$B259,MSG_SiteSpecific!$A$6:$R$251,MSG_SiteSpecific!R$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"con1a","RE","c",{"$f":"ROUND(SUMPRODUCT(--(MSG_SiteSpecific!$A$8:$A$251=$A258&$B259),MSG_SiteSpecific!$S$8:$S$251,MSG_SiteSpecific!$T$8:$T$251),3)","v":0}]
[null,null,"con1a","DOM","c",{"$f":"ROUND(SUMPRODUCT(--(MSG_SiteSpecific!$A$8:$A$251=$A258&$B259),MSG_SiteSpecific!$T$8:$T$251),3)","v":0}]
[null,"#"]
[{"$f":"A258","v":"TBN"},"*"]
[{"$f":"A259+1","v":191},{"$f":"OFFSET(MSG_SiteSpecific!$B$1,A276,0)","v":"EPODSNUOua"},{"$f":"VLOOKUP($A275&$B276,MSG_SiteSpecific!$A$8:$Q$251,MSG_SiteSpecific!E$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(E277=\"\",\"\",\"minp\")","v":{"$error":"#N/A"}},{"$f":"IF(E277=\"\",\"\",VLOOKUP($A275&$B276,MSG_SiteSpecific!$A$6:$U$251,MSG_SiteSpecific!U$1,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A275&$B276,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!F$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"moutp",{"$f":"VLOOKUP($A275&$B276,MSG_SiteSpecific!$A$6:$V$251,MSG_SiteSpecific!V$1,FALSE)","v":{"$error":"#N/A"}},"c",{"$f":"ROUND(VLOOKUP($A275&$B276,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!G$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(D279=\"\",\"\",\"fyear\")","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A275&$B276,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!J$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"plf","c",{"$f":"ROUND(VLOOKUP($A275&$B276,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!I$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"pll","c",{"$f":"VLOOKUP($A275&$B276,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!L$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"inv","c",{"$f":"ROUND(VLOOKUP($A275&$B276,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!M$1,FALSE),1)","v":{"$error":"#N/A"}}]
[null,null,"fom","c",{"$f":"ROUND(VLOOKUP($A275&$B276,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!N$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"vom","c",{"$f":"ROUND(VLOOKUP($A275&$B276,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!H$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"optm","c",{"$f":"ROUND(VLOOKUP($A275&$B276,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!K$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"bdc",{"$f":"IF(VLOOKUP(A275&B276,MSG_SiteSpecific!$A$8:$Q$251,MSG_SiteSpecific!P$1,0)<>\"\",\"fx\",\"up\")","v":{"$error":"#N/A"}},{"$f":"IF(D286=\"fx\",\"ts\",\"c\")","v":{"$error":"#N/A"}},{"$f":"IF(D286=\"fx\",VLOOKUP(A275&B276,MSG_SiteSpecific!$A$8:$Q$251,MSG_SiteSpecific!P$1,FALSE),VLOOKUP(A275&B276,MSG_SiteSpecific!$A$8:$Q$251,MSG_SiteSpecific!Q$1,FALSE))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(F287=\"\",\"\",\"bdi\")","v":{"$error":"#N/A"}},{"$f":"IF(F287=\"\",\"\",\"up\")","v":{"$error":"#N/A"}},{"$f":"IF(F287=\"\",\"\",\"c\")","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A275&$B276,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!O$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"con1c","RM:tin","c",{"$f":"ROUND(VLOOKUP($A275&$B276,MSG_SiteSpecific!$A$6:$R$251,MSG_SiteSpecific!R$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"con1a","RE","c",{"$f":"ROUND(SUMPRODUCT(--(MSG_SiteSpecific!$A$8:$A$251=$A275&$B276),MSG_SiteSpecific!$S$8:$S$251,MSG_SiteSpecific!$T$8:$T$251),3)","v":0}]
[null,null,"con1a","DOM","c",{"$f":"ROUND(SUMPRODUCT(--(MSG_SiteSpecific!$A$8:$A$251=$A275&$B276),MSG_SiteSpecific!$T$8:$T$251),3)","v":0}]
[null,"#"]
[{"$f":"A275","v":"TBN"},"*"]
[{"$f":"A276+1","v":192},{"$f":"OFFSET(MSG_SiteSpecific!$B$1,A293,0)","v":"EPODSNUDie"},{"$f":"VLOOKUP($A292&$B293,MSG_SiteSpecific!$A$8:$Q$251,MSG_SiteSpecific!E$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(E294=\"\",\"\",\"minp\")","v":{"$error":"#N/A"}},{"$f":"IF(E294=\"\",\"\",VLOOKUP($A292&$B293,MSG_SiteSpecific!$A$6:$U$251,MSG_SiteSpecific!U$1,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A292&$B293,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!F$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"moutp",{"$f":"VLOOKUP($A292&$B293,MSG_SiteSpecific!$A$6:$V$251,MSG_SiteSpecific!V$1,FALSE)","v":{"$error":"#N/A"}},"c",{"$f":"ROUND(VLOOKUP($A292&$B293,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!G$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(D296=\"\",\"\",\"fyear\")","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A292&$B293,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!J$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"plf","c",{"$f":"ROUND(VLOOKUP($A292&$B293,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!I$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"pll","c",{"$f":"VLOOKUP($A292&$B293,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!L$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"inv","c",{"$f":"ROUND(VLOOKUP($A292&$B293,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!M$1,FALSE),1)","v":{"$error":"#N/A"}}]
[null,null,"fom","c",{"$f":"ROUND(VLOOKUP($A292&$B293,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!N$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"vom","c",{"$f":"ROUND(VLOOKUP($A292&$B293,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!H$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"optm","c",{"$f":"ROUND(VLOOKUP($A292&$B293,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!K$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"bdc",{"$f":"IF(VLOOKUP(A292&B293,MSG_SiteSpecific!$A$8:$Q$251,MSG_SiteSpecific!P$1,0)<>\"\",\"fx\",\"up\")","v":{"$error":"#N/A"}},{"$f":"IF(D303=\"fx\",\"ts\",\"c\")","v":{"$error":"#N/A"}},{"$f":"IF(D303=\"fx\",VLOOKUP(A292&B293,MSG_SiteSpecific!$A$8:$Q$251,MSG_SiteSpecific!P$1,FALSE),VLOOKUP(A292&B293,MSG_SiteSpecific!$A$8:$Q$251,MSG_SiteSpecific!Q$1,FALSE))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(F304=\"\",\"\",\"bdi\")","v":{"$error":"#N/A"}},{"$f":"IF(F304=\"\",\"\",\"up\")","v":{"$error":"#N/A"}},{"$f":"IF(F304=\"\",\"\",\"c\")","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A292&$B293,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!O$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"con1c","RM:tin","c",{"$f":"ROUND(VLOOKUP($A292&$B293,MSG_SiteSpecific!$A$6:$R$251,MSG_SiteSpecific!R$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"con1a","RE","c",{"$f":"ROUND(SUMPRODUCT(--(MSG_SiteSpecific!$A$8:$A$251=$A292&$B293),MSG_SiteSpecific!$S$8:$S$251,MSG_SiteSpecific!$T$8:$T$251),3)","v":0}]
[null,null,"con1a","DOM","c",{"$f":"ROUND(SUMPRODUCT(--(MSG_SiteSpecific!$A$8:$A$251=$A292&$B293),MSG_SiteSpecific!$T$8:$T$251),3)","v":0}]
[null,"#"]
[{"$f":"A292","v":"TBN"},"*"]
[{"$f":"A293+1","v":193},{"$f":"OFFSET(MSG_SiteSpecific!$B$1,A310,0)","v":"EPODSNUGao"},{"$f":"VLOOKUP($A309&$B310,MSG_SiteSpecific!$A$8:$Q$251,MSG_SiteSpecific!E$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(E311=\"\",\"\",\"minp\")","v":{"$error":"#N/A"}},{"$f":"IF(E311=\"\",\"\",VLOOKUP($A309&$B310,MSG_SiteSpecific!$A$6:$U$251,MSG_SiteSpecific!U$1,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A309&$B310,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!F$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"moutp",{"$f":"VLOOKUP($A309&$B310,MSG_SiteSpecific!$A$6:$V$251,MSG_SiteSpecific!V$1,FALSE)","v":{"$error":"#N/A"}},"c",{"$f":"ROUND(VLOOKUP($A309&$B310,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!G$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(D313=\"\",\"\",\"fyear\")","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A309&$B310,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!J$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"plf","c",{"$f":"ROUND(VLOOKUP($A309&$B310,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!I$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"pll","c",{"$f":"VLOOKUP($A309&$B310,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!L$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"inv","c",{"$f":"ROUND(VLOOKUP($A309&$B310,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!M$1,FALSE),1)","v":{"$error":"#N/A"}}]
[null,null,"fom","c",{"$f":"ROUND(VLOOKUP($A309&$B310,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!N$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"vom","c",{"$f":"ROUND(VLOOKUP($A309&$B310,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!H$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"optm","c",{"$f":"ROUND(VLOOKUP($A309&$B310,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!K$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"bdc",{"$f":"IF(VLOOKUP(A309&B310,MSG_SiteSpecific!$A$8:$Q$251,MSG_SiteSpecific!P$1,0)<>\"\",\"fx\",\"up\")","v":{"$error":"#N/A"}},{"$f":"IF(D320=\"fx\",\"ts\",\"c\")","v":{"$error":"#N/A"}},{"$f":"IF(D320=\"fx\",VLOOKUP(A309&B310,MSG_SiteSpecific!$A$8:$Q$251,MSG_SiteSpecific!P$1,FALSE),VLOOKUP(A309&B310,MSG_SiteSpecific!$A$8:$Q$251,MSG_SiteSpecific!Q$1,FALSE))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(F321=\"\",\"\",\"bdi\")","v":{"$error":"#N/A"}},{"$f":"IF(F321=\"\",\"\",\"up\")","v":{"$error":"#N/A"}},{"$f":"IF(F321=\"\",\"\",\"c\")","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A309&$B310,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!O$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"con1c","RM:tin","c",{"$f":"ROUND(VLOOKUP($A309&$B310,MSG_SiteSpecific!$A$6:$R$251,MSG_SiteSpecific!R$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"con1a","RE","c",{"$f":"ROUND(SUMPRODUCT(--(MSG_SiteSpecific!$A$8:$A$251=$A309&$B310),MSG_SiteSpecific!$S$8:$S$251,MSG_SiteSpecific!$T$8:$T$251),3)","v":0}]
[null,null,"con1a","DOM","c",{"$f":"ROUND(SUMPRODUCT(--(MSG_SiteSpecific!$A$8:$A$251=$A309&$B310),MSG_SiteSpecific!$T$8:$T$251),3)","v":0}]
[null,"#"]
[{"$f":"A309","v":"TBN"},"*"]
[{"$f":"A310+1","v":194},{"$f":"OFFSET(MSG_SiteSpecific!$B$1,A327,0)","v":"EPODSNUDor"},{"$f":"VLOOKUP($A326&$B327,MSG_SiteSpecific!$A$8:$Q$251,MSG_SiteSpecific!E$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(E328=\"\",\"\",\"minp\")","v":{"$error":"#N/A"}},{"$f":"IF(E328=\"\",\"\",VLOOKUP($A326&$B327,MSG_SiteSpecific!$A$6:$U$251,MSG_SiteSpecific!U$1,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A326&$B327,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!F$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"moutp",{"$f":"VLOOKUP($A326&$B327,MSG_SiteSpecific!$A$6:$V$251,MSG_SiteSpecific!V$1,FALSE)","v":{"$error":"#N/A"}},"c",{"$f":"ROUND(VLOOKUP($A326&$B327,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!G$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(D330=\"\",\"\",\"fyear\")","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A326&$B327,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!J$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"plf","c",{"$f":"ROUND(VLOOKUP($A326&$B327,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!I$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"pll","c",{"$f":"VLOOKUP($A326&$B327,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!L$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"inv","c",{"$f":"ROUND(VLOOKUP($A326&$B327,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!M$1,FALSE),1)","v":{"$error":"#N/A"}}]
[null,null,"fom","c",{"$f":"ROUND(VLOOKUP($A326&$B327,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!N$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"vom","c",{"$f":"ROUND(VLOOKUP($A326&$B327,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!H$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"optm","c",{"$f":"ROUND(VLOOKUP($A326&$B327,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!K$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"bdc",{"$f":"IF(VLOOKUP(A326&B327,MSG_SiteSpecific!$A$8:$Q$251,MSG_SiteSpecific!P$1,0)<>\"\",\"fx\",\"up\")","v":{"$error":"#N/A"}},{"$f":"IF(D337=\"fx\",\"ts\",\"c\")","v":{"$error":"#N/A"}},{"$f":"IF(D337=\"fx\",VLOOKUP(A326&B327,MSG_SiteSpecific!$A$8:$Q$251,MSG_SiteSpecific!P$1,FALSE),VLOOKUP(A326&B327,MSG_SiteSpecific!$A$8:$Q$251,MSG_SiteSpecific!Q$1,FALSE))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(F338=\"\",\"\",\"bdi\")","v":{"$error":"#N/A"}},{"$f":"IF(F338=\"\",\"\",\"up\")","v":{"$error":"#N/A"}},{"$f":"IF(F338=\"\",\"\",\"c\")","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A326&$B327,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!O$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"con1c","RM:tin","c",{"$f":"ROUND(VLOOKUP($A326&$B327,MSG_SiteSpecific!$A$6:$R$251,MSG_SiteSpecific!R$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"con1a","RE","c",{"$f":"ROUND(SUMPRODUCT(--(MSG_SiteSpecific!$A$8:$A$251=$A326&$B327),MSG_SiteSpecific!$S$8:$S$251,MSG_SiteSpecific!$T$8:$T$251),3)","v":0}]
[null,null,"con1a","DOM","c",{"$f":"ROUND(SUMPRODUCT(--(MSG_SiteSpecific!$A$8:$A$251=$A326&$B327),MSG_SiteSpecific!$T$8:$T$251),3)","v":0}]
[null,"#"]
[{"$f":"A326","v":"TBN"},"*"]
[{"$f":"A327+1","v":195},{"$f":"OFFSET(MSG_SiteSpecific!$B$1,A344,0)","v":"EPODSNUGor"},{"$f":"VLOOKUP($A343&$B344,MSG_SiteSpecific!$A$8:$Q$251,MSG_SiteSpecific!E$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(E345=\"\",\"\",\"minp\")","v":{"$error":"#N/A"}},{"$f":"IF(E345=\"\",\"\",VLOOKUP($A343&$B344,MSG_SiteSpecific!$A$6:$U$251,MSG_SiteSpecific!U$1,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A343&$B344,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!F$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"moutp",{"$f":"VLOOKUP($A343&$B344,MSG_SiteSpecific!$A$6:$V$251,MSG_SiteSpecific!V$1,FALSE)","v":{"$error":"#N/A"}},"c",{"$f":"ROUND(VLOOKUP($A343&$B344,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!G$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(D347=\"\",\"\",\"fyear\")","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A343&$B344,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!J$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"plf","c",{"$f":"ROUND(VLOOKUP($A343&$B344,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!I$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"pll","c",{"$f":"VLOOKUP($A343&$B344,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!L$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"inv","c",{"$f":"ROUND(VLOOKUP($A343&$B344,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!M$1,FALSE),1)","v":{"$error":"#N/A"}}]
[null,null,"fom","c",{"$f":"ROUND(VLOOKUP($A343&$B344,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!N$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"vom","c",{"$f":"ROUND(VLOOKUP($A343&$B344,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!H$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"optm","c",{"$f":"ROUND(VLOOKUP($A343&$B344,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!K$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"bdc",{"$f":"IF(VLOOKUP(A343&B344,MSG_SiteSpecific!$A$8:$Q$251,MSG_SiteSpecific!P$1,0)<>\"\",\"fx\",\"up\")","v":{"$error":"#N/A"}},{"$f":"IF(D354=\"fx\",\"ts\",\"c\")","v":{"$error":"#N/A"}},{"$f":"IF(D354=\"fx\",VLOOKUP(A343&B344,MSG_SiteSpecific!$A$8:$Q$251,MSG_SiteSpecific!P$1,FALSE),VLOOKUP(A343&B344,MSG_SiteSpecific!$A$8:$Q$251,MSG_SiteSpecific!Q$1,FALSE))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(F355=\"\",\"\",\"bdi\")","v":{"$error":"#N/A"}},{"$f":"IF(F355=\"\",\"\",\"up\")","v":{"$error":"#N/A"}},{"$f":"IF(F355=\"\",\"\",\"c\")","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A343&$B344,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!O$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"con1c","RM:tin","c",{"$f":"ROUND(VLOOKUP($A343&$B344,MSG_SiteSpecific!$A$6:$R$251,MSG_SiteSpecific!R$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"con1a","RE","c",{"$f":"ROUND(SUMPRODUCT(--(MSG_SiteSpecific!$A$8:$A$251=$A343&$B344),MSG_SiteSpecific!$S$8:$S$251,MSG_SiteSpecific!$T$8:$T$251),3)","v":0}]
[null,null,"con1a","DOM","c",{"$f":"ROUND(SUMPRODUCT(--(MSG_SiteSpecific!$A$8:$A$251=$A343&$B344),MSG_SiteSpecific!$T$8:$T$251),3)","v":0}]
[null,"#"]
[{"$f":"A343","v":"TBN"},"*"]
[{"$f":"A344+1","v":196},{"$f":"OFFSET(MSG_SiteSpecific!$B$1,A361,0)","v":"EPODSNUDia"},{"$f":"VLOOKUP($A360&$B361,MSG_SiteSpecific!$A$8:$Q$251,MSG_SiteSpecific!E$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(E362=\"\",\"\",\"minp\")","v":{"$error":"#N/A"}},{"$f":"IF(E362=\"\",\"\",VLOOKUP($A360&$B361,MSG_SiteSpecific!$A$6:$U$251,MSG_SiteSpecific!U$1,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A360&$B361,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!F$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"moutp",{"$f":"VLOOKUP($A360&$B361,MSG_SiteSpecific!$A$6:$V$251,MSG_SiteSpecific!V$1,FALSE)","v":{"$error":"#N/A"}},"c",{"$f":"ROUND(VLOOKUP($A360&$B361,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!G$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(D364=\"\",\"\",\"fyear\")","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A360&$B361,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!J$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"plf","c",{"$f":"ROUND(VLOOKUP($A360&$B361,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!I$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"pll","c",{"$f":"VLOOKUP($A360&$B361,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!L$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"inv","c",{"$f":"ROUND(VLOOKUP($A360&$B361,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!M$1,FALSE),1)","v":{"$error":"#N/A"}}]
[null,null,"fom","c",{"$f":"ROUND(VLOOKUP($A360&$B361,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!N$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"vom","c",{"$f":"ROUND(VLOOKUP($A360&$B361,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!H$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"optm","c",{"$f":"ROUND(VLOOKUP($A360&$B361,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!K$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"bdc",{"$f":"IF(VLOOKUP(A360&B361,MSG_SiteSpecific!$A$8:$Q$251,MSG_SiteSpecific!P$1,0)<>\"\",\"fx\",\"up\")","v":{"$error":"#N/A"}},{"$f":"IF(D371=\"fx\",\"ts\",\"c\")","v":{"$error":"#N/A"}},{"$f":"IF(D371=\"fx\",VLOOKUP(A360&B361,MSG_SiteSpecific!$A$8:$Q$251,MSG_SiteSpecific!P$1,FALSE),VLOOKUP(A360&B361,MSG_SiteSpecific!$A$8:$Q$251,MSG_SiteSpecific!Q$1,FALSE))","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF(F372=\"\",\"\",\"bdi\")","v":{"$error":"#N/A"}},{"$f":"IF(F372=\"\",\"\",\"up\")","v":{"$error":"#N/A"}},{"$f":"IF(F372=\"\",\"\",\"c\")","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A360&$B361,MSG_SiteSpecific!$A$6:$Q$251,MSG_SiteSpecific!O$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"con1c","RM:tin","c",{"$f":"ROUND(VLOOKUP($A360&$B361,MSG_SiteSpecific!$A$6:$R$251,MSG_SiteSpecific!R$1,FALSE),3)","v":{"$error":"#N/A"}}]
[null,null,"con1a","RE","c",{"$f":"ROUND(SUMPRODUCT(--(MSG_SiteSpecific!$A$8:$A$251=$A360&$B361),MSG_SiteSpecific!$S$8:$S$251,MSG_SiteSpecific!$T$8:$T$251),3)","v":0}]
[null,null,"con1a","DOM","c",{"$f":"ROUND(SUMPRODUCT(--(MSG_SiteSpecific!$A$8:$A$251=$A360&$B361),MSG_SiteSpecific!$T$8:$T$251),3)","v":0}]
[null,"#"]

{"sheet":"adb_sitespec2","index":14,"n_rows":429,"n_cols":1,"rows_kept":429,"cut":false,"hidden":false,"merged":[]}
["CIV"]
[{"$f":"adb_sitespec!B3","v":"*"}]
[{"$f":"adb_sitespec!B4&\" \"&adb_sitespec!C4","v":"EPGASNCCAI i"}]
[{"$f":"adb_sitespec!B5&\" \"&adb_sitespec!C5&\" \"&adb_sitespec!D5&\" \"&adb_sitespec!E5","v":" minp g-p 1"}]
[{"$f":"adb_sitespec!B6&\" \"&adb_sitespec!C6&\" \"&adb_sitespec!D6&\" \"&adb_sitespec!E6&\" \"&adb_sitespec!F6","v":" moutp e-M c 0.283"}]
[{"$f":"adb_sitespec!B7&\" \"&adb_sitespec!C7&\" \"&adb_sitespec!D7&\" \"&adb_sitespec!E7&\" \"&adb_sitespec!F7","v":" fyear 2011  "}]
[{"$f":"adb_sitespec!B8&\" \"&adb_sitespec!C8&\" \"&adb_sitespec!D8&\" \"&adb_sitespec!E8&\" \"&adb_sitespec!F8","v":" plf c 0.92 "}]
[{"$f":"adb_sitespec!B9&\" \"&adb_sitespec!C9&\" \"&adb_sitespec!D9&\" \"&adb_sitespec!E9&\" \"&adb_sitespec!F9","v":" pll c 25 "}]
[{"$f":"adb_sitespec!B10&\" \"&adb_sitespec!C10&\" \"&adb_sitespec!D10&\" \"&adb_sitespec!E10&\" \"&adb_sitespec!F10","v":" inv c 633.2 "}]
[{"$f":"adb_sitespec!B11&\" \"&adb_sitespec!C11&\" \"&adb_sitespec!D11&\" \"&adb_sitespec!E11&\" \"&adb_sitespec!F11","v":" fom c 0 "}]
[{"$f":"adb_sitespec!B12&\" \"&adb_sitespec!C12&\" \"&adb_sitespec!D12&\" \"&adb_sitespec!E12&\" \"&adb_sitespec!F12","v":" vom c 21.9 "}]
[{"$f":"adb_sitespec!B13&\" \"&adb_sitespec!C13&\" \"&adb_sitespec!D13&\" \"&adb_sitespec!E13&\" \"&adb_sitespec!F13","v":" optm c 0.93 "}]
[{"$f":"adb_sitespec!B14&\" \"&adb_sitespec!C14&\" \"&adb_sitespec!D14&\" \"&adb_sitespec!E14&\" \"&adb_sitespec!F14","v":" bdc fx ts 0 80 0 0 0 0 0 0 0 0 0"}]
[{"$f":"adb_sitespec!B15&\" \"&adb_sitespec!C15&\" \"&adb_sitespec!D15&\" \"&adb_sitespec!E15&\" \"&adb_sitespec!F15","v":" bdi up c 80"}]
[{"$f":"adb_sitespec!B16&\" \"&adb_sitespec!C16&\" \"&adb_sitespec!D16&\" \"&adb_sitespec!E16&\" \"&adb_sitespec!F16","v":" con1c RM:tin c 1"}]
[{"$f":"adb_sitespec!B17&\" \"&adb_sitespec!C17&\" \"&adb_sitespec!D17&\" \"&adb_sitespec!E17&\" \"&adb_sitespec!F17","v":" con1a RE c 0"}]
[{"$f":"adb_sitespec!B18&\" \"&adb_sitespec!C18&\" \"&adb_sitespec!D18&\" \"&adb_sitespec!E18&\" \"&adb_sitespec!F18","v":" con1a DOM c 1"}]
[{"$f":"adb_sitespec!B19&\" \"&adb_sitespec!C19&\" \"&adb_sitespec!D19&\" \"&adb_sitespec!E19&\" \"&adb_sitespec!F19","v":"#    "}]
[{"$f":"adb_sitespec!B20&\" \"&adb_sitespec!C20&\" \"&adb_sitespec!D20&\" \"&adb_sitespec!E20&\" \"&adb_sitespec!F20","v":"*    "}]
[{"$f":"adb_sitespec!B21&\" \"&adb_sitespec!C21&\" \"&adb_sitespec!D21&\" \"&adb_sitespec!E21&\" \"&adb_sitespec!F21","v":"EPSOLNUIPP i   "}]
[{"$f":"adb_sitespec!B22&\" \"&adb_sitespec!C22&\" \"&adb_sitespec!D22&\" \"&adb_sitespec!E22&\" \"&adb_sitespec!F22","v":"    "}]
[{"$f":"adb_sitespec!B23&\" \"&adb_sitespec!C23&\" \"&adb_sitespec!D23&\" \"&adb_sitespec!E23&\" \"&adb_sitespec!F23","v":" moutp e-M c 1"}]
[{"$f":"adb_sitespec!B24&\" \"&adb_sitespec!C24&\" \"&adb_sitespec!D24&\" \"&adb_sitespec!E24&\" \"&adb_sitespec!F24","v":" fyear 2012  "}]
[{"$f":"adb_sitespec!B25&\" \"&adb_sitespec!C25&\" \"&adb_sitespec!D25&\" \"&adb_sitespec!E25&\" \"&adb_sitespec!F25","v":" plf c 0.25 "}]
[{"$f":"adb_sitespec!B26&\" \"&adb_sitespec!C26&\" \"&adb_sitespec!D26&\" \"&adb_sitespec!E26&\" \"&adb_sitespec!F26","v":" pll c 20 "}]
[{"$f":"adb_sitespec!B27&\" \"&adb_sitespec!C27&\" \"&adb_sitespec!D27&\" \"&adb_sitespec!E27&\" \"&adb_sitespec!F27","v":" inv c 3660 "}]
[{"$f":"adb_sitespec!B28&\" \"&adb_sitespec!C28&\" \"&adb_sitespec!D28&\" \"&adb_sitespec!E28&\" \"&adb_sitespec!F28","v":" fom c 20 "}]
[{"$f":"adb_sitespec!B29&\" \"&adb_sitespec!C29&\" \"&adb_sitespec!D29&\" \"&adb_sitespec!E29&\" \"&adb_sitespec!F29","v":" vom c 0 "}]
[{"$f":"adb_sitespec!B30&\" \"&adb_sitespec!C30&\" \"&adb_sitespec!D30&\" \"&adb_sitespec!E30&\" \"&adb_sitespec!F30","v":" optm c 1 "}]
[{"$f":"adb_sitespec!B31&\" \"&adb_sitespec!C31&\" \"&adb_sitespec!D31&\" \"&adb_sitespec!E31&\" \"&adb_sitespec!F31","v":" bdc up c 20"}]
[{"$f":"adb_sitespec!B32&\" \"&adb_sitespec!C32&\" \"&adb_sitespec!D32&\" \"&adb_sitespec!E32&\" \"&adb_sitespec!F32","v":" bdi up c 20"}]
[{"$f":"adb_sitespec!B33&\" \"&adb_sitespec!C33&\" \"&adb_sitespec!D33&\" \"&adb_sitespec!E33&\" \"&adb_sitespec!F33","v":" con1c RM:tin c 0.2"}]
[{"$f":"adb_sitespec!B34&\" \"&adb_sitespec!C34&\" \"&adb_sitespec!D34&\" \"&adb_sitespec!E34&\" \"&adb_sitespec!F34","v":" con1a RE c 1"}]
[{"$f":"adb_sitespec!B35&\" \"&adb_sitespec!C35&\" \"&adb_sitespec!D35&\" \"&adb_sitespec!E35&\" \"&adb_sitespec!F35","v":" con1a DOM c 1"}]
[{"$f":"adb_sitespec!B36&\" \"&adb_sitespec!C36&\" \"&adb_sitespec!D36&\" \"&adb_sitespec!E36&\" \"&adb_sitespec!F36","v":"#    "}]
[{"$f":"adb_sitespec!B37&\" \"&adb_sitespec!C37&\" \"&adb_sitespec!D37&\" \"&adb_sitespec!E37&\" \"&adb_sitespec!F37","v":"*    "}]
[{"$f":"adb_sitespec!B38&\" \"&adb_sitespec!C38&\" \"&adb_sitespec!D38&\" \"&adb_sitespec!E38&\" \"&adb_sitespec!F38","v":"EPWNDNUIPP j   "}]
[{"$f":"adb_sitespec!B39&\" \"&adb_sitespec!C39&\" \"&adb_sitespec!D39&\" \"&adb_sitespec!E39&\" \"&adb_sitespec!F39","v":"    "}]
[{"$f":"adb_sitespec!B40&\" \"&adb_sitespec!C40&\" \"&adb_sitespec!D40&\" \"&adb_sitespec!E40&\" \"&adb_sitespec!F40","v":" moutp e-M c 1"}]
[{"$f":"adb_sitespec!B41&\" \"&adb_sitespec!C41&\" \"&adb_sitespec!D41&\" \"&adb_sitespec!E41&\" \"&adb_sitespec!F41","v":" fyear 2013  "}]
[{"$f":"adb_sitespec!B42&\" \"&adb_sitespec!C42&\" \"&adb_sitespec!D42&\" \"&adb_sitespec!E42&\" \"&adb_sitespec!F42","v":" plf c 0.3 "}]
[{"$f":"adb_sitespec!B43&\" \"&adb_sitespec!C43&\" \"&adb_sitespec!D43&\" \"&adb_sitespec!E43&\" \"&adb_sitespec!F43","v":" pll c 20 "}]
[{"$f":"adb_sitespec!B44&\" \"&adb_sitespec!C44&\" \"&adb_sitespec!D44&\" \"&adb_sitespec!E44&\" \"&adb_sitespec!F44","v":" inv c 1750 "}]
[{"$f":"adb_sitespec!B45&\" \"&adb_sitespec!C45&\" \"&adb_sitespec!D45&\" \"&adb_sitespec!E45&\" \"&adb_sitespec!F45","v":" fom c 17 "}]
[{"$f":"adb_sitespec!B46&\" \"&adb_sitespec!C46&\" \"&adb_sitespec!D46&\" \"&adb_sitespec!E46&\" \"&adb_sitespec!F46","v":" vom c 87.6 "}]
[{"$f":"adb_sitespec!B47&\" \"&adb_sitespec!C47&\" \"&adb_sitespec!D47&\" \"&adb_sitespec!E47&\" \"&adb_sitespec!F47","v":" optm c 1 "}]
[{"$f":"adb_sitespec!B48&\" \"&adb_sitespec!C48&\" \"&adb_sitespec!D48&\" \"&adb_sitespec!E48&\" \"&adb_sitespec!F48","v":" bdc up c 20"}]
[{"$f":"adb_sitespec!B49&\" \"&adb_sitespec!C49&\" \"&adb_sitespec!D49&\" \"&adb_sitespec!E49&\" \"&adb_sitespec!F49","v":" bdi up c 20"}]
[{"$f":"adb_sitespec!B50&\" \"&adb_sitespec!C50&\" \"&adb_sitespec!D50&\" \"&adb_sitespec!E50&\" \"&adb_sitespec!F50","v":" con1c RM:tin c 0.25"}]
[{"$f":"adb_sitespec!B51&\" \"&adb_sitespec!C51&\" \"&adb_sitespec!D51&\" \"&adb_sitespec!E51&\" \"&adb_sitespec!F51","v":" con1a RE c 1"}]
[{"$f":"adb_sitespec!B52&\" \"&adb_sitespec!C52&\" \"&adb_sitespec!D52&\" \"&adb_sitespec!E52&\" \"&adb_sitespec!F52","v":" con1a DOM c 1"}]
[{"$f":"adb_sitespec!B53&\" \"&adb_sitespec!C53&\" \"&adb_sitespec!D53&\" \"&adb_sitespec!E53&\" \"&adb_sitespec!F53","v":"#    "}]
[{"$f":"adb_sitespec!B54&\" \"&adb_sitespec!C54&\" \"&adb_sitespec!D54&\" \"&adb_sitespec!E54&\" \"&adb_sitespec!F54","v":"*    "}]
[{"$f":"adb_sitespec!B55&\" \"&adb_sitespec!C55&\" \"&adb_sitespec!D55&\" \"&adb_sitespec!E55&\" \"&adb_sitespec!F55","v":"EPGASNUIPP j   "}]
[{"$f":"adb_sitespec!B56&\" \"&adb_sitespec!C56&\" \"&adb_sitespec!D56&\" \"&adb_sitespec!E56&\" \"&adb_sitespec!F56","v":" minp g-p 1 "}]
[{"$f":"adb_sitespec!B57&\" \"&adb_sitespec!C57&\" \"&adb_sitespec!D57&\" \"&adb_sitespec!E57&\" \"&adb_sitespec!F57","v":" moutp e-M c 0.283"}]
[{"$f":"adb_sitespec!B58&\" \"&adb_sitespec!C58&\" \"&adb_sitespec!D58&\" \"&adb_sitespec!E58&\" \"&adb_sitespec!F58","v":" fyear 2013  "}]
[{"$f":"adb_sitespec!B59&\" \"&adb_sitespec!C59&\" \"&adb_sitespec!D59&\" \"&adb_sitespec!E59&\" \"&adb_sitespec!F59","v":" plf c 0.92 "}]
[{"$f":"adb_sitespec!B60&\" \"&adb_sitespec!C60&\" \"&adb_sitespec!D60&\" \"&adb_sitespec!E60&\" \"&adb_sitespec!F60","v":" pll c 25 "}]
[{"$f":"adb_sitespec!B61&\" \"&adb_sitespec!C61&\" \"&adb_sitespec!D61&\" \"&adb_sitespec!E61&\" \"&adb_sitespec!F61","v":" inv c 633.2 "}]
[{"$f":"adb_sitespec!B62&\" \"&adb_sitespec!C62&\" \"&adb_sitespec!D62&\" \"&adb_sitespec!E62&\" \"&adb_sitespec!F62","v":" fom c 0 "}]
[{"$f":"adb_sitespec!B63&\" \"&adb_sitespec!C63&\" \"&adb_sitespec!D63&\" \"&adb_sitespec!E63&\" \"&adb_sitespec!F63","v":" vom c 21.9 "}]
[{"$f":"adb_sitespec!B64&\" \"&adb_sitespec!C64&\" \"&adb_sitespec!D64&\" \"&adb_sitespec!E64&\" \"&adb_sitespec!F64","v":" optm c 0.93 "}]
[{"$f":"adb_sitespec!B65&\" \"&adb_sitespec!C65&\" \"&adb_sitespec!D65&\" \"&adb_sitespec!E65&\" \"&adb_sitespec!F65","v":" bdc up c 100"}]
[{"$f":"adb_sitespec!B66&\" \"&adb_sitespec!C66&\" \"&adb_sitespec!D66&\" \"&adb_sitespec!E66&\" \"&adb_sitespec!F66","v":" bdi up c 100"}]
[{"$f":"adb_sitespec!B67&\" \"&adb_sitespec!C67&\" \"&adb_sitespec!D67&\" \"&adb_sitespec!E67&\" \"&adb_sitespec!F67","v":" con1c RM:tin c 1"}]
[{"$f":"adb_sitespec!B68&\" \"&adb_sitespec!C68&\" \"&adb_sitespec!D68&\" \"&adb_sitespec!E68&\" \"&adb_sitespec!F68","v":" con1a RE c 0"}]
[{"$f":"adb_sitespec!B69&\" \"&adb_sitespec!C69&\" \"&adb_sitespec!D69&\" \"&adb_sitespec!E69&\" \"&adb_sitespec!F69","v":" con1a DOM c 1"}]
[{"$f":"adb_sitespec!B70&\" \"&adb_sitespec!C70&\" \"&adb_sitespec!D70&\" \"&adb_sitespec!E70&\" \"&adb_sitespec!F70","v":"#    "}]
[{"$f":"adb_sitespec!B71&\" \"&adb_sitespec!C71&\" \"&adb_sitespec!D71&\" \"&adb_sitespec!E71&\" \"&adb_sitespec!F71","v":"*    "}]
[{"$f":"adb_sitespec!B72&\" \"&adb_sitespec!C72&\" \"&adb_sitespec!D72&\" \"&adb_sitespec!E72&\" \"&adb_sitespec!F72","v":"EPSOLNUCEB k   "}]
[{"$f":"adb_sitespec!B73&\" \"&adb_sitespec!C73&\" \"&adb_sitespec!D73&\" \"&adb_sitespec!E73&\" \"&adb_sitespec!F73","v":"    "}]
[{"$f":"adb_sitespec!B74&\" \"&adb_sitespec!C74&\" \"&adb_sitespec!D74&\" \"&adb_sitespec!E74&\" \"&adb_sitespec!F74","v":" moutp e-M c 1"}]
[{"$f":"adb_sitespec!B75&\" \"&adb_sitespec!C75&\" \"&adb_sitespec!D75&\" \"&adb_sitespec!E75&\" \"&adb_sitespec!F75","v":" fyear 2015  "}]
[{"$f":"adb_sitespec!B76&\" \"&adb_sitespec!C76&\" \"&adb_sitespec!D76&\" \"&adb_sitespec!E76&\" \"&adb_sitespec!F76","v":" plf c 0.25 "}]
[{"$f":"adb_sitespec!B77&\" \"&adb_sitespec!C77&\" \"&adb_sitespec!D77&\" \"&adb_sitespec!E77&\" \"&adb_sitespec!F77","v":" pll c 20 "}]
[{"$f":"adb_sitespec!B78&\" \"&adb_sitespec!C78&\" \"&adb_sitespec!D78&\" \"&adb_sitespec!E78&\" \"&adb_sitespec!F78","v":" inv c 3660 "}]
[{"$f":"adb_sitespec!B79&\" \"&adb_sitespec!C79&\" \"&adb_sitespec!D79&\" \"&adb_sitespec!E79&\" \"&adb_sitespec!F79","v":" fom c 20 "}]
[{"$f":"adb_sitespec!B80&\" \"&adb_sitespec!C80&\" \"&adb_sitespec!D80&\" \"&adb_sitespec!E80&\" \"&adb_sitespec!F80","v":" vom c 0 "}]
[{"$f":"adb_sitespec!B81&\" \"&adb_sitespec!C81&\" \"&adb_sitespec!D81&\" \"&adb_sitespec!E81&\" \"&adb_sitespec!F81","v":" optm c 1 "}]
[{"$f":"adb_sitespec!B82&\" \"&adb_sitespec!C82&\" \"&adb_sitespec!D82&\" \"&adb_sitespec!E82&\" \"&adb_sitespec!F82","v":" bdc up c 10"}]
[{"$f":"adb_sitespec!B83&\" \"&adb_sitespec!C83&\" \"&adb_sitespec!D83&\" \"&adb_sitespec!E83&\" \"&adb_sitespec!F83","v":" bdi up c 10"}]
[{"$f":"adb_sitespec!B84&\" \"&adb_sitespec!C84&\" \"&adb_sitespec!D84&\" \"&adb_sitespec!E84&\" \"&adb_sitespec!F84","v":" con1c RM:tin c 0.2"}]
[{"$f":"adb_sitespec!B85&\" \"&adb_sitespec!C85&\" \"&adb_sitespec!D85&\" \"&adb_sitespec!E85&\" \"&adb_sitespec!F85","v":" con1a RE c 1"}]
[{"$f":"adb_sitespec!B86&\" \"&adb_sitespec!C86&\" \"&adb_sitespec!D86&\" \"&adb_sitespec!E86&\" \"&adb_sitespec!F86","v":" con1a DOM c 1"}]
[{"$f":"adb_sitespec!B87&\" \"&adb_sitespec!C87&\" \"&adb_sitespec!D87&\" \"&adb_sitespec!E87&\" \"&adb_sitespec!F87","v":"#    "}]
[{"$f":"adb_sitespec!B88&\" \"&adb_sitespec!C88&\" \"&adb_sitespec!D88&\" \"&adb_sitespec!E88&\" \"&adb_sitespec!F88","v":"*    "}]
[{"$f":"adb_sitespec!B89&\" \"&adb_sitespec!C89&\" \"&adb_sitespec!D89&\" \"&adb_sitespec!E89&\" \"&adb_sitespec!F89","v":"EPSOLNUAFD l   "}]
[{"$f":"adb_sitespec!B90&\" \"&adb_sitespec!C90&\" \"&adb_sitespec!D90&\" \"&adb_sitespec!E90&\" \"&adb_sitespec!F90","v":"    "}]
[{"$f":"adb_sitespec!B91&\" \"&adb_sitespec!C91&\" \"&adb_sitespec!D91&\" \"&adb_sitespec!E91&\" \"&adb_sitespec!F91","v":" moutp e-M c 1"}]
[{"$f":"adb_sitespec!B92&\" \"&adb_sitespec!C92&\" \"&adb_sitespec!D92&\" \"&adb_sitespec!E92&\" \"&adb_sitespec!F92","v":" fyear 2014  "}]
[{"$f":"adb_sitespec!B93&\" \"&adb_sitespec!C93&\" \"&adb_sitespec!D93&\" \"&adb_sitespec!E93&\" \"&adb_sitespec!F93","v":" plf c 0.25 "}]
[{"$f":"adb_sitespec!B94&\" \"&adb_sitespec!C94&\" \"&adb_sitespec!D94&\" \"&adb_sitespec!E94&\" \"&adb_sitespec!F94","v":" pll c 20 "}]
[{"$f":"adb_sitespec!B95&\" \"&adb_sitespec!C95&\" \"&adb_sitespec!D95&\" \"&adb_sitespec!E95&\" \"&adb_sitespec!F95","v":" inv c 3660 "}]
[{"$f":"adb_sitespec!B96&\" \"&adb_sitespec!C96&\" \"&adb_sitespec!D96&\" \"&adb_sitespec!E96&\" \"&adb_sitespec!F96","v":" fom c 20 "}]
[{"$f":"adb_sitespec!B97&\" \"&adb_sitespec!C97&\" \"&adb_sitespec!D97&\" \"&adb_sitespec!E97&\" \"&adb_sitespec!F97","v":" vom c 0 "}]
[{"$f":"adb_sitespec!B98&\" \"&adb_sitespec!C98&\" \"&adb_sitespec!D98&\" \"&adb_sitespec!E98&\" \"&adb_sitespec!F98","v":" optm c 1 "}]
[{"$f":"adb_sitespec!B99&\" \"&adb_sitespec!C99&\" \"&adb_sitespec!D99&\" \"&adb_sitespec!E99&\" \"&adb_sitespec!F99","v":" bdc up c 5"}]
[{"$f":"adb_sitespec!B100&\" \"&adb_sitespec!C100&\" \"&adb_sitespec!D100&\" \"&adb_sitespec!E100&\" \"&adb_sitespec!F100","v":" bdi up c 5"}]
[{"$f":"adb_sitespec!B101&\" \"&adb_sitespec!C101&\" \"&adb_sitespec!D101&\" \"&adb_sitespec!E101&\" \"&adb_sitespec!F101","v":" con1c RM:tin c 0.2"}]
[{"$f":"adb_sitespec!B102&\" \"&adb_sitespec!C102&\" \"&adb_sitespec!D102&\" \"&adb_sitespec!E102&\" \"&adb_sitespec!F102","v":" con1a RE c 1"}]
[{"$f":"adb_sitespec!B103&\" \"&adb_sitespec!C103&\" \"&adb_sitespec!D103&\" \"&adb_sitespec!E103&\" \"&adb_sitespec!F103","v":" con1a DOM c 1"}]
[{"$f":"adb_sitespec!B104&\" \"&adb_sitespec!C104&\" \"&adb_sitespec!D104&\" \"&adb_sitespec!E104&\" \"&adb_sitespec!F104","v":"#    "}]
[{"$f":"adb_sitespec!B105&\" \"&adb_sitespec!C105&\" \"&adb_sitespec!D105&\" \"&adb_sitespec!E105&\" \"&adb_sitespec!F105","v":"*    "}]
[{"$f":"adb_sitespec!B106&\" \"&adb_sitespec!C106&\" \"&adb_sitespec!D106&\" \"&adb_sitespec!E106&\" \"&adb_sitespec!F106","v":"EPGASNCMar k   "}]
[{"$f":"adb_sitespec!B107&\" \"&adb_sitespec!C107&\" \"&adb_sitespec!D107&\" \"&adb_sitespec!E107&\" \"&adb_sitespec!F107","v":" minp g-p 1 "}]
[{"$f":"adb_sitespec!B108&\" \"&adb_sitespec!C108&\" \"&adb_sitespec!D108&\" \"&adb_sitespec!E108&\" \"&adb_sitespec!F108","v":" moutp e-M c 0.409"}]
[{"$f":"adb_sitespec!B109&\" \"&adb_sitespec!C109&\" \"&adb_sitespec!D109&\" \"&adb_sitespec!E109&\" \"&adb_sitespec!F109","v":" fyear 2015  "}]
[{"$f":"adb_sitespec!B110&\" \"&adb_sitespec!C110&\" \"&adb_sitespec!D110&\" \"&adb_sitespec!E110&\" \"&adb_sitespec!F110","v":" plf c 0.92 "}]
[{"$f":"adb_sitespec!B111&\" \"&adb_sitespec!C111&\" \"&adb_sitespec!D111&\" \"&adb_sitespec!E111&\" \"&adb_sitespec!F111","v":" pll c 25 "}]
[{"$f":"adb_sitespec!B112&\" \"&adb_sitespec!C112&\" \"&adb_sitespec!D112&\" \"&adb_sitespec!E112&\" \"&adb_sitespec!F112","v":" inv c 1984 "}]
[{"$f":"adb_sitespec!B113&\" \"&adb_sitespec!C113&\" \"&adb_sitespec!D113&\" \"&adb_sitespec!E113&\" \"&adb_sitespec!F113","v":" fom c 0 "}]
[{"$f":"adb_sitespec!B114&\" \"&adb_sitespec!C114&\" \"&adb_sitespec!D114&\" \"&adb_sitespec!E114&\" \"&adb_sitespec!F114","v":" vom c 17.52 "}]
[{"$f":"adb_sitespec!B115&\" \"&adb_sitespec!C115&\" \"&adb_sitespec!D115&\" \"&adb_sitespec!E115&\" \"&adb_sitespec!F115","v":" optm c 0.93 "}]
[{"$f":"adb_sitespec!B116&\" \"&adb_sitespec!C116&\" \"&adb_sitespec!D116&\" \"&adb_sitespec!E116&\" \"&adb_sitespec!F116","v":" bdc fx ts 0 0 0 0 0 450 0 0 0 0 0"}]
[{"$f":"adb_sitespec!B117&\" \"&adb_sitespec!C117&\" \"&adb_sitespec!D117&\" \"&adb_sitespec!E117&\" \"&adb_sitespec!F117","v":" bdi up c 450"}]
[{"$f":"adb_sitespec!B118&\" \"&adb_sitespec!C118&\" \"&adb_sitespec!D118&\" \"&adb_sitespec!E118&\" \"&adb_sitespec!F118","v":" con1c RM:tin c 1"}]
[{"$f":"adb_sitespec!B119&\" \"&adb_sitespec!C119&\" \"&adb_sitespec!D119&\" \"&adb_sitespec!E119&\" \"&adb_sitespec!F119","v":" con1a RE c 0"}]
[{"$f":"adb_sitespec!B120&\" \"&adb_sitespec!C120&\" \"&adb_sitespec!D120&\" \"&adb_sitespec!E120&\" \"&adb_sitespec!F120","v":" con1a DOM c 1"}]
[{"$f":"adb_sitespec!B121&\" \"&adb_sitespec!C121&\" \"&adb_sitespec!D121&\" \"&adb_sitespec!E121&\" \"&adb_sitespec!F121","v":"#    "}]
[{"$f":"adb_sitespec!B122&\" \"&adb_sitespec!C122&\" \"&adb_sitespec!D122&\" \"&adb_sitespec!E122&\" \"&adb_sitespec!F122","v":"*    "}]
[{"$f":"adb_sitespec!B123&\" \"&adb_sitespec!C123&\" \"&adb_sitespec!D123&\" \"&adb_sitespec!E123&\" \"&adb_sitespec!F123","v":"EPHYDNUDAAdj m   "}]
[{"$f":"adb_sitespec!B124&\" \"&adb_sitespec!C124&\" \"&adb_sitespec!D124&\" \"&adb_sitespec!E124&\" \"&adb_sitespec!F124","v":"    "}]
[{"$f":"adb_sitespec!B125&\" \"&adb_sitespec!C125&\" \"&adb_sitespec!D125&\" \"&adb_sitespec!E125&\" \"&adb_sitespec!F125","v":" moutp e-M c 1"}]
[{"$f":"adb_sitespec!B126&\" \"&adb_sitespec!C126&\" \"&adb_sitespec!D126&\" \"&adb_sitespec!E126&\" \"&adb_sitespec!F126","v":" fyear 2017  "}]
[{"$f":"adb_sitespec!B127&\" \"&adb_sitespec!C127&\" \"&adb_sitespec!D127&\" \"&adb_sitespec!E127&\" \"&adb_sitespec!F127","v":" plf c 0.95 "}]
[{"$f":"adb_sitespec!B128&\" \"&adb_sitespec!C128&\" \"&adb_sitespec!D128&\" \"&adb_sitespec!E128&\" \"&adb_sitespec!F128","v":" pll c 50 "}]
[{"$f":"adb_sitespec!B129&\" \"&adb_sitespec!C129&\" \"&adb_sitespec!D129&\" \"&adb_sitespec!E129&\" \"&adb_sitespec!F129","v":" inv c 2264 "}]
[{"$f":"adb_sitespec!B130&\" \"&adb_sitespec!C130&\" \"&adb_sitespec!D130&\" \"&adb_sitespec!E130&\" \"&adb_sitespec!F130","v":" fom c 0 "}]
[{"$f":"adb_sitespec!B131&\" \"&adb_sitespec!C131&\" \"&adb_sitespec!D131&\" \"&adb_sitespec!E131&\" \"&adb_sitespec!F131","v":" vom c 2 "}]
[{"$f":"adb_sitespec!B132&\" \"&adb_sitespec!C132&\" \"&adb_sitespec!D132&\" \"&adb_sitespec!E132&\" \"&adb_sitespec!F132","v":" optm c 0.194 "}]
[{"$f":"adb_sitespec!B133&\" \"&adb_sitespec!C133&\" \"&adb_sitespec!D133&\" \"&adb_sitespec!E133&\" \"&adb_sitespec!F133","v":" bdc fx ts 0 0 0 0 0 0 0 147 0 0 0"}]
[{"$f":"adb_sitespec!B134&\" \"&adb_sitespec!C134&\" \"&adb_sitespec!D134&\" \"&adb_sitespec!E134&\" \"&adb_sitespec!F134","v":" bdi up c 147"}]
[{"$f":"adb_sitespec!B135&\" \"&adb_sitespec!C135&\" \"&adb_sitespec!D135&\" \"&adb_sitespec!E135&\" \"&adb_sitespec!F135","v":" con1c RM:tin c 1"}]
[{"$f":"adb_sitespec!B136&\" \"&adb_sitespec!C136&\" \"&adb_sitespec!D136&\" \"&adb_sitespec!E136&\" \"&adb_sitespec!F136","v":" con1a RE c 1"}]
[{"$f":"adb_sitespec!B137&\" \"&adb_sitespec!C137&\" \"&adb_sitespec!D137&\" \"&adb_sitespec!E137&\" \"&adb_sitespec!F137","v":" con1a DOM c 1"}]
[{"$f":"adb_sitespec!B138&\" \"&adb_sitespec!C138&\" \"&adb_sitespec!D138&\" \"&adb_sitespec!E138&\" \"&adb_sitespec!F138","v":"#    "}]
[{"$f":"adb_sitespec!B139&\" \"&adb_sitespec!C139&\" \"&adb_sitespec!D139&\" \"&adb_sitespec!E139&\" \"&adb_sitespec!F139","v":"*    "}]
[{"$f":"adb_sitespec!B140&\" \"&adb_sitespec!C140&\" \"&adb_sitespec!D140&\" \"&adb_sitespec!E140&\" \"&adb_sitespec!F140","v":"EPHYDNUDAKet n   "}]
[{"$f":"adb_sitespec!B141&\" \"&adb_sitespec!C141&\" \"&adb_sitespec!D141&\" \"&adb_sitespec!E141&\" \"&adb_sitespec!F141","v":"    "}]
[{"$f":"adb_sitespec!B142&\" \"&adb_sitespec!C142&\" \"&adb_sitespec!D142&\" \"&adb_sitespec!E142&\" \"&adb_sitespec!F142","v":" moutp e-M c 1"}]
[{"$f":"adb_sitespec!B143&\" \"&adb_sitespec!C143&\" \"&adb_sitespec!D143&\" \"&adb_sitespec!E143&\" \"&adb_sitespec!F143","v":" fyear 2018  "}]
[{"$f":"adb_sitespec!B144&\" \"&adb_sitespec!C144&\" \"&adb_sitespec!D144&\" \"&adb_sitespec!E144&\" \"&adb_sitespec!F144","v":" plf c 0.95 "}]
[{"$f":"adb_sitespec!B145&\" \"&adb_sitespec!C145&\" \"&adb_sitespec!D145&\" \"&adb_sitespec!E145&\" \"&adb_sitespec!F145","v":" pll c 50 "}]
[{"$f":"adb_sitespec!B146&\" \"&adb_sitespec!C146&\" \"&adb_sitespec!D146&\" \"&adb_sitespec!E146&\" \"&adb_sitespec!F146","v":" inv c 2105 "}]
[{"$f":"adb_sitespec!B147&\" \"&adb_sitespec!C147&\" \"&adb_sitespec!D147&\" \"&adb_sitespec!E147&\" \"&adb_sitespec!F147","v":" fom c 0 "}]
[{"$f":"adb_sitespec!B148&\" \"&adb_sitespec!C148&\" \"&adb_sitespec!D148&\" \"&adb_sitespec!E148&\" \"&adb_sitespec!F148","v":" vom c 2 "}]
[{"$f":"adb_sitespec!B149&\" \"&adb_sitespec!C149&\" \"&adb_sitespec!D149&\" \"&adb_sitespec!E149&\" \"&adb_sitespec!F149","v":" optm c 0.28 "}]
[{"$f":"adb_sitespec!B150&\" \"&adb_sitespec!C150&\" \"&adb_sitespec!D150&\" \"&adb_sitespec!E150&\" \"&adb_sitespec!F150","v":" bdc up c 160"}]
[{"$f":"adb_sitespec!B151&\" \"&adb_sitespec!C151&\" \"&adb_sitespec!D151&\" \"&adb_sitespec!E151&\" \"&adb_sitespec!F151","v":" bdi up c 160"}]
[{"$f":"adb_sitespec!B152&\" \"&adb_sitespec!C152&\" \"&adb_sitespec!D152&\" \"&adb_sitespec!E152&\" \"&adb_sitespec!F152","v":" con1c RM:tin c 1"}]
[{"$f":"adb_sitespec!B153&\" \"&adb_sitespec!C153&\" \"&adb_sitespec!D153&\" \"&adb_sitespec!E153&\" \"&adb_sitespec!F153","v":" con1a RE c 1"}]
[{"$f":"adb_sitespec!B154&\" \"&adb_sitespec!C154&\" \"&adb_sitespec!D154&\" \"&adb_sitespec!E154&\" \"&adb_sitespec!F154","v":" con1a DOM c 1"}]
[{"$f":"adb_sitespec!B155&\" \"&adb_sitespec!C155&\" \"&adb_sitespec!D155&\" \"&adb_sitespec!E155&\" \"&adb_sitespec!F155","v":"#    "}]
[{"$f":"adb_sitespec!B156&\" \"&adb_sitespec!C156&\" \"&adb_sitespec!D156&\" \"&adb_sitespec!E156&\" \"&adb_sitespec!F156","v":"*    "}]
[{"$f":"adb_sitespec!B157&\" \"&adb_sitespec!C157&\" \"&adb_sitespec!D157&\" \"&adb_sitespec!E157&\" \"&adb_sitespec!F157","v":"EPHYDNUDATet o   "}]
[{"$f":"adb_sitespec!B158&\" \"&adb_sitespec!C158&\" \"&adb_sitespec!D158&\" \"&adb_sitespec!E158&\" \"&adb_sitespec!F158","v":"    "}]
[{"$f":"adb_sitespec!B159&\" \"&adb_sitespec!C159&\" \"&adb_sitespec!D159&\" \"&adb_sitespec!E159&\" \"&adb_sitespec!F159","v":" moutp e-M c 1"}]
[{"$f":"adb_sitespec!B160&\" \"&adb_sitespec!C160&\" \"&adb_sitespec!D160&\" \"&adb_sitespec!E160&\" \"&adb_sitespec!F160","v":" fyear 2018  "}]
[{"$f":"adb_sitespec!B161&\" \"&adb_sitespec!C161&\" \"&adb_sitespec!D161&\" \"&adb_sitespec!E161&\" \"&adb_sitespec!F161","v":" plf c 0.95 "}]
[{"$f":"adb_sitespec!B162&\" \"&adb_sitespec!C162&\" \"&adb_sitespec!D162&\" \"&adb_sitespec!E162&\" \"&adb_sitespec!F162","v":" pll c 50 "}]
[{"$f":"adb_sitespec!B163&\" \"&adb_sitespec!C163&\" \"&adb_sitespec!D163&\" \"&adb_sitespec!E163&\" \"&adb_sitespec!F163","v":" inv c 3174 "}]
[{"$f":"adb_sitespec!B164&\" \"&adb_sitespec!C164&\" \"&adb_sitespec!D164&\" \"&adb_sitespec!E164&\" \"&adb_sitespec!F164","v":" fom c 0 "}]
[{"$f":"adb_sitespec!B165&\" \"&adb_sitespec!C165&\" \"&adb_sitespec!D165&\" \"&adb_sitespec!E165&\" \"&adb_sitespec!F165","v":" vom c 2 "}]
[{"$f":"adb_sitespec!B166&\" \"&adb_sitespec!C166&\" \"&adb_sitespec!D166&\" \"&adb_sitespec!E166&\" \"&adb_sitespec!F166","v":" optm c 0.27 "}]
[{"$f":"adb_sitespec!B167&\" \"&adb_sitespec!C167&\" \"&adb_sitespec!D167&\" \"&adb_sitespec!E167&\" \"&adb_sitespec!F167","v":" bdc up c 50"}]
[{"$f":"adb_sitespec!B168&\" \"&adb_sitespec!C168&\" \"&adb_sitespec!D168&\" \"&adb_sitespec!E168&\" \"&adb_sitespec!F168","v":" bdi up c 50"}]
[{"$f":"adb_sitespec!B169&\" \"&adb_sitespec!C169&\" \"&adb_sitespec!D169&\" \"&adb_sitespec!E169&\" \"&adb_sitespec!F169","v":" con1c RM:tin c 1"}]
[{"$f":"adb_sitespec!B170&\" \"&adb_sitespec!C170&\" \"&adb_sitespec!D170&\" \"&adb_sitespec!E170&\" \"&adb_sitespec!F170","v":" con1a RE c 1"}]
[{"$f":"adb_sitespec!B171&\" \"&adb_sitespec!C171&\" \"&adb_sitespec!D171&\" \"&adb_sitespec!E171&\" \"&adb_sitespec!F171","v":" con1a DOM c 1"}]
[{"$f":"adb_sitespec!B172&\" \"&adb_sitespec!C172&\" \"&adb_sitespec!D172&\" \"&adb_sitespec!E172&\" \"&adb_sitespec!F172","v":"#    "}]
[{"$f":"adb_sitespec!B173&\" \"&adb_sitespec!C173&\" \"&adb_sitespec!D173&\" \"&adb_sitespec!E173&\" \"&adb_sitespec!F173","v":"*    "}]
[{"$f":"adb_sitespec!B174&\" \"&adb_sitespec!C174&\" \"&adb_sitespec!D174&\" \"&adb_sitespec!E174&\" \"&adb_sitespec!F174","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B175&\" \"&adb_sitespec!C175&\" \"&adb_sitespec!D175&\" \"&adb_sitespec!E175&\" \"&adb_sitespec!F175","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B176&\" \"&adb_sitespec!C176&\" \"&adb_sitespec!D176&\" \"&adb_sitespec!E176&\" \"&adb_sitespec!F176","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B177&\" \"&adb_sitespec!C177&\" \"&adb_sitespec!D177&\" \"&adb_sitespec!E177&\" \"&adb_sitespec!F177","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B178&\" \"&adb_sitespec!C178&\" \"&adb_sitespec!D178&\" \"&adb_sitespec!E178&\" \"&adb_sitespec!F178","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B179&\" \"&adb_sitespec!C179&\" \"&adb_sitespec!D179&\" \"&adb_sitespec!E179&\" \"&adb_sitespec!F179","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B180&\" \"&adb_sitespec!C180&\" \"&adb_sitespec!D180&\" \"&adb_sitespec!E180&\" \"&adb_sitespec!F180","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B181&\" \"&adb_sitespec!C181&\" \"&adb_sitespec!D181&\" \"&adb_sitespec!E181&\" \"&adb_sitespec!F181","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B182&\" \"&adb_sitespec!C182&\" \"&adb_sitespec!D182&\" \"&adb_sitespec!E182&\" \"&adb_sitespec!F182","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B183&\" \"&adb_sitespec!C183&\" \"&adb_sitespec!D183&\" \"&adb_sitespec!E183&\" \"&adb_sitespec!F183","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B184&\" \"&adb_sitespec!C184&\" \"&adb_sitespec!D184&\" \"&adb_sitespec!E184&\" \"&adb_sitespec!F184","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B185&\" \"&adb_sitespec!C185&\" \"&adb_sitespec!D185&\" \"&adb_sitespec!E185&\" \"&adb_sitespec!F185","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B186&\" \"&adb_sitespec!C186&\" \"&adb_sitespec!D186&\" \"&adb_sitespec!E186&\" \"&adb_sitespec!F186","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B187&\" \"&adb_sitespec!C187&\" \"&adb_sitespec!D187&\" \"&adb_sitespec!E187&\" \"&adb_sitespec!F187","v":" con1a RE c 0"}]
[{"$f":"adb_sitespec!B188&\" \"&adb_sitespec!C188&\" \"&adb_sitespec!D188&\" \"&adb_sitespec!E188&\" \"&adb_sitespec!F188","v":" con1a DOM c 0"}]
[{"$f":"adb_sitespec!B189&\" \"&adb_sitespec!C189&\" \"&adb_sitespec!D189&\" \"&adb_sitespec!E189&\" \"&adb_sitespec!F189","v":"#    "}]
[{"$f":"adb_sitespec!B190&\" \"&adb_sitespec!C190&\" \"&adb_sitespec!D190&\" \"&adb_sitespec!E190&\" \"&adb_sitespec!F190","v":"*    "}]
[{"$f":"adb_sitespec!B191&\" \"&adb_sitespec!C191&\" \"&adb_sitespec!D191&\" \"&adb_sitespec!E191&\" \"&adb_sitespec!F191","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B192&\" \"&adb_sitespec!C192&\" \"&adb_sitespec!D192&\" \"&adb_sitespec!E192&\" \"&adb_sitespec!F192","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B193&\" \"&adb_sitespec!C193&\" \"&adb_sitespec!D193&\" \"&adb_sitespec!E193&\" \"&adb_sitespec!F193","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B194&\" \"&adb_sitespec!C194&\" \"&adb_sitespec!D194&\" \"&adb_sitespec!E194&\" \"&adb_sitespec!F194","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B195&\" \"&adb_sitespec!C195&\" \"&adb_sitespec!D195&\" \"&adb_sitespec!E195&\" \"&adb_sitespec!F195","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B196&\" \"&adb_sitespec!C196&\" \"&adb_sitespec!D196&\" \"&adb_sitespec!E196&\" \"&adb_sitespec!F196","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B197&\" \"&adb_sitespec!C197&\" \"&adb_sitespec!D197&\" \"&adb_sitespec!E197&\" \"&adb_sitespec!F197","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B198&\" \"&adb_sitespec!C198&\" \"&adb_sitespec!D198&\" \"&adb_sitespec!E198&\" \"&adb_sitespec!F198","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B199&\" \"&adb_sitespec!C199&\" \"&adb_sitespec!D199&\" \"&adb_sitespec!E199&\" \"&adb_sitespec!F199","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B200&\" \"&adb_sitespec!C200&\" \"&adb_sitespec!D200&\" \"&adb_sitespec!E200&\" \"&adb_sitespec!F200","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B201&\" \"&adb_sitespec!C201&\" \"&adb_sitespec!D201&\" \"&adb_sitespec!E201&\" \"&adb_sitespec!F201","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B202&\" \"&adb_sitespec!C202&\" \"&adb_sitespec!D202&\" \"&adb_sitespec!E202&\" \"&adb_sitespec!F202","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B203&\" \"&adb_sitespec!C203&\" \"&adb_sitespec!D203&\" \"&adb_sitespec!E203&\" \"&adb_sitespec!F203","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B204&\" \"&adb_sitespec!C204&\" \"&adb_sitespec!D204&\" \"&adb_sitespec!E204&\" \"&adb_sitespec!F204","v":" con1a RE c 0"}]
[{"$f":"adb_sitespec!B205&\" \"&adb_sitespec!C205&\" \"&adb_sitespec!D205&\" \"&adb_sitespec!E205&\" \"&adb_sitespec!F205","v":" con1a DOM c 0"}]
[{"$f":"adb_sitespec!B206&\" \"&adb_sitespec!C206&\" \"&adb_sitespec!D206&\" \"&adb_sitespec!E206&\" \"&adb_sitespec!F206","v":"#    "}]
[{"$f":"adb_sitespec!B207&\" \"&adb_sitespec!C207&\" \"&adb_sitespec!D207&\" \"&adb_sitespec!E207&\" \"&adb_sitespec!F207","v":"*    "}]
[{"$f":"adb_sitespec!B208&\" \"&adb_sitespec!C208&\" \"&adb_sitespec!D208&\" \"&adb_sitespec!E208&\" \"&adb_sitespec!F208","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B209&\" \"&adb_sitespec!C209&\" \"&adb_sitespec!D209&\" \"&adb_sitespec!E209&\" \"&adb_sitespec!F209","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B210&\" \"&adb_sitespec!C210&\" \"&adb_sitespec!D210&\" \"&adb_sitespec!E210&\" \"&adb_sitespec!F210","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B211&\" \"&adb_sitespec!C211&\" \"&adb_sitespec!D211&\" \"&adb_sitespec!E211&\" \"&adb_sitespec!F211","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B212&\" \"&adb_sitespec!C212&\" \"&adb_sitespec!D212&\" \"&adb_sitespec!E212&\" \"&adb_sitespec!F212","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B213&\" \"&adb_sitespec!C213&\" \"&adb_sitespec!D213&\" \"&adb_sitespec!E213&\" \"&adb_sitespec!F213","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B214&\" \"&adb_sitespec!C214&\" \"&adb_sitespec!D214&\" \"&adb_sitespec!E214&\" \"&adb_sitespec!F214","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B215&\" \"&adb_sitespec!C215&\" \"&adb_sitespec!D215&\" \"&adb_sitespec!E215&\" \"&adb_sitespec!F215","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B216&\" \"&adb_sitespec!C216&\" \"&adb_sitespec!D216&\" \"&adb_sitespec!E216&\" \"&adb_sitespec!F216","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B217&\" \"&adb_sitespec!C217&\" \"&adb_sitespec!D217&\" \"&adb_sitespec!E217&\" \"&adb_sitespec!F217","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B218&\" \"&adb_sitespec!C218&\" \"&adb_sitespec!D218&\" \"&adb_sitespec!E218&\" \"&adb_sitespec!F218","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B219&\" \"&adb_sitespec!C219&\" \"&adb_sitespec!D219&\" \"&adb_sitespec!E219&\" \"&adb_sitespec!F219","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B220&\" \"&adb_sitespec!C220&\" \"&adb_sitespec!D220&\" \"&adb_sitespec!E220&\" \"&adb_sitespec!F220","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B221&\" \"&adb_sitespec!C221&\" \"&adb_sitespec!D221&\" \"&adb_sitespec!E221&\" \"&adb_sitespec!F221","v":" con1a RE c 0"}]
[{"$f":"adb_sitespec!B222&\" \"&adb_sitespec!C222&\" \"&adb_sitespec!D222&\" \"&adb_sitespec!E222&\" \"&adb_sitespec!F222","v":" con1a DOM c 0"}]
[{"$f":"adb_sitespec!B223&\" \"&adb_sitespec!C223&\" \"&adb_sitespec!D223&\" \"&adb_sitespec!E223&\" \"&adb_sitespec!F223","v":"#    "}]
[{"$f":"adb_sitespec!B224&\" \"&adb_sitespec!C224&\" \"&adb_sitespec!D224&\" \"&adb_sitespec!E224&\" \"&adb_sitespec!F224","v":"*    "}]
[{"$f":"adb_sitespec!B225&\" \"&adb_sitespec!C225&\" \"&adb_sitespec!D225&\" \"&adb_sitespec!E225&\" \"&adb_sitespec!F225","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B226&\" \"&adb_sitespec!C226&\" \"&adb_sitespec!D226&\" \"&adb_sitespec!E226&\" \"&adb_sitespec!F226","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B227&\" \"&adb_sitespec!C227&\" \"&adb_sitespec!D227&\" \"&adb_sitespec!E227&\" \"&adb_sitespec!F227","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B228&\" \"&adb_sitespec!C228&\" \"&adb_sitespec!D228&\" \"&adb_sitespec!E228&\" \"&adb_sitespec!F228","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B229&\" \"&adb_sitespec!C229&\" \"&adb_sitespec!D229&\" \"&adb_sitespec!E229&\" \"&adb_sitespec!F229","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B230&\" \"&adb_sitespec!C230&\" \"&adb_sitespec!D230&\" \"&adb_sitespec!E230&\" \"&adb_sitespec!F230","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B231&\" \"&adb_sitespec!C231&\" \"&adb_sitespec!D231&\" \"&adb_sitespec!E231&\" \"&adb_sitespec!F231","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B232&\" \"&adb_sitespec!C232&\" \"&adb_sitespec!D232&\" \"&adb_sitespec!E232&\" \"&adb_sitespec!F232","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B233&\" \"&adb_sitespec!C233&\" \"&adb_sitespec!D233&\" \"&adb_sitespec!E233&\" \"&adb_sitespec!F233","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B234&\" \"&adb_sitespec!C234&\" \"&adb_sitespec!D234&\" \"&adb_sitespec!E234&\" \"&adb_sitespec!F234","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B235&\" \"&adb_sitespec!C235&\" \"&adb_sitespec!D235&\" \"&adb_sitespec!E235&\" \"&adb_sitespec!F235","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B236&\" \"&adb_sitespec!C236&\" \"&adb_sitespec!D236&\" \"&adb_sitespec!E236&\" \"&adb_sitespec!F236","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B237&\" \"&adb_sitespec!C237&\" \"&adb_sitespec!D237&\" \"&adb_sitespec!E237&\" \"&adb_sitespec!F237","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B238&\" \"&adb_sitespec!C238&\" \"&adb_sitespec!D238&\" \"&adb_sitespec!E238&\" \"&adb_sitespec!F238","v":" con1a RE c 0"}]
[{"$f":"adb_sitespec!B239&\" \"&adb_sitespec!C239&\" \"&adb_sitespec!D239&\" \"&adb_sitespec!E239&\" \"&adb_sitespec!F239","v":" con1a DOM c 0"}]
[{"$f":"adb_sitespec!B240&\" \"&adb_sitespec!C240&\" \"&adb_sitespec!D240&\" \"&adb_sitespec!E240&\" \"&adb_sitespec!F240","v":"#    "}]
[{"$f":"adb_sitespec!B241&\" \"&adb_sitespec!C241&\" \"&adb_sitespec!D241&\" \"&adb_sitespec!E241&\" \"&adb_sitespec!F241","v":"*    "}]
[{"$f":"adb_sitespec!B242&\" \"&adb_sitespec!C242&\" \"&adb_sitespec!D242&\" \"&adb_sitespec!E242&\" \"&adb_sitespec!F242","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B243&\" \"&adb_sitespec!C243&\" \"&adb_sitespec!D243&\" \"&adb_sitespec!E243&\" \"&adb_sitespec!F243","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B244&\" \"&adb_sitespec!C244&\" \"&adb_sitespec!D244&\" \"&adb_sitespec!E244&\" \"&adb_sitespec!F244","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B245&\" \"&adb_sitespec!C245&\" \"&adb_sitespec!D245&\" \"&adb_sitespec!E245&\" \"&adb_sitespec!F245","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B246&\" \"&adb_sitespec!C246&\" \"&adb_sitespec!D246&\" \"&adb_sitespec!E246&\" \"&adb_sitespec!F246","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B247&\" \"&adb_sitespec!C247&\" \"&adb_sitespec!D247&\" \"&adb_sitespec!E247&\" \"&adb_sitespec!F247","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B248&\" \"&adb_sitespec!C248&\" \"&adb_sitespec!D248&\" \"&adb_sitespec!E248&\" \"&adb_sitespec!F248","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B249&\" \"&adb_sitespec!C249&\" \"&adb_sitespec!D249&\" \"&adb_sitespec!E249&\" \"&adb_sitespec!F249","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B250&\" \"&adb_sitespec!C250&\" \"&adb_sitespec!D250&\" \"&adb_sitespec!E250&\" \"&adb_sitespec!F250","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B251&\" \"&adb_sitespec!C251&\" \"&adb_sitespec!D251&\" \"&adb_sitespec!E251&\" \"&adb_sitespec!F251","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B252&\" \"&adb_sitespec!C252&\" \"&adb_sitespec!D252&\" \"&adb_sitespec!E252&\" \"&adb_sitespec!F252","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B253&\" \"&adb_sitespec!C253&\" \"&adb_sitespec!D253&\" \"&adb_sitespec!E253&\" \"&adb_sitespec!F253","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B254&\" \"&adb_sitespec!C254&\" \"&adb_sitespec!D254&\" \"&adb_sitespec!E254&\" \"&adb_sitespec!F254","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B255&\" \"&adb_sitespec!C255&\" \"&adb_sitespec!D255&\" \"&adb_sitespec!E255&\" \"&adb_sitespec!F255","v":" con1a RE c 0"}]
[{"$f":"adb_sitespec!B256&\" \"&adb_sitespec!C256&\" \"&adb_sitespec!D256&\" \"&adb_sitespec!E256&\" \"&adb_sitespec!F256","v":" con1a DOM c 0"}]
[{"$f":"adb_sitespec!B257&\" \"&adb_sitespec!C257&\" \"&adb_sitespec!D257&\" \"&adb_sitespec!E257&\" \"&adb_sitespec!F257","v":"#    "}]
[{"$f":"adb_sitespec!B258&\" \"&adb_sitespec!C258&\" \"&adb_sitespec!D258&\" \"&adb_sitespec!E258&\" \"&adb_sitespec!F258","v":"*    "}]
[{"$f":"adb_sitespec!B259&\" \"&adb_sitespec!C259&\" \"&adb_sitespec!D259&\" \"&adb_sitespec!E259&\" \"&adb_sitespec!F259","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B260&\" \"&adb_sitespec!C260&\" \"&adb_sitespec!D260&\" \"&adb_sitespec!E260&\" \"&adb_sitespec!F260","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B261&\" \"&adb_sitespec!C261&\" \"&adb_sitespec!D261&\" \"&adb_sitespec!E261&\" \"&adb_sitespec!F261","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B262&\" \"&adb_sitespec!C262&\" \"&adb_sitespec!D262&\" \"&adb_sitespec!E262&\" \"&adb_sitespec!F262","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B263&\" \"&adb_sitespec!C263&\" \"&adb_sitespec!D263&\" \"&adb_sitespec!E263&\" \"&adb_sitespec!F263","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B264&\" \"&adb_sitespec!C264&\" \"&adb_sitespec!D264&\" \"&adb_sitespec!E264&\" \"&adb_sitespec!F264","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B265&\" \"&adb_sitespec!C265&\" \"&adb_sitespec!D265&\" \"&adb_sitespec!E265&\" \"&adb_sitespec!F265","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B266&\" \"&adb_sitespec!C266&\" \"&adb_sitespec!D266&\" \"&adb_sitespec!E266&\" \"&adb_sitespec!F266","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B267&\" \"&adb_sitespec!C267&\" \"&adb_sitespec!D267&\" \"&adb_sitespec!E267&\" \"&adb_sitespec!F267","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B268&\" \"&adb_sitespec!C268&\" \"&adb_sitespec!D268&\" \"&adb_sitespec!E268&\" \"&adb_sitespec!F268","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B269&\" \"&adb_sitespec!C269&\" \"&adb_sitespec!D269&\" \"&adb_sitespec!E269&\" \"&adb_sitespec!F269","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B270&\" \"&adb_sitespec!C270&\" \"&adb_sitespec!D270&\" \"&adb_sitespec!E270&\" \"&adb_sitespec!F270","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B271&\" \"&adb_sitespec!C271&\" \"&adb_sitespec!D271&\" \"&adb_sitespec!E271&\" \"&adb_sitespec!F271","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B272&\" \"&adb_sitespec!C272&\" \"&adb_sitespec!D272&\" \"&adb_sitespec!E272&\" \"&adb_sitespec!F272","v":" con1a RE c 0"}]
[{"$f":"adb_sitespec!B273&\" \"&adb_sitespec!C273&\" \"&adb_sitespec!D273&\" \"&adb_sitespec!E273&\" \"&adb_sitespec!F273","v":" con1a DOM c 0"}]
[{"$f":"adb_sitespec!B274&\" \"&adb_sitespec!C274&\" \"&adb_sitespec!D274&\" \"&adb_sitespec!E274&\" \"&adb_sitespec!F274","v":"#    "}]
[{"$f":"adb_sitespec!B275&\" \"&adb_sitespec!C275&\" \"&adb_sitespec!D275&\" \"&adb_sitespec!E275&\" \"&adb_sitespec!F275","v":"*    "}]
[{"$f":"adb_sitespec!B276&\" \"&adb_sitespec!C276&\" \"&adb_sitespec!D276&\" \"&adb_sitespec!E276&\" \"&adb_sitespec!F276","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B277&\" \"&adb_sitespec!C277&\" \"&adb_sitespec!D277&\" \"&adb_sitespec!E277&\" \"&adb_sitespec!F277","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B278&\" \"&adb_sitespec!C278&\" \"&adb_sitespec!D278&\" \"&adb_sitespec!E278&\" \"&adb_sitespec!F278","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B279&\" \"&adb_sitespec!C279&\" \"&adb_sitespec!D279&\" \"&adb_sitespec!E279&\" \"&adb_sitespec!F279","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B280&\" \"&adb_sitespec!C280&\" \"&adb_sitespec!D280&\" \"&adb_sitespec!E280&\" \"&adb_sitespec!F280","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B281&\" \"&adb_sitespec!C281&\" \"&adb_sitespec!D281&\" \"&adb_sitespec!E281&\" \"&adb_sitespec!F281","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B282&\" \"&adb_sitespec!C282&\" \"&adb_sitespec!D282&\" \"&adb_sitespec!E282&\" \"&adb_sitespec!F282","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B283&\" \"&adb_sitespec!C283&\" \"&adb_sitespec!D283&\" \"&adb_sitespec!E283&\" \"&adb_sitespec!F283","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B284&\" \"&adb_sitespec!C284&\" \"&adb_sitespec!D284&\" \"&adb_sitespec!E284&\" \"&adb_sitespec!F284","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B285&\" \"&adb_sitespec!C285&\" \"&adb_sitespec!D285&\" \"&adb_sitespec!E285&\" \"&adb_sitespec!F285","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B286&\" \"&adb_sitespec!C286&\" \"&adb_sitespec!D286&\" \"&adb_sitespec!E286&\" \"&adb_sitespec!F286","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B287&\" \"&adb_sitespec!C287&\" \"&adb_sitespec!D287&\" \"&adb_sitespec!E287&\" \"&adb_sitespec!F287","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B288&\" \"&adb_sitespec!C288&\" \"&adb_sitespec!D288&\" \"&adb_sitespec!E288&\" \"&adb_sitespec!F288","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B289&\" \"&adb_sitespec!C289&\" \"&adb_sitespec!D289&\" \"&adb_sitespec!E289&\" \"&adb_sitespec!F289","v":" con1a RE c 0"}]
[{"$f":"adb_sitespec!B290&\" \"&adb_sitespec!C290&\" \"&adb_sitespec!D290&\" \"&adb_sitespec!E290&\" \"&adb_sitespec!F290","v":" con1a DOM c 0"}]
[{"$f":"adb_sitespec!B291&\" \"&adb_sitespec!C291&\" \"&adb_sitespec!D291&\" \"&adb_sitespec!E291&\" \"&adb_sitespec!F291","v":"#    "}]
[{"$f":"adb_sitespec!B292&\" \"&adb_sitespec!C292&\" \"&adb_sitespec!D292&\" \"&adb_sitespec!E292&\" \"&adb_sitespec!F292","v":"*    "}]
[{"$f":"adb_sitespec!B293&\" \"&adb_sitespec!C293&\" \"&adb_sitespec!D293&\" \"&adb_sitespec!E293&\" \"&adb_sitespec!F293","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B294&\" \"&adb_sitespec!C294&\" \"&adb_sitespec!D294&\" \"&adb_sitespec!E294&\" \"&adb_sitespec!F294","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B295&\" \"&adb_sitespec!C295&\" \"&adb_sitespec!D295&\" \"&adb_sitespec!E295&\" \"&adb_sitespec!F295","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B296&\" \"&adb_sitespec!C296&\" \"&adb_sitespec!D296&\" \"&adb_sitespec!E296&\" \"&adb_sitespec!F296","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B297&\" \"&adb_sitespec!C297&\" \"&adb_sitespec!D297&\" \"&adb_sitespec!E297&\" \"&adb_sitespec!F297","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B298&\" \"&adb_sitespec!C298&\" \"&adb_sitespec!D298&\" \"&adb_sitespec!E298&\" \"&adb_sitespec!F298","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B299&\" \"&adb_sitespec!C299&\" \"&adb_sitespec!D299&\" \"&adb_sitespec!E299&\" \"&adb_sitespec!F299","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B300&\" \"&adb_sitespec!C300&\" \"&adb_sitespec!D300&\" \"&adb_sitespec!E300&\" \"&adb_sitespec!F300","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B301&\" \"&adb_sitespec!C301&\" \"&adb_sitespec!D301&\" \"&adb_sitespec!E301&\" \"&adb_sitespec!F301","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B302&\" \"&adb_sitespec!C302&\" \"&adb_sitespec!D302&\" \"&adb_sitespec!E302&\" \"&adb_sitespec!F302","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B303&\" \"&adb_sitespec!C303&\" \"&adb_sitespec!D303&\" \"&adb_sitespec!E303&\" \"&adb_sitespec!F303","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B304&\" \"&adb_sitespec!C304&\" \"&adb_sitespec!D304&\" \"&adb_sitespec!E304&\" \"&adb_sitespec!F304","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B305&\" \"&adb_sitespec!C305&\" \"&adb_sitespec!D305&\" \"&adb_sitespec!E305&\" \"&adb_sitespec!F305","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B306&\" \"&adb_sitespec!C306&\" \"&adb_sitespec!D306&\" \"&adb_sitespec!E306&\" \"&adb_sitespec!F306","v":" con1a RE c 0"}]
[{"$f":"adb_sitespec!B307&\" \"&adb_sitespec!C307&\" \"&adb_sitespec!D307&\" \"&adb_sitespec!E307&\" \"&adb_sitespec!F307","v":" con1a DOM c 0"}]
[{"$f":"adb_sitespec!B308&\" \"&adb_sitespec!C308&\" \"&adb_sitespec!D308&\" \"&adb_sitespec!E308&\" \"&adb_sitespec!F308","v":"#    "}]
[{"$f":"adb_sitespec!B309&\" \"&adb_sitespec!C309&\" \"&adb_sitespec!D309&\" \"&adb_sitespec!E309&\" \"&adb_sitespec!F309","v":"*    "}]
[{"$f":"adb_sitespec!B310&\" \"&adb_sitespec!C310&\" \"&adb_sitespec!D310&\" \"&adb_sitespec!E310&\" \"&adb_sitespec!F310","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B311&\" \"&adb_sitespec!C311&\" \"&adb_sitespec!D311&\" \"&adb_sitespec!E311&\" \"&adb_sitespec!F311","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B312&\" \"&adb_sitespec!C312&\" \"&adb_sitespec!D312&\" \"&adb_sitespec!E312&\" \"&adb_sitespec!F312","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B313&\" \"&adb_sitespec!C313&\" \"&adb_sitespec!D313&\" \"&adb_sitespec!E313&\" \"&adb_sitespec!F313","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B314&\" \"&adb_sitespec!C314&\" \"&adb_sitespec!D314&\" \"&adb_sitespec!E314&\" \"&adb_sitespec!F314","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B315&\" \"&adb_sitespec!C315&\" \"&adb_sitespec!D315&\" \"&adb_sitespec!E315&\" \"&adb_sitespec!F315","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B316&\" \"&adb_sitespec!C316&\" \"&adb_sitespec!D316&\" \"&adb_sitespec!E316&\" \"&adb_sitespec!F316","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B317&\" \"&adb_sitespec!C317&\" \"&adb_sitespec!D317&\" \"&adb_sitespec!E317&\" \"&adb_sitespec!F317","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B318&\" \"&adb_sitespec!C318&\" \"&adb_sitespec!D318&\" \"&adb_sitespec!E318&\" \"&adb_sitespec!F318","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B319&\" \"&adb_sitespec!C319&\" \"&adb_sitespec!D319&\" \"&adb_sitespec!E319&\" \"&adb_sitespec!F319","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B320&\" \"&adb_sitespec!C320&\" \"&adb_sitespec!D320&\" \"&adb_sitespec!E320&\" \"&adb_sitespec!F320","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B321&\" \"&adb_sitespec!C321&\" \"&adb_sitespec!D321&\" \"&adb_sitespec!E321&\" \"&adb_sitespec!F321","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B322&\" \"&adb_sitespec!C322&\" \"&adb_sitespec!D322&\" \"&adb_sitespec!E322&\" \"&adb_sitespec!F322","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B323&\" \"&adb_sitespec!C323&\" \"&adb_sitespec!D323&\" \"&adb_sitespec!E323&\" \"&adb_sitespec!F323","v":" con1a RE c 0"}]
[{"$f":"adb_sitespec!B324&\" \"&adb_sitespec!C324&\" \"&adb_sitespec!D324&\" \"&adb_sitespec!E324&\" \"&adb_sitespec!F324","v":" con1a DOM c 0"}]
[{"$f":"adb_sitespec!B325&\" \"&adb_sitespec!C325&\" \"&adb_sitespec!D325&\" \"&adb_sitespec!E325&\" \"&adb_sitespec!F325","v":"#    "}]
[{"$f":"adb_sitespec!B326&\" \"&adb_sitespec!C326&\" \"&adb_sitespec!D326&\" \"&adb_sitespec!E326&\" \"&adb_sitespec!F326","v":"*    "}]
[{"$f":"adb_sitespec!B327&\" \"&adb_sitespec!C327&\" \"&adb_sitespec!D327&\" \"&adb_sitespec!E327&\" \"&adb_sitespec!F327","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B328&\" \"&adb_sitespec!C328&\" \"&adb_sitespec!D328&\" \"&adb_sitespec!E328&\" \"&adb_sitespec!F328","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B329&\" \"&adb_sitespec!C329&\" \"&adb_sitespec!D329&\" \"&adb_sitespec!E329&\" \"&adb_sitespec!F329","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B330&\" \"&adb_sitespec!C330&\" \"&adb_sitespec!D330&\" \"&adb_sitespec!E330&\" \"&adb_sitespec!F330","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B331&\" \"&adb_sitespec!C331&\" \"&adb_sitespec!D331&\" \"&adb_sitespec!E331&\" \"&adb_sitespec!F331","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B332&\" \"&adb_sitespec!C332&\" \"&adb_sitespec!D332&\" \"&adb_sitespec!E332&\" \"&adb_sitespec!F332","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B333&\" \"&adb_sitespec!C333&\" \"&adb_sitespec!D333&\" \"&adb_sitespec!E333&\" \"&adb_sitespec!F333","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B334&\" \"&adb_sitespec!C334&\" \"&adb_sitespec!D334&\" \"&adb_sitespec!E334&\" \"&adb_sitespec!F334","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B335&\" \"&adb_sitespec!C335&\" \"&adb_sitespec!D335&\" \"&adb_sitespec!E335&\" \"&adb_sitespec!F335","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B336&\" \"&adb_sitespec!C336&\" \"&adb_sitespec!D336&\" \"&adb_sitespec!E336&\" \"&adb_sitespec!F336","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B337&\" \"&adb_sitespec!C337&\" \"&adb_sitespec!D337&\" \"&adb_sitespec!E337&\" \"&adb_sitespec!F337","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B338&\" \"&adb_sitespec!C338&\" \"&adb_sitespec!D338&\" \"&adb_sitespec!E338&\" \"&adb_sitespec!F338","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B339&\" \"&adb_sitespec!C339&\" \"&adb_sitespec!D339&\" \"&adb_sitespec!E339&\" \"&adb_sitespec!F339","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B340&\" \"&adb_sitespec!C340&\" \"&adb_sitespec!D340&\" \"&adb_sitespec!E340&\" \"&adb_sitespec!F340","v":" con1a RE c 0"}]
[{"$f":"adb_sitespec!B341&\" \"&adb_sitespec!C341&\" \"&adb_sitespec!D341&\" \"&adb_sitespec!E341&\" \"&adb_sitespec!F341","v":" con1a DOM c 0"}]
[{"$f":"adb_sitespec!B342&\" \"&adb_sitespec!C342&\" \"&adb_sitespec!D342&\" \"&adb_sitespec!E342&\" \"&adb_sitespec!F342","v":"#    "}]
[{"$f":"adb_sitespec!B343&\" \"&adb_sitespec!C343&\" \"&adb_sitespec!D343&\" \"&adb_sitespec!E343&\" \"&adb_sitespec!F343","v":"*    "}]
[{"$f":"adb_sitespec!B344&\" \"&adb_sitespec!C344&\" \"&adb_sitespec!D344&\" \"&adb_sitespec!E344&\" \"&adb_sitespec!F344","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B345&\" \"&adb_sitespec!C345&\" \"&adb_sitespec!D345&\" \"&adb_sitespec!E345&\" \"&adb_sitespec!F345","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B346&\" \"&adb_sitespec!C346&\" \"&adb_sitespec!D346&\" \"&adb_sitespec!E346&\" \"&adb_sitespec!F346","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B347&\" \"&adb_sitespec!C347&\" \"&adb_sitespec!D347&\" \"&adb_sitespec!E347&\" \"&adb_sitespec!F347","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B348&\" \"&adb_sitespec!C348&\" \"&adb_sitespec!D348&\" \"&adb_sitespec!E348&\" \"&adb_sitespec!F348","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B349&\" \"&adb_sitespec!C349&\" \"&adb_sitespec!D349&\" \"&adb_sitespec!E349&\" \"&adb_sitespec!F349","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B350&\" \"&adb_sitespec!C350&\" \"&adb_sitespec!D350&\" \"&adb_sitespec!E350&\" \"&adb_sitespec!F350","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B351&\" \"&adb_sitespec!C351&\" \"&adb_sitespec!D351&\" \"&adb_sitespec!E351&\" \"&adb_sitespec!F351","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B352&\" \"&adb_sitespec!C352&\" \"&adb_sitespec!D352&\" \"&adb_sitespec!E352&\" \"&adb_sitespec!F352","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B353&\" \"&adb_sitespec!C353&\" \"&adb_sitespec!D353&\" \"&adb_sitespec!E353&\" \"&adb_sitespec!F353","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B354&\" \"&adb_sitespec!C354&\" \"&adb_sitespec!D354&\" \"&adb_sitespec!E354&\" \"&adb_sitespec!F354","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B355&\" \"&adb_sitespec!C355&\" \"&adb_sitespec!D355&\" \"&adb_sitespec!E355&\" \"&adb_sitespec!F355","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B356&\" \"&adb_sitespec!C356&\" \"&adb_sitespec!D356&\" \"&adb_sitespec!E356&\" \"&adb_sitespec!F356","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B357&\" \"&adb_sitespec!C357&\" \"&adb_sitespec!D357&\" \"&adb_sitespec!E357&\" \"&adb_sitespec!F357","v":" con1a RE c 0"}]
[{"$f":"adb_sitespec!B358&\" \"&adb_sitespec!C358&\" \"&adb_sitespec!D358&\" \"&adb_sitespec!E358&\" \"&adb_sitespec!F358","v":" con1a DOM c 0"}]
[{"$f":"adb_sitespec!B359&\" \"&adb_sitespec!C359&\" \"&adb_sitespec!D359&\" \"&adb_sitespec!E359&\" \"&adb_sitespec!F359","v":"#    "}]
[{"$f":"adb_sitespec!B360&\" \"&adb_sitespec!C360&\" \"&adb_sitespec!D360&\" \"&adb_sitespec!E360&\" \"&adb_sitespec!F360","v":"*    "}]
[{"$f":"adb_sitespec!B361&\" \"&adb_sitespec!C361&\" \"&adb_sitespec!D361&\" \"&adb_sitespec!E361&\" \"&adb_sitespec!F361","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B362&\" \"&adb_sitespec!C362&\" \"&adb_sitespec!D362&\" \"&adb_sitespec!E362&\" \"&adb_sitespec!F362","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B363&\" \"&adb_sitespec!C363&\" \"&adb_sitespec!D363&\" \"&adb_sitespec!E363&\" \"&adb_sitespec!F363","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B364&\" \"&adb_sitespec!C364&\" \"&adb_sitespec!D364&\" \"&adb_sitespec!E364&\" \"&adb_sitespec!F364","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B365&\" \"&adb_sitespec!C365&\" \"&adb_sitespec!D365&\" \"&adb_sitespec!E365&\" \"&adb_sitespec!F365","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B366&\" \"&adb_sitespec!C366&\" \"&adb_sitespec!D366&\" \"&adb_sitespec!E366&\" \"&adb_sitespec!F366","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B367&\" \"&adb_sitespec!C367&\" \"&adb_sitespec!D367&\" \"&adb_sitespec!E367&\" \"&adb_sitespec!F367","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B368&\" \"&adb_sitespec!C368&\" \"&adb_sitespec!D368&\" \"&adb_sitespec!E368&\" \"&adb_sitespec!F368","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B369&\" \"&adb_sitespec!C369&\" \"&adb_sitespec!D369&\" \"&adb_sitespec!E369&\" \"&adb_sitespec!F369","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B370&\" \"&adb_sitespec!C370&\" \"&adb_sitespec!D370&\" \"&adb_sitespec!E370&\" \"&adb_sitespec!F370","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B371&\" \"&adb_sitespec!C371&\" \"&adb_sitespec!D371&\" \"&adb_sitespec!E371&\" \"&adb_sitespec!F371","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B372&\" \"&adb_sitespec!C372&\" \"&adb_sitespec!D372&\" \"&adb_sitespec!E372&\" \"&adb_sitespec!F372","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B373&\" \"&adb_sitespec!C373&\" \"&adb_sitespec!D373&\" \"&adb_sitespec!E373&\" \"&adb_sitespec!F373","v":{"$error":"#N/A"}}]
[{"$f":"adb_sitespec!B374&\" \"&adb_sitespec!C374&\" \"&adb_sitespec!D374&\" \"&adb_sitespec!E374&\" \"&adb_sitespec!F374","v":" con1a RE c 0"}]
[{"$f":"adb_sitespec!B375&\" \"&adb_sitespec!C375&\" \"&adb_sitespec!D375&\" \"&adb_sitespec!E375&\" \"&adb_sitespec!F375","v":" con1a DOM c 0"}]
[{"$f":"adb_sitespec!B376&\" \"&adb_sitespec!C376&\" \"&adb_sitespec!D376&\" \"&adb_sitespec!E376&\" \"&adb_sitespec!F376","v":"#    "}]
[{"$f":"adb_sitespec!B377&\" \"&adb_sitespec!C377&\" \"&adb_sitespec!D377&\" \"&adb_sitespec!E377&\" \"&adb_sitespec!F377","v":"    "}]
[{"$f":"adb_sitespec!B378&\" \"&adb_sitespec!C378&\" \"&adb_sitespec!D378&\" \"&adb_sitespec!E378&\" \"&adb_sitespec!F378","v":"    "}]
[{"$f":"adb_sitespec!B379&\" \"&adb_sitespec!C379&\" \"&adb_sitespec!D379&\" \"&adb_sitespec!E379&\" \"&adb_sitespec!F379","v":"    "}]
[{"$f":"adb_sitespec!B380&\" \"&adb_sitespec!C380&\" \"&adb_sitespec!D380&\" \"&adb_sitespec!E380&\" \"&adb_sitespec!F380","v":"    "}]
[{"$f":"adb_sitespec!B381&\" \"&adb_sitespec!C381&\" \"&adb_sitespec!D381&\" \"&adb_sitespec!E381&\" \"&adb_sitespec!F381","v":"    "}]
[{"$f":"adb_sitespec!B382&\" \"&adb_sitespec!C382&\" \"&adb_sitespec!D382&\" \"&adb_sitespec!E382&\" \"&adb_sitespec!F382","v":"    "}]
[{"$f":"adb_sitespec!B383&\" \"&adb_sitespec!C383&\" \"&adb_sitespec!D383&\" \"&adb_sitespec!E383&\" \"&adb_sitespec!F383","v":"    "}]
[{"$f":"adb_sitespec!B384&\" \"&adb_sitespec!C384&\" \"&adb_sitespec!D384&\" \"&adb_sitespec!E384&\" \"&adb_sitespec!F384","v":"    "}]
[{"$f":"adb_sitespec!B385&\" \"&adb_sitespec!C385&\" \"&adb_sitespec!D385&\" \"&adb_sitespec!E385&\" \"&adb_sitespec!F385","v":"    "}]
[{"$f":"adb_sitespec!B386&\" \"&adb_sitespec!C386&\" \"&adb_sitespec!D386&\" \"&adb_sitespec!E386&\" \"&adb_sitespec!F386","v":"    "}]
[{"$f":"adb_sitespec!B387&\" \"&adb_sitespec!C387&\" \"&adb_sitespec!D387&\" \"&adb_sitespec!E387&\" \"&adb_sitespec!F387","v":"    "}]
[{"$f":"adb_sitespec!B388&\" \"&adb_sitespec!C388&\" \"&adb_sitespec!D388&\" \"&adb_sitespec!E388&\" \"&adb_sitespec!F388","v":"    "}]
[{"$f":"adb_sitespec!B389&\" \"&adb_sitespec!C389&\" \"&adb_sitespec!D389&\" \"&adb_sitespec!E389&\" \"&adb_sitespec!F389","v":"    "}]
[{"$f":"adb_sitespec!B390&\" \"&adb_sitespec!C390&\" \"&adb_sitespec!D390&\" \"&adb_sitespec!E390&\" \"&adb_sitespec!F390","v":"    "}]
[{"$f":"adb_sitespec!B391&\" \"&adb_sitespec!C391&\" \"&adb_sitespec!D391&\" \"&adb_sitespec!E391&\" \"&adb_sitespec!F391","v":"    "}]
[{"$f":"adb_sitespec!B392&\" \"&adb_sitespec!C392&\" \"&adb_sitespec!D392&\" \"&adb_sitespec!E392&\" \"&adb_sitespec!F392","v":"    "}]
[{"$f":"adb_sitespec!B393&\" \"&adb_sitespec!C393&\" \"&adb_sitespec!D393&\" \"&adb_sitespec!E393&\" \"&adb_sitespec!F393","v":"    "}]
[{"$f":"adb_sitespec!B394&\" \"&adb_sitespec!C394&\" \"&adb_sitespec!D394&\" \"&adb_sitespec!E394&\" \"&adb_sitespec!F394","v":"    "}]
[{"$f":"adb_sitespec!B395&\" \"&adb_sitespec!C395&\" \"&adb_sitespec!D395&\" \"&adb_sitespec!E395&\" \"&adb_sitespec!F395","v":"    "}]
[{"$f":"adb_sitespec!B396&\" \"&adb_sitespec!C396&\" \"&adb_sitespec!D396&\" \"&adb_sitespec!E396&\" \"&adb_sitespec!F396","v":"    "}]
[{"$f":"adb_sitespec!B397&\" \"&adb_sitespec!C397&\" \"&adb_sitespec!D397&\" \"&adb_sitespec!E397&\" \"&adb_sitespec!F397","v":"    "}]
[{"$f":"adb_sitespec!B398&\" \"&adb_sitespec!C398&\" \"&adb_sitespec!D398&\" \"&adb_sitespec!E398&\" \"&adb_sitespec!F398","v":"    "}]
[{"$f":"adb_sitespec!B399&\" \"&adb_sitespec!C399&\" \"&adb_sitespec!D399&\" \"&adb_sitespec!E399&\" \"&adb_sitespec!F399","v":"    "}]
[{"$f":"adb_sitespec!B400&\" \"&adb_sitespec!C400&\" \"&adb_sitespec!D400&\" \"&adb_sitespec!E400&\" \"&adb_sitespec!F400","v":"    "}]
[{"$f":"adb_sitespec!B401&\" \"&adb_sitespec!C401&\" \"&adb_sitespec!D401&\" \"&adb_sitespec!E401&\" \"&adb_sitespec!F401","v":"    "}]
[{"$f":"adb_sitespec!B402&\" \"&adb_sitespec!C402&\" \"&adb_sitespec!D402&\" \"&adb_sitespec!E402&\" \"&adb_sitespec!F402","v":"    "}]
[{"$f":"adb_sitespec!B403&\" \"&adb_sitespec!C403&\" \"&adb_sitespec!D403&\" \"&adb_sitespec!E403&\" \"&adb_sitespec!F403","v":"    "}]
[{"$f":"adb_sitespec!B404&\" \"&adb_sitespec!C404&\" \"&adb_sitespec!D404&\" \"&adb_sitespec!E404&\" \"&adb_sitespec!F404","v":"    "}]
[{"$f":"adb_sitespec!B405&\" \"&adb_sitespec!C405&\" \"&adb_sitespec!D405&\" \"&adb_sitespec!E405&\" \"&adb_sitespec!F405","v":"    "}]
[{"$f":"adb_sitespec!B406&\" \"&adb_sitespec!C406&\" \"&adb_sitespec!D406&\" \"&adb_sitespec!E406&\" \"&adb_sitespec!F406","v":"    "}]
[{"$f":"adb_sitespec!B407&\" \"&adb_sitespec!C407&\" \"&adb_sitespec!D407&\" \"&adb_sitespec!E407&\" \"&adb_sitespec!F407","v":"    "}]
[{"$f":"adb_sitespec!B408&\" \"&adb_sitespec!C408&\" \"&adb_sitespec!D408&\" \"&adb_sitespec!E408&\" \"&adb_sitespec!F408","v":"    "}]
[{"$f":"adb_sitespec!B409&\" \"&adb_sitespec!C409&\" \"&adb_sitespec!D409&\" \"&adb_sitespec!E409&\" \"&adb_sitespec!F409","v":"    "}]
[{"$f":"adb_sitespec!B410&\" \"&adb_sitespec!C410&\" \"&adb_sitespec!D410&\" \"&adb_sitespec!E410&\" \"&adb_sitespec!F410","v":"    "}]
[{"$f":"adb_sitespec!B411&\" \"&adb_sitespec!C411&\" \"&adb_sitespec!D411&\" \"&adb_sitespec!E411&\" \"&adb_sitespec!F411","v":"    "}]
[{"$f":"adb_sitespec!B412&\" \"&adb_sitespec!C412&\" \"&adb_sitespec!D412&\" \"&adb_sitespec!E412&\" \"&adb_sitespec!F412","v":"    "}]
[{"$f":"adb_sitespec!B413&\" \"&adb_sitespec!C413&\" \"&adb_sitespec!D413&\" \"&adb_sitespec!E413&\" \"&adb_sitespec!F413","v":"    "}]
[{"$f":"adb_sitespec!B414&\" \"&adb_sitespec!C414&\" \"&adb_sitespec!D414&\" \"&adb_sitespec!E414&\" \"&adb_sitespec!F414","v":"    "}]
[{"$f":"adb_sitespec!B415&\" \"&adb_sitespec!C415&\" \"&adb_sitespec!D415&\" \"&adb_sitespec!E415&\" \"&adb_sitespec!F415","v":"    "}]
[{"$f":"adb_sitespec!B416&\" \"&adb_sitespec!C416&\" \"&adb_sitespec!D416&\" \"&adb_sitespec!E416&\" \"&adb_sitespec!F416","v":"    "}]
[{"$f":"adb_sitespec!B417&\" \"&adb_sitespec!C417&\" \"&adb_sitespec!D417&\" \"&adb_sitespec!E417&\" \"&adb_sitespec!F417","v":"    "}]
[{"$f":"adb_sitespec!B418&\" \"&adb_sitespec!C418&\" \"&adb_sitespec!D418&\" \"&adb_sitespec!E418&\" \"&adb_sitespec!F418","v":"    "}]
[{"$f":"adb_sitespec!B419&\" \"&adb_sitespec!C419&\" \"&adb_sitespec!D419&\" \"&adb_sitespec!E419&\" \"&adb_sitespec!F419","v":"    "}]
[{"$f":"adb_sitespec!B420&\" \"&adb_sitespec!C420&\" \"&adb_sitespec!D420&\" \"&adb_sitespec!E420&\" \"&adb_sitespec!F420","v":"    "}]
[{"$f":"adb_sitespec!B421&\" \"&adb_sitespec!C421&\" \"&adb_sitespec!D421&\" \"&adb_sitespec!E421&\" \"&adb_sitespec!F421","v":"    "}]
[{"$f":"adb_sitespec!B422&\" \"&adb_sitespec!C422&\" \"&adb_sitespec!D422&\" \"&adb_sitespec!E422&\" \"&adb_sitespec!F422","v":"    "}]
[{"$f":"adb_sitespec!B423&\" \"&adb_sitespec!C423&\" \"&adb_sitespec!D423&\" \"&adb_sitespec!E423&\" \"&adb_sitespec!F423","v":"    "}]
[{"$f":"adb_sitespec!B424&\" \"&adb_sitespec!C424&\" \"&adb_sitespec!D424&\" \"&adb_sitespec!E424&\" \"&adb_sitespec!F424","v":"    "}]
[{"$f":"adb_sitespec!B425&\" \"&adb_sitespec!C425&\" \"&adb_sitespec!D425&\" \"&adb_sitespec!E425&\" \"&adb_sitespec!F425","v":"    "}]
[{"$f":"adb_sitespec!B426&\" \"&adb_sitespec!C426&\" \"&adb_sitespec!D426&\" \"&adb_sitespec!E426&\" \"&adb_sitespec!F426","v":"    "}]
[{"$f":"adb_sitespec!B427&\" \"&adb_sitespec!C427&\" \"&adb_sitespec!D427&\" \"&adb_sitespec!E427&\" \"&adb_sitespec!F427","v":"    "}]
[{"$f":"adb_sitespec!B428&\" \"&adb_sitespec!C428&\" \"&adb_sitespec!D428&\" \"&adb_sitespec!E428&\" \"&adb_sitespec!F428","v":"    "}]
[{"$f":"adb_sitespec!B429&\" \"&adb_sitespec!C429&\" \"&adb_sitespec!D429&\" \"&adb_sitespec!E429&\" \"&adb_sitespec!F429","v":"    "}]
[{"$f":"adb_sitespec!B430&\" \"&adb_sitespec!C430&\" \"&adb_sitespec!D430&\" \"&adb_sitespec!E430&\" \"&adb_sitespec!F430","v":"    "}]

{"sheet":"Gen_Param_2011","index":15,"n_rows":73,"n_cols":187,"rows_kept":73,"cut":false,"hidden":false,"merged":[[23,77,23,79],[23,81,23,83],[23,7,23,12],[23,36,23,46],[23,48,23,52],[23,53,23,62],[23,63,23,66],[23,67,23,72]]}
[null,1,{"$f":"B1+1","v":2},{"$f":"C1+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,{"$f":"AQ1+1","v":43},44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,{"$f":"BS1+1","v":71},72,{"$f":"BU1+1","v":73},{"$f":"BV1+1","v":74},75,{"$f":"BX1+1","v":76},{"$f":"BY1+1","v":77},78,79,80,81,82,83,{"$f":"CF1+1","v":84},{"$f":"CG1+1","v":85},86,{"$f":"CI1+1","v":87}]
[null,"Generic Plant Parameters for Power Sector Models"]
[]
[null,"Scenario to load in model",{"$f":"adb_all!N13","v":0},0,"Optimistic",null,"Key","used to set default value",null,null,null,null,null,null,null,null,null,null,{"$f":"273*1.14","v":311.21999999999997}]
[null,"Year (for charts)",{"$f":"CX24","v":2030},1,"Reference",null,null,"This needs to be reviewed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"587/7.4","v":79.324324324324323}]
[null,null,null,2,"Pessimistic",null,null,"Default Value Proposed"]
[null,null,{"$f":"C10","v":2010},{"$f":"D10","v":2015},2020,2030,2050,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"For investment cost chart"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C5","v":2030}]
[null,null,"Overnight project cost ($/kw)",null,null,null,null,"SA-IRP","WAPP","IEA","Optimistic","Reference","Pessimistic","Optimistic Annual Cost Improvements",null,null,null,"Pessimistic Annual Cost Improvements",null,null,null,"Optimistic Overnight cost projections",null,null,null,null,"Reference Overnight cost projections",null,null,null,null,"Pessimistic Overnight cost projections"]
[null,{"$f":"OFFSET($E$4,$C$4,0)&\" Scenario\"","v":"Optimistic Scenario"},2010,2015,2020,2030,2050,2010,2010,2010,2010,2010,2010,{"$f":"C10&\"-\"&D10","v":"2010-2015"},{"$f":"D10&\"-\"&E10","v":"2015-2020"},{"$f":"E10&\"-\"&F10","v":"2020-2030"},{"$f":"F10&\"-\"&G10","v":"2030-2050"},{"$f":"N10","v":"2010-2015"},{"$f":"O10","v":"2015-2020"},{"$f":"P10","v":"2020-2030"},{"$f":"Q10","v":"2030-2050"},{"$f":"C10","v":2010},{"$f":"D10","v":2015},{"$f":"E10","v":2020},{"$f":"F10","v":2030},{"$f":"G10","v":2050},{"$f":"V10","v":2010},2015,2020,2030,2050,2010,2015,2020,2030,2050,null,null,null,null,null,null,"pessimistic","Optimistic","reference",null,null,null,null,null,3120,3120,3120,{"$f":"BB11","v":6.5000000000000002E-2},0.05]
[null,"Small Hydro",{"$f":"OFFSET(V11,0,$C$4*5)","v":4000},{"$f":"OFFSET(W11,0,$C$4*5)","v":3803.9601995999997},3617.5283000352174,3271.6277503889223,2675.8870342787204,null,null,{"$f":"K37","v":4254},4000,{"$f":"(K11+M11)/2","v":4000},4000,0.01,0.01,0.01,0.01,0,0,0,0,{"$f":"K11","v":4000},{"$f":"(1-N11)^(W$10-V$10)*V11","v":3803.9601995999997},{"$f":"(1-O11)^(X$10-W$10)*W11","v":3617.5283000352174},{"$f":"(1-P11)^(Y$10-X$10)*X11","v":3271.6277503889223},{"$f":"(1-Q11)^(Z$10-Y$10)*Y11","v":2675.8870342787204},{"$f":"L11","v":4000},{"$f":"(1-(R11+N11)/2)^(AB$10-AA$10)*AA11","v":3900.9950124875004},{"$f":"(1-(S11+O11)/2)^(AC$10-AB$10)*AB11","v":3804.4405218630882},{"$f":"(1-(T11+P11)/2)^(AD$10-AC$10)*AC11","v":3618.4419210984715},{"$f":"(1-(U11+Q11)/2)^(AE$10-AD$10)*AD11","v":3273.2804840906988},{"$f":"M11","v":4000},{"$f":"(1-R11)^(AG$10-AF$10)*AF11","v":4000},{"$f":"(1-S11)^(AH$10-AG$10)*AG11","v":4000},{"$f":"(1-T11)^(AI$10-AH$10)*AH11","v":4000},{"$f":"(1-U11)^(AJ$10-AI$10)*AI11","v":4000},{"$f":"B11","v":"Small Hydro"},null,null,null,null,null,{"$f":"SUMIF($AF$10:$AJ$10,$AQ$8,$AF11:$AJ11)","v":4000},{"$f":"SUMIF($V$10:$Z$10,$AQ$8,$V11:$Z11)","v":3271.6277503889223},{"$f":"SUMIF($AA$10:$AE$10,$AQ$8,$AA11:$AE11)","v":3618.4419210984715},null,null,null,null,null,3800,{"$f":"(AY11+BA11)/2","v":3800},3800,6.5000000000000002E-2,0.05]
[null,"Biomass",{"$f":"OFFSET(V12,0,$C$4*5)","v":2500},2259.8019919999997,2042.6820172188666,1847.3650013155686,1510.9726508503206,{"$f":"I38","v":4495.9459459459458},{"$f":"J38","v":3240},{"$f":"K38","v":2963},2500,{"$f":"K12","v":2500},{"$f":"L12","v":2500},0.02,0.02,0.01,0.01,0,0,0,0,{"$f":"K12","v":2500},2259.8019919999997,2042.6820172188666,1847.3650013155686,1510.9726508503206,{"$f":"L12","v":2500},2377.4751247499998,2260.9551875220109,2150.4173833813238,1945.2901019714661,{"$f":"M12","v":2500},2500,2500,2500,2500,{"$f":"B12","v":"Biomass"},null,null,null,null,null,{"$f":"SUMIF($AF$10:$AJ$10,$AQ$8,$AF12:$AJ12)","v":2500},{"$f":"SUMIF($V$10:$Z$10,$AQ$8,$V12:$Z12)","v":1847.3650013155686},{"$f":"SUMIF($AA$10:$AE$10,$AQ$8,$AA12:$AE12)","v":2150.4173833813238},null,null,null,null,null,{"$f":"AY11*7/5","v":5320},5320,{"$f":"AY12","v":5320},{"$f":"BB11","v":6.5000000000000002E-2},{"$f":"BC11","v":0.05}]
[null,"Wind On-shore",2000,1807.8415935999997,1667.7688818978158,1508.3002820458601,1364.424242539847,{"$f":"I39","v":1952.0270270270269},{"$f":"J39","v":1750},{"$f":"K39","v":2348},2000,2000,2000,0.02,1.6E-2,0.01,5.0000000000000001E-3,0,0,0,0,2000,1807.8415935999997,1667.7688818978158,1508.3002820458601,1364.424242539847,2000,1901.9800997999998,1827.108463823989,1737.7813694027504,1652.9252883520912,2000,2000,2000,2000,2000,"Wind On-shore",null,null,null,null,null,2000,1508.3002820458601,1737.7813694027504]
[null,{"$f":"B41","v":"Solar PV (utility)"},2000,1630.7453951999998,1474.0646770071144,1267.2982766819073,1036.5320525031466,{"$f":"I41","v":2811.4864864864862},3660,6005,2000,{"$f":"K14","v":2000},2000,0.04,0.02,1.4999999999999999E-2,0.01,0,0,0,0,2000,1630.7453951999998,1474.0646770071144,1267.2982766819073,1036.5320525031466,2000,1807.8415935999997,1719.2393673089591,1594.5623350530859,1442.457799740188,2000,2000,2000,2000,2000,"Solar PV (utility)",null,null,null,null,null,2000,1267.2982766819073,1594.5623350530859]
[null,"Solar PV (roof top)",2100,1712.2826649599999,1547.7679108574703,1330.6631905160029,1088.3586551283042,2811.4864864864862,3660,6005,{"$f":"K14*1.05","v":2100},2100,2100,{"$f":"N14","v":0.04},{"$f":"O14","v":0.02},1.4999999999999999E-2,0.01,0,0,0,0,2100,1712.2826649599999,1547.7679108574703,1330.6631905160029,1088.3586551283042,2100,1898.2336732799997,1805.2013356744071,1674.2904518057403,1514.5806897271975,2100,2100,2100,2100,2100,"Solar PV (roof top)",null,null,null,null,null,2100,1330.6631905160029,1674.2904518057403]
[null,"Rooftop PV with 1h Battery",4257.5,3471.449260032,2981.0515980805653,2435.7361967202937,1992.2055334542213,null,null,null,{"$f":"K15*(1+0.225/3)+2000*1","v":4257.5},4257.5,4257.5,{"$f":"N15","v":0.04},0.03,0.02,0.01,0,0,0,0,4257.5,3471.449260032,2981.0515980805653,2435.7361967202937,1992.2055334542213,4257.5,3848.442792375999,3568.3396655010729,3227.1424310220827,2919.3068644414839,4257.5,4257.5,4257.5,4257.5,4257.5,"Rooftop PV with 1h Battery",null,null,null,null,null,4257.5,2435.7361967202937,3227.1424310220827]
[null,"Rooftop PV with 2h Battery",{"$f":"OFFSET(V17,0,$C$4*5)","v":6275},{"$f":"OFFSET(W17,0,$C$4*5)","v":5116.4636774399996},{"$f":"OFFSET(X17,0,$C$4*5)","v":4393.6814510758768},{"$f":"OFFSET(Y17,0,$C$4*5)","v":3589.9576358003151},{"$f":"OFFSET(Z17,0,$C$4*5)","v":2936.2512560012301},null,null,null,{"$f":"K15*(1+0.25/3)+2000*2","v":6275},6275,6275,{"$f":"N16","v":0.04},0.03,0.02,0.01,0,0,0,0,{"$f":"K17","v":6275},{"$f":"(1-N17)^(W$10-V$10)*V17","v":5116.4636774399996},{"$f":"(1-O17)^(X$10-W$10)*W17","v":4393.6814510758768},{"$f":"(1-P17)^(Y$10-X$10)*X17","v":3589.9576358003151},{"$f":"(1-Q17)^(Z$10-Y$10)*Y17","v":2936.2512560012301},{"$f":"L17","v":6275},{"$f":"(1-(R17+N17)/2)^(AB$10-AA$10)*AA17","v":5672.1029999199991},{"$f":"(1-(S17+O17)/2)^(AC$10-AB$10)*AB17","v":5259.2675046433906},{"$f":"(1-(T17+P17)/2)^(AD$10-AC$10)*AC17","v":4756.3872588757658},{"$f":"(1-(U17+Q17)/2)^(AE$10-AD$10)*AD17","v":4302.677762623679},{"$f":"M17","v":6275},{"$f":"(1-R17)^(AG$10-AF$10)*AF17","v":6275},{"$f":"(1-S17)^(AH$10-AG$10)*AG17","v":6275},{"$f":"(1-T17)^(AI$10-AH$10)*AH17","v":6275},{"$f":"(1-U17)^(AJ$10-AI$10)*AI17","v":6275},{"$f":"B17","v":"Rooftop PV with 2h Battery"},null,null,null,null,null,6275,3589.9576358003151,4756.3872588757658]
[null,{"$f":"B45","v":"Solar thermal no storage"},3000,2576.2020770999998,2328.6826342500462,1902.7032563169712,1556.2341935304926,null,null,null,3000,{"$f":"(K18+M18)/2","v":3000},3000,0.03,0.02,0.02,0.01,0,0,0,0,3000,2576.2020770999998,2328.6826342500462,1902.7032563169712,1556.2341935304926,3000,2781.6495070968749,2645.321003558367,2392.3808982624887,2164.1728333770516,3000,3000,3000,3000,3000,"Solar thermal no storage",null,null,null,null,null,3000,1902.7032563169712,2392.3808982624887,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lev.Cost","Lev.Cost","Load Factor","Life","Inv.Cost"]
[null,{"$f":"B46","v":"Solar thermal with Storage"},5400,4637.1637387799992,4085.7849996413147,3338.3838179959625,2467.521108377216,{"$f":"I46","v":4895.27027027027},10140,4347,{"$f":"4500/2500*K18","v":5400},{"$f":"K19","v":5400},{"$f":"L19","v":5400},0.03,2.5000000000000001E-2,0.02,1.4999999999999999E-2,0,0,0,0,5400,4637.1637387799992,4085.7849996413147,3338.3838179959625,2467.521108377216,5400,5006.9691127743754,4701.7597497734823,4252.1872386930181,3657.8230176805841,5400,5400,5400,5400,5400,"Solar thermal with Storage",null,null,null,null,null,5400,3338.3838179959625,4252.1872386930181,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"c/kWh","$/kWyr","%","years","$/kW"]
[null,{"$f":"B47","v":"Solar thermal with gas co-firing"},1388.31,1320.2689961766689,1287.590692306766,1224.6405513464019,1224.6405513464019,null,null,null,{"$f":"(0.9*K32+0.1*K18)*1.1","v":1388.31},1388.31,{"$f":"K20","v":1388.31},0.01,5.0000000000000001E-3,5.0000000000000001E-3,0,0,0,0,0,1388.31,1320.2689961766689,1287.590692306766,1224.6405513464019,1224.6405513464019,1388.31,1353.9475964466303,1337.1076619258245,1304.0535357663543,1304.0535357663543,1388.31,1388.31,1388.31,1388.31,1388.31,"Solar thermal with gas co-firing",null,null,null,null,null,1388.31,1224.6405513464019,1304.0535357663543,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TnD Costs (US c/kWh)",null,"Losses","Share","avg cost/losses","transmission",0.5,{"$f":"DC20/100*8760","v":43.800000000000004},0.76,60,{"$f":"DE20*8760*DC20/100/(-PMT(disc_rate,DF20,1)/(1+disc_rate))","v":364.96540531957368}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BV33/$BS33","v":1.0588235294117647},{"$f":"BW33/$BS33","v":1.1176470588235294},1.2941176470588236,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Industry",1.5,7.0000000000000007E-2,0.3,{"$f":"SUMPRODUCT(CZ21:CZ23,CX21:CX23)","v":4.45},{"$f":"CW21","v":"Industry"},{"$f":"CX21-$DC$20","v":1},{"$f":"DC21/100*8760","v":87.600000000000009},0.875,60,{"$f":"DE21*8760*DC21/100/(-PMT(disc_rate,DF21,1)/(1+disc_rate))","v":840.38086751217622}]
[null,null,"Discount Rate for LCOE",null,null,null,null,"exch.rate",null,"IEA",250,"kWh/hh",{"$f":"50*12","v":600},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"142/7.4","v":19.189189189189189},{"$f":"AS22/1.33","v":14.427961796382849},{"$f":"AT22/4.8","v":3.0058253742464269},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Urban",5,0.15,{"$f":"1-CZ21-CZ23","v":0.6},{"$f":"SUMPRODUCT(CZ21:CZ23,CY21:CY23)","v":0.13100000000000001},{"$f":"CW22","v":"Urban"},{"$f":"CX22-$DC$20","v":4.5},394.2,0.56299999999999994,{"$f":"DF21","v":60},{"$f":"DE22*8760*DC22/100/(-PMT(disc_rate,DF22,1)/(1+disc_rate))","v":2433.2627746766834}]
[null,null,0.1,null,null,null,null,7.4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Expenditure Schedule",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2010,null,null,2015,2020,2030,2050,null,null,null,null,null,null,null,null,null,null,null,null,null,"For LCOE Chart",null,null,null,null,null,null,null,null,null,"Rural",10,0.2,0.1,null,{"$f":"CW23","v":"Rural"},{"$f":"CX23-$DC$20","v":9.5},832.2,0.46400000000000002,{"$f":"DF22","v":60},{"$f":"DE23*8760*DC23/100/(-PMT(disc_rate,DF23,1)/(1+disc_rate))","v":4233.5987017070547}]
[null,"Plant description","LCOE 2010","LCOE 2015","LCOE 2020","LCOE 2030","LCOE 2050","Overnight Costs 2010",null,null,null,null,null,"Overnight 2015","Overnight 2020","Overnight 2030","Overnight 2050","Discount Rate for IDC",null,null,null,null,null,null,null,null,null,"SA IRP",null,null,null,null,null,null,null,null,"IDC",null,null,null,null,null,null,null,null,null,null,"Life","Load Factor",null,null,null,null,"O&M",null,null,null,null,null,null,null,null,null,"Efficiency",null,null,null,"Fuel Price 2010",null,null,null,null,null,"Fuel Price 2015","Fuel Price 2020","Fuel Price 2030","Fuel Price 2050","Default Annual Investment Limit",null,null,"Default Start year","Forced Outage Rate",null,null,"Firm Capacity","Minimum Utilisation","MESSAGE Name",null,null,null,null,null,null,null,null,null,null,null,null,null,null,2030,null,null,null,null,null,null,null,null,null,null,"Levelized Fuel Cost"]
[null,"Source",null,null,null,null,null,"SA-IRP","SA-IRP","ECOWAS","IEA","IRENA","This Study","This Study","This Study","This Study","This Study","This Study",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SA-IRP",null,null,null,null,null,"ECOWAS","IEA","IEA","This study","This study","This Study (IEA)","SA-IRP","ECOWAS","IEA","IRENA","This Study","SA-IRP","SA-IRP","SA-IRP","ECOWAS","ECOWAS","ECOWAS","IEA","IRENA","IRENA","This Study","SAI-IRP","ECOWAS","IEA","This Study","SAI-IRP","ECOWAS","IEA","Default","LNG","Ass. Gas","Default","Default","Default","Default",2010,2020,2030,null,"SA IRP","ECOWAS","This study",null,null,null,null,null,null,null,null,null,null,"CO2","CO2","CO2","$/MWh"]
[null,null,"$/MWh","$/MWh","$/MWh","$/MWh","$/MWh","R/kW","$/kW","$/kW","$/kW","$/kW","$/kW","$/kW","$/kW","$/kW","$/kW","%",{"$f":"T26-1","v":-9},-8,-7,-6,-5,-4,-3,{"$f":"AA26-1","v":-2},-1,{"$f":"S26","v":-9},-8,-7,-6,-5,-4,-3,-2,{"$f":"AA26","v":-1},"%",-4,-3,-2,-1,0,"%","years","%","years","%","yrs","%","%","%","%","%","FOM:$/kW","VOM:$/MWh","$/MWh","FOM:$/kW","VOM:$/MWh","$/MWh","$/MWh","$/kW","$/MWh","$/MWh","%","%","%","%","$/GJ","$/GJ","$/GJ","$/GJ","$/GJ","$/GJ","$/GJ","$/GJ","$/GJ","$/GJ","MW/yr","MW/yr","MW/yr",null,null,null,null,"%",null,null,"kg CO2/GJ in","CO2/GJ out",null,{"$f":"AQ10","v":"pessimistic"},{"$f":"AR10","v":"Optimistic"},{"$f":"AS10","v":"reference"},"TnD?",25,50,100,null,"Ref (Pessimistic)","Optimistic","Opt TnD Ind","Opt TnD Urban","Opt TnD Rural","Opt TnD Urban 25CO2",{"$f":"CU26","v":"Ref (Pessimistic)"},{"$f":"CV26","v":"Optimistic"},{"$f":"CW26","v":"Opt TnD Ind"},{"$f":"CX26","v":"Opt TnD Urban"},{"$f":"CY26","v":"Opt TnD Rural"},"Opt TnD Urban 25CO2",null,"Life",2010,2015,2020,2030,2010,{"$f":"DM26+1","v":2011},{"$f":"DN26+1","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,{"$f":"EC26+1","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,{"$f":"EO26+1","v":2039},2040,2041,2042,2043,{"$f":"ET26+1","v":2044},2045,{"$f":"EV26+1","v":2046},2047,{"$f":"EX26+1","v":2048},2049,{"$f":"EZ26+1","v":2050},{"$f":"FA26+1","v":2051},{"$f":"FB26+1","v":2052},2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,{"$f":"GB26+1","v":2078},{"$f":"GC26+1","v":2079},2080]
[{"$f":"CI27","v":"EPODSNU"},"Diesel Centralized",{"$f":"-PMT($C$23,$AV27,$M27*$AU27/(1+$C$23))/(8.76*$BA27)+$BK27+$DI27*3.6/$BO27","v":291.36041800469928},{"$f":"-PMT($C$23,$AV27,$M27*$AU27/(1+$C$23))/(8.76*$BA27)+$BK27+DJ27*3.6/$BO27","v":309.9579486937314},{"$f":"-PMT($C$23,$AV27,$M27*$AU27/(1+$C$23))/(8.76*$BA27)+$BK27+DK27*3.6/$BO27","v":324.68019562285139},{"$f":"-PMT($C$23,$AV27,$M27*$AU27/(1+$C$23))/(8.76*$BA27)+$BK27+DL27*3.6/$BO27","v":339.30646731701017},{"$f":"-PMT($C$23,$AV27,$M27*$AU27/(1+$C$23))/(8.76*$BA27)+$BK27+BY27*3.6/$BO27","v":339.30646731701034},null,null,1070,461,null,{"$f":"J27","v":1070},{"$f":"(M27+O27)/2","v":1070},{"$f":"M27","v":1070},{"$f":"O27","v":1070},{"$f":"P27","v":1070},0.1,{"$f":"(1+$R27)^(-S$26)","v":2.3579476910000015},2.1435888100000011,1.9487171000000012,1.7715610000000008,1.6105100000000006,1.4641000000000004,1.3310000000000004,1.2100000000000002,1.1000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,{"$f":"SUMPRODUCT($W27:$AA27,AL27:AP27)","v":1.1550000000000002},2,{"$f":"-FV(R27,AR27,1/AR27)*(1+R27)","v":1.1550000000000011},1,{"$f":"-FV(R27,AT27,1/AT27)*(1+R27)","v":1.100000000000001},25,null,0.8,0.85,null,{"$f":"AX27","v":0.8},null,null,null,0,10,{"$f":"BE27/(8.76*BA27)+BF27","v":10},24,null,null,{"$f":"AVERAGE(BD27,BG27,BH27,BJ27)","v":17},null,0.35,0.35,{"$f":"BN27","v":0.35},27,22,null,22,null,null,{"$f":"(BW27+BS27)/2","v":24.2},{"$f":"IF(EscalatedFuelFlag,120/100*BQ27,$BQ$27)","v":26.4},{"$f":"IF(EscalatedFuelFlag,135/100*BQ27,$BQ$27)","v":29.700000000000003},{"$f":"BX27","v":29.700000000000003},500,null,null,2013,null,0.1,{"$f":"CE27","v":0.1},1,0.04,"EPODSNU",{"$f":"MSG_Fueldata!N34","v":74.069999999999993},{"$f":"CJ27/BO27","v":211.62857142857143},{"$f":"B27","v":"Diesel Centralized"},{"$f":"-PMT($C$23,$AV27,$M27*$AU27/(1+$C$23))/(8.76*$BA27)+$BK27+SUMIF($DI$26:$DL$26,$CX$24,$DI27:$DL27)*3.6/$BO27","v":339.30646731701017},339.30646731701017,339.30646731701017,1,{"$f":"$CK27*3.6/1000*CQ$26","v":19.046571428571429},38.093142857142858,76.186285714285717,{"$f":"CL27","v":"Diesel Centralized"},{"$f":"CM27","v":339.30646731701017},{"$f":"CN27","v":339.30646731701017},{"$f":"1/(1-$CP27*$CY$21)*CV27+$CX$21*10*$CP27","v":379.84566378173145},{"$f":"1/(1-$CP27*$CY$22)*CV27+$CX$22*10*$CP27","v":449.18407919648257},{"$f":"1/(1-$CP27*$CY$23)*CV27+$CX$23*10*$CP27","v":524.13308414626272},{"$f":"$CX27+CQ27","v":468.23065062505401},{"$f":"RANK(CU27,CU$27:CU$54,1)","v":19},19,16,18,19,18,null,{"$f":"AV27","v":25},{"$f":"-PMT($R27,$DH27,NPV($R27,OFFSET($DM27,0,DI$26-2010,1,$DH27)))","v":25.03857853908087},26.846671800514549,28.278001363067883,29.699999999999985,{"$f":"BS27","v":22},{"$f":"(DR27/DM27)^(1/(DR$26-DM$26))*DM27","v":22.423387282812044},{"$f":"(DR27/DM27)^(1/(DR$26-DM$26))*DN27","v":22.854922601589859},{"$f":"(DR27/DM27)^(1/(DR$26-DM$26))*DO27","v":23.294762764279255},{"$f":"(DR27/DM27)^(1/(DR$26-DM$26))*DP27","v":23.743067596575592},{"$f":"BV27","v":24.2},{"$f":"(DW27/DR27)^(1/(DW$26-DR$26))*DR27","v":24.624820767649219},{"$f":"(DW27/DR27)^(1/(DW$26-DR$26))*DS27","v":25.057099084249931},{"$f":"(DW27/DR27)^(1/(DW$26-DR$26))*DT27","v":25.496965863920742},{"$f":"(DW27/DR27)^(1/(DW$26-DR$26))*DU27","v":25.944554318922261},{"$f":"BW27","v":26.4},{"$f":"(EG27/DW27)^(1/(EG$26-DW$26))*DW27","v":26.712785640230155},{"$f":"(EG27/DW27)^(1/(EG$26-DW$26))*DX27","v":27.029277146245697},{"$f":"(EG27/DW27)^(1/(EG$26-DW$26))*DY27","v":27.349518424925499},{"$f":"(EG27/DW27)^(1/(EG$26-DW$26))*DZ27","v":27.673553903354545},{"$f":"(EG27/DW27)^(1/(EG$26-DW$26))*EA27","v":28.001428534987291},{"$f":"(EG27/DW27)^(1/(EG$26-DW$26))*EB27","v":28.333187805884069},{"$f":"(EG27/DW27)^(1/(EG$26-DW$26))*EC27","v":28.668877741021369},{"$f":"(EG27/DW27)^(1/(EG$26-DW$26))*ED27","v":29.008544910676878},{"$f":"(EG27/DW27)^(1/(EG$26-DW$26))*EE27","v":29.352236436890184},{"$f":"BX27","v":29.700000000000003},{"$f":"(FA27/EG27)^(1/(FA$26-EG$26))*EG27","v":29.700000000000003},{"$f":"(FA27/EG27)^(1/(FA$26-EG$26))*EH27","v":29.700000000000003},{"$f":"(FA27/EG27)^(1/(FA$26-EG$26))*EI27","v":29.700000000000003},{"$f":"(FA27/EG27)^(1/(FA$26-EG$26))*EJ27","v":29.700000000000003},{"$f":"(FA27/EG27)^(1/(FA$26-EG$26))*EK27","v":29.700000000000003},{"$f":"(FA27/EG27)^(1/(FA$26-EG$26))*EL27","v":29.700000000000003},{"$f":"(FA27/EG27)^(1/(FA$26-EG$26))*EM27","v":29.700000000000003},{"$f":"(FA27/EG27)^(1/(FA$26-EG$26))*EN27","v":29.700000000000003},{"$f":"(FA27/EG27)^(1/(FA$26-EG$26))*EO27","v":29.700000000000003},{"$f":"(FA27/EG27)^(1/(FA$26-EG$26))*EP27","v":29.700000000000003},{"$f":"(FA27/EG27)^(1/(FA$26-EG$26))*EQ27","v":29.700000000000003},{"$f":"(FA27/EG27)^(1/(FA$26-EG$26))*ER27","v":29.700000000000003},{"$f":"(FA27/EG27)^(1/(FA$26-EG$26))*ES27","v":29.700000000000003},{"$f":"(FA27/EG27)^(1/(FA$26-EG$26))*ET27","v":29.700000000000003},{"$f":"(FA27/EG27)^(1/(FA$26-EG$26))*EU27","v":29.700000000000003},{"$f":"(FA27/EG27)^(1/(FA$26-EG$26))*EV27","v":29.700000000000003},{"$f":"(FA27/EG27)^(1/(FA$26-EG$26))*EW27","v":29.700000000000003},{"$f":"(FA27/EG27)^(1/(FA$26-EG$26))*EX27","v":29.700000000000003},{"$f":"(FA27/EG27)^(1/(FA$26-EG$26))*EY27","v":29.700000000000003},{"$f":"BY27","v":29.700000000000003},{"$f":"FA27","v":29.700000000000003},{"$f":"FB27","v":29.700000000000003},29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,29.700000000000003,{"$f":"GB27","v":29.700000000000003},{"$f":"GC27","v":29.700000000000003},29.700000000000003]
[{"$f":"CI28","v":"EPODSNUind"},"Diesel 100 kW system (industry)",319.75245465604928,{"$f":"-PMT($C$23,$AV28,$M28*$AU28/(1+$C$23))/(8.76*$BA28)+$BK28+DJ28*3.6/$BO28","v":339.58087620328138},{"$f":"-PMT($C$23,$AV28,$M28*$AU28/(1+$C$23))/(8.76*$BA28)+$BK28+DK28*3.6/$BO28","v":355.27752556572551},{"$f":"-PMT($C$23,$AV28,$M28*$AU28/(1+$C$23))/(8.76*$BA28)+$BK28+DL28*3.6/$BO28","v":370.87184750369994},{"$f":"-PMT($C$23,$AV28,$M28*$AU28/(1+$C$23))/(8.76*$BA28)+$BK28+BY28*3.6/$BO28","v":370.87184750370011},null,null,1070,461,null,{"$f":"595*1.107","v":658.66499999999996},{"$f":"(M28+O28)/2","v":658.66499999999996},{"$f":"M28","v":658.66499999999996},{"$f":"O28","v":658.66499999999996},{"$f":"P28","v":658.66499999999996},0.1,2.3579476910000015,2.1435888100000011,1.9487171000000012,1.7715610000000008,1.6105100000000006,1.4641000000000004,1.3310000000000004,1.2100000000000002,1.1000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,1.1550000000000002,2,{"$f":"-FV(R28,AR28,1/AR28)*(1+R28)","v":1.1550000000000011},0,1,20,null,0.8,0.85,null,{"$f":"AX28","v":0.8},null,null,null,0,10,{"$f":"BE28/(8.76*BA28)+BF28","v":10},24,null,null,{"$f":"(3+2)*10*1.107","v":55.35},null,0.35,0.35,{"$f":"BN28","v":0.35},27,22,null,22,null,null,{"$f":"(BW28+BS28)/2","v":24.2},{"$f":"IF(EscalatedFuelFlag,120/100*BQ28,$BQ$27)","v":26.4},{"$f":"IF(EscalatedFuelFlag,135/100*BQ28,$BQ$27)","v":29.700000000000003},29.700000000000003,2000,null,null,2010,null,0.1,{"$f":"CE28","v":0.1},0,{"$f":"CH27","v":0.04},"EPODSNUind",{"$f":"CJ27","v":74.069999999999993},{"$f":"CJ28/BO28","v":211.62857142857143},{"$f":"B28","v":"Diesel 100 kW system (industry)"},370.87184750369994,370.87184750369994,370.87184750369994,0,19.046571428571429,38.093142857142858,76.186285714285717,{"$f":"CL28","v":"Diesel 100 kW system (industry)"},{"$f":"CM28","v":370.87184750369994},{"$f":"CN28","v":370.87184750369994},{"$f":"1/(1-$CP28*$CY$21)*CV28+$CX$21*10*$CP28","v":370.87184750369994},null,null,null,{"$f":"RANK(CU28,CU$27:CU$54,1)","v":20},{"$f":"RANK(CV28,CV$27:CV$54,1)","v":20},{"$f":"RANK(CW28,CW$27:CW$54,1)","v":15},null,null,null,null,{"$f":"AV28","v":20},24.730059028700612,26.657822234681511,28.183885367141357,29.699999999999985,{"$f":"BS28","v":22},{"$f":"(DR28/DM28)^(1/(DR$26-DM$26))*DM28","v":22.423387282812044},{"$f":"(DR28/DM28)^(1/(DR$26-DM$26))*DN28","v":22.854922601589859},{"$f":"(DR28/DM28)^(1/(DR$26-DM$26))*DO28","v":23.294762764279255},{"$f":"(DR28/DM28)^(1/(DR$26-DM$26))*DP28","v":23.743067596575592},{"$f":"BV28","v":24.2},{"$f":"(DW28/DR28)^(1/(DW$26-DR$26))*DR28","v":24.624820767649219},{"$f":"(DW28/DR28)^(1/(DW$26-DR$26))*DS28","v":25.057099084249931},{"$f":"(DW28/DR28)^(1/(DW$26-DR$26))*DT28","v":25.496965863920742},{"$f":"(DW28/DR28)^(1/(DW$26-DR$26))*DU28","v":25.944554318922261},{"$f":"BW28","v":26.4},{"$f":"(EG28/DW28)^(1/(EG$26-DW$26))*DW28","v":26.712785640230155},{"$f":"(EG28/DW28)^(1/(EG$26-DW$26))*DX28","v":27.029277146245697},{"$f":"(EG28/DW28)^(1/(EG$26-DW$26))*DY28","v":27.349518424925499},{"$f":"(EG28/DW28)^(1/(EG$26-DW$26))*DZ28","v":27.673553903354545},{"$f":"(EG28/DW28)^(1/(EG$26-DW$26))*EA28","v":28.001428534987291},{"$f":"(EG28/DW28)^(1/(EG$26-DW$26))*EB28","v":28.333187805884069},{"$f":"(EG28/DW28)^(1/(EG$26-DW$26))*EC28","v":28.668877741021369},{"$f":"(EG28/DW28)^(1/(EG$26-DW$26))*ED28","v":29.008544910676878},{"$f":"(EG28/DW28)^(1/(EG$26-DW$26))*EE28","v":29.352236436890184},{"$f":"BX28","v":29.700000000000003},{"$f":"(FA28/EG28)^(1/(FA$26-EG$26))*EG28","v":29.700000000000003},{"$f":"(FA28/EG28)^(1/(FA$26-EG$26))*EH28","v":29.700000000000003},{"$f":"(FA28/EG28)^(1/(FA$26-EG$26))*EI28","v":29.700000000000003},{"$f":"(FA28/EG28)^(1/(FA$26-EG$26))*EJ28","v":29.700000000000003},{"$f":"(FA28/EG28)^(1/(FA$26-EG$26))*EK28","v":29.700000000000003},{"$f":"(FA28/EG28)^(1/(FA$26-EG$26))*EL28","v":29.700000000000003},{"$f":"(FA28/EG28)^(1/(FA$26-EG$26))*EM28","v":29.700000000000003},{"$f":"(FA28/EG28)^(1/(FA$26-EG$26))*EN28","v":29.700000000000003},{"$f":"(FA28/EG28)^(1/(FA$26-EG$26))*EO28","v":29.700000000000003},{"$f":"(FA28/EG28)^(1/(FA$26-EG$26))*EP28","v":29.700000000000003},{"$f":"(FA28/EG28)^(1/(FA$26-EG$26))*EQ28","v":29.700000000000003},{"$f":"(FA28/EG28)^(1/(FA$26-EG$26))*ER28","v":29.700000000000003},{"$f":"(FA28/EG28)^(1/(FA$26-EG$26))*ES28","v":29.700000000000003},{"$f":"(FA28/EG28)^(1/(FA$26-EG$26))*ET28","v":29.700000000000003},{"$f":"(FA28/EG28)^(1/(FA$26-EG$26))*EU28","v":29.700000000000003},{"$f":"(FA28/EG28)^(1/(FA$26-EG$26))*EV28","v":29.700000000000003},{"$f":"(FA28/EG28)^(1/(FA$26-EG$26))*EW28","v":29.700000000000003},{"$f":"(FA28/EG28)^(1/(FA$26-EG$26))*EX28","v":29.700000000000003},{"$f":"(FA28/EG28)^(1/(FA$26-EG$26))*EY28","v":29.700000000000003},{"$f":"BY28","v":29.700000000000003},{"$f":"FA28","v":29.700000000000003},{"$f":"FB28","v":29.700000000000003},{"$f":"FC28","v":29.700000000000003},{"$f":"FD28","v":29.700000000000003},{"$f":"FE28","v":29.700000000000003},{"$f":"FF28","v":29.700000000000003},{"$f":"FG28","v":29.700000000000003},{"$f":"FH28","v":29.700000000000003},{"$f":"FI28","v":29.700000000000003},{"$f":"FJ28","v":29.700000000000003},{"$f":"FK28","v":29.700000000000003},{"$f":"FL28","v":29.700000000000003},{"$f":"FM28","v":29.700000000000003},{"$f":"FN28","v":29.700000000000003},{"$f":"FO28","v":29.700000000000003},{"$f":"FP28","v":29.700000000000003},{"$f":"FQ28","v":29.700000000000003},{"$f":"FR28","v":29.700000000000003},{"$f":"FS28","v":29.700000000000003},{"$f":"FT28","v":29.700000000000003},{"$f":"FU28","v":29.700000000000003},{"$f":"FV28","v":29.700000000000003},{"$f":"FW28","v":29.700000000000003},{"$f":"FX28","v":29.700000000000003},{"$f":"FY28","v":29.700000000000003},{"$f":"FZ28","v":29.700000000000003},{"$f":"GA28","v":29.700000000000003},{"$f":"GB28","v":29.700000000000003},{"$f":"GC28","v":29.700000000000003},{"$f":"GD28","v":29.700000000000003}]
["EPODSNUdist","Diesel/Gasoline 1kW system (residential/commercial)",603.6969274916737,{"$f":"-PMT($C$23,$AV29,$M29*$AU29/(1+$C$23))/(8.76*$BA29)+$BK29+DJ29*3.6/$BO29","v":651.41193395468952},{"$f":"-PMT($C$23,$AV29,$M29*$AU29/(1+$C$23))/(8.76*$BA29)+$BK29+DK29*3.6/$BO29","v":693.14651682826252},{"$f":"-PMT($C$23,$AV29,$M29*$AU29/(1+$C$23))/(8.76*$BA29)+$BK29+DL29*3.6/$BO29","v":740.41097207843404},{"$f":"-PMT($C$23,$AV29,$M29*$AU29/(1+$C$23))/(8.76*$BA29)+$BK29+BY29*3.6/$BO29","v":740.41097207843438},null,null,1070,461,null,{"$f":"625*1.107","v":691.875},{"$f":"(M29+O29)/2","v":691.875},{"$f":"M29","v":691.875},{"$f":"O29","v":691.875},{"$f":"P29","v":691.875},0.1,2.3579476910000015,2.1435888100000011,1.9487171000000012,1.7715610000000008,1.6105100000000006,1.4641000000000004,1.3310000000000004,1.2100000000000002,1.1000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,1.1550000000000002,2,{"$f":"-FV(R29,AR29,1/AR29)*(1+R29)","v":1.1550000000000011},0,1,10,null,0.8,0.85,null,0.3,null,null,null,0,10,{"$f":"BE29/(8.76*BA29)+BF29","v":10},24,null,null,{"$f":"3*10*1.107","v":33.21},null,0.35,0.35,0.16,27,22,null,22,null,null,{"$f":"(BW29+BS29)/2","v":24.2},{"$f":"IF(EscalatedFuelFlag,120/100*BQ29,$BQ$27)","v":26.4},{"$f":"IF(EscalatedFuelFlag,135/100*BQ29,$BQ$27)","v":29.700000000000003},29.700000000000003,2000,null,null,2010,null,0.1,{"$f":"CE29","v":0.1},0,{"$f":"CH28","v":0.04},"EPODSNUdist",{"$f":"CJ28","v":74.069999999999993},{"$f":"CJ29/BO29","v":462.93749999999994},{"$f":"B29","v":"Diesel/Gasoline 1kW system (residential/commercial)"},740.41097207843404,740.41097207843404,740.41097207843404,0,41.664375,83.328749999999999,166.6575,{"$f":"CL29","v":"Diesel/Gasoline 1kW system (residential/commercial)"},{"$f":"CM29","v":740.41097207843404},{"$f":"CN29","v":740.41097207843404},null,{"$f":"1/(1-$CP29*$CY$22)*CV29+$CX$22*10*$CP29","v":740.41097207843404},{"$f":"1/(1-$CP29*$CY$23)*CV29+$CX$23*10*$CP29","v":740.41097207843404},{"$f":"$CX29+CQ29","v":782.07534707843399},{"$f":"RANK(CU29,CU$27:CU$54,1)","v":21},{"$f":"RANK(CV29,CV$27:CV$54,1)","v":21},null,{"$f":"RANK(CX29,CX$27:CX$54,1)","v":19},20,19,null,{"$f":"AV29","v":10},23.623820240588419,25.744487194500234,27.599357544436813,29.699999999999989,{"$f":"BS29","v":22},{"$f":"(DR29/DM29)^(1/(DR$26-DM$26))*DM29","v":22.423387282812044},{"$f":"(DR29/DM29)^(1/(DR$26-DM$26))*DN29","v":22.854922601589859},{"$f":"(DR29/DM29)^(1/(DR$26-DM$26))*DO29","v":23.294762764279255},{"$f":"(DR29/DM29)^(1/(DR$26-DM$26))*DP29","v":23.743067596575592},{"$f":"BV29","v":24.2},{"$f":"(DW29/DR29)^(1/(DW$26-DR$26))*DR29","v":24.624820767649219},{"$f":"(DW29/DR29)^(1/(DW$26-DR$26))*DS29","v":25.057099084249931},{"$f":"(DW29/DR29)^(1/(DW$26-DR$26))*DT29","v":25.496965863920742},{"$f":"(DW29/DR29)^(1/(DW$26-DR$26))*DU29","v":25.944554318922261},{"$f":"BW29","v":26.4},{"$f":"(EG29/DW29)^(1/(EG$26-DW$26))*DW29","v":26.712785640230155},{"$f":"(EG29/DW29)^(1/(EG$26-DW$26))*DX29","v":27.029277146245697},{"$f":"(EG29/DW29)^(1/(EG$26-DW$26))*DY29","v":27.349518424925499},{"$f":"(EG29/DW29)^(1/(EG$26-DW$26))*DZ29","v":27.673553903354545},{"$f":"(EG29/DW29)^(1/(EG$26-DW$26))*EA29","v":28.001428534987291},{"$f":"(EG29/DW29)^(1/(EG$26-DW$26))*EB29","v":28.333187805884069},{"$f":"(EG29/DW29)^(1/(EG$26-DW$26))*EC29","v":28.668877741021369},{"$f":"(EG29/DW29)^(1/(EG$26-DW$26))*ED29","v":29.008544910676878},{"$f":"(EG29/DW29)^(1/(EG$26-DW$26))*EE29","v":29.352236436890184},{"$f":"BX29","v":29.700000000000003},{"$f":"(FA29/EG29)^(1/(FA$26-EG$26))*EG29","v":29.700000000000003},{"$f":"(FA29/EG29)^(1/(FA$26-EG$26))*EH29","v":29.700000000000003},{"$f":"(FA29/EG29)^(1/(FA$26-EG$26))*EI29","v":29.700000000000003},{"$f":"(FA29/EG29)^(1/(FA$26-EG$26))*EJ29","v":29.700000000000003},{"$f":"(FA29/EG29)^(1/(FA$26-EG$26))*EK29","v":29.700000000000003},{"$f":"(FA29/EG29)^(1/(FA$26-EG$26))*EL29","v":29.700000000000003},{"$f":"(FA29/EG29)^(1/(FA$26-EG$26))*EM29","v":29.700000000000003},{"$f":"(FA29/EG29)^(1/(FA$26-EG$26))*EN29","v":29.700000000000003},{"$f":"(FA29/EG29)^(1/(FA$26-EG$26))*EO29","v":29.700000000000003},{"$f":"(FA29/EG29)^(1/(FA$26-EG$26))*EP29","v":29.700000000000003},{"$f":"(FA29/EG29)^(1/(FA$26-EG$26))*EQ29","v":29.700000000000003},{"$f":"(FA29/EG29)^(1/(FA$26-EG$26))*ER29","v":29.700000000000003},{"$f":"(FA29/EG29)^(1/(FA$26-EG$26))*ES29","v":29.700000000000003},{"$f":"(FA29/EG29)^(1/(FA$26-EG$26))*ET29","v":29.700000000000003},{"$f":"(FA29/EG29)^(1/(FA$26-EG$26))*EU29","v":29.700000000000003},{"$f":"(FA29/EG29)^(1/(FA$26-EG$26))*EV29","v":29.700000000000003},{"$f":"(FA29/EG29)^(1/(FA$26-EG$26))*EW29","v":29.700000000000003},{"$f":"(FA29/EG29)^(1/(FA$26-EG$26))*EX29","v":29.700000000000003},{"$f":"(FA29/EG29)^(1/(FA$26-EG$26))*EY29","v":29.700000000000003},{"$f":"BY29","v":29.700000000000003},{"$f":"FA29","v":29.700000000000003},{"$f":"FB29","v":29.700000000000003},{"$f":"FC29","v":29.700000000000003},{"$f":"FD29","v":29.700000000000003},{"$f":"FE29","v":29.700000000000003},{"$f":"FF29","v":29.700000000000003},{"$f":"FG29","v":29.700000000000003},{"$f":"FH29","v":29.700000000000003},{"$f":"FI29","v":29.700000000000003},{"$f":"FJ29","v":29.700000000000003},{"$f":"FK29","v":29.700000000000003},{"$f":"FL29","v":29.700000000000003},{"$f":"FM29","v":29.700000000000003},{"$f":"FN29","v":29.700000000000003},{"$f":"FO29","v":29.700000000000003},{"$f":"FP29","v":29.700000000000003},{"$f":"FQ29","v":29.700000000000003},{"$f":"FR29","v":29.700000000000003},{"$f":"FS29","v":29.700000000000003},{"$f":"FT29","v":29.700000000000003},{"$f":"FU29","v":29.700000000000003},{"$f":"FV29","v":29.700000000000003},{"$f":"FW29","v":29.700000000000003},{"$f":"FX29","v":29.700000000000003},{"$f":"FY29","v":29.700000000000003},{"$f":"FZ29","v":29.700000000000003},{"$f":"GA29","v":29.700000000000003},{"$f":"GB29","v":29.700000000000003},{"$f":"GC29","v":29.700000000000003},{"$f":"GD29","v":29.700000000000003}]
["EPOHFNU","HFO",188.29546214566062,{"$f":"-PMT($C$23,$AV30,$M30*$AU30/(1+$C$23))/(8.76*$BA30)+$BK30+DJ30*3.6/$BO30","v":199.20037786786594},207.83296811266814,216.40928196969753,{"$f":"-PMT($C$23,$AV30,$M30*$AU30/(1+$C$23))/(8.76*$BA30)+$BK30+BY30*3.6/$BO30","v":216.40928196969759},null,null,1350,1817,null,{"$f":"J30","v":1350},{"$f":"(M30+O30)/2","v":1350},1350,1350,{"$f":"P30","v":1350},0.1,2.3579476910000015,2.1435888100000011,1.9487171000000012,1.7715610000000008,1.6105100000000006,1.4641000000000004,1.3310000000000004,1.2100000000000002,1.1000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5,1.1550000000000002,1,{"$f":"-FV(R30,AR30,1/AR30)*(1+R30)","v":1.100000000000001},2,{"$f":"-FV(R30,AT30,1/AT30)*(1+R30)","v":1.1550000000000011},25,null,0.8,0.85,null,{"$f":"AX30","v":0.8},null,null,null,0,10,{"$f":"BE30/(8.76*BA30)+BF30","v":10},20,null,null,{"$f":"AVERAGE(BD30,BG30,BH30,BJ30)","v":15},null,0.38,0.35,{"$f":"BN30","v":0.35},null,12.9,null,{"$f":"BQ30","v":12.9},null,null,14.190000000000001,{"$f":"BW27/BS27*BS30","v":15.48},{"$f":"BX27/BS27*BS30","v":17.415000000000003},17.415000000000003,2000,null,null,2014,null,0.1,{"$f":"CE30","v":0.1},1,0.05,"EPOHFNU",{"$f":"MSG_Fueldata!L34","v":80.67},{"$f":"CJ30/BO30","v":230.48571428571429},{"$f":"B30","v":"HFO"},{"$f":"-PMT($C$23,$AV30,$M30*$AU30/(1+$C$23))/(8.76*$BA30)+$BK30+SUMIF($DI$26:$DL$26,$CX$24,$DI30:$DL30)*3.6/$BO30","v":216.40928196969753},{"$f":"-PMT($C$23,$AV30,$M30*$AU30/(1+$C$23))/(8.76*$BA30)+$BK30+SUMIF($DI$26:$DL$26,$CX$24,$DI30:$DL30)*3.6/$BO30","v":216.40928196969753},216.40928196969753,1,20.743714285714287,41.487428571428573,82.974857142857147,"HFO",{"$f":"CM30","v":216.40928196969753},216.40928196969753,247.69815265558879,304.5991552584677,370.51160246212191,325.34286954418201,17,18,{"$f":"RANK(CW30,CW$27:CW$54,1)","v":14},17,18,17,null,{"$f":"AV30","v":25},14.681711961551963,15.741912101210813,16.58119170834436,17.414999999999996,{"$f":"BS30","v":12.9},{"$f":"(DR30/DM30)^(1/(DR$26-DM$26))*DM30","v":13.148258906739789},{"$f":"(DR30/DM30)^(1/(DR$26-DM$26))*DN30","v":13.401295525477691},{"$f":"(DR30/DM30)^(1/(DR$26-DM$26))*DO30","v":13.659201802691019},{"$f":"(DR30/DM30)^(1/(DR$26-DM$26))*DP30","v":13.922071454355688},{"$f":"BV30","v":14.190000000000001},{"$f":"(DW30/DR30)^(1/(DW$26-DR$26))*DR30","v":14.43909945012159},{"$f":"(DW30/DR30)^(1/(DW$26-DR$26))*DS30","v":14.692571735764734},{"$f":"(DW30/DR30)^(1/(DW$26-DR$26))*DT30","v":14.950493620208073},{"$f":"(DW30/DR30)^(1/(DW$26-DR$26))*DU30","v":15.212943214277146},{"$f":"BW30","v":15.48},{"$f":"(EG30/DW30)^(1/(EG$26-DW$26))*DW30","v":15.663406125407683},{"$f":"(EG30/DW30)^(1/(EG$26-DW$26))*DX30","v":15.84898523575316},{"$f":"(EG30/DW30)^(1/(EG$26-DW$26))*DY30","v":16.036763076433591},{"$f":"(EG30/DW30)^(1/(EG$26-DW$26))*DZ30","v":16.226765697876075},{"$f":"(EG30/DW30)^(1/(EG$26-DW$26))*EA30","v":16.419019459151642},{"$f":"(EG30/DW30)^(1/(EG$26-DW$26))*EB30","v":16.613551031632024},{"$f":"(EG30/DW30)^(1/(EG$26-DW$26))*EC30","v":16.810387402689805},{"$f":"(EG30/DW30)^(1/(EG$26-DW$26))*ED30","v":17.009555879442352},{"$f":"(EG30/DW30)^(1/(EG$26-DW$26))*EE30","v":17.211084092540155},{"$f":"BX30","v":17.415000000000003},{"$f":"(FA30/EG30)^(1/(FA$26-EG$26))*EG30","v":17.415000000000003},{"$f":"(FA30/EG30)^(1/(FA$26-EG$26))*EH30","v":17.415000000000003},{"$f":"(FA30/EG30)^(1/(FA$26-EG$26))*EI30","v":17.415000000000003},{"$f":"(FA30/EG30)^(1/(FA$26-EG$26))*EJ30","v":17.415000000000003},{"$f":"(FA30/EG30)^(1/(FA$26-EG$26))*EK30","v":17.415000000000003},{"$f":"(FA30/EG30)^(1/(FA$26-EG$26))*EL30","v":17.415000000000003},{"$f":"(FA30/EG30)^(1/(FA$26-EG$26))*EM30","v":17.415000000000003},{"$f":"(FA30/EG30)^(1/(FA$26-EG$26))*EN30","v":17.415000000000003},{"$f":"(FA30/EG30)^(1/(FA$26-EG$26))*EO30","v":17.415000000000003},{"$f":"(FA30/EG30)^(1/(FA$26-EG$26))*EP30","v":17.415000000000003},{"$f":"(FA30/EG30)^(1/(FA$26-EG$26))*EQ30","v":17.415000000000003},{"$f":"(FA30/EG30)^(1/(FA$26-EG$26))*ER30","v":17.415000000000003},{"$f":"(FA30/EG30)^(1/(FA$26-EG$26))*ES30","v":17.415000000000003},{"$f":"(FA30/EG30)^(1/(FA$26-EG$26))*ET30","v":17.415000000000003},{"$f":"(FA30/EG30)^(1/(FA$26-EG$26))*EU30","v":17.415000000000003},{"$f":"(FA30/EG30)^(1/(FA$26-EG$26))*EV30","v":17.415000000000003},{"$f":"(FA30/EG30)^(1/(FA$26-EG$26))*EW30","v":17.415000000000003},{"$f":"(FA30/EG30)^(1/(FA$26-EG$26))*EX30","v":17.415000000000003},{"$f":"(FA30/EG30)^(1/(FA$26-EG$26))*EY30","v":17.415000000000003},{"$f":"BY30","v":17.415000000000003},{"$f":"FA30","v":17.415000000000003},17.415000000000003,17.415000000000003,17.415000000000003,17.415000000000003,17.415000000000003,17.415000000000003,17.415000000000003,17.415000000000003,17.415000000000003,17.415000000000003,17.415000000000003,17.415000000000003,17.415000000000003,17.415000000000003,17.415000000000003,17.415000000000003,17.415000000000003,17.415000000000003,17.415000000000003,17.415000000000003,17.415000000000003,17.415000000000003,17.415000000000003,17.415000000000003,17.415000000000003,17.415000000000003,{"$f":"GB30","v":17.415000000000003},17.415000000000003,17.415000000000003]
["EPGASNUOC","OCGT",140.99142116480493,147.33230145521935,153.50788340116503,161.29130648136777,161.29130648136783,3955,{"$f":"H31/$H$23","v":534.45945945945948},603,520,null,{"$f":"J31","v":603},603,603,603,603,0.1,2.3579476910000015,2.1435888100000011,1.9487171000000012,1.7715610000000008,1.6105100000000006,1.4641000000000004,1.3310000000000004,1.2100000000000002,1.1000000000000001,null,null,null,null,null,null,null,0.9,0.1,{"$f":"SUMPRODUCT($S31:$AA31,AB31:AJ31)","v":1.1990000000000003},null,null,null,0.5,0.5,1.1550000000000002,2,1.1550000000000011,2,1.1550000000000011,25,0.1,0.86,0.85,null,{"$f":"AY31","v":0.85},{"$f":"70/7.4","v":9.4594594594594597},0,{"$f":"BB31/(8.76*BA31)+BC31","v":1.2704082003034463},0,2.5,{"$f":"BE31/(8.76*BA31)+BF31","v":2.5},56,null,null,19.923469400101151,0.3,0.28000000000000003,0.38,{"$f":"BL31","v":0.3},null,8.5,null,{"$f":"BQ31","v":8.5},null,null,9,{"$f":"IF(EscalatedFuelFlag,9.5,BS31)","v":9.5},{"$f":"IF(EscalatedFuelFlag,11,BS31)","v":11},11,1000,null,null,2014,0.05,0.08,{"$f":"AVERAGE(CD31:CE31)","v":6.5000000000000002E-2},1,1.4999999999999999E-2,"EPGASNUOC",{"$f":"MSG_Fueldata!Z34","v":56.126331811263313},187.08777270421106,"OCGT",161.29130648136777,161.29130648136777,161.29130648136777,1,16.837899543378995,33.675799086757991,67.351598173515981,"OCGT",161.29130648136777,161.29130648136777,188.43151234555677,239.75447821337386,301.61413310170974,256.59237775675285,14,17,13,16,17,16,null,25,9.3083428902864238,9.8367495811542938,10.351381409983098,10.999999999999993,8.5,8.597726830318658,8.6965772527978018,8.7965641856845398,8.8977006957506077,9,9.0978490876531577,9.1967620024123775,9.2967503103345202,9.3978257032240133,9.5,9.6402992052103755,9.7826703964189257,9.9271441734139412,10.073751587891708,10.222524150130441,10.373493835762774,10.526693092648275,10.682154847847443,10.839912514698723,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,{"$f":"GB31","v":11},11,11]
["EPGASNUCC","CCGT",89.981987668289833,93.797951546797464,97.514438304971577,102.19852946658773,102.19852946658779,5780,{"$f":"H32/$H$23","v":781.08108108108104},896,1069,null,{"$f":"K32","v":1069},1069,1069,1069,1069,0.1,2.3579476910000015,2.1435888100000011,1.9487171000000012,1.7715610000000008,1.6105100000000006,1.4641000000000004,1.3310000000000004,1.2100000000000002,1.1000000000000001,null,null,null,null,null,null,0.4,0.5,0.1,{"$f":"SUMPRODUCT($S32:$AA32,AB32:AJ32)","v":1.2474000000000005},null,null,0.16,0.34,0.5,1.1743600000000001,2,1.1550000000000011,3,1.2136666666666682,30,0.5,0.86,0.85,null,{"$f":"AY32","v":0.85},{"$f":"148/7.4","v":20},0,{"$f":"BB32/(8.76*BA32)+BC32","v":2.6860059092130002},0,2,{"$f":"BE32/(8.76*BA32)+BF32","v":2},4,null,null,2.8953353030710001,0.48,0.41,0.56999999999999995,{"$f":"BL32","v":0.48},10.8,8.5,null,{"$f":"BQ32","v":8.5},10.8,null,9,{"$f":"BW31","v":9.5},{"$f":"BX31","v":11},11,1000,null,null,2015,0.05,0.08,6.5000000000000002E-2,1,0.25,"EPGASNUCC",{"$f":"CJ31","v":56.126331811263313},116.92985794013191,"CCGT",102.19852946658773,102.19852946658773,102.19852946658773,1,10.523687214611872,21.047374429223744,42.094748858447488,"CCGT",102.19852946658773,102.19852946658773,124.89089189955672,170.2335640783385,227.74816183323466,180.75725129295037,3,8,7,10,11,9,null,30,9.3711277602269387,9.8799229440279586,10.375454511784506,10.999999999999993,8.5,8.597726830318658,8.6965772527978018,8.7965641856845398,8.8977006957506077,9,9.0978490876531577,9.1967620024123775,9.2967503103345202,9.3978257032240133,9.5,9.6402992052103755,9.7826703964189257,9.9271441734139412,10.073751587891708,10.222524150130441,10.373493835762774,10.526693092648275,10.682154847847443,10.839912514698723,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,{"$f":"GB32","v":11},11,11]
["EPGASNLCC","CCGT Associated Gas",89.981987668289833,93.797951546797464,97.514438304971577,102.19852946658773,102.19852946658779,{"$f":"H32","v":5780},{"$f":"H33/$H$23","v":781.08108108108104},null,{"$f":"K32","v":1069},null,{"$f":"M32","v":1069},{"$f":"(M33+O33)/2","v":1069},{"$f":"M33","v":1069},{"$f":"O33","v":1069},{"$f":"P33","v":1069},0.1,{"$f":"(1+$R33)^(-S$26)","v":2.3579476910000015},2.1435888100000011,1.9487171000000012,1.7715610000000008,1.6105100000000006,1.4641000000000004,1.3310000000000004,1.2100000000000002,1.1000000000000001,null,null,null,null,null,null,{"$f":"AH32","v":0.4},{"$f":"AI32","v":0.5},0.1,{"$f":"SUMPRODUCT($S33:$AA33,AB33:AJ33)","v":1.2474000000000005},null,null,null,null,null,null,{"$f":"AR32","v":2},1.1550000000000011,{"$f":"AT32","v":3},1.2136666666666682,30,{"$f":"AW32","v":0.5},{"$f":"AX32","v":0.86},{"$f":"AY32","v":0.85},null,{"$f":"BA32","v":0.85},{"$f":"BB32","v":20},{"$f":"BC32","v":0},{"$f":"BB33/(8.76*BA33)+BC33","v":2.6860059092130002},{"$f":"BE32","v":0},{"$f":"BF32","v":2},{"$f":"BG32","v":2},{"$f":"BH32","v":4},null,null,{"$f":"AVERAGE(BD33,BG33,BH33,BJ33)","v":2.8953353030710001},{"$f":"BL32","v":0.48},{"$f":"BM32","v":0.41},{"$f":"BN32","v":0.56999999999999995},{"$f":"BO32","v":0.48},null,null,null,{"$f":"IF(AssGasFlag,BQ32*7/11,BQ32)","v":8.5},null,{"$f":"BS33","v":8.5},9,{"$f":"IF(AssGasFlag,BW32/$BS32*$BS33,BW32)","v":9.5},{"$f":"BX32/$BS32*$BS33","v":11},11,{"$f":"BZ32","v":1000},null,null,{"$f":"CC32","v":2015},{"$f":"CD32","v":0.05},{"$f":"CE32","v":0.08},6.5000000000000002E-2,1,null,"EPGASNLCC",{"$f":"CJ32","v":56.126331811263313},{"$f":"CJ33/BO33","v":116.92985794013191},{"$f":"B33","v":"CCGT Associated Gas"},102.19852946658773,102.19852946658773,102.19852946658773,1,10.523687214611872,21.047374429223744,42.094748858447488,{"$f":"CL33","v":"CCGT Associated Gas"},102.19852946658773,{"$f":"CN33","v":102.19852946658773},124.89089189955672,170.2335640783385,227.74816183323466,180.75725129295037,3,8,7,10,11,9,null,30,9.3711277602269387,9.8799229440279586,10.375454511784506,10.999999999999993,8.5,8.597726830318658,8.6965772527978018,8.7965641856845398,8.8977006957506077,9,9.0978490876531577,9.1967620024123775,9.2967503103345202,9.3978257032240133,9.5,9.6402992052103755,9.7826703964189257,9.9271441734139412,10.073751587891708,10.222524150130441,10.373493835762774,10.526693092648275,10.682154847847443,10.839912514698723,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,{"$f":"GB33","v":11},11,11]
["EPCOANUSC","Supercritical coal",101.1038453427574,102.75202626939456,104.46280123498939,105.73279121809389,105.73279121809395,17785,{"$f":"H34/$H$23","v":2403.3783783783783},2160,2133,null,{"$f":"I34","v":2403.3783783783783},2403.3783783783783,2403.3783783783783,2403.3783783783783,2403.3783783783783,0.1,{"$f":"(1+$R34)^(-S$26)","v":2.3579476910000015},2.1435888100000011,1.9487171000000012,1.7715610000000008,1.6105100000000006,1.4641000000000004,1.3310000000000004,1.2100000000000002,1.1000000000000001,null,null,null,null,null,0.1,0.25,0.45,0.2,1.2436600000000002,null,0.16,0.32,0.32,0.2,{"$f":"SUMPRODUCT($W34:$AA34,AL34:AP34)","v":1.2673760000000003},4,1.2762750000000012,4,1.2762750000000012,30,0.85,0.86,0.85,null,{"$f":"AY34","v":0.85},{"$f":"455/7.4","v":61.486486486486484},{"$f":"44.4/7.4","v":5.9999999999999991},14.2576533019724,0,3.1,3.1,6,null,null,{"$f":"BD34","v":14.2576533019724},0.37,0.33,0.41,{"$f":"BL34","v":0.37},2,4.5999999999999996,null,{"$f":"BQ34","v":4.5999999999999996},4.5999999999999996,null,{"$f":"BS34*97.8/97.3","v":4.6236382322713254},{"$f":"IF(EscalatedFuelFlag,BS34*105.8/97.3,$BS$34)","v":5.0018499486125378},{"$f":"IF(EscalatedFuelFlag,112.5/97.3*BS34,BS34)","v":5.3186022610483041},{"$f":"BY33/BX33*BX34","v":5.3186022610483041},1000,null,null,2018,0.04,0.08,0.06,1,null,"EPCOANUSC",{"$f":"MSG_Fueldata!AG34","v":96.397767630644353},{"$f":"CJ34/BO34","v":260.53450710984959},"Supercritical coal",105.73279121809389,105.73279121809389,105.73279121809389,1,23.448105639886464,46.896211279772928,93.792422559545855,"Supercritical coal",105.73279121809389,105.73279121809389,128.69117335278915,174.39151908011047,232.16598902261737,197.83962471999695,7,11,9,12,13,15,null,30,4.8428494905276036,5.0122458635430895,5.1880755127847795,5.3186022610482997,4.5999999999999996,4.6047179586388918,4.6094407562198967,4.6141683977060426,4.618900888065447,4.6236382322713254,4.6969204935003255,4.7713642404557284,4.8469878820822103,4.9238101190966441,5.0018499486125378,5.0326571443670396,5.063654086579354,5.0948419439283352,5.1262218922909177,5.1577951147864525,5.1895628018213102,5.2215261511337658,5.2536863678391574,5.2860446644753205,5.3186022610483041,5.3186022610483041,5.3186022610483041,5.3186022610483041,5.3186022610483041,5.3186022610483041,5.3186022610483041,5.3186022610483041,5.3186022610483041,5.3186022610483041,5.3186022610483041,5.3186022610483041,5.3186022610483041,5.3186022610483041,5.3186022610483041,5.3186022610483041,5.3186022610483041,5.3186022610483041,5.3186022610483041,5.3186022610483041,5.3186022610483041,5.3186022610483041,5.3186022610483041,5.3186022610483041,5.3186022610483041,5.3186022610483041,5.3186022610483041,5.3186022610483041,5.3186022610483041,5.3186022610483041,5.3186022610483041,5.3186022610483041,5.3186022610483041,5.3186022610483041,5.3186022610483041,5.3186022610483041,5.3186022610483041,5.3186022610483041,5.3186022610483041,5.3186022610483041,5.3186022610483041,5.3186022610483041,5.3186022610483041,5.3186022610483041,5.3186022610483041,5.3186022610483041,5.3186022610483041,5.3186022610483041,{"$f":"GB34","v":5.3186022610483041},5.3186022610483041,5.3186022610483041]
["EPCOANUSC","Supercritical Domestic Coal",80.943702978515603,85.157435247381017,88.783366958229891,92.903147597083375,{"$f":"-PMT($C$23,$AV35,$M35*$AU35/(1+$C$23))/(8.76*$BA35)+$BK35+BY35*3.6/$BO35","v":92.903147597083418},17785,{"$f":"H35/$H$23","v":2403.3783783783783},2160,2133,null,{"$f":"I35","v":2403.3783783783783},{"$f":"(M35+O35)/2","v":2403.3783783783783},{"$f":"M35","v":2403.3783783783783},{"$f":"O35","v":2403.3783783783783},{"$f":"P35","v":2403.3783783783783},0.1,2.3579476910000015,2.1435888100000011,1.9487171000000012,1.7715610000000008,1.6105100000000006,1.4641000000000004,1.3310000000000004,1.2100000000000002,1.1000000000000001,null,null,null,null,null,0.1,0.25,0.45,0.2,{"$f":"SUMPRODUCT($S35:$AA35,AB35:AJ35)","v":1.2436600000000002},null,0.16,0.32,0.32,0.2,{"$f":"SUMPRODUCT($W35:$AA35,AL35:AP35)","v":1.2673760000000003},4,{"$f":"-FV(R35,AR35,1/AR35)*(1+R35)","v":1.2762750000000012},4,{"$f":"-FV(R35,AT35,1/AT35)*(1+R35)","v":1.2762750000000012},30,0.85,0.86,0.85,null,{"$f":"AY35","v":0.85},{"$f":"455/7.4","v":61.486486486486484},{"$f":"44.4/7.4","v":5.9999999999999991},{"$f":"BB35/(8.76*BA35)+BC35","v":14.2576533019724},0,3.1,{"$f":"BE35/(8.76*BA35)+BF35","v":3.1},6,null,null,{"$f":"BD35","v":14.2576533019724},0.37,0.33,0.41,{"$f":"BL35","v":0.37},2,4.5999999999999996,null,2,4.5999999999999996,null,{"$f":"(BW35+BS35)/2","v":2.5},{"$f":"IF(EscalatedFuelFlag,3,BS35)","v":3},{"$f":"IF(EscalatedFuelFlag,4,BS35)","v":4},{"$f":"BX35","v":4},1000,null,null,2018,0.04,0.08,0.06,1,null,"EPCOANUSC",{"$f":"CJ34","v":96.397767630644353},{"$f":"CJ35/BO35","v":260.53450710984959},{"$f":"B35","v":"Supercritical Domestic Coal"},92.903147597083375,92.903147597083375,92.903147597083375,1,23.448105639886464,46.896211279772928,93.792422559545855,{"$f":"CL35","v":"Supercritical Domestic Coal"},92.903147597083375,{"$f":"CN35","v":92.903147597083375},114.89585763127246,159.29782070245102,216.12893449635422,182.7459263423375,2,6,5,8,9,11,null,30,2.7708348586471963,3.2039128973916968,3.5765781010067208,3.9999999999999964,2,2.0912791051825463,2.1867241478865558,2.2865252596366314,2.390881249475092,2.5,2.5928432233416205,2.6891343923314257,2.7890015543245696,2.8925775120078825,3,3.0875580268942819,3.177671523146437,3.2704150727080536,3.3658654363385994,3.4641016151377557,3.5652049159320081,3.6692590185696083,3.7763500451796097,3.886566631452296,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,{"$f":"GB35","v":4},4,4]
["EPHYDNU","Hydro",62.224827738743173,62.224827738743173,62.224827738743173,62.224827738743173,62.224827738743173,null,2000,2218,2408,1000,{"$f":"I36","v":2000},2000,2000,2000,2000,0.1,2.3579476910000015,2.1435888100000011,1.9487171000000012,1.7715610000000008,1.6105100000000006,1.4641000000000004,1.3310000000000004,1.2100000000000002,1.1000000000000001,null,0.05,0.05,0.05,0.05,0.1,0.25,0.25,0.2,1.3753788455000004,null,null,null,null,null,null,4,1.2762750000000012,5,1.3431220000000013,50,0.65,0.5,"60-70%",0.5,{"$f":"AZ36","v":0.5},{"$f":"69.8/7.4","v":9.4324324324324316},12.1,14.253523386400097,0,2,2,6,{"$f":"5%*15%*L36","v":7.5},{"$f":"BI36/(8.76*BA36)","v":1.7123287671232876},5.9914630383808465,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1000,null,null,2026,null,0.05,0.05,1,null,"EPHYDNU",0,0,"Hydro",62.224827738743173,62.224827738743173,62.224827738743173,1,0,0,0,"Hydro",62.224827738743173,62.224827738743173,{"$f":"1/(1-$CP36*$CY$21)*CV36+$CX$21*10*$CP36","v":81.908416923379761},{"$f":"1/(1-$CP36*$CY$22)*CV36+$CX$22*10*$CP36","v":123.20567969263902},177.78103467342896,123.20567969263902,1,1,{"$f":"RANK(CW36,CW$27:CW$54,1)","v":1},{"$f":"RANK(CX36,CX$27:CX$54,1)","v":3},{"$f":"RANK(CY36,CY$27:CY$54,1)","v":5},{"$f":"RANK(CZ36,CZ$27:CZ$54,1)","v":3}]
["EPHYDNUmic","Small Hydro",{"$f":"-PMT($C$23,$AV37,M37*$AU37/(1+$C$23))/(8.76*$BA37)+$BK37+$BS37*3.6/$BO37","v":107.14448462581345},{"$f":"-PMT($C$23,$AV37,N37*$AU37/(1+$C$23))/(8.76*$BA37)+$BK37+$BS37*3.6/$BO37","v":102.15920097587511},{"$f":"-PMT($C$23,$AV37,O37*$AU37/(1+$C$23))/(8.76*$BA37)+$BK37+$BS37*3.6/$BO37","v":97.418245828854609},{"$f":"-PMT($C$23,$AV37,P37*$AU37/(1+$C$23))/(8.76*$BA37)+$BK37+$BS37*3.6/$BO37","v":88.622009803629865},{"$f":"-PMT($C$23,$AV37,Q37*$AU37/(1+$C$23))/(8.76*$BA37)+$BK37+$BS37*3.6/$BO37","v":73.472349145095848},null,null,null,4254,"2500-5000",{"$f":"C11","v":4000},3803.9601995999997,3617.5283000352174,3271.6277503889223,2675.8870342787204,0.1,2.3579476910000015,2.1435888100000011,1.9487171000000012,1.7715610000000008,1.6105100000000006,1.4641000000000004,1.3310000000000004,1.2100000000000002,1.1000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,1.1550000000000011,2,1.1550000000000011,30,null,null,0.59,0.5,{"$f":"AZ37","v":0.5},null,null,null,null,null,null,4,{"$f":"5%*15%*M37","v":30},{"$f":"BI37/(8.76*BA37)","v":6.8493150684931505},5.4246575342465757,null,null,null,1,null,null,null,null,null,null,null,null,null,null,100,250,500,2014,null,null,{"$f":"1-AZ37","v":0.5},0,null,"EPHYDNUmic",0,0,"Small Hydro",{"$f":"-PMT($C$23,$AV37,$AQ11*$AU37/(1+$C$23))/(8.76*$BA37)+$BK37+SUMIF($DI$26:$DL$26,$CX$24,$DI37:$DL37)*3.6/$BO37","v":107.14448462581345},{"$f":"-PMT($C$23,$AV37,$AR11*$AU37/(1+$C$23))/(8.76*$BA37)+$BK37+SUMIF($DI$26:$DL$26,$CX$24,$DI37:$DL37)*3.6/$BO37","v":88.622009803629865},{"$f":"-PMT($C$23,$AV37,$AQ11*$AU37/(1+$C$23))/(8.76*$BA37)+$BK37+SUMIF($DI$26:$DL$26,$CX$24,$DI37:$DL37)*3.6/$BO37","v":107.14448462581345},0,0,0,0,"Small Hydro",107.14448462581345,88.622009803629865,null,null,88.622009803629865,null,8,5,null,null,1]
["EPBIONU","Biomass",{"$f":"-PMT($C$23,$AV38,M38*$AU38/(1+$C$23))/(8.76*$BA38)+$BK38+$BS38*3.6/$BO38","v":104.47614658065109},97.726557999437034,91.625464511033854,86.137036396102502,76.684376957278232,33270,{"$f":"H38/$H$23","v":4495.9459459459458},3240,2963,2500,2500,2259.8019919999997,2042.6820172188666,1847.3650013155686,1510.9726508503206,0.1,2.3579476910000015,2.1435888100000011,1.9487171000000012,1.7715610000000008,1.6105100000000006,1.4641000000000004,1.3310000000000004,1.2100000000000002,1.1000000000000001,null,null,null,null,null,0.1,0.25,0.45,0.2,1.2436600000000002,null,0.2,0.1,0.25,0.45,{"$f":"SUMPRODUCT($W38:$AA38,AL38:AP38)","v":1.2234200000000002},4,1.2762750000000012,4,1.2762750000000012,30,0.85,0.86,null,0.5,{"$f":"AZ38","v":0.5},{"$f":"972/7.4","v":131.35135135135135},{"$f":"31.1/7.4","v":4.2027027027027026},34.19159570529434,129.6,0,29.589041095890412,12,{"$f":"5%*15%*L38","v":18.75},4.2808219178082192,20.015364679748245,0.25,0.38,null,{"$f":"BM38","v":0.38},null,3.6,null,1.5,3.6,null,{"$f":"(BW38+BS38)/2","v":1.5},{"$f":"BS38","v":1.5},{"$f":"BW38","v":1.5},{"$f":"BX38","v":1.5},500,null,null,2014,0.06,0.08,{"$f":"AVERAGE(CD38:CE38)","v":7.0000000000000007E-2},1,null,"EPBIONU",0,0,"Biomass",{"$f":"-PMT($C$23,$AV38,$AQ12*$AU38/(1+$C$23))/(8.76*$BA38)+$BK38+SUMIF($DI$26:$DL$26,$CX$24,$DI38:$DL38)*3.6/$BO38","v":104.47614658065108},{"$f":"-PMT($C$23,$AV38,$AR12*$AU38/(1+$C$23))/(8.76*$BA38)+$BK38+SUMIF($DI$26:$DL$26,$CX$24,$DI38:$DL38)*3.6/$BO38","v":86.137036396102488},{"$f":"-PMT($C$23,$AV38,$AQ12*$AU38/(1+$C$23))/(8.76*$BA38)+$BK38+SUMIF($DI$26:$DL$26,$CX$24,$DI38:$DL38)*3.6/$BO38","v":104.47614658065108},1,0,0,0,"Biomass",104.47614658065108,86.137036396102488,107.62046924312097,151.33768987776762,207.67129549512811,151.33768987776762,6,4,{"$f":"RANK(CW38,CW$27:CW$54,1)","v":4},7,8,7,null,30,{"$f":"-PMT($R38,$DH38,NPV($R38,OFFSET($DM38,0,DI$26-2010,1,$DH38)))","v":1.4999999999999991},{"$f":"-PMT($R38,$DH38,NPV($R38,OFFSET($DM38,0,DJ$26-2010,1,$DH38)))","v":1.4999999999999991},{"$f":"-PMT($R38,$DH38,NPV($R38,OFFSET($DM38,0,DK$26-2010,1,$DH38)))","v":1.4999999999999991},{"$f":"-PMT($R38,$DH38,NPV($R38,OFFSET($DM38,0,DL$26-2010,1,$DH38)))","v":1.4999999999999991},1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,{"$f":"FA38","v":1.5},1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,{"$f":"GB38","v":1.5},1.5,1.5]
["EPWNDNU25","Bulk Wind (20% CF)",149.4787032451658,136.79137034128206,127.54301552085332,117.01403970375378,107.51456869801839,14445,{"$f":"H39/$H$23","v":1952.0270270270269},1750,2348,1750,2000,1807.8415935999997,1667.7688818978158,1508.3002820458601,1364.424242539847,0.1,2.3579476910000015,2.1435888100000011,1.9487171000000012,1.7715610000000008,1.6105100000000006,1.4641000000000004,1.3310000000000004,1.2100000000000002,1.1000000000000001,null,null,null,null,2.5000000000000001E-2,2.5000000000000001E-2,0.05,0.15,0.75,1.1499152500000003,null,null,null,null,null,null,1,1.100000000000001,2,1.1550000000000011,25,0.28999999999999998,0.3,0.3,"25-35%",0.2,{"$f":"266/7.4","v":35.945945945945944},0,20.517092434900654,17,10,19.703196347031962,22,13.125,7.4914383561643838,17.427931784524251,null,null,null,1,null,null,null,null,null,null,null,null,null,null,300,1000,2000,2014,0.06,0.75,{"$f":"1-BA39","v":0.8},0.1,null,"EPWNDNU25",0,0,"Bulk Wind (20% CF)",{"$f":"-PMT($C$23,$AV39,$AQ13*$AU39/(1+$C$23))/(8.76*$BA39)+$BK39+SUMIF($DI$26:$DL$26,$CX$24,$DI39:$DL39)*3.6/$BO39","v":149.4787032451658},{"$f":"-PMT($C$23,$AV39,$AR13*$AU39/(1+$C$23))/(8.76*$BA39)+$BK39+SUMIF($DI$26:$DL$26,$CX$24,$DI39:$DL39)*3.6/$BO39","v":117.01403970375378},{"$f":"-PMT($C$23,$AV39,$AQ13*$AU39/(1+$C$23))/(8.76*$BA39)+$BK39+SUMIF($DI$26:$DL$26,$CX$24,$DI39:$DL39)*3.6/$BO39","v":149.4787032451658},1,0,0,0,"Bulk Wind (20% CF)",149.4787032451658,117.01403970375378,140.82154806855249,187.66357612206329,246.26754962969221,187.66357612206329,12,15,12,15,16,13]
["EPWNDNU30","Bulk Wind (30% CF)",102.31913549677721,93.860913560854712,87.695343680568882,80.676026469169202,74.343045798678943,14445,{"$f":"H40/$H$23","v":1952.0270270270269},1750,2348,1750,{"$f":"M39","v":2000},{"$f":"N39","v":1807.8415935999997},{"$f":"O39","v":1667.7688818978158},{"$f":"P39","v":1508.3002820458601},{"$f":"Q39","v":1364.424242539847},0.1,2.3579476910000015,2.1435888100000011,1.9487171000000012,1.7715610000000008,1.6105100000000006,1.4641000000000004,1.3310000000000004,1.2100000000000002,1.1000000000000001,null,null,null,null,2.5000000000000001E-2,2.5000000000000001E-2,0.05,0.15,0.75,1.1499152500000003,null,null,null,null,null,null,1,1.100000000000001,2,1.1550000000000011,25,0.28999999999999998,0.3,0.3,"25-35%",0.3,{"$f":"266/7.4","v":35.945945945945944},0,13.678061623267103,17,10,16.468797564687975,22,13.125,4.9942922374429228,14.2852878563495,null,null,null,1,null,null,null,null,null,null,null,null,null,null,300,1000,2000,2014,0.06,0.7,{"$f":"1-BA40","v":0.7},0.15,null,"EPWNDNU30",0,0,"Bulk Wind (30% CF)",{"$f":"-PMT($C$23,$AV40,$AQ13*$AU40/(1+$C$23))/(8.76*$BA40)+$BK40+SUMIF($DI$26:$DL$26,$CX$24,$DI40:$DL40)*3.6/$BO40","v":102.31913549677721},{"$f":"-PMT($C$23,$AV40,$AR13*$AU40/(1+$C$23))/(8.76*$BA40)+$BK40+SUMIF($DI$26:$DL$26,$CX$24,$DI40:$DL40)*3.6/$BO40","v":80.676026469169202},{"$f":"-PMT($C$23,$AV40,$AQ13*$AU40/(1+$C$23))/(8.76*$BA40)+$BK40+SUMIF($DI$26:$DL$26,$CX$24,$DI40:$DL40)*3.6/$BO40","v":102.31913549677721},1,0,0,0,"Bulk Wind (30% CF)",102.31913549677721,80.676026469169202,101.74841555824646,144.91297231666965,200.84503308646151,144.91297231666965,5,2,2,4,6,4]
["EPSOLNUPVut","Solar PV (utility)",120.7057551778545,102.13038168100333,94.248549410383177,83.847154105589482,72.238446322783886,20805,{"$f":"H41/$H$23","v":2811.4864864864862},3660,6005,3000,{"$f":"C14","v":2000},1630.7453951999998,1474.0646770071144,1267.2982766819073,1036.5320525031466,0.1,2.3579476910000015,2.1435888100000011,1.9487171000000012,1.7715610000000008,1.6105100000000006,1.4641000000000004,1.3310000000000004,1.2100000000000002,1.1000000000000001,null,null,null,null,null,null,null,0.1,0.9,1.1110000000000002,null,null,null,null,null,null,1,1.100000000000001,1,1.100000000000001,25,0.2,0.25,0.13,"25-50%",0.25,{"$f":"502/7.4","v":67.837837837837839},0,30.97618166111317,20,0,9.1324200913242013,30,22.5,10.273972602739727,20.095643588794278,null,null,null,1,null,null,null,null,null,null,null,null,null,null,500,500,500,2013,null,0.75,0.75,0.05,null,"EPSOLNUPVut",0,0,"Solar PV (utility)",{"$f":"-PMT($C$23,$AV41,$AQ14*$AU41/(1+$C$23))/(8.76*$BA41)+$BK41+SUMIF($DI$26:$DL$26,$CX$24,$DI41:$DL41)*3.6/$BO41","v":120.7057551778545},{"$f":"-PMT($C$23,$AV41,$AR14*$AU41/(1+$C$23))/(8.76*$BA41)+$BK41+SUMIF($DI$26:$DL$26,$CX$24,$DI41:$DL41)*3.6/$BO41","v":83.847154105589482},{"$f":"-PMT($C$23,$AV41,$AQ14*$AU41/(1+$C$23))/(8.76*$BA41)+$BK41+SUMIF($DI$26:$DL$26,$CX$24,$DI41:$DL41)*3.6/$BO41","v":120.7057551778545},1,0,0,0,"Solar PV (utility)",120.7057551778545,83.847154105589482,105.15823022106397,148.64371071245822,204.80894263198684,148.64371071245822,10,3,3,5,7,5]
["EPSOLNUPVrt","Solar PV (roof top)",151.77115370887896,128.14042898305402,118.11352918727218,104.88135868724248,90.113301502038496,20805,{"$f":"H42/$H$23","v":2811.4864864864862},3660,6005,3500,2100,1712.2826649599999,1547.7679108574703,1330.6631905160029,1088.3586551283042,0.1,2.3579476910000015,2.1435888100000011,1.9487171000000012,1.7715610000000008,1.6105100000000006,1.4641000000000004,1.3310000000000004,1.2100000000000002,1.1000000000000001,null,null,null,null,null,null,null,0.1,0.9,1.1110000000000002,null,null,null,null,null,null,1,1.100000000000001,0,1,20,0.2,0.25,0.13,"25-50%",0.2,{"$f":"502/7.4","v":67.837837837837839},0,38.72022707639146,20,0,11.415525114155251,30,26.25,14.982876712328768,23.779657225718871,null,null,null,1,null,null,null,null,null,null,null,null,null,null,500,500,500,2013,null,0.75,0.8,0,null,"EPSOLNUPVrt",0,0,"Solar PV (roof top)",{"$f":"-PMT($C$23,$AV42,$AQ15*$AU42/(1+$C$23))/(8.76*$BA42)+$BK42+SUMIF($DI$26:$DL$26,$CX$24,$DI42:$DL42)*3.6/$BO42","v":151.77115370887896},{"$f":"-PMT($C$23,$AV42,$AR15*$AU42/(1+$C$23))/(8.76*$BA42)+$BK42+SUMIF($DI$26:$DL$26,$CX$24,$DI42:$DL42)*3.6/$BO42","v":104.88135868724248},{"$f":"-PMT($C$23,$AV42,$AQ15*$AU42/(1+$C$23))/(8.76*$BA42)+$BK42+SUMIF($DI$26:$DL$26,$CX$24,$DI42:$DL42)*3.6/$BO42","v":151.77115370887896},0,0,0,0,"Solar PV (roof top)",151.77115370887896,104.88135868724248,null,104.88135868724248,104.88135868724248,104.88135868724248,13,10,null,{"$f":"RANK(CX42,CX$27:CX$54,1)","v":1},2,1,0.2]
["EPSOLNUPVst","Rooftop PV with 1h Battery",249.68145033398537,207.09613371167859,180.52820540479735,150.98503745753121,126.9561894881796,null,null,null,null,5000,4257.5,3471.449260032,2981.0515980805653,2435.7361967202937,1992.2055334542213,0.1,2.3579476910000015,2.1435888100000011,1.9487171000000012,1.7715610000000008,1.6105100000000006,1.4641000000000004,1.3310000000000004,1.2100000000000002,1.1000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,20,null,null,null,"50-75%",0.22500000000000001,null,null,null,null,null,null,null,37.5,19.025875190258752,{"$f":"BJ43","v":19.025875190258752},null,null,null,1,null,null,null,null,null,null,null,null,null,null,500,500,500,2013,null,null,0.77500000000000002,0,null,"EPSOLNUPVst",0,0,"Rooftop PV with 1h Battery",{"$f":"-PMT($C$23,$AV43,$AQ16*$AU43/(1+$C$23))/(8.76*$BA43)+$BK43+SUMIF($DI$26:$DL$26,$CX$24,$DI43:$DL43)*3.6/$BO43","v":249.68145033398537},{"$f":"-PMT($C$23,$AV43,$AR16*$AU43/(1+$C$23))/(8.76*$BA43)+$BK43+SUMIF($DI$26:$DL$26,$CX$24,$DI43:$DL43)*3.6/$BO43","v":150.98503745753121},{"$f":"-PMT($C$23,$AV43,$AQ16*$AU43/(1+$C$23))/(8.76*$BA43)+$BK43+SUMIF($DI$26:$DL$26,$CX$24,$DI43:$DL43)*3.6/$BO43","v":249.68145033398537},0,0,0,0,"Rooftop PV with 1h Battery",249.68145033398537,150.98503745753121,null,150.98503745753121,150.98503745753121,150.98503745753121,18,16,null,6,4,6]
["EPSOLNUPVst2","Rooftop PV with 2h Battery",{"$f":"-PMT($C$23,$AV44,M44*$AU44/(1+$C$23))/(8.76*$BA44)+$BK44+$BS44*3.6/$BO44","v":323.0839125976442},{"$f":"-PMT($C$23,$AV44,N44*$AU44/(1+$C$23))/(8.76*$BA44)+$BK44+$BS44*3.6/$BO44","v":266.59522777686266},{"$f":"-PMT($C$23,$AV44,O44*$AU44/(1+$C$23))/(8.76*$BA44)+$BK44+$BS44*3.6/$BO44","v":231.35333109732957},{"$f":"-PMT($C$23,$AV44,P44*$AU44/(1+$C$23))/(8.76*$BA44)+$BK44+$BS44*3.6/$BO44","v":192.16483057303469},{"$f":"-PMT($C$23,$AV44,Q44*$AU44/(1+$C$23))/(8.76*$BA44)+$BK44+$BS44*3.6/$BO44","v":160.29097997833989},null,null,null,null,5000,6275,5116.4636774399996,4393.6814510758768,3589.9576358003151,2936.2512560012301,0.1,2.3579476910000015,2.1435888100000011,1.9487171000000012,1.7715610000000008,1.6105100000000006,1.4641000000000004,1.3310000000000004,1.2100000000000002,1.1000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,20,null,null,null,"50-75%",0.25,null,null,null,null,null,null,null,{"$f":"5%*15%*L44","v":37.5},{"$f":"BI44/(8.76*BA44)","v":17.123287671232877},{"$f":"BJ44","v":17.123287671232877},null,null,null,1,null,null,null,null,null,null,null,null,null,null,500,null,null,2013,null,null,{"$f":"1-BA44","v":0.75},0,null,"EPSOLNUPVst2",0,{"$f":"CJ44/BO44","v":0},{"$f":"B44","v":"Rooftop PV with 2h Battery"},{"$f":"-PMT($C$23,$AV44,$AQ18*$AU44/(1+$C$23))/(8.76*$BA44)+$BK44+SUMIF($DI$26:$DL$26,$CX$24,$DI44:$DL44)*3.6/$BO44","v":163.39928365198728},{"$f":"-PMT($C$23,$AV44,$AR18*$AU44/(1+$C$23))/(8.76*$BA44)+$BK44+SUMIF($DI$26:$DL$26,$CX$24,$DI44:$DL44)*3.6/$BO44","v":109.8965589624294},{"$f":"-PMT($C$23,$AV44,$AQ18*$AU44/(1+$C$23))/(8.76*$BA44)+$BK44+SUMIF($DI$26:$DL$26,$CX$24,$DI44:$DL44)*3.6/$BO44","v":163.39928365198728},0,0,0,0,{"$f":"CL44","v":"Rooftop PV with 2h Battery"},{"$f":"CM44","v":163.39928365198728},{"$f":"CN44","v":109.8965589624294},null,{"$f":"1/(1-$CP44*$CY$22)*CV44+$CX$22*10*$CP44","v":109.8965589624294},{"$f":"1/(1-$CP44*$CY$23)*CV44+$CX$23*10*$CP44","v":109.8965589624294},{"$f":"$CX44+CQ44","v":109.8965589624294},15,12,null,2,3,2]
["EPTSONUTH","Solar thermal no storage",{"$f":"-PMT($C$23,$AV45,M45*$AU45/(1+$C$23))/(8.76*$BA45)+$BK45+$DI45*3.6/$BO45","v":147.40214505377523},{"$f":"-PMT($C$23,$AV45,N45*$AU45/(1+$C$23))/(8.76*$BA45)+$BK45+$BS45*3.6/$BO45","v":129.7338761560865},{"$f":"-PMT($C$23,$AV45,O45*$AU45/(1+$C$23))/(8.76*$BA45)+$BK45+$BS45*3.6/$BO45","v":119.41471261759271},{"$f":"-PMT($C$23,$AV45,P45*$AU45/(1+$C$23))/(8.76*$BA45)+$BK45+$BS45*3.6/$BO45","v":101.65549817243918},{"$f":"-PMT($C$23,$AV45,Q45*$AU45/(1+$C$23))/(8.76*$BA45)+$BK45+$BS45*3.6/$BO45","v":87.211093810678932},36225,null,null,null,5500,3000,2576.2020770999998,2328.6826342500462,1902.7032563169712,1556.2341935304926,0.1,{"$f":"(1+$R45)^(-S$26)","v":2.3579476910000015},{"$f":"(1+$R45)^(-T$26)","v":2.1435888100000011},1.9487171000000012,1.7715610000000008,1.6105100000000006,1.4641000000000004,1.3310000000000004,1.2100000000000002,1.1000000000000001,null,null,null,null,null,0.1,0.25,0.45,0.2,{"$f":"SUMPRODUCT($S45:$AA45,AB45:AJ45)","v":1.2436600000000002},null,null,null,null,null,null,3,{"$f":"-FV(R45,AR45,1/AR45)*(1+R45)","v":1.2136666666666682},4,1.2762750000000012,25,0.41,0.39,0.34,"50-70%",0.35,{"$f":"502/7.4","v":67.837837837837839},0,{"$f":"BB45/(8.76*BA45)+BC45","v":22.125844043652265},82,0,{"$f":"BE45/(8.76*BA45)+BF45","v":26.744944553163734},27,41.25,{"$f":"BI45/(8.76*BA45)","v":13.454011741682976},{"$f":"AVERAGE(BD45,BG45,BH45,BJ45)","v":22.331200084624744},null,null,null,1,null,null,null,null,null,null,null,null,null,null,100,1000,2000,2015,null,0.02,0.65,0.3,null,"EPTSONUTH",0,0,"Solar thermal no storage",{"$f":"-PMT($C$23,$AV45,$AQ18*$AU45/(1+$C$23))/(8.76*$BA45)+$BK45+SUMIF($DI$26:$DL$26,$CX$24,$DI45:$DL45)*3.6/$BO45","v":147.40214505377523},{"$f":"-PMT($C$23,$AV45,$AR18*$AU45/(1+$C$23))/(8.76*$BA45)+$BK45+SUMIF($DI$26:$DL$26,$CX$24,$DI45:$DL45)*3.6/$BO45","v":101.65549817243918},{"$f":"-PMT($C$23,$AV45,$AQ18*$AU45/(1+$C$23))/(8.76*$BA45)+$BK45+SUMIF($DI$26:$DL$26,$CX$24,$DI45:$DL45)*3.6/$BO45","v":147.40214505377523},1,0,0,0,"Solar thermal no storage",147.40214505377523,101.65549817243918,124.30698728219268,169.5947037322814,227.06937271554898,169.5947037322814,11,7,{"$f":"RANK(CW45,CW$27:CW$54,1)","v":6},9,10,8]
["EPTSONUTHst","Solar thermal with Storage",176.5304772957094,154.26845848462156,138.17745116529429,116.36587768475741,90.951299210994719,36225,{"$f":"H46/$H$23","v":4895.27027027027},10140,4347,8500,5400,4637.1637387799992,4085.7849996413147,3338.3838179959625,2467.521108377216,0.1,{"$f":"(1+$R46)^(-S$26)","v":2.3579476910000015},2.1435888100000011,1.9487171000000012,1.7715610000000008,1.6105100000000006,1.4641000000000004,1.3310000000000004,1.2100000000000002,1.1000000000000001,null,null,null,null,null,0.1,0.25,0.45,0.2,{"$f":"SUMPRODUCT($S46:$AA46,AB46:AJ46)","v":1.2436600000000002},null,null,null,null,null,null,3,1.2136666666666682,4,1.2762750000000012,25,0.41,0.39,0.34,"50-70%",0.5,{"$f":"502/7.4","v":67.837837837837839},0,{"$f":"BB46/(8.76*BA46)+BC46","v":15.488090830556585},82,0,{"$f":"BE46/(8.76*BA46)+BF46","v":18.721461187214611},27,63.75,{"$f":"BI46/(8.76*BA46)","v":14.554794520547945},{"$f":"AVERAGE(BD46,BG46,BH46,BJ46)","v":18.941086634579786},null,null,null,1,null,null,null,null,null,null,null,null,null,null,100,1000,2000,2015,null,0.02,0.5,1,null,"EPTSONUTHst",0,0,"Solar thermal with Storage",{"$f":"-PMT($C$23,$AV46,$AQ19*$AU46/(1+$C$23))/(8.76*$BA46)+$BK46+SUMIF($DI$26:$DL$26,$CX$24,$DI46:$DL46)*3.6/$BO46","v":176.5304772957094},{"$f":"-PMT($C$23,$AV46,$AR19*$AU46/(1+$C$23))/(8.76*$BA46)+$BK46+SUMIF($DI$26:$DL$26,$CX$24,$DI46:$DL46)*3.6/$BO46","v":116.36587768475741},{"$f":"-PMT($C$23,$AV46,$AQ19*$AU46/(1+$C$23))/(8.76*$BA46)+$BK46+SUMIF($DI$26:$DL$26,$CX$24,$DI46:$DL46)*3.6/$BO46","v":176.5304772957094},1,0,0,0,"Solar thermal with Storage",176.5304772957094,116.36587768475741,140.12459966102949,186.90103257030285,245.45734710594675,186.90103257030285,16,14,{"$f":"RANK(CW46,CW$27:CW$54,1)","v":11},14,15,12]
["EPGASNUSO","Solar thermal with gas co-firing",{"$f":"-PMT($C$23,$AV47,$M47*$AU47/(1+$C$23))/(8.76*$BA47)+$BK47+$DI47*3.6/$BO47","v":106.0001294925205},{"$f":"-PMT($C$23,$AV47,N47*$AU47/(1+$C$23))/(8.76*$BA47)+$BK47+DJ47*3.6/$BO47","v":108.42127429943905},{"$f":"-PMT($C$23,$AV47,O47*$AU47/(1+$C$23))/(8.76*$BA47)+$BK47+DK47*3.6/$BO47","v":111.35591134098645},{"$f":"-PMT($C$23,$AV47,P47*$AU47/(1+$C$23))/(8.76*$BA47)+$BK47+DL47*3.6/$BO47","v":114.68098261040132},{"$f":"-PMT($C$23,$AV47,Q47*$AU47/(1+$C$23))/(8.76*$BA47)+$BK47+BY47*3.6/$BO47","v":114.68098261040137},null,null,null,null,null,1388.31,1320.2689961766689,1287.590692306766,1224.6405513464019,1224.6405513464019,0.1,{"$f":"(1+$R47)^(-S$26)","v":2.3579476910000015},{"$f":"(1+$R47)^(-T$26)","v":2.1435888100000011},1.9487171000000012,1.7715610000000008,1.6105100000000006,1.4641000000000004,1.3310000000000004,1.2100000000000002,1.1000000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,1.2762750000000012,25,null,null,null,null,0.85,null,null,null,null,null,null,null,null,null,{"$f":"BK46","v":18.941086634579786},null,null,null,0.53,10.8,8.5,null,{"$f":"BQ47","v":8.5},null,null,{"$f":"(BW47+BS47)/2","v":9},{"$f":"BW32","v":9.5},{"$f":"BX32","v":11},{"$f":"BX47","v":11},100,1000,2000,2015,null,0.08,{"$f":"AVERAGE(CD47:CE47)","v":0.08},1,null,"EPGASNUSO",{"$f":"CJ32","v":56.126331811263313},105.89873926653455,"Solar thermal with gas co-firing",{"$f":"-PMT($C$23,$AV47,$AQ20*$AU47/(1+$C$23))/(8.76*$BA47)+$BK47+SUMIF($DI$26:$DL$26,$CX$24,$DI47:$DL47)*3.6/$BO47","v":117.49063061510323},{"$f":"-PMT($C$23,$AV47,$AR20*$AU47/(1+$C$23))/(8.76*$BA47)+$BK47+SUMIF($DI$26:$DL$26,$CX$24,$DI47:$DL47)*3.6/$BO47","v":114.68098261040132},{"$f":"-PMT($C$23,$AV47,$AQ20*$AU47/(1+$C$23))/(8.76*$BA47)+$BK47+SUMIF($DI$26:$DL$26,$CX$24,$DI47:$DL47)*3.6/$BO47","v":117.49063061510323},1,9.5308865339881095,19.061773067976219,38.123546135952438,"Solar thermal with gas co-firing",117.49063061510323,114.68098261040132,138.31288452731326,184.91880307106038,243.35122826300164,194.44968960504849,9,13,{"$f":"RANK(CW47,CW$27:CW$54,1)","v":10},13,14,14,null,25,{"$f":"-PMT($R47,$DH47,NPV($R47,OFFSET($DM47,0,DI$26-2010,1,$DH47)))","v":9.3083428902864238},{"$f":"-PMT($R47,$DH47,NPV($R47,OFFSET($DM47,0,DJ$26-2010,1,$DH47)))","v":9.8367495811542938},{"$f":"-PMT($R47,$DH47,NPV($R47,OFFSET($DM47,0,DK$26-2010,1,$DH47)))","v":10.351381409983098},{"$f":"-PMT($R47,$DH47,NPV($R47,OFFSET($DM47,0,DL$26-2010,1,$DH47)))","v":10.999999999999993},8.5,8.597726830318658,8.6965772527978018,8.7965641856845398,8.8977006957506077,9,9.0978490876531577,9.1967620024123775,9.2967503103345202,9.3978257032240133,9.5,9.6402992052103755,9.7826703964189257,9.9271441734139412,10.073751587891708,10.222524150130441,10.373493835762774,10.526693092648275,10.682154847847443,10.839912514698723,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,{"$f":"FA47","v":11},11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,{"$f":"GB47","v":11},11,11]
["EPODSNUurb","Diesel/Gasoline 1kW system (Urban)"]
["EPODSNUrur","Diesel/Gasoline 1kW system (Rural)"]
["EPSOLNUPVrtru","Solar PV (roof top - rural)"]
["EPSOLNUPVstru","PV with 1h Battery (roof top - rural)"]
["EPSOLNUPVstru2","PV with 2h Battery (roof top - rural)"]
[]
[null,null,"Urban"]
[null,null,2010,2020,2030,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rural Dist investment"]
[null,{"$f":"B27","v":"Diesel Centralized"},292.2014556562641,325.5212332744162,340.14750496857494,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investment","R/hh",12000,null,1000,{"$f":"4000*20/7.5","v":10666.666666666666},null,"exch.rate",null,"IEA",250,"kWh/hh",{"$f":"50*12","v":600}]
[null,{"$f":"B30","v":"HFO"},271.52407311254194,294.50937425019782,304.5991552584677,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investment $/hh",null,{"$f":"DK56/H23","v":1621.6216216216214},null,null,"12-16k for connecting a rural hh",null,7.4]
[null,"OCGT",215.87226019388817,230.59750988372357,239.75447821337386,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Power","amps",20]
[null,"CCGT",155.86116196269393,164.72286859408422,170.2335640783385,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"power","kW",{"$f":"DK58*220/1000","v":4.4000000000000004}]
[null,"CCGT Associated Gas",125.79337235768769,131.43264021402695,134.93944643127972,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity factor","%",{"$f":"DK63/(DK59*8.76)","v":3.1133250311332499E-2}]
[null,"Supercritical coal",168.94570040324402,172.89741321763458,174.39151908011047,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investment","$/kW",{"$f":"DK57/DK59","v":368.55036855036849}]
[null,"Supercritical Domestic Coal",145.22788585707718,154.45101995085869,159.29782070245102,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investment","$/kW",{"$f":"DK58/DK60","v":642.40000000000009}]
[null,"Hydro",123.20567969263902,123.20567969263902,123.20567969263902,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ann. Cons","MWh",1.2]
[null,"Small Hydro",102.13893401682743,92.891315582538269,84.527935234046168,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Discount rate",null,0.1]
[null,"Biomass",172.91311362429539,157.79466413062806,151.33768987776762,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Life","yrs",30]
[null,"Bulk Wind (20% CF)",192.56819128956781,169.8334364927403,151.25748657699631,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lev.Dist","$/MWh",{"$f":"PMT(DK64,DK65,-DK57)/DK63","v":143.35033547653231}]
[null,"Bulk Wind (30% CF)",170.37545352562023,151.42982452826396,135.94986626514401,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"c/kWh",{"$f":"DK66/10","v":14.33503354765323}]
[null,"Solar PV (utility)",192.00677079747589,160.88064636515668,148.64371071245822]
[null,"Solar PV (roof top)",180.98295658362542,139.64357257195155,123.3913924082114]
[null,"Rooftop PV with 1h Battery",226.06769528085542,173.28053655604364,150.7291740384494]
[null,{"$f":"B45","v":"Solar thermal no storage"},223.41428829855909,190.48789719716791,169.5947037322814]
[null,"Solar thermal with Storage",257.68291446554048,212.56170725328741,186.90103257030285]
[null,"Solar thermal with gas co-firing",174.70603469708294,181.00695451880759,184.91880307106038]

{"sheet":"MSG_Generic","index":16,"n_rows":371,"n_cols":111,"rows_kept":371,"cut":false,"hidden":false,"merged":[]}
[null,2,{"$f":"B1+1","v":3},{"$f":"C1+1","v":4},{"$f":"D1+1","v":5},6,7,8,9,{"$f":"I1+1","v":10},{"$f":"J1+1","v":11},{"$f":"K1+1","v":12},13,14,15,16,17,{"$f":"Q1+1","v":18},19,20,21,22,23,24,25,26,{"$f":"Z1+1","v":27},{"$f":"AA1+1","v":28},{"$f":"AB1+1","v":29},30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,{"$f":"AY1+1","v":52},53,{"$f":"BA1+1","v":54},{"$f":"BB1+1","v":55},{"$f":"BC1+1","v":56},57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,{"$f":"CF1+1","v":85},86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111]
["English","MESSAGE Name","Main Input","Main Output","name","Main Input","Main Output (switch c)","var costs (switch c)","First year","plant factor","operation time","Plant life","Investment Costs","Fixed Costs","bdc (up)","bdi(up)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unit",1]
["French","Nom MESSAGE","intrant principal","extrant principal","nom",{"$f":"C3","v":"intrant principal"},"extrant principal (ast: c)","couts var","premiere annee","facteur d'installation","temps de fonctionnement","duree de vie","cout d'investissement","couts fixes","bdc (up)","bdi(up)",null,null,null,null,null,null,null,null,null,null,null,null,null,"CO2 cost ($/ton)",null,null,null,null,null,null,null,null,null,null,null,null,null,"$/kWyr",0]
["Monetary conversion",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",1]
[null,{"$f":"Gen_Param_2011!CI1","v":86},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q242*K242*8.76","v":31543.83789473684},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"factor"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1]
[null,{"$f":"VLOOKUP(A8,NameConvs!$B$57:$E$69,4,FALSE)","v":"Senegal"},"Main Input","Main Output","name","Main Input","Main Output (switch c)","var costs (switch c)","First year","Plant Factor","operation time","Plant life","Constr. Time","Investment Costs","Fixed Costs","bdc (up)","bdi (up)",null,"Renewable?","Loss Factor","Input Fuel","output fuel","Fuel Costs","Emission","Firm Capacity","IDC factor","Historical capacity","Min Utilisation","Inv. Cost Learning","Inv.Cost String",2008,{"$f":"AE7+1","v":2009},{"$f":"AF7+1","v":2010},2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2040,2050,"bdc (up) activate?","bdc (up) string",2008,{"$f":"BG7+1","v":2009},{"$f":"BH7+1","v":2010},2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2040,2050,"bdc (lo) activate?","bdc (lo) string",2008,{"$f":"CH7+1","v":2009},{"$f":"CI7+1","v":2010},2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2040,2050]
["SEN","MESSAGE Name",null,null,"alt",null,null,"US$'00/kWyr",null,"share","share","years","years","US$'00/kW","US$'00/kW/yr","MW","MW",null,null,null,null,null,"$/kWyr","ton/kWyr",null,null,null,"%"]
[{"$f":"A8&B9","v":"SENEPODSNU"},{"$f":"VLOOKUP(R9,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPODSNU"},{"$f":"VLOOKUP(MID(B9,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Diesel/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"J",{"$f":"IF(C9=\"\",\"\",1)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R9,Gen_Param_2011!BO$27:BO$47)","v":0.35},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R9,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":148.91999999999999},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R9,Gen_Param_2011!CC$27:CC$47)","v":2013},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R9,Gen_Param_2011!CF$27:CF$47)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R9,Gen_Param_2011!BA$27:BA$47)/J9","v":0.88888888888888895},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R9,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R9,Gen_Param_2011!AT$27:AT$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R9,Gen_Param_2011!M$27:M$47)*$B$4","v":1070},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R9,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R9,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$27","v":"Diesel Centralized"},0,{"$f":"IF(V9=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A9,3),NameConvs!$H$57:$H$69))","v":1},{"$f":"IF(C9=\"\",\"\",VLOOKUP(C9,EnergyForms,2,FALSE))","v":"o-p"},{"$f":"IF(ISNA(VLOOKUP(D9&\"/\"&LEFT(A9,3),EnergyForms2,2,FALSE)),VLOOKUP(D9,EnergyForms,2,FALSE),VLOOKUP(D9&\"/\"&LEFT(A9,3),EnergyForms2,2,FALSE))","v":"e-K"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A9,3)&MID(B9,3,3),MSG_Fueldata!$E$2:$E$202)/$G9","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A9,3)&MID(B9,3,3),MSG_Fueldata!$F$2:$F$202)/$G9","v":6.6739186285714274},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R9,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R9,Gen_Param_2011!AU$27:AU$47)","v":1.100000000000001},null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$54,$R9,Gen_Param_2011!CH$27:CH$54)","v":0.04},null,{"$f":"IF(AC9,AG9&\" \"&AH9&\" \"&AI9&\" \"&AJ9&\" \"&AK9&\" \"&AL9&\" \"&AM9&\" \"&AN9&\" \"&AO9&\" \"&AP9&\" \"&AQ9&\" \"&AR9&\" \"&AS9&\" \"&AT9&\" \"&AU9&\" \"&AV9&\" \"&AW9&\" \"&AX9&\" \"&AY9&\" \"&AZ9&\" \"&BA9&\" \"&BB9&\" \"&BC9&\" \"&BD9,N9)","v":1070},{"$f":"AG9","v":1070},{"$f":"AG9","v":1070},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R9,Gen_Param_2011!M$27:M$47),1)","v":1070},{"$f":"ROUND(($AL9-$AG9)/5+AG9,1)","v":1070},1070,1070,1070,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R9,Gen_Param_2011!N$27:N$47),1)","v":1070},{"$f":"ROUND(($AQ9-$AL9)/5+AL9,1)","v":1070},1070,1070,1070,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R9,Gen_Param_2011!O$27:O$47),1)","v":1070},{"$f":"ROUND(($BA9-$AQ9)/10+AQ9,1)","v":1070},{"$f":"ROUND(($BA9-$AQ9)/10+AR9,1)","v":1070},1070,1070,1070,1070,1070,1070,1070,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R9,Gen_Param_2011!P$27:P$47),1)","v":1070},{"$f":"ROUND(($BD9-$BA9)/20+BA9,1)","v":1070},{"$f":"ROUND(($BD9-$BA9)/2+BA9,1)","v":1070},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R9,Gen_Param_2011!Q$27:Q$47),1)","v":1070},null,{"$f":"IF(BE9,BI9&\" \"&BJ9&\" \"&BK9&\" \"&BL9&\" \"&BM9&\" \"&BN9&\" \"&BO9&\" \"&BP9&\" \"&BQ9&\" \"&BR9&\" \"&BS9&\" \"&BT9&\" \"&BU9&\" \"&BV9&\" \"&BW9&\" \"&BX9&\" \"&BY9&\" \"&BZ9&\" \"&CA9&\" \"&CB9&\" \"&CC9&\" \"&CD9&\" \"&CE9,BI9)","v":500},{"$f":"BI9","v":500},{"$f":"BI9","v":500},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R9,Gen_Param_2011!BZ$27:BZ$47),1)","v":500},{"$f":"ROUND(($BS9-$BI9)/10+BI9,1)","v":450},{"$f":"ROUND(($BS9-$BI9)/10+BJ9,1)","v":400},350,300,250,200,150,100,50,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R9,Gen_Param_2011!CA$27:CA$47),1)","v":0},{"$f":"ROUND(($CC9-$BS9)/10+BS9,1)","v":0},{"$f":"ROUND(($CC9-$BS9)/10+BT9,1)","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R9,Gen_Param_2011!CB$27:CB$47),1)","v":0},{"$f":"CC9","v":0},{"$f":"CD9","v":0},null,{"$f":"IF(CF9,CH9&\" \"&CI9&\" \"&CJ9&\" \"&CK9&\" \"&CL9&\" \"&CM9&\" \"&CN9&\" \"&CO9&\" \"&CP9&\" \"&CQ9&\" \"&CR9&\" \"&CS9&\" \"&CT9&\" \"&CU9&\" \"&CV9&\" \"&CW9&\" \"&CX9&\" \"&CY9&\" \"&CZ9&\" \"&DA9&\" \"&DB9&\" \"&DC9&\" \"&DD9,\"\")","v":""}]
[{"$f":"A8&B10","v":"SENEPODSNUind"},{"$f":"VLOOKUP(R10,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPODSNUind"},{"$f":"VLOOKUP(MID(B10,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Diesel/Primary"},"Electricity/Final","K",{"$f":"IF(C10=\"\",\"\",1)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R10,Gen_Param_2011!BO$27:BO$47)","v":0.35},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R10,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":484.86599999999999},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R10,Gen_Param_2011!CC$27:CC$47)","v":2010},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R10,Gen_Param_2011!CF$27:CF$47)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R10,Gen_Param_2011!BA$27:BA$47)/J10","v":0.88888888888888895},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R10,Gen_Param_2011!AV$27:AV$47)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R10,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R10,Gen_Param_2011!M$27:M$47)*$B$4","v":658.66499999999996},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R10,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R10,Gen_Param_2011!BZ$27:BZ$47))","v":2000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$28","v":"Diesel 100 kW system (industry)"},0,{"$f":"IF(V10=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A10,3),NameConvs!$H$57:$H$69))","v":1},{"$f":"IF(C10=\"\",\"\",VLOOKUP(C10,EnergyForms,2,FALSE))","v":"o-p"},"i-t",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A10,3)&MID(B10,3,3),MSG_Fueldata!$E$2:$E$202)/$G10","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A10,3)&MID(B10,3,3),MSG_Fueldata!$F$2:$F$202)/$G10","v":6.6739186285714274},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R10,Gen_Param_2011!CG$27:CG$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R10,Gen_Param_2011!AU$27:AU$47)","v":1},{"$f":"VLOOKUP(A8,OtherData!$C$20:$P$32,OtherData!N$1,FALSE)","v":"2000 0 2001 0 2002 0 2003 0 2004 0 2005 0 2006 0 2007 0 2008 0 2009 0 "},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$54,$R10,Gen_Param_2011!CH$27:CH$54)","v":0.04},null,{"$f":"IF(AC10,AG10&\" \"&AH10&\" \"&AI10&\" \"&AJ10&\" \"&AK10&\" \"&AL10&\" \"&AM10&\" \"&AN10&\" \"&AO10&\" \"&AP10&\" \"&AQ10&\" \"&AR10&\" \"&AS10&\" \"&AT10&\" \"&AU10&\" \"&AV10&\" \"&AW10&\" \"&AX10&\" \"&AY10&\" \"&AZ10&\" \"&BA10&\" \"&BB10&\" \"&BC10&\" \"&BD10,N10)","v":658.66499999999996},{"$f":"AG10","v":658.7},{"$f":"AG10","v":658.7},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R10,Gen_Param_2011!M$27:M$47),1)","v":658.7},{"$f":"ROUND(($AL10-$AG10)/5+AG10,1)","v":658.7},{"$f":"ROUND(($AL10-$AG10)/5+AH10,1)","v":658.7},{"$f":"ROUND(($AL10-$AG10)/5+AI10,1)","v":658.7},{"$f":"ROUND(($AL10-$AG10)/5+AJ10,1)","v":658.7},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R10,Gen_Param_2011!N$27:N$47),1)","v":658.7},{"$f":"ROUND(($AQ10-$AL10)/5+AL10,1)","v":658.7},{"$f":"ROUND(($AQ10-$AL10)/5+AM10,1)","v":658.7},{"$f":"ROUND(($AQ10-$AL10)/5+AN10,1)","v":658.7},{"$f":"ROUND(($AQ10-$AL10)/5+AO10,1)","v":658.7},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R10,Gen_Param_2011!O$27:O$47),1)","v":658.7},{"$f":"ROUND(($BA10-$AQ10)/10+AQ10,1)","v":658.7},{"$f":"ROUND(($BA10-$AQ10)/10+AR10,1)","v":658.7},{"$f":"ROUND(($BA10-$AQ10)/10+AS10,1)","v":658.7},{"$f":"ROUND(($BA10-$AQ10)/10+AT10,1)","v":658.7},{"$f":"ROUND(($BA10-$AQ10)/10+AU10,1)","v":658.7},{"$f":"ROUND(($BA10-$AQ10)/10+AV10,1)","v":658.7},{"$f":"ROUND(($BA10-$AQ10)/10+AW10,1)","v":658.7},{"$f":"ROUND(($BA10-$AQ10)/10+AX10,1)","v":658.7},{"$f":"ROUND(($BA10-$AQ10)/10+AY10,1)","v":658.7},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R10,Gen_Param_2011!P$27:P$47),1)","v":658.7},{"$f":"ROUND(($BD10-$BA10)/20+BA10,1)","v":658.7},{"$f":"ROUND(($BD10-$BA10)/2+BA10,1)","v":658.7},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R10,Gen_Param_2011!Q$27:Q$47),1)","v":658.7},null,{"$f":"IF(BE10,BI10&\" \"&BJ10&\" \"&BK10&\" \"&BL10&\" \"&BM10&\" \"&BN10&\" \"&BO10&\" \"&BP10&\" \"&BQ10&\" \"&BR10&\" \"&BS10&\" \"&BT10&\" \"&BU10&\" \"&BV10&\" \"&BW10&\" \"&BX10&\" \"&BY10&\" \"&BZ10&\" \"&CA10&\" \"&CB10&\" \"&CC10&\" \"&CD10&\" \"&CE10,BI10)","v":2000},{"$f":"BI10","v":2000},{"$f":"BI10","v":2000},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R10,Gen_Param_2011!BZ$27:BZ$47),1)","v":2000},{"$f":"ROUND(($BS10-$BI10)/10+BI10,1)","v":1800},{"$f":"ROUND(($BS10-$BI10)/10+BJ10,1)","v":1600},{"$f":"ROUND(($BS10-$BI10)/10+BK10,1)","v":1400},{"$f":"ROUND(($BS10-$BI10)/10+BL10,1)","v":1200},{"$f":"ROUND(($BS10-$BI10)/10+BM10,1)","v":1000},{"$f":"ROUND(($BS10-$BI10)/10+BN10,1)","v":800},{"$f":"ROUND(($BS10-$BI10)/10+BO10,1)","v":600},{"$f":"ROUND(($BS10-$BI10)/10+BP10,1)","v":400},{"$f":"ROUND(($BS10-$BI10)/10+BQ10,1)","v":200},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R10,Gen_Param_2011!CA$27:CA$47),1)","v":0},{"$f":"ROUND(($CC10-$BS10)/10+BS10,1)","v":0},{"$f":"ROUND(($CC10-$BS10)/10+BT10,1)","v":0},{"$f":"ROUND(($CC10-$BS10)/10+BU10,1)","v":0},{"$f":"ROUND(($CC10-$BS10)/10+BV10,1)","v":0},{"$f":"ROUND(($CC10-$BS10)/10+BW10,1)","v":0},{"$f":"ROUND(($CC10-$BS10)/10+BX10,1)","v":0},{"$f":"ROUND(($CC10-$BS10)/10+BY10,1)","v":0},{"$f":"ROUND(($CC10-$BS10)/10+BZ10,1)","v":0},{"$f":"ROUND(($CC10-$BS10)/10+CA10,1)","v":0},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R10,Gen_Param_2011!CB$27:CB$47),1)","v":0},{"$f":"CC10","v":0},0,null,{"$f":"IF(CF10,CH10&\" \"&CI10&\" \"&CJ10&\" \"&CK10&\" \"&CL10&\" \"&CM10&\" \"&CN10&\" \"&CO10&\" \"&CP10&\" \"&CQ10&\" \"&CR10&\" \"&CS10&\" \"&CT10&\" \"&CU10&\" \"&CV10&\" \"&CW10&\" \"&CX10&\" \"&CY10&\" \"&CZ10&\" \"&DA10&\" \"&DB10&\" \"&DC10&\" \"&DD10,\"\")","v":""}]
[{"$f":"A8&B11","v":"SENEPODSNUurb"},"EPODSNUurb",{"$f":"VLOOKUP(MID(B11,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Diesel/Primary"},"Urban/Final","L",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R11,Gen_Param_2011!BO$27:BO$47)","v":0.16},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R11,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":290.9196},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R11,Gen_Param_2011!CC$27:CC$47)","v":2010},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R11,Gen_Param_2011!CF$27:CF$47)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R11,Gen_Param_2011!BA$27:BA$47)/J11","v":0.33333333333333331},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R11,Gen_Param_2011!AV$27:AV$47)","v":10},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R11,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R11,Gen_Param_2011!M$27:M$47)*$B$4","v":691.875},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R11,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R11,Gen_Param_2011!BZ$27:BZ$47))","v":2000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$29","v":"Diesel/Gasoline 1kW system (residential/commercial)"},0,1,"o-p","u-t",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A11,3)&MID(B11,3,3),MSG_Fueldata!$E$2:$E$202)/$G11","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A11,3)&MID(B11,3,3),MSG_Fueldata!$F$2:$F$202)/$G11","v":14.599196999999997},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R11,Gen_Param_2011!CG$27:CG$47)","v":0},1,{"$f":"VLOOKUP(A8,OtherData!$C$20:$P$32,OtherData!P$1,FALSE)","v":"2000 4.18 2001 4.18 2002 4.18 2003 4.18 2004 4.18 2005 4.18 2006 4.18 2007 4.18 2008 4.18 2009 4.18 "},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$54,$R11,Gen_Param_2011!CH$27:CH$54)","v":0.04},null,691.875,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R11,Gen_Param_2011!M$27:M$47),1)","v":691.9},691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R11,Gen_Param_2011!N$27:N$47),1)","v":691.9},691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R11,Gen_Param_2011!O$27:O$47),1)","v":691.9},691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R11,Gen_Param_2011!P$27:P$47),1)","v":691.9},691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R11,Gen_Param_2011!Q$27:Q$47),1)","v":691.9},null,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R11,Gen_Param_2011!BZ$27:BZ$47),1)","v":2000},1800,1600,1400,1200,1000,800,600,400,200,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R11,Gen_Param_2011!CA$27:CA$47),1)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R11,Gen_Param_2011!CB$27:CB$47),1)","v":0},{"$f":"CC11","v":0},0,null,""]
[{"$f":"A8&B12","v":"SENEPODSNUrur"},"EPODSNUrur",{"$f":"VLOOKUP(MID(B12,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Diesel/Primary"},"Rural/Final","M",{"$f":"IF(C12=\"\",\"\",1)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R12,Gen_Param_2011!BO$27:BO$47)","v":0.16},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R12,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":290.9196},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R12,Gen_Param_2011!CC$27:CC$47)","v":2010},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R12,Gen_Param_2011!CF$27:CF$47)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R12,Gen_Param_2011!BA$27:BA$47)/J12","v":0.33333333333333331},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R12,Gen_Param_2011!AV$27:AV$47)","v":10},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R12,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R12,Gen_Param_2011!M$27:M$47)*$B$4","v":691.875},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R12,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R12,Gen_Param_2011!BZ$27:BZ$47))","v":2000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$29","v":"Diesel/Gasoline 1kW system (residential/commercial)"},0,1,{"$f":"IF(C12=\"\",\"\",VLOOKUP(C12,EnergyForms,2,FALSE))","v":"o-p"},"r-t",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A12,3)&MID(B12,3,3),MSG_Fueldata!$E$2:$E$202)/$G12","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A12,3)&MID(B12,3,3),MSG_Fueldata!$F$2:$F$202)/$G12","v":14.599196999999997},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R12,Gen_Param_2011!CG$27:CG$47)","v":0},1,{"$f":"VLOOKUP(A8,OtherData!$C$20:$P$32,OtherData!O$1,FALSE)","v":"2000 0.46 2001 0.46 2002 0.46 2003 0.46 2004 0.46 2005 0.46 2006 0.46 2007 0.46 2008 0.46 2009 0.46 "},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$54,$R12,Gen_Param_2011!CH$27:CH$54)","v":0.04},null,{"$f":"IF(AC12,AG12&\" \"&AH12&\" \"&AI12&\" \"&AJ12&\" \"&AK12&\" \"&AL12&\" \"&AM12&\" \"&AN12&\" \"&AO12&\" \"&AP12&\" \"&AQ12&\" \"&AR12&\" \"&AS12&\" \"&AT12&\" \"&AU12&\" \"&AV12&\" \"&AW12&\" \"&AX12&\" \"&AY12&\" \"&AZ12&\" \"&BA12&\" \"&BB12&\" \"&BC12&\" \"&BD12,N12)","v":691.875},{"$f":"AG12","v":691.9},691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R12,Gen_Param_2011!M$27:M$47),1)","v":691.9},{"$f":"ROUND(($AL12-$AG12)/5+AG12,1)","v":691.9},{"$f":"ROUND(($AL12-$AG12)/5+AH12,1)","v":691.9},{"$f":"ROUND(($AL12-$AG12)/5+AI12,1)","v":691.9},{"$f":"ROUND(($AL12-$AG12)/5+AJ12,1)","v":691.9},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R12,Gen_Param_2011!N$27:N$47),1)","v":691.9},{"$f":"ROUND(($AQ12-$AL12)/5+AL12,1)","v":691.9},{"$f":"ROUND(($AQ12-$AL12)/5+AM12,1)","v":691.9},{"$f":"ROUND(($AQ12-$AL12)/5+AN12,1)","v":691.9},{"$f":"ROUND(($AQ12-$AL12)/5+AO12,1)","v":691.9},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R12,Gen_Param_2011!O$27:O$47),1)","v":691.9},691.9,{"$f":"ROUND(($BA12-$AQ12)/10+AR12,1)","v":691.9},{"$f":"ROUND(($BA12-$AQ12)/10+AS12,1)","v":691.9},{"$f":"ROUND(($BA12-$AQ12)/10+AT12,1)","v":691.9},{"$f":"ROUND(($BA12-$AQ12)/10+AU12,1)","v":691.9},{"$f":"ROUND(($BA12-$AQ12)/10+AV12,1)","v":691.9},{"$f":"ROUND(($BA12-$AQ12)/10+AW12,1)","v":691.9},{"$f":"ROUND(($BA12-$AQ12)/10+AX12,1)","v":691.9},{"$f":"ROUND(($BA12-$AQ12)/10+AY12,1)","v":691.9},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R12,Gen_Param_2011!P$27:P$47),1)","v":691.9},{"$f":"ROUND(($BD12-$BA12)/20+BA12,1)","v":691.9},{"$f":"ROUND(($BD12-$BA12)/2+BA12,1)","v":691.9},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R12,Gen_Param_2011!Q$27:Q$47),1)","v":691.9},null,{"$f":"IF(BE12,BI12&\" \"&BJ12&\" \"&BK12&\" \"&BL12&\" \"&BM12&\" \"&BN12&\" \"&BO12&\" \"&BP12&\" \"&BQ12&\" \"&BR12&\" \"&BS12&\" \"&BT12&\" \"&BU12&\" \"&BV12&\" \"&BW12&\" \"&BX12&\" \"&BY12&\" \"&BZ12&\" \"&CA12&\" \"&CB12&\" \"&CC12&\" \"&CD12&\" \"&CE12,BI12)","v":2000},{"$f":"BI12","v":2000},2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R12,Gen_Param_2011!BZ$27:BZ$47),1)","v":2000},1800,{"$f":"ROUND(($BS12-$BI12)/10+BJ12,1)","v":1600},{"$f":"ROUND(($BS12-$BI12)/10+BK12,1)","v":1400},{"$f":"ROUND(($BS12-$BI12)/10+BL12,1)","v":1200},{"$f":"ROUND(($BS12-$BI12)/10+BM12,1)","v":1000},{"$f":"ROUND(($BS12-$BI12)/10+BN12,1)","v":800},{"$f":"ROUND(($BS12-$BI12)/10+BO12,1)","v":600},{"$f":"ROUND(($BS12-$BI12)/10+BP12,1)","v":400},{"$f":"ROUND(($BS12-$BI12)/10+BQ12,1)","v":200},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R12,Gen_Param_2011!CA$27:CA$47),1)","v":0},0,{"$f":"ROUND(($CC12-$BS12)/10+BT12,1)","v":0},{"$f":"ROUND(($CC12-$BS12)/10+BU12,1)","v":0},{"$f":"ROUND(($CC12-$BS12)/10+BV12,1)","v":0},{"$f":"ROUND(($CC12-$BS12)/10+BW12,1)","v":0},{"$f":"ROUND(($CC12-$BS12)/10+BX12,1)","v":0},{"$f":"ROUND(($CC12-$BS12)/10+BY12,1)","v":0},{"$f":"ROUND(($CC12-$BS12)/10+BZ12,1)","v":0},{"$f":"ROUND(($CC12-$BS12)/10+CA12,1)","v":0},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R12,Gen_Param_2011!CB$27:CB$47),1)","v":0},0,0,null,{"$f":"IF(CF12,CH12&\" \"&CI12&\" \"&CJ12&\" \"&CK12&\" \"&CL12&\" \"&CM12&\" \"&CN12&\" \"&CO12&\" \"&CP12&\" \"&CQ12&\" \"&CR12&\" \"&CS12&\" \"&CT12&\" \"&CU12&\" \"&CV12&\" \"&CW12&\" \"&CX12&\" \"&CY12&\" \"&CZ12&\" \"&DA12&\" \"&DB12&\" \"&DC12&\" \"&DD12,\"\")","v":""}]
[{"$f":"A8&B13","v":"SENEPOHFNU"},{"$f":"VLOOKUP(R13,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPOHFNU"},{"$f":"VLOOKUP(MID(B13,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"HFO/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"J",{"$f":"IF(C13=\"\",\"\",1)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R13,Gen_Param_2011!BO$27:BO$47)","v":0.35},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R13,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":131.4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R13,Gen_Param_2011!CC$27:CC$47)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R13,Gen_Param_2011!CF$27:CF$47)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R13,Gen_Param_2011!BA$27:BA$47)/J13","v":0.88888888888888895},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R13,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R13,Gen_Param_2011!AT$27:AT$47)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R13,Gen_Param_2011!M$27:M$47)*$B$4","v":1350},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R13,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R13,Gen_Param_2011!BZ$27:BZ$47))","v":2000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$30","v":"HFO"},0,{"$f":"IF(V13=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A13,3),NameConvs!$H$57:$H$69))","v":1},"h-p","e-K",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A13,3)&MID(B13,3,3),MSG_Fueldata!$E$2:$E$202)/$G13","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A13,3)&MID(B13,3,3),MSG_Fueldata!$F$2:$F$202)/$G13","v":7.2685974857142863},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R13,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R13,Gen_Param_2011!AU$27:AU$47)","v":1.1550000000000011},null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$54,$R13,Gen_Param_2011!CH$27:CH$54)","v":0.05},null,1350,{"$f":"AG13","v":1350},{"$f":"AG13","v":1350},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R13,Gen_Param_2011!M$27:M$47),1)","v":1350},1350,1350,1350,1350,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R13,Gen_Param_2011!N$27:N$47),1)","v":1350},1350,1350,1350,1350,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R13,Gen_Param_2011!O$27:O$47),1)","v":1350},{"$f":"ROUND(($BA13-$AQ13)/10+AQ13,1)","v":1350},1350,1350,1350,1350,1350,1350,1350,1350,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R13,Gen_Param_2011!P$27:P$47),1)","v":1350},1350,1350,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R13,Gen_Param_2011!Q$27:Q$47),1)","v":1350},null,{"$f":"IF(BE13,BI13&\" \"&BJ13&\" \"&BK13&\" \"&BL13&\" \"&BM13&\" \"&BN13&\" \"&BO13&\" \"&BP13&\" \"&BQ13&\" \"&BR13&\" \"&BS13&\" \"&BT13&\" \"&BU13&\" \"&BV13&\" \"&BW13&\" \"&BX13&\" \"&BY13&\" \"&BZ13&\" \"&CA13&\" \"&CB13&\" \"&CC13&\" \"&CD13&\" \"&CE13,BI13)","v":2000},{"$f":"BI13","v":2000},{"$f":"BI13","v":2000},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R13,Gen_Param_2011!BZ$27:BZ$47),1)","v":2000},{"$f":"ROUND(($BS13-$BI13)/10+BI13,1)","v":1800},1600,1400,1200,1000,800,600,400,200,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R13,Gen_Param_2011!CA$27:CA$47),1)","v":0},{"$f":"ROUND(($CC13-$BS13)/10+BS13,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R13,Gen_Param_2011!CB$27:CB$47),1)","v":0},{"$f":"CC13","v":0},0]
[{"$f":"A8&B14","v":"SENEPGASNUOC"},{"$f":"VLOOKUP(R14,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPGASNUOC"},{"$f":"VLOOKUP(MID(B14,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"J",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R14,Gen_Param_2011!BO$27:BO$47)","v":0.3},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R14,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":174.52959194488608},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R14,Gen_Param_2011!CC$27:CC$47)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R14,Gen_Param_2011!CF$27:CF$47)","v":0.93500000000000005},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R14,Gen_Param_2011!BA$27:BA$47)/J14","v":0.90909090909090906},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R14,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R14,Gen_Param_2011!AT$27:AT$47)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R14,Gen_Param_2011!M$27:M$47)*$B$4","v":603},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R14,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R14,Gen_Param_2011!BZ$27:BZ$47))","v":1000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$31","v":"OCGT"},0,{"$f":"IF(V14=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A14,3),NameConvs!$H$57:$H$69))","v":1},"g-p","e-K",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A14,3)&MID(B14,3,3),MSG_Fueldata!$E$2:$E$202)/$G14","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A14,3)&MID(B14,3,3),MSG_Fueldata!$F$2:$F$202)/$G14","v":5.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R14,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R14,Gen_Param_2011!AU$27:AU$47)","v":1.1550000000000011},null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$54,$R14,Gen_Param_2011!CH$27:CH$54)","v":1.4999999999999999E-2},null,603,603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R14,Gen_Param_2011!M$27:M$47),1)","v":603},603,603,603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R14,Gen_Param_2011!N$27:N$47),1)","v":603},603,603,603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R14,Gen_Param_2011!O$27:O$47),1)","v":603},{"$f":"ROUND(($BA14-$AQ14)/10+AQ14,1)","v":603},603,603,603,603,603,603,603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R14,Gen_Param_2011!P$27:P$47),1)","v":603},603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R14,Gen_Param_2011!Q$27:Q$47),1)","v":603},null,1000,1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R14,Gen_Param_2011!BZ$27:BZ$47),1)","v":1000},{"$f":"ROUND(($BS14-$BI14)/10+BI14,1)","v":900},800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R14,Gen_Param_2011!CA$27:CA$47),1)","v":0},{"$f":"ROUND(($CC14-$BS14)/10+BS14,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R14,Gen_Param_2011!CB$27:CB$47),1)","v":0},0,0]
[{"$f":"A8&B15","v":"SENEPGASNUCC"},{"$f":"VLOOKUP(R15,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPGASNUCC"},{"$f":"VLOOKUP(MID(B15,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"K",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R15,Gen_Param_2011!BO$27:BO$47)","v":0.48},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R15,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":25.363137254901961},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R15,Gen_Param_2011!CC$27:CC$47)","v":2015},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R15,Gen_Param_2011!CF$27:CF$47)","v":0.93500000000000005},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R15,Gen_Param_2011!BA$27:BA$47)/J15","v":0.90909090909090906},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R15,Gen_Param_2011!AV$27:AV$47)","v":30},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R15,Gen_Param_2011!AT$27:AT$47)","v":3},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R15,Gen_Param_2011!M$27:M$47)*$B$4","v":1069},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R15,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R15,Gen_Param_2011!BZ$27:BZ$47))","v":1000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$32","v":"CCGT"},0,{"$f":"IF(V15=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A15,3),NameConvs!$H$57:$H$69))","v":1},"g-p","e-K",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A15,3)&MID(B15,3,3),MSG_Fueldata!$E$2:$E$202)/$G15","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A15,3)&MID(B15,3,3),MSG_Fueldata!$F$2:$F$202)/$G15","v":3.6875},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R15,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R15,Gen_Param_2011!AU$27:AU$47)","v":1.2136666666666682},null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$54,$R15,Gen_Param_2011!CH$27:CH$54)","v":0.25},null,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R15,Gen_Param_2011!M$27:M$47),1)","v":1069},1069,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R15,Gen_Param_2011!N$27:N$47),1)","v":1069},1069,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R15,Gen_Param_2011!O$27:O$47),1)","v":1069},{"$f":"ROUND(($BA15-$AQ15)/10+AQ15,1)","v":1069},1069,1069,1069,1069,1069,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R15,Gen_Param_2011!P$27:P$47),1)","v":1069},1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R15,Gen_Param_2011!Q$27:Q$47),1)","v":1069},null,1000,1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R15,Gen_Param_2011!BZ$27:BZ$47),1)","v":1000},{"$f":"ROUND(($BS15-$BI15)/10+BI15,1)","v":900},800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R15,Gen_Param_2011!CA$27:CA$47),1)","v":0},{"$f":"ROUND(($CC15-$BS15)/10+BS15,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R15,Gen_Param_2011!CB$27:CB$47),1)","v":0},0,0]
[{"$f":"A8&B16","v":"SENEPCOANUSC"},{"$f":"VLOOKUP(R16,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPCOANUSC"},{"$f":"VLOOKUP(MID(B16,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Coal/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"J",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R16,Gen_Param_2011!BO$27:BO$47)","v":0.37},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R16,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":124.89704292527823},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R16,Gen_Param_2011!CC$27:CC$47)","v":2018},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R16,Gen_Param_2011!CF$27:CF$47)","v":0.94},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R16,Gen_Param_2011!BA$27:BA$47)/J16","v":0.9042553191489362},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R16,Gen_Param_2011!AV$27:AV$47)","v":30},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R16,Gen_Param_2011!AT$27:AT$47)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R16,Gen_Param_2011!M$27:M$47)*$B$4","v":2403.3783783783783},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R16,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R16,Gen_Param_2011!BZ$27:BZ$47))","v":1000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$34","v":"Supercritical coal"},{"$f":"IF(OR(MID(B16,3,1)=\"W\",MID(B16,3,1)=\"S\",MID(B16,3,1)=\"H\",MID(B16,3,1)=\"B\",MID(B16,3,1)=\"G\"),1,0)","v":0},{"$f":"IF(V16=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A16,3),NameConvs!$H$57:$H$69))","v":1},"c-p","e-K",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A16,3)&MID(B16,3,3),MSG_Fueldata!$E$2:$E$202)/$G16","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A16,3)&MID(B16,3,3),MSG_Fueldata!$F$2:$F$202)/$G16","v":8.2162162162162158},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R16,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R16,Gen_Param_2011!AU$27:AU$47)","v":1.2762750000000012},null,null,null,2403.3783783783783,2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R16,Gen_Param_2011!M$27:M$47),1)","v":2403.4},2403.4,2403.4,2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R16,Gen_Param_2011!N$27:N$47),1)","v":2403.4},2403.4,2403.4,2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R16,Gen_Param_2011!O$27:O$47),1)","v":2403.4},{"$f":"ROUND(($BA16-$AQ16)/10+AQ16,1)","v":2403.4},2403.4,2403.4,2403.4,2403.4,2403.4,2403.4,2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R16,Gen_Param_2011!P$27:P$47),1)","v":2403.4},2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R16,Gen_Param_2011!Q$27:Q$47),1)","v":2403.4},null,1000,1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R16,Gen_Param_2011!BZ$27:BZ$47),1)","v":1000},{"$f":"ROUND(($BS16-$BI16)/10+BI16,1)","v":900},800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R16,Gen_Param_2011!CA$27:CA$47),1)","v":0},{"$f":"ROUND(($CC16-$BS16)/10+BS16,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R16,Gen_Param_2011!CB$27:CB$47),1)","v":0},0,0]
[{"$f":"A8&B17","v":"SENEPGASNLCC"},{"$f":"VLOOKUP(R17,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPGASNLCC"},{"$f":"VLOOKUP(MID(B17,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"L",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R17,Gen_Param_2011!BO$27:BO$47)","v":0.48},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R17,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":25.363137254901961},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R17,Gen_Param_2011!CC$27:CC$47)","v":2015},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R17,Gen_Param_2011!CF$27:CF$47)","v":0.93500000000000005},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R17,Gen_Param_2011!BA$27:BA$47)/J17","v":0.90909090909090906},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R17,Gen_Param_2011!AV$27:AV$47)","v":30},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R17,Gen_Param_2011!AT$27:AT$47)","v":3},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R17,Gen_Param_2011!M$27:M$47)*$B$4","v":1069},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R17,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R17,Gen_Param_2011!BZ$27:BZ$47))","v":1000},0,{"$f":"Gen_Param_2011!B$33","v":"CCGT Associated Gas"},{"$f":"IF(OR(MID(B17,3,1)=\"W\",MID(B17,3,1)=\"S\",MID(B17,3,1)=\"H\",MID(B17,3,1)=\"B\",MID(B17,3,1)=\"G\"),1,0)","v":1},{"$f":"IF(V17=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A17,3),NameConvs!$H$57:$H$69))","v":1},"g-p","e-K",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R17,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R17,Gen_Param_2011!AU$27:AU$47)","v":1.2136666666666682},null,null,null,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R17,Gen_Param_2011!M$27:M$47),1)","v":1069},1069,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R17,Gen_Param_2011!N$27:N$47),1)","v":1069},1069,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R17,Gen_Param_2011!O$27:O$47),1)","v":1069},{"$f":"ROUND(($BA17-$AQ17)/10+AQ17,1)","v":1069},1069,1069,1069,1069,1069,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R17,Gen_Param_2011!P$27:P$47),1)","v":1069},1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R17,Gen_Param_2011!Q$27:Q$47),1)","v":1069},null,1000,1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R17,Gen_Param_2011!BZ$27:BZ$47),1)","v":1000},{"$f":"ROUND(($BS17-$BI17)/10+BI17,1)","v":900},800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R17,Gen_Param_2011!CA$27:CA$47),1)","v":0},{"$f":"ROUND(($CC17-$BS17)/10+BS17,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R17,Gen_Param_2011!CB$27:CB$47),1)","v":0},0,0]
[{"$f":"A8&B18","v":"SENEPHYDNU"},{"$f":"VLOOKUP(R18,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPHYDNU"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"K","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R18,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R18,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":52.485216216216216},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R18,Gen_Param_2011!CC$27:CC$47)","v":2026},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R18,Gen_Param_2011!CF$27:CF$47)","v":0.95},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R18,Gen_Param_2011!BA$27:BA$47)/J18","v":0.52631578947368418},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R18,Gen_Param_2011!AV$27:AV$47)","v":50},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R18,Gen_Param_2011!AT$27:AT$47)","v":5},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R18,Gen_Param_2011!M$27:M$47)*$B$4","v":2000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R18,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R18,Gen_Param_2011!BZ$27:BZ$47))","v":1000},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A8,NameConvs!$J$57:$J$69)","v":0},{"$f":"Gen_Param_2011!B$36","v":"Hydro"},1,{"$f":"IF(V18=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A18,3),NameConvs!$H$57:$H$69))","v":1},"","e-K",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R18,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R18,Gen_Param_2011!AU$27:AU$47)","v":1.3431220000000013},null,null,null,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R18,Gen_Param_2011!M$27:M$47),1)","v":2000},2000,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R18,Gen_Param_2011!N$27:N$47),1)","v":2000},2000,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R18,Gen_Param_2011!O$27:O$47),1)","v":2000},{"$f":"ROUND(($BA18-$AQ18)/10+AQ18,1)","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R18,Gen_Param_2011!P$27:P$47),1)","v":2000},2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R18,Gen_Param_2011!Q$27:Q$47),1)","v":2000},null,1000,1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R18,Gen_Param_2011!BZ$27:BZ$47),1)","v":1000},{"$f":"ROUND(($BS18-$BI18)/10+BI18,1)","v":900},800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R18,Gen_Param_2011!CA$27:CA$47),1)","v":0},{"$f":"ROUND(($CC18-$BS18)/10+BS18,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R18,Gen_Param_2011!CB$27:CB$47),1)","v":0},0,0]
[{"$f":"A8&B19","v":"SENEPHYDNUmic"},{"$f":"VLOOKUP(R19,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPHYDNUmic"},null,{"$f":"D27","v":"Rural/Final"},"J","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R19,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R19,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":47.52},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R19,Gen_Param_2011!CC$27:CC$47)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R19,Gen_Param_2011!CF$27:CF$47)","v":0.5},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R19,Gen_Param_2011!BA$27:BA$47)/J19","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R19,Gen_Param_2011!AV$27:AV$47)","v":30},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R19,Gen_Param_2011!AT$27:AT$47)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R19,Gen_Param_2011!M$27:M$47)*$B$4","v":4000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R19,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R19,Gen_Param_2011!BZ$27:BZ$47))","v":100},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A8,NameConvs!$K$57:$K$69)","v":104.09699999999998},{"$f":"Gen_Param_2011!B$37","v":"Small Hydro"},1,1,"",{"$f":"V27","v":"r-t"},null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R19,Gen_Param_2011!CG$27:CG$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R19,Gen_Param_2011!AU$27:AU$47)","v":1.1550000000000011},null,null,null,4000,4000,4000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R19,Gen_Param_2011!M$27:M$47),1)","v":4000},3960.8,3921.6,3882.4,3843.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R19,Gen_Param_2011!N$27:N$47),1)","v":3804},3766.7,3729.4,3692.1,3654.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R19,Gen_Param_2011!O$27:O$47),1)","v":3617.5},3582.9,3548.3,3513.7,3479.1,3444.5,3409.9,3375.3,3340.7,3306.1,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R19,Gen_Param_2011!P$27:P$47),1)","v":3271.6},3241.8,2973.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R19,Gen_Param_2011!Q$27:Q$47),1)","v":2675.9},1,{"$f":"IF(GenREFlag=0,0,IF(BE19,BI19&\" \"&BJ19&\" \"&BK19&\" \"&BL19&\" \"&BM19&\" \"&BN19&\" \"&BO19&\" \"&BP19&\" \"&BQ19&\" \"&BR19&\" \"&BS19&\" \"&BT19&\" \"&BU19&\" \"&BV19&\" \"&BW19&\" \"&BX19&\" \"&BY19&\" \"&BZ19&\" \"&CA19&\" \"&CB19&\" \"&CC19&\" \"&CD19&\" \"&CE19,BI19))","v":"44 48.4 52.8 57.2 61.6 66 70.4 74.8 79.2 83.6 88 96.8 105.6 114.4 123.2 132 140.8 149.6 158.4 167.2 176 352 704"},44,44,{"$f":"ROUND(SUMIF(OtherData!$C$20:$C$32,LEFT(A19,3),OtherData!$E$20:$E$32)*$BI$6,0)","v":44},48.4,52.8,57.2,61.6,66,70.400000000000006,74.8,79.2,83.6,{"$f":"BI19*2","v":88},96.8,105.6,114.4,123.2,132,140.80000000000001,149.6,158.4,167.2,{"$f":"BS19*2","v":176},{"$f":"CC19*2","v":352},{"$f":"CD19*2","v":704}]
[{"$f":"A8&B20","v":"SENEPBIONU"},{"$f":"VLOOKUP(R20,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPBIONU"},{"$f":"VLOOKUP(MID(B20,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Biomass/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"J",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R20,Gen_Param_2011!BO$27:BO$47)","v":0.38},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R20,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":175.33459459459462},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R20,Gen_Param_2011!CC$27:CC$47)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R20,Gen_Param_2011!CF$27:CF$47)","v":0.92999999999999994},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R20,Gen_Param_2011!BA$27:BA$47)/J20","v":0.53763440860215062},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R20,Gen_Param_2011!AV$27:AV$47)","v":30},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R20,Gen_Param_2011!AT$27:AT$47)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R20,Gen_Param_2011!M$27:M$47)*$B$4","v":2500},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R20,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R20,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A8,NameConvs!$P$57:$P$69)","v":250},{"$f":"Gen_Param_2011!B$38","v":"Biomass"},1,{"$f":"IF(V20=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A20,3),NameConvs!$H$57:$H$69))","v":1},"b-p",{"$f":"IF(ISNA(VLOOKUP(D20&\"/\"&LEFT(A20,3),EnergyForms2,2,FALSE)),VLOOKUP(D20,EnergyForms,2,FALSE),VLOOKUP(D20&\"/\"&LEFT(A20,3),EnergyForms2,2,FALSE))","v":"e-K"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A20,3)&MID(B20,3,3),MSG_Fueldata!$E$2:$E$202)/$G20","v":123.68421052631579},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A20,3)&MID(B20,3,3),MSG_Fueldata!$F$2:$F$202)/$G20","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R20,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R20,Gen_Param_2011!AU$27:AU$47)","v":1.2762750000000012},null,null,null,2500,2500,2500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R20,Gen_Param_2011!M$27:M$47),1)","v":2500},2452,2404,2356,2308,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R20,Gen_Param_2011!N$27:N$47),1)","v":2259.8000000000002},2216.4,2173,2129.6,2086.1999999999998,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R20,Gen_Param_2011!O$27:O$47),1)","v":2042.7},2023.2,2003.7,1984.2,1964.7,1945.2,1925.7,1906.2,1886.7,1867.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R20,Gen_Param_2011!P$27:P$47),1)","v":1847.4},1830.6,1679.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R20,Gen_Param_2011!Q$27:Q$47),1)","v":1511},1,"44 48.4 52.8 57.2 61.6 66 70.4 74.8 79.2 83.6 88 96.8 105.6 114.4 123.2 132 140.8 149.6 158.4 167.2 176 352 704",44,44,{"$f":"ROUND(SUMIF(OtherData!$C$20:$C$32,LEFT(A20,3),OtherData!$E$20:$E$32)*$BI$6,0)","v":44},48.4,52.8,57.2,61.6,66,70.400000000000006,74.8,79.2,83.6,{"$f":"BI20*2","v":88},96.8,105.6,114.4,123.2,132,140.80000000000001,149.6,158.4,167.2,{"$f":"BS20*2","v":176},{"$f":"CC20*2","v":352},{"$f":"CD20*2","v":704}]
[{"$f":"A8&B21","v":"SENEPWNDNU25"},{"$f":"VLOOKUP(R21,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPWNDNU25"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"M","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R21,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R21,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":152.66868243243243},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R21,Gen_Param_2011!CC$27:CC$47)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R21,Gen_Param_2011!CF$27:CF$47)","v":0.19999999999999996},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R21,Gen_Param_2011!BA$27:BA$47)/J21","v":1.0000000000000002},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R21,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R21,Gen_Param_2011!AT$27:AT$47)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R21,Gen_Param_2011!M$27:M$47)*$B$4","v":2000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R21,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R21,Gen_Param_2011!BZ$27:BZ$47))","v":300},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A8,NameConvs!$Q$57:$Q$69)","v":6226.2641348260913},{"$f":"Gen_Param_2011!B$39","v":"Bulk Wind (20% CF)"},1,{"$f":"IF(V21=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A21,3),NameConvs!$H$57:$H$69))","v":1},"","e-K",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R21,Gen_Param_2011!CG$27:CG$47)","v":0.1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R21,Gen_Param_2011!AU$27:AU$47)","v":1.1550000000000011},null,null,1,"2000 1961.6 1923.2 1884.8 1846.4 1807.8 1779.8 1751.8 1723.8 1695.8 1667.8 1651.9 1636 1620.1 1604.2 1588.3 1572.4 1556.5 1540.6 1524.7 1508.3 1501.1 1436.4 1364.4",2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R21,Gen_Param_2011!M$27:M$47),1)","v":2000},1961.6,1923.2,1884.8,1846.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R21,Gen_Param_2011!N$27:N$47),1)","v":1807.8},1779.8,1751.8,1723.8,1695.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R21,Gen_Param_2011!O$27:O$47),1)","v":1667.8},{"$f":"ROUND(($BA21-$AQ21)/10+AQ21,1)","v":1651.9},1636,1620.1,1604.2,1588.3,1572.4,1556.5,1540.6,1524.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R21,Gen_Param_2011!P$27:P$47),1)","v":1508.3},1501.1,1436.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R21,Gen_Param_2011!Q$27:Q$47),1)","v":1364.4},1,"300 370 440 510 580 650 720 790 860 930 1000 1100 1200 1300 1400 1500 1600 1700 1800 1900 2000 2000 2000",300,300,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R21,Gen_Param_2011!BZ$27:BZ$47),1)","v":300},{"$f":"ROUND(($BS21-$BI21)/10+BI21,1)","v":370},440,510,580,650,720,790,860,930,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R21,Gen_Param_2011!CA$27:CA$47),1)","v":1000},{"$f":"ROUND(($CC21-$BS21)/10+BS21,1)","v":1100},1200,1300,1400,1500,1600,1700,1800,1900,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R21,Gen_Param_2011!CB$27:CB$47),1)","v":2000},2000,2000]
[{"$f":"A8&B22","v":"SENEPWNDNU30"},{"$f":"VLOOKUP(R22,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPWNDNU30"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"N","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R22,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R22,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":125.13912162162161},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R22,Gen_Param_2011!CC$27:CC$47)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R22,Gen_Param_2011!CF$27:CF$47)","v":0.30000000000000004},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R22,Gen_Param_2011!BA$27:BA$47)/J22","v":0.99999999999999978},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R22,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R22,Gen_Param_2011!AT$27:AT$47)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R22,Gen_Param_2011!M$27:M$47)*$B$4","v":2000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R22,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R22,Gen_Param_2011!BZ$27:BZ$47))","v":300},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A8,NameConvs!$R$57:$R$69)","v":1242.7087346296109},{"$f":"Gen_Param_2011!B$40","v":"Bulk Wind (30% CF)"},1,{"$f":"IF(V22=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A22,3),NameConvs!$H$57:$H$69))","v":1},"","e-K",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R22,Gen_Param_2011!CG$27:CG$47)","v":0.15},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R22,Gen_Param_2011!AU$27:AU$47)","v":1.1550000000000011},null,null,1,"2000 1961.6 1923.2 1884.8 1846.4 1807.8 1779.8 1751.8 1723.8 1695.8 1667.8 1651.9 1636 1620.1 1604.2 1588.3 1572.4 1556.5 1540.6 1524.7 1508.3 1501.1 1436.4 1364.4",2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R22,Gen_Param_2011!M$27:M$47),1)","v":2000},1961.6,1923.2,1884.8,1846.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R22,Gen_Param_2011!N$27:N$47),1)","v":1807.8},1779.8,1751.8,1723.8,1695.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R22,Gen_Param_2011!O$27:O$47),1)","v":1667.8},{"$f":"ROUND(($BA22-$AQ22)/10+AQ22,1)","v":1651.9},1636,1620.1,1604.2,1588.3,1572.4,1556.5,1540.6,1524.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R22,Gen_Param_2011!P$27:P$47),1)","v":1508.3},1501.1,1436.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R22,Gen_Param_2011!Q$27:Q$47),1)","v":1364.4},1,"300 370 440 510 580 650 720 790 860 930 1000 1100 1200 1300 1400 1500 1600 1700 1800 1900 2000 2000 2000",300,300,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R22,Gen_Param_2011!BZ$27:BZ$47),1)","v":300},{"$f":"ROUND(($BS22-$BI22)/10+BI22,1)","v":370},440,510,580,650,720,790,860,930,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R22,Gen_Param_2011!CA$27:CA$47),1)","v":1000},{"$f":"ROUND(($CC22-$BS22)/10+BS22,1)","v":1100},1200,1300,1400,1500,1600,1700,1800,1900,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R22,Gen_Param_2011!CB$27:CB$47),1)","v":2000},2000,2000]
[{"$f":"A8&B23","v":"SENEPSOLNUPVut"},{"$f":"VLOOKUP(R23,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPSOLNUPVut"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"O","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R23,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R23,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":176.03783783783788},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R23,Gen_Param_2011!CC$27:CC$47)","v":2013},0.52800000000000002,1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R23,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R23,Gen_Param_2011!AT$27:AT$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R23,Gen_Param_2011!M$27:M$47)*$B$4","v":2000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R23,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R23,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A8,NameConvs!$N$57:$N$69)","v":42914.222806912745},{"$f":"Gen_Param_2011!B$41","v":"Solar PV (utility)"},1,{"$f":"IF(V23=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A23,3),NameConvs!$H$57:$H$69))","v":1},"","e-K",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R23,Gen_Param_2011!CG$27:CG$47)","v":0.05},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R23,Gen_Param_2011!AU$27:AU$47)","v":1.100000000000001},null,null,1,"2000 1926.1 1852.2 1778.3 1704.4 1630.7 1599.4 1568.1 1536.8 1505.5 1474.1 1453.4 1432.7 1412 1391.3 1370.6 1349.9 1329.2 1308.5 1287.8 1267.3 1255.8 1151.9 1036.5",2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R23,Gen_Param_2011!M$27:M$47),1)","v":2000},1926.1,1852.2,1778.3,1704.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R23,Gen_Param_2011!N$27:N$47),1)","v":1630.7},1599.4,1568.1,1536.8,1505.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R23,Gen_Param_2011!O$27:O$47),1)","v":1474.1},{"$f":"ROUND(($BA23-$AQ23)/10+AQ23,1)","v":1453.4},1432.7,1412,1391.3,1370.6,1349.9,1329.2,1308.5,1287.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R23,Gen_Param_2011!P$27:P$47),1)","v":1267.3},1255.8,1151.9000000000001,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R23,Gen_Param_2011!Q$27:Q$47),1)","v":1036.5},null,500,500,500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R23,Gen_Param_2011!BZ$27:BZ$47),1)","v":500},{"$f":"ROUND(($BS23-$BI23)/10+BI23,1)","v":500},500,500,500,500,500,500,500,500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R23,Gen_Param_2011!CA$27:CA$47),1)","v":500},{"$f":"ROUND(($CC23-$BS23)/10+BS23,1)","v":500},500,500,500,500,500,500,500,500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R23,Gen_Param_2011!CB$27:CB$47),1)","v":500},500,500]
[{"$f":"A8&B24","v":"SENEPSOLNUPVrt"},{"$f":"VLOOKUP(R24,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPSOLNUPVrt"},null,"Urban/Final","K","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R24,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R24,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":208.30979729729731},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R24,Gen_Param_2011!CC$27:CC$47)","v":2013},0.42299999999999999,1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R24,Gen_Param_2011!AV$27:AV$47)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R24,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R24,Gen_Param_2011!M$27:M$47)*$B$4","v":2100},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R24,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R24,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A8,NameConvs!$N$57:$N$69)","v":42914.222806912745},{"$f":"Gen_Param_2011!B$42","v":"Solar PV (roof top)"},1,1,"","u-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R24,Gen_Param_2011!CG$27:CG$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R24,Gen_Param_2011!AU$27:AU$47)","v":1},null,null,1,"2100 2022.5 1945 1867.5 1790 1712.3 1679.4 1646.5 1613.6 1580.7 1547.8 1526.1 1504.4 1482.7 1461 1439.3 1417.6 1395.9 1374.2 1352.5 1330.7 1318.6 1209.6 1088.4",2100,2100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R24,Gen_Param_2011!M$27:M$47),1)","v":2100},2022.5,1945,1867.5,1790,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R24,Gen_Param_2011!N$27:N$47),1)","v":1712.3},1679.4,1646.5,1613.6,1580.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R24,Gen_Param_2011!O$27:O$47),1)","v":1547.8},{"$f":"ROUND(($BA24-$AQ24)/10+AQ24,1)","v":1526.1},1504.4,1482.7,1461,1439.3,1417.6,1395.9,1374.2,1352.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R24,Gen_Param_2011!P$27:P$47),1)","v":1330.7},1318.6,1209.5999999999999,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R24,Gen_Param_2011!Q$27:Q$47),1)","v":1088.4000000000001},1,"44 48.4 52.8 57.2 61.6 66 70.4 74.8 79.2 83.6 88 96.8 105.6 114.4 123.2 132 140.8 149.6 158.4 167.2 176 352 704",44,44,{"$f":"ROUND(SUMIF(OtherData!$C$20:$C$32,LEFT(A24,3),OtherData!$E$20:$E$32)*$BI$6,0)","v":44},{"$f":"ROUND(($BS24-$BI24)/10+BI24,1)","v":48.4},52.8,57.2,61.6,66,70.400000000000006,74.8,79.2,83.6,{"$f":"BI24*2","v":88},{"$f":"ROUND(($CC24-$BS24)/10+BS24,1)","v":96.8},105.6,114.4,123.2,132,140.80000000000001,149.6,158.4,167.2,{"$f":"BS24*2","v":176},{"$f":"CC24*2","v":352},704]
[{"$f":"A8&B25","v":"SENEPSOLNUPVst"},{"$f":"VLOOKUP(R25,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPSOLNUPVst"},null,"Urban/Final","L","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R25,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R25,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":166.66666666666666},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R25,Gen_Param_2011!CC$27:CC$47)","v":2013},0.38700000000000001,1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R25,Gen_Param_2011!AV$27:AV$47)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R25,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R25,Gen_Param_2011!M$27:M$47)*$B$4","v":4257.5},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R25,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R25,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A8,NameConvs!$N$57:$N$69)","v":42914.222806912745},{"$f":"Gen_Param_2011!B$43","v":"Rooftop PV with 1h Battery"},1,1,"","u-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R25,Gen_Param_2011!CG$27:CG$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R25,Gen_Param_2011!AU$27:AU$47)","v":1},null,null,1,"4257.5 4100.3 3943.1 3785.9 3628.7 3471.4 3373.3 3275.2 3177.1 3079 2981.1 2926.6 2872.1 2817.6 2763.1 2708.6 2654.1 2599.6 2545.1 2490.6 2435.7 2413.5 2214 1992.2",4257.5,4257.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R25,Gen_Param_2011!M$27:M$47),1)","v":4257.5},4100.3,3943.1,3785.9,3628.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R25,Gen_Param_2011!N$27:N$47),1)","v":3471.4},3373.3,3275.2,3177.1,3079,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R25,Gen_Param_2011!O$27:O$47),1)","v":2981.1},{"$f":"ROUND(($BA25-$AQ25)/10+AQ25,1)","v":2926.6},2872.1,2817.6,2763.1,2708.6,2654.1,2599.6,2545.1,2490.6,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R25,Gen_Param_2011!P$27:P$47),1)","v":2435.6999999999998},2413.5,2214,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R25,Gen_Param_2011!Q$27:Q$47),1)","v":1992.2},1,"44 48.4 52.8 57.2 61.6 66 70.4 74.8 79.2 83.6 88 96.8 105.6 114.4 123.2 132 140.8 149.6 158.4 167.2 176 352 704",44,44,{"$f":"ROUND(SUMIF(OtherData!$C$20:$C$32,LEFT(A25,3),OtherData!$E$20:$E$32)*$BI$6,0)","v":44},{"$f":"ROUND(($BS25-$BI25)/10+BI25,1)","v":48.4},52.8,57.2,61.6,66,70.400000000000006,74.8,79.2,83.6,88,{"$f":"ROUND(($CC25-$BS25)/10+BS25,1)","v":96.8},105.6,114.4,123.2,132,140.80000000000001,149.6,158.4,167.2,176,352,704]
[{"$f":"A8&B26","v":"SENEPSOLNUPVst2"},{"$f":"VLOOKUP(R26,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPSOLNUPVst2"},null,"Urban/Final","R",{"$f":"IF(C26=\"\",\"\",1)","v":""},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R26,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R26,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":150},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R26,Gen_Param_2011!CC$27:CC$47)","v":2013},0.38600000000000001,1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R26,Gen_Param_2011!AV$27:AV$47)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R26,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R26,Gen_Param_2011!M$27:M$47)*$B$4","v":6275},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R26,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R26,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A8,NameConvs!$N$57:$N$69)","v":42914.222806912745},{"$f":"Gen_Param_2011!B$44","v":"Rooftop PV with 2h Battery"},1,1,{"$f":"IF(C26=\"\",\"\",VLOOKUP(C26,EnergyForms,2,FALSE))","v":""},"u-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R26,Gen_Param_2011!CG$27:CG$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R26,Gen_Param_2011!AU$27:AU$47)","v":1},null,null,1,{"$f":"IF(AC26,AG26&\" \"&AH26&\" \"&AI26&\" \"&AJ26&\" \"&AK26&\" \"&AL26&\" \"&AM26&\" \"&AN26&\" \"&AO26&\" \"&AP26&\" \"&AQ26&\" \"&AR26&\" \"&AS26&\" \"&AT26&\" \"&AU26&\" \"&AV26&\" \"&AW26&\" \"&AX26&\" \"&AY26&\" \"&AZ26&\" \"&BA26&\" \"&BB26&\" \"&BC26&\" \"&BD26,N26)","v":"6275 6043.3 5811.6 5579.9 5348.2 5116.5 4971.9 4827.3 4682.7 4538.1 4393.7 4313.3 4232.9 4152.5 4072.1 3991.7 3911.3 3830.9 3750.5 3670.1 3590 3557.3 3263.2 2936.3"},{"$f":"AG26","v":6275},{"$f":"AG26","v":6275},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R26,Gen_Param_2011!M$27:M$47),1)","v":6275},{"$f":"ROUND(($AL26-$AG26)/5+AG26,1)","v":6043.3},{"$f":"ROUND(($AL26-$AG26)/5+AH26,1)","v":5811.6},{"$f":"ROUND(($AL26-$AG26)/5+AI26,1)","v":5579.9},{"$f":"ROUND(($AL26-$AG26)/5+AJ26,1)","v":5348.2},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R26,Gen_Param_2011!N$27:N$47),1)","v":5116.5},{"$f":"ROUND(($AQ26-$AL26)/5+AL26,1)","v":4971.8999999999996},{"$f":"ROUND(($AQ26-$AL26)/5+AM26,1)","v":4827.3},{"$f":"ROUND(($AQ26-$AL26)/5+AN26,1)","v":4682.7},{"$f":"ROUND(($AQ26-$AL26)/5+AO26,1)","v":4538.1000000000004},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R26,Gen_Param_2011!O$27:O$47),1)","v":4393.7},{"$f":"ROUND(($BA26-$AQ26)/10+AQ26,1)","v":4313.3},{"$f":"ROUND(($BA26-$AQ26)/10+AR26,1)","v":4232.8999999999996},{"$f":"ROUND(($BA26-$AQ26)/10+AS26,1)","v":4152.5},{"$f":"ROUND(($BA26-$AQ26)/10+AT26,1)","v":4072.1},{"$f":"ROUND(($BA26-$AQ26)/10+AU26,1)","v":3991.7},{"$f":"ROUND(($BA26-$AQ26)/10+AV26,1)","v":3911.3},{"$f":"ROUND(($BA26-$AQ26)/10+AW26,1)","v":3830.9},{"$f":"ROUND(($BA26-$AQ26)/10+AX26,1)","v":3750.5},{"$f":"ROUND(($BA26-$AQ26)/10+AY26,1)","v":3670.1},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R26,Gen_Param_2011!P$27:P$47),1)","v":3590},{"$f":"ROUND(($BD26-$BA26)/20+BA26,1)","v":3557.3},{"$f":"ROUND(($BD26-$BA26)/2+BA26,1)","v":3263.2},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R26,Gen_Param_2011!Q$27:Q$47),1)","v":2936.3},1,{"$f":"IF(GenREFlag=0,0,IF(BE26,BI26&\" \"&BJ26&\" \"&BK26&\" \"&BL26&\" \"&BM26&\" \"&BN26&\" \"&BO26&\" \"&BP26&\" \"&BQ26&\" \"&BR26&\" \"&BS26&\" \"&BT26&\" \"&BU26&\" \"&BV26&\" \"&BW26&\" \"&BX26&\" \"&BY26&\" \"&BZ26&\" \"&CA26&\" \"&CB26&\" \"&CC26&\" \"&CD26&\" \"&CE26,BI26))","v":"44 48.4 52.8 57.2 61.6 66 70.4 74.8 79.2 83.6 88 96.8 105.6 114.4 123.2 132 140.8 149.6 158.4 167.2 176 352 704"},{"$f":"BI26","v":44},{"$f":"BI26","v":44},{"$f":"ROUND(SUMIF(OtherData!$C$20:$C$32,LEFT(A26,3),OtherData!$E$20:$E$32)*$BI$6,0)","v":44},{"$f":"ROUND(($BS26-$BI26)/10+BI26,1)","v":48.4},{"$f":"ROUND(($BS26-$BI26)/10+BJ26,1)","v":52.8},{"$f":"ROUND(($BS26-$BI26)/10+BK26,1)","v":57.2},{"$f":"ROUND(($BS26-$BI26)/10+BL26,1)","v":61.6},{"$f":"ROUND(($BS26-$BI26)/10+BM26,1)","v":66},{"$f":"ROUND(($BS26-$BI26)/10+BN26,1)","v":70.400000000000006},{"$f":"ROUND(($BS26-$BI26)/10+BO26,1)","v":74.8},{"$f":"ROUND(($BS26-$BI26)/10+BP26,1)","v":79.2},{"$f":"ROUND(($BS26-$BI26)/10+BQ26,1)","v":83.6},88,{"$f":"ROUND(($CC26-$BS26)/10+BS26,1)","v":96.8},{"$f":"ROUND(($CC26-$BS26)/10+BT26,1)","v":105.6},{"$f":"ROUND(($CC26-$BS26)/10+BU26,1)","v":114.4},{"$f":"ROUND(($CC26-$BS26)/10+BV26,1)","v":123.2},{"$f":"ROUND(($CC26-$BS26)/10+BW26,1)","v":132},{"$f":"ROUND(($CC26-$BS26)/10+BX26,1)","v":140.80000000000001},{"$f":"ROUND(($CC26-$BS26)/10+BY26,1)","v":149.6},{"$f":"ROUND(($CC26-$BS26)/10+BZ26,1)","v":158.4},{"$f":"ROUND(($CC26-$BS26)/10+CA26,1)","v":167.2},176,{"$f":"CC26*2","v":352},{"$f":"CD26*2","v":704}]
[{"$f":"A8&B27","v":"SENEPSOLNUPVrtru"},"EPSOLNUPVrtru",null,"Rural/Final","M","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R27,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R27,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":208.30979729729731},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R27,Gen_Param_2011!CC$27:CC$47)","v":2013},0.42299999999999999,1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R27,Gen_Param_2011!AV$27:AV$47)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R27,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R27,Gen_Param_2011!M$27:M$47)*$B$4","v":2100},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R27,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R27,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"Q25","v":42914.222806912745},{"$f":"Gen_Param_2011!B$42","v":"Solar PV (roof top)"},1,1,"","r-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R27,Gen_Param_2011!CG$27:CG$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R27,Gen_Param_2011!AU$27:AU$47)","v":1},null,null,1,"2100 2022.5 1945 1867.5 1790 1712.3 1679.4 1646.5 1613.6 1580.7 1547.8 1526.1 1504.4 1482.7 1461 1439.3 1417.6 1395.9 1374.2 1352.5 1330.7 1318.6 1209.6 1088.4",2100,2100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R27,Gen_Param_2011!M$27:M$47),1)","v":2100},2022.5,1945,1867.5,1790,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R27,Gen_Param_2011!N$27:N$47),1)","v":1712.3},1679.4,1646.5,1613.6,1580.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R27,Gen_Param_2011!O$27:O$47),1)","v":1547.8},1526.1,1504.4,1482.7,1461,1439.3,1417.6,1395.9,1374.2,1352.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R27,Gen_Param_2011!P$27:P$47),1)","v":1330.7},1318.6,1209.5999999999999,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R27,Gen_Param_2011!Q$27:Q$47),1)","v":1088.4000000000001},1,"44 48.4 52.8 57.2 61.6 66 70.4 74.8 79.2 83.6 88 96.8 105.6 114.4 123.2 132 140.8 149.6 158.4 167.2 176 352 704",44,44,{"$f":"ROUND(SUMIF(OtherData!$C$20:$C$32,LEFT(A27,3),OtherData!$E$20:$E$32)*$BI$6,0)","v":44},48.4,52.8,57.2,61.6,66,70.400000000000006,74.8,79.2,83.6,88,96.8,105.6,114.4,123.2,132,140.80000000000001,149.6,158.4,167.2,176,352,704]
[{"$f":"A8&B28","v":"SENEPSOLNUPVstru"},"EPSOLNUPVstru",null,"Rural/Final","N","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R28,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R28,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":166.66666666666666},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R28,Gen_Param_2011!CC$27:CC$47)","v":2013},0.38700000000000001,1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R28,Gen_Param_2011!AV$27:AV$47)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R28,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R28,Gen_Param_2011!M$27:M$47)*$B$4","v":4257.5},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R28,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R28,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"Q27","v":42914.222806912745},{"$f":"Gen_Param_2011!B$43","v":"Rooftop PV with 1h Battery"},1,1,"","r-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R28,Gen_Param_2011!CG$27:CG$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R28,Gen_Param_2011!AU$27:AU$47)","v":1},null,null,1,"4257.5 4100.3 3943.1 3785.9 3628.7 3471.4 3373.3 3275.2 3177.1 3079 2981.1 2926.6 2872.1 2817.6 2763.1 2708.6 2654.1 2599.6 2545.1 2490.6 2435.7 2413.5 2214 1992.2",4257.5,4257.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R28,Gen_Param_2011!M$27:M$47),1)","v":4257.5},4100.3,3943.1,3785.9,3628.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R28,Gen_Param_2011!N$27:N$47),1)","v":3471.4},3373.3,3275.2,3177.1,3079,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R28,Gen_Param_2011!O$27:O$47),1)","v":2981.1},2926.6,2872.1,2817.6,2763.1,2708.6,2654.1,2599.6,2545.1,2490.6,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R28,Gen_Param_2011!P$27:P$47),1)","v":2435.6999999999998},2413.5,2214,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R28,Gen_Param_2011!Q$27:Q$47),1)","v":1992.2},1,"44 48.4 52.8 57.2 61.6 66 70.4 74.8 79.2 83.6 88 96.8 105.6 114.4 123.2 132 140.8 149.6 158.4 167.2 176 352 704",44,44,{"$f":"ROUND(SUMIF(OtherData!$C$20:$C$32,LEFT(A28,3),OtherData!$E$20:$E$32)*$BI$6,0)","v":44},48.4,52.8,57.2,61.6,66,70.400000000000006,74.8,79.2,83.6,88,96.8,105.6,114.4,123.2,132,140.80000000000001,149.6,158.4,167.2,176,352,704]
[{"$f":"A8&B29","v":"SENEPSOLNUPVstru2"},"EPSOLNUPVstru2",null,"Rural/Final","S","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R29,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R29,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":150},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R29,Gen_Param_2011!CC$27:CC$47)","v":2013},0.38600000000000001,1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R29,Gen_Param_2011!AV$27:AV$47)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R29,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R29,Gen_Param_2011!M$27:M$47)*$B$4","v":6275},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R29,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R29,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A8,NameConvs!$N$57:$N$69)","v":42914.222806912745},{"$f":"Gen_Param_2011!B$44","v":"Rooftop PV with 2h Battery"},1,1,"","r-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R29,Gen_Param_2011!CG$27:CG$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R29,Gen_Param_2011!AU$27:AU$47)","v":1},null,null,1,"6275 6043.3 5811.6 5579.9 5348.2 5116.5 4971.9 4827.3 4682.7 4538.1 4393.7 4313.3 4232.9 4152.5 4072.1 3991.7 3911.3 3830.9 3750.5 3670.1 3590 3557.3 3263.2 2936.3",6275,6275,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R29,Gen_Param_2011!M$27:M$47),1)","v":6275},6043.3,5811.6,5579.9,5348.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R29,Gen_Param_2011!N$27:N$47),1)","v":5116.5},4971.8999999999996,4827.3,4682.7,4538.1000000000004,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R29,Gen_Param_2011!O$27:O$47),1)","v":4393.7},4313.3,4232.8999999999996,4152.5,4072.1,3991.7,3911.3,3830.9,3750.5,3670.1,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R29,Gen_Param_2011!P$27:P$47),1)","v":3590},3557.3,3263.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R29,Gen_Param_2011!Q$27:Q$47),1)","v":2936.3},1,"44 48.4 52.8 57.2 61.6 66 70.4 74.8 79.2 83.6 88 96.8 105.6 114.4 123.2 132 140.8 149.6 158.4 167.2 176 352 704",44,44,{"$f":"ROUND(SUMIF(OtherData!$C$20:$C$32,LEFT(A29,3),OtherData!$E$20:$E$32)*$BI$6,0)","v":44},48.4,52.8,57.2,61.6,66,70.400000000000006,74.8,79.2,83.6,88,96.8,105.6,114.4,123.2,132,140.80000000000001,149.6,158.4,167.2,176,352,704]
[{"$f":"A8&B30","v":"SENEPTSONUTH"},{"$f":"VLOOKUP(R30,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPTSONUTH"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"P","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R30,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R30,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":195.62131274131275},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R30,Gen_Param_2011!CC$27:CC$47)","v":2015},0.75800000000000001,1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R30,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R30,Gen_Param_2011!AT$27:AT$47)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R30,Gen_Param_2011!M$27:M$47)*$B$4","v":3000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R30,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R30,Gen_Param_2011!BZ$27:BZ$47))","v":100},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A8,NameConvs!$L$57:$L$69)","v":5013.2012396933333},{"$f":"Gen_Param_2011!B$45","v":"Solar thermal no storage"},1,{"$f":"IF(V30=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A30,3),NameConvs!$H$57:$H$69))","v":1},"","e-K",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R30,Gen_Param_2011!CG$27:CG$47)","v":0.3},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R30,Gen_Param_2011!AU$27:AU$47)","v":1.2762750000000012},null,null,1,"3000 2915.2 2830.4 2745.6 2660.8 2576.2 2526.7 2477.2 2427.7 2378.2 2328.7 2286.1 2243.5 2200.9 2158.3 2115.7 2073.1 2030.5 1987.9 1945.3 1902.7 1885.4 1729.5 1556.2",3000,3000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R30,Gen_Param_2011!M$27:M$47),1)","v":3000},2915.2,2830.4,2745.6,2660.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R30,Gen_Param_2011!N$27:N$47),1)","v":2576.1999999999998},2526.6999999999998,2477.1999999999998,2427.6999999999998,2378.1999999999998,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R30,Gen_Param_2011!O$27:O$47),1)","v":2328.6999999999998},{"$f":"ROUND(($BA30-$AQ30)/10+AQ30,1)","v":2286.1},2243.5,2200.9,2158.3000000000002,2115.6999999999998,2073.1,2030.5,1987.9,1945.3,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R30,Gen_Param_2011!P$27:P$47),1)","v":1902.7},1885.4,1729.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R30,Gen_Param_2011!Q$27:Q$47),1)","v":1556.2},1,"100 190 280 370 460 550 640 730 820 910 1000 1100 1200 1300 1400 1500 1600 1700 1800 1900 2000 2000 2000",100,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R30,Gen_Param_2011!BZ$27:BZ$47),1)","v":100},{"$f":"ROUND(($BS30-$BI30)/10+BI30,1)","v":190},280,370,460,550,640,730,820,910,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R30,Gen_Param_2011!CA$27:CA$47),1)","v":1000},{"$f":"ROUND(($CC30-$BS30)/10+BS30,1)","v":1100},1200,1300,1400,1500,1600,1700,1800,1900,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R30,Gen_Param_2011!CB$27:CB$47),1)","v":2000},2000,2000]
[{"$f":"A8&B31","v":"SENEPTSONUTHst"},{"$f":"VLOOKUP(R31,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPTSONUTHst"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"Q","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R31,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R31,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":165.92391891891893},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R31,Gen_Param_2011!CC$27:CC$47)","v":2015},0.91900000000000004,1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R31,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R31,Gen_Param_2011!AT$27:AT$47)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R31,Gen_Param_2011!M$27:M$47)*$B$4","v":5400},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R31,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R31,Gen_Param_2011!BZ$27:BZ$47))","v":100},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A8,NameConvs!$L$57:$L$69)","v":5013.2012396933333},{"$f":"Gen_Param_2011!B$46","v":"Solar thermal with Storage"},1,{"$f":"IF(V31=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A31,3),NameConvs!$H$57:$H$69))","v":1},"","e-K",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R31,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R31,Gen_Param_2011!AU$27:AU$47)","v":1.2762750000000012},null,null,1,"5400 5247.4 5094.8 4942.2 4789.6 4637.2 4526.9 4416.6 4306.3 4196 4085.8 4011.1 3936.4 3861.7 3787 3712.3 3637.6 3562.9 3488.2 3413.5 3338.4 3294.9 2903 2467.5",5400,5400,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R31,Gen_Param_2011!M$27:M$47),1)","v":5400},5247.4,5094.8,4942.2,4789.6000000000004,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R31,Gen_Param_2011!N$27:N$47),1)","v":4637.2},4526.8999999999996,4416.6000000000004,4306.3,4196,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R31,Gen_Param_2011!O$27:O$47),1)","v":4085.8},{"$f":"ROUND(($BA31-$AQ31)/10+AQ31,1)","v":4011.1},3936.4,3861.7,3787,3712.3,3637.6,3562.9,3488.2,3413.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R31,Gen_Param_2011!P$27:P$47),1)","v":3338.4},3294.9,2903,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R31,Gen_Param_2011!Q$27:Q$47),1)","v":2467.5},1,"100 190 280 370 460 550 640 730 820 910 1000 1100 1200 1300 1400 1500 1600 1700 1800 1900 2000 2000 2000",100,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R31,Gen_Param_2011!BZ$27:BZ$47),1)","v":100},{"$f":"ROUND(($BS31-$BI31)/10+BI31,1)","v":190},280,370,460,550,640,730,820,910,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R31,Gen_Param_2011!CA$27:CA$47),1)","v":1000},{"$f":"ROUND(($CC31-$BS31)/10+BS31,1)","v":1100},1200,1300,1400,1500,1600,1700,1800,1900,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R31,Gen_Param_2011!CB$27:CB$47),1)","v":2000},2000,2000]
[{"$f":"A8&B32","v":"SENEPGASNUSO"},{"$f":"VLOOKUP(R32,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPGASNUSO"},{"$f":"VLOOKUP(MID(B32,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"L",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R32,Gen_Param_2011!BO$27:BO$47)","v":0.53},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R32,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":165.92391891891893},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R32,Gen_Param_2011!CC$27:CC$47)","v":2015},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R32,Gen_Param_2011!CF$27:CF$47)","v":0.92},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R32,Gen_Param_2011!BA$27:BA$47)/J32","v":0.92391304347826075},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R32,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R32,Gen_Param_2011!AT$27:AT$47)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R32,Gen_Param_2011!M$27:M$47)*$B$4","v":1388.31},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R32,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R32,Gen_Param_2011!BZ$27:BZ$47))","v":100},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A8,NameConvs!$L$57:$L$69)","v":5013.2012396933333},{"$f":"Gen_Param_2011!B$47","v":"Solar thermal with gas co-firing"},0,{"$f":"IF(V32=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A32,3),NameConvs!$H$57:$H$69))","v":1},"g-p","e-K",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A32,3)&MID(B32,3,3),MSG_Fueldata!$E$2:$E$202)/$G32","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A32,3)&MID(B32,3,3),MSG_Fueldata!$F$2:$F$202)/$G32","v":3.3396226415094339},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R32,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R32,Gen_Param_2011!AU$27:AU$47)","v":1.2762750000000012},null,null,1,{"$f":"IF(AC32,AG32&\" \"&AH32&\" \"&AI32&\" \"&AJ32&\" \"&AK32&\" \"&AL32&\" \"&AM32&\" \"&AN32&\" \"&AO32&\" \"&AP32&\" \"&AQ32&\" \"&AR32&\" \"&AS32&\" \"&AT32&\" \"&AU32&\" \"&AV32&\" \"&AW32&\" \"&AX32&\" \"&AY32&\" \"&AZ32&\" \"&BA32&\" \"&BB32&\" \"&BC32&\" \"&BD32,N32)","v":"1388.3 1374.7 1361.1 1347.5 1333.9 1320.3 1313.8 1307.3 1300.8 1294.3 1287.6 1281.3 1275 1268.7 1262.4 1256.1 1249.8 1243.5 1237.2 1230.9 1224.6 1224.6 1224.6 1224.6"},1388.3,1388.3,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R32,Gen_Param_2011!M$27:M$47),1)","v":1388.3},1374.7,1361.1,1347.5,1333.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R32,Gen_Param_2011!N$27:N$47),1)","v":1320.3},1313.8,1307.3,1300.8,1294.3,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R32,Gen_Param_2011!O$27:O$47),1)","v":1287.5999999999999},{"$f":"ROUND(($BA32-$AQ32)/10+AQ32,1)","v":1281.3},1275,1268.7,1262.4000000000001,1256.0999999999999,1249.8,1243.5,1237.2,1230.9000000000001,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R32,Gen_Param_2011!P$27:P$47),1)","v":1224.5999999999999},{"$f":"ROUND(($BD32-$BA32)/20+BA32,1)","v":1224.5999999999999},{"$f":"ROUND(($BD32-$BA32)/2+BA32,1)","v":1224.5999999999999},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R32,Gen_Param_2011!Q$27:Q$47),1)","v":1224.5999999999999},1,"100 190 280 370 460 550 640 730 820 910 1000 1100 1200 1300 1400 1500 1600 1700 1800 1900 2000 2000 2000",100,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R32,Gen_Param_2011!BZ$27:BZ$47),1)","v":100},{"$f":"ROUND(($BS32-$BI32)/10+BI32,1)","v":190},280,370,460,550,640,730,820,910,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R32,Gen_Param_2011!CA$27:CA$47),1)","v":1000},{"$f":"ROUND(($CC32-$BS32)/10+BS32,1)","v":1100},1200,1300,1400,1500,1600,1700,1800,1900,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R32,Gen_Param_2011!CB$27:CB$47),1)","v":2000},{"$f":"CC32","v":2000},{"$f":"CD32","v":2000}]
[{"$f":"LEFT(A32,3)","v":"SEN"},{"$f":"ROW(B32)-ROW(B8)","v":24},{"$f":"ROW()-B33-1","v":8}]
[]
[null,{"$f":"VLOOKUP(A36,NameConvs!$B$57:$E$69,4,FALSE)","v":"Gambia"},"Main Input","Main Output","name","Main Input","Main Output (switch c)","var costs (switch c)","First year","Plant Factor","operation time","Plant life","Constr. Time","Investment Costs","Fixed Costs","bdc (up)","bdi (up)",null,"Renewable?","Loss Factor","Input Fuel","output fuel",null,null,"Firm Capacity","IDC factor",null,"Min Utilisation","Inv. Cost Learning","Inv.Cost String",2008,{"$f":"AE35+1","v":2009},2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2040,2050,"bdc (up) activate?","bdc (up) string",2008,{"$f":"BG35+1","v":2009},2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2040,2050,"bdc (lo) activate?","bdc (lo) string",2008,{"$f":"CH35+1","v":2009},2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2040,2050]
["GAM","MESSAGE Name",null,null,"alt",null,null,"US$'00/kWyr",null,"share","share","years","years","US$'00/kW","US$'00/kW/yr","MW","MW",null,null,null,null,null,null,null,null,null,null,"%"]
[{"$f":"A36&B37","v":"GAMEPODSNU"},{"$f":"VLOOKUP(R37,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPODSNU"},{"$f":"VLOOKUP(MID(B37,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Diesel/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"J",{"$f":"IF(C37=\"\",\"\",1)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R37,Gen_Param_2011!BO$27:BO$47)","v":0.35},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R37,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":148.91999999999999},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R37,Gen_Param_2011!CC$27:CC$47)","v":2013},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R37,Gen_Param_2011!CF$27:CF$47)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R37,Gen_Param_2011!BA$27:BA$47)/J37","v":0.88888888888888895},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R37,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R37,Gen_Param_2011!AT$27:AT$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R37,Gen_Param_2011!M$27:M$47)*$B$4","v":1070},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R37,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R37,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$27","v":"Diesel Centralized"},0,{"$f":"IF(V37=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A37,3),NameConvs!$H$57:$H$69))","v":1},{"$f":"IF(C37=\"\",\"\",VLOOKUP(C37,EnergyForms,2,FALSE))","v":"o-p"},{"$f":"IF(ISNA(VLOOKUP(D37&\"/\"&LEFT(A37,3),EnergyForms2,2,FALSE)),VLOOKUP(D37,EnergyForms,2,FALSE),VLOOKUP(D37&\"/\"&LEFT(A37,3),EnergyForms2,2,FALSE))","v":"e-C"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A37,3)&MID(B37,3,3),MSG_Fueldata!$E$2:$E$202)/$G37","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A37,3)&MID(B37,3,3),MSG_Fueldata!$F$2:$F$202)/$G37","v":6.6739186285714274},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R37,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R37,Gen_Param_2011!AU$27:AU$47)","v":1.100000000000001},null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$54,$R37,Gen_Param_2011!CH$27:CH$54)","v":0.04},null,{"$f":"IF(AC37,AG37&\" \"&AH37&\" \"&AI37&\" \"&AJ37&\" \"&AK37&\" \"&AL37&\" \"&AM37&\" \"&AN37&\" \"&AO37&\" \"&AP37&\" \"&AQ37&\" \"&AR37&\" \"&AS37&\" \"&AT37&\" \"&AU37&\" \"&AV37&\" \"&AW37&\" \"&AX37&\" \"&AY37&\" \"&AZ37&\" \"&BA37&\" \"&BB37&\" \"&BC37&\" \"&BD37,N37)","v":1070},{"$f":"AG37","v":1070},{"$f":"AG37","v":1070},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R37,Gen_Param_2011!M$27:M$47),1)","v":1070},{"$f":"ROUND(($AL37-$AG37)/5+AG37,1)","v":1070},1070,1070,1070,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R37,Gen_Param_2011!N$27:N$47),1)","v":1070},{"$f":"ROUND(($AQ37-$AL37)/5+AL37,1)","v":1070},1070,1070,1070,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R37,Gen_Param_2011!O$27:O$47),1)","v":1070},{"$f":"ROUND(($BA37-$AQ37)/10+AQ37,1)","v":1070},{"$f":"ROUND(($BA37-$AQ37)/10+AR37,1)","v":1070},{"$f":"ROUND(($BA37-$AQ37)/10+AS37,1)","v":1070},{"$f":"ROUND(($BA37-$AQ37)/10+AT37,1)","v":1070},{"$f":"ROUND(($BA37-$AQ37)/10+AU37,1)","v":1070},{"$f":"ROUND(($BA37-$AQ37)/10+AV37,1)","v":1070},{"$f":"ROUND(($BA37-$AQ37)/10+AW37,1)","v":1070},{"$f":"ROUND(($BA37-$AQ37)/10+AX37,1)","v":1070},{"$f":"ROUND(($BA37-$AQ37)/10+AY37,1)","v":1070},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R37,Gen_Param_2011!P$27:P$47),1)","v":1070},{"$f":"ROUND(($BD37-$BA37)/20+BA37,1)","v":1070},{"$f":"ROUND(($BD37-$BA37)/2+BA37,1)","v":1070},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R37,Gen_Param_2011!Q$27:Q$47),1)","v":1070},null,{"$f":"IF(BE37,BI37&\" \"&BJ37&\" \"&BK37&\" \"&BL37&\" \"&BM37&\" \"&BN37&\" \"&BO37&\" \"&BP37&\" \"&BQ37&\" \"&BR37&\" \"&BS37&\" \"&BT37&\" \"&BU37&\" \"&BV37&\" \"&BW37&\" \"&BX37&\" \"&BY37&\" \"&BZ37&\" \"&CA37&\" \"&CB37&\" \"&CC37&\" \"&CD37&\" \"&CE37,BI37)","v":500},{"$f":"BI37","v":500},{"$f":"BI37","v":500},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R37,Gen_Param_2011!BZ$27:BZ$47),1)","v":500},{"$f":"ROUND(($BS37-$BI37)/10+BI37,1)","v":450},{"$f":"ROUND(($BS37-$BI37)/10+BJ37,1)","v":400},350,300,250,200,150,100,50,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R37,Gen_Param_2011!CA$27:CA$47),1)","v":0},{"$f":"ROUND(($CC37-$BS37)/10+BS37,1)","v":0},{"$f":"ROUND(($CC37-$BS37)/10+BT37,1)","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R37,Gen_Param_2011!CB$27:CB$47),1)","v":0},{"$f":"CC37","v":0},{"$f":"CD37","v":0},null,{"$f":"IF(CF37,CH37&\" \"&CI37&\" \"&CJ37&\" \"&CK37&\" \"&CL37&\" \"&CM37&\" \"&CN37&\" \"&CO37&\" \"&CP37&\" \"&CQ37&\" \"&CR37&\" \"&CS37&\" \"&CT37&\" \"&CU37&\" \"&CV37&\" \"&CW37&\" \"&CX37&\" \"&CY37&\" \"&CZ37&\" \"&DA37&\" \"&DB37&\" \"&DC37&\" \"&DD37,\"\")","v":""}]
[{"$f":"A36&B38","v":"GAMEPODSNUind"},{"$f":"VLOOKUP(R38,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPODSNUind"},{"$f":"VLOOKUP(MID(B38,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Diesel/Primary"},"Electricity/Final","K",{"$f":"IF(C38=\"\",\"\",1)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R38,Gen_Param_2011!BO$27:BO$47)","v":0.35},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R38,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":484.86599999999999},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R38,Gen_Param_2011!CC$27:CC$47)","v":2010},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R38,Gen_Param_2011!CF$27:CF$47)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R38,Gen_Param_2011!BA$27:BA$47)/J38","v":0.88888888888888895},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R38,Gen_Param_2011!AV$27:AV$47)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R38,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R38,Gen_Param_2011!M$27:M$47)*$B$4","v":658.66499999999996},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R38,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R38,Gen_Param_2011!BZ$27:BZ$47))","v":2000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$28","v":"Diesel 100 kW system (industry)"},0,{"$f":"IF(V38=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A38,3),NameConvs!$H$57:$H$69))","v":1},"o-p","i-t",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A38,3)&MID(B38,3,3),MSG_Fueldata!$E$2:$E$202)/$G38","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A38,3)&MID(B38,3,3),MSG_Fueldata!$F$2:$F$202)/$G38","v":6.6739186285714274},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R38,Gen_Param_2011!CG$27:CG$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R38,Gen_Param_2011!AU$27:AU$47)","v":1},{"$f":"VLOOKUP(A36,OtherData!$C$20:$P$32,OtherData!N$1,FALSE)","v":"2000 0 2001 0 2002 0 2003 0 2004 0 2005 0 2006 0 2007 0 2008 0 2009 0 "},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$54,$R38,Gen_Param_2011!CH$27:CH$54)","v":0.04},null,658.66499999999996,{"$f":"AG38","v":658.7},{"$f":"AG38","v":658.7},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R38,Gen_Param_2011!M$27:M$47),1)","v":658.7},658.7,658.7,658.7,658.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R38,Gen_Param_2011!N$27:N$47),1)","v":658.7},658.7,658.7,658.7,658.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R38,Gen_Param_2011!O$27:O$47),1)","v":658.7},{"$f":"ROUND(($BA38-$AQ38)/10+AQ38,1)","v":658.7},658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R38,Gen_Param_2011!P$27:P$47),1)","v":658.7},658.7,658.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R38,Gen_Param_2011!Q$27:Q$47),1)","v":658.7},null,{"$f":"IF(BE38,BI38&\" \"&BJ38&\" \"&BK38&\" \"&BL38&\" \"&BM38&\" \"&BN38&\" \"&BO38&\" \"&BP38&\" \"&BQ38&\" \"&BR38&\" \"&BS38&\" \"&BT38&\" \"&BU38&\" \"&BV38&\" \"&BW38&\" \"&BX38&\" \"&BY38&\" \"&BZ38&\" \"&CA38&\" \"&CB38&\" \"&CC38&\" \"&CD38&\" \"&CE38,BI38)","v":2000},{"$f":"BI38","v":2000},{"$f":"BI38","v":2000},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R38,Gen_Param_2011!BZ$27:BZ$47),1)","v":2000},{"$f":"ROUND(($BS38-$BI38)/10+BI38,1)","v":1800},1600,1400,1200,1000,800,600,400,200,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R38,Gen_Param_2011!CA$27:CA$47),1)","v":0},{"$f":"ROUND(($CC38-$BS38)/10+BS38,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R38,Gen_Param_2011!CB$27:CB$47),1)","v":0},{"$f":"CC38","v":0},0,null,{"$f":"IF(CF38,CH38&\" \"&CI38&\" \"&CJ38&\" \"&CK38&\" \"&CL38&\" \"&CM38&\" \"&CN38&\" \"&CO38&\" \"&CP38&\" \"&CQ38&\" \"&CR38&\" \"&CS38&\" \"&CT38&\" \"&CU38&\" \"&CV38&\" \"&CW38&\" \"&CX38&\" \"&CY38&\" \"&CZ38&\" \"&DA38&\" \"&DB38&\" \"&DC38&\" \"&DD38,\"\")","v":""}]
[{"$f":"A36&B39","v":"GAMEPODSNUurb"},"EPODSNUurb",{"$f":"VLOOKUP(MID(B39,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Diesel/Primary"},"Urban/Final","L",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R39,Gen_Param_2011!BO$27:BO$47)","v":0.16},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R39,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":290.9196},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R39,Gen_Param_2011!CC$27:CC$47)","v":2010},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R39,Gen_Param_2011!CF$27:CF$47)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R39,Gen_Param_2011!BA$27:BA$47)/J39","v":0.33333333333333331},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R39,Gen_Param_2011!AV$27:AV$47)","v":10},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R39,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R39,Gen_Param_2011!M$27:M$47)*$B$4","v":691.875},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R39,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R39,Gen_Param_2011!BZ$27:BZ$47))","v":2000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$29","v":"Diesel/Gasoline 1kW system (residential/commercial)"},0,1,"o-p","u-t",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A39,3)&MID(B39,3,3),MSG_Fueldata!$E$2:$E$202)/$G39","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A39,3)&MID(B39,3,3),MSG_Fueldata!$F$2:$F$202)/$G39","v":14.599196999999997},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R39,Gen_Param_2011!CG$27:CG$47)","v":0},1,{"$f":"VLOOKUP(A36,OtherData!$C$20:$P$32,OtherData!P$1,FALSE)","v":"2000 0.36 2001 0.36 2002 0.36 2003 0.36 2004 0.36 2005 0.36 2006 0.36 2007 0.36 2008 0.36 2009 0.36 "},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$54,$R39,Gen_Param_2011!CH$27:CH$54)","v":0.04},null,691.875,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R39,Gen_Param_2011!M$27:M$47),1)","v":691.9},691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R39,Gen_Param_2011!N$27:N$47),1)","v":691.9},691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R39,Gen_Param_2011!O$27:O$47),1)","v":691.9},691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R39,Gen_Param_2011!P$27:P$47),1)","v":691.9},691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R39,Gen_Param_2011!Q$27:Q$47),1)","v":691.9},null,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R39,Gen_Param_2011!BZ$27:BZ$47),1)","v":2000},1800,1600,1400,1200,1000,800,600,400,200,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R39,Gen_Param_2011!CA$27:CA$47),1)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R39,Gen_Param_2011!CB$27:CB$47),1)","v":0},{"$f":"CC39","v":0},0,null,""]
[{"$f":"A36&B40","v":"GAMEPODSNUrur"},"EPODSNUrur",{"$f":"VLOOKUP(MID(B40,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Diesel/Primary"},"Rural/Final","M",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R40,Gen_Param_2011!BO$27:BO$47)","v":0.16},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R40,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":290.9196},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R40,Gen_Param_2011!CC$27:CC$47)","v":2010},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R40,Gen_Param_2011!CF$27:CF$47)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R40,Gen_Param_2011!BA$27:BA$47)/J40","v":0.33333333333333331},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R40,Gen_Param_2011!AV$27:AV$47)","v":10},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R40,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R40,Gen_Param_2011!M$27:M$47)*$B$4","v":691.875},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R40,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R40,Gen_Param_2011!BZ$27:BZ$47))","v":2000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$29","v":"Diesel/Gasoline 1kW system (residential/commercial)"},0,1,"o-p","r-t",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A40,3)&MID(B40,3,3),MSG_Fueldata!$E$2:$E$202)/$G40","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A40,3)&MID(B40,3,3),MSG_Fueldata!$F$2:$F$202)/$G40","v":14.599196999999997},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R40,Gen_Param_2011!CG$27:CG$47)","v":0},1,{"$f":"VLOOKUP(A36,OtherData!$C$20:$P$32,OtherData!O$1,FALSE)","v":"2000 0.01 2001 0.01 2002 0.01 2003 0.01 2004 0.01 2005 0.01 2006 0.01 2007 0.01 2008 0.01 2009 0.01 "},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$54,$R40,Gen_Param_2011!CH$27:CH$54)","v":0.04},null,691.875,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R40,Gen_Param_2011!M$27:M$47),1)","v":691.9},691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R40,Gen_Param_2011!N$27:N$47),1)","v":691.9},691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R40,Gen_Param_2011!O$27:O$47),1)","v":691.9},691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R40,Gen_Param_2011!P$27:P$47),1)","v":691.9},691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R40,Gen_Param_2011!Q$27:Q$47),1)","v":691.9},null,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R40,Gen_Param_2011!BZ$27:BZ$47),1)","v":2000},1800,1600,1400,1200,1000,800,600,400,200,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R40,Gen_Param_2011!CA$27:CA$47),1)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R40,Gen_Param_2011!CB$27:CB$47),1)","v":0},{"$f":"CC40","v":0},0,null,""]
[{"$f":"A36&B41","v":"GAMEPOHFNU"},{"$f":"VLOOKUP(R41,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPOHFNU"},{"$f":"VLOOKUP(MID(B41,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"HFO/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"J",{"$f":"IF(C41=\"\",\"\",1)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R41,Gen_Param_2011!BO$27:BO$47)","v":0.35},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R41,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":131.4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R41,Gen_Param_2011!CC$27:CC$47)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R41,Gen_Param_2011!CF$27:CF$47)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R41,Gen_Param_2011!BA$27:BA$47)/J41","v":0.88888888888888895},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R41,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R41,Gen_Param_2011!AT$27:AT$47)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R41,Gen_Param_2011!M$27:M$47)*$B$4","v":1350},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R41,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R41,Gen_Param_2011!BZ$27:BZ$47))","v":2000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$30","v":"HFO"},0,{"$f":"IF(V41=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A41,3),NameConvs!$H$57:$H$69))","v":1},"h-p","e-C",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A41,3)&MID(B41,3,3),MSG_Fueldata!$E$2:$E$202)/$G41","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A41,3)&MID(B41,3,3),MSG_Fueldata!$F$2:$F$202)/$G41","v":7.2685974857142863},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R41,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R41,Gen_Param_2011!AU$27:AU$47)","v":1.1550000000000011},null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$54,$R41,Gen_Param_2011!CH$27:CH$54)","v":0.05},null,1350,{"$f":"AG41","v":1350},{"$f":"AG41","v":1350},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R41,Gen_Param_2011!M$27:M$47),1)","v":1350},1350,1350,1350,1350,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R41,Gen_Param_2011!N$27:N$47),1)","v":1350},1350,1350,1350,1350,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R41,Gen_Param_2011!O$27:O$47),1)","v":1350},{"$f":"ROUND(($BA41-$AQ41)/10+AQ41,1)","v":1350},1350,1350,1350,1350,1350,1350,1350,1350,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R41,Gen_Param_2011!P$27:P$47),1)","v":1350},1350,1350,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R41,Gen_Param_2011!Q$27:Q$47),1)","v":1350},null,{"$f":"IF(BE41,BI41&\" \"&BJ41&\" \"&BK41&\" \"&BL41&\" \"&BM41&\" \"&BN41&\" \"&BO41&\" \"&BP41&\" \"&BQ41&\" \"&BR41&\" \"&BS41&\" \"&BT41&\" \"&BU41&\" \"&BV41&\" \"&BW41&\" \"&BX41&\" \"&BY41&\" \"&BZ41&\" \"&CA41&\" \"&CB41&\" \"&CC41&\" \"&CD41&\" \"&CE41,BI41)","v":2000},{"$f":"BI41","v":2000},{"$f":"BI41","v":2000},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R41,Gen_Param_2011!BZ$27:BZ$47),1)","v":2000},{"$f":"ROUND(($BS41-$BI41)/10+BI41,1)","v":1800},1600,1400,1200,1000,800,600,400,200,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R41,Gen_Param_2011!CA$27:CA$47),1)","v":0},{"$f":"ROUND(($CC41-$BS41)/10+BS41,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R41,Gen_Param_2011!CB$27:CB$47),1)","v":0},{"$f":"CC41","v":0},{"$f":"CD41","v":0}]
[{"$f":"A36&B42","v":"GAMEPGASNUOC"},{"$f":"VLOOKUP(R42,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPGASNUOC"},{"$f":"VLOOKUP(MID(B42,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"J",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R42,Gen_Param_2011!BO$27:BO$47)","v":0.3},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R42,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":174.52959194488608},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R42,Gen_Param_2011!CC$27:CC$47)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R42,Gen_Param_2011!CF$27:CF$47)","v":0.93500000000000005},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R42,Gen_Param_2011!BA$27:BA$47)/J42","v":0.90909090909090906},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R42,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R42,Gen_Param_2011!AT$27:AT$47)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R42,Gen_Param_2011!M$27:M$47)*$B$4","v":603},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R42,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R42,Gen_Param_2011!BZ$27:BZ$47))","v":1000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$31","v":"OCGT"},0,{"$f":"IF(V42=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A42,3),NameConvs!$H$57:$H$69))","v":1},"g-p","e-C",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A42,3)&MID(B42,3,3),MSG_Fueldata!$E$2:$E$202)/$G42","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A42,3)&MID(B42,3,3),MSG_Fueldata!$F$2:$F$202)/$G42","v":5.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R42,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R42,Gen_Param_2011!AU$27:AU$47)","v":1.1550000000000011},null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$54,$R42,Gen_Param_2011!CH$27:CH$54)","v":1.4999999999999999E-2},null,603,603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R42,Gen_Param_2011!M$27:M$47),1)","v":603},603,603,603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R42,Gen_Param_2011!N$27:N$47),1)","v":603},603,603,603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R42,Gen_Param_2011!O$27:O$47),1)","v":603},603,603,603,603,603,603,603,603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R42,Gen_Param_2011!P$27:P$47),1)","v":603},603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R42,Gen_Param_2011!Q$27:Q$47),1)","v":603},null,1000,1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R42,Gen_Param_2011!BZ$27:BZ$47),1)","v":1000},{"$f":"ROUND(($BS42-$BI42)/10+BI42,1)","v":900},800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R42,Gen_Param_2011!CA$27:CA$47),1)","v":0},{"$f":"ROUND(($CC42-$BS42)/10+BS42,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R42,Gen_Param_2011!CB$27:CB$47),1)","v":0},0,0]
[{"$f":"A36&B43","v":"GAMEPGASNUCC"},{"$f":"VLOOKUP(R43,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPGASNUCC"},{"$f":"VLOOKUP(MID(B43,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"K",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R43,Gen_Param_2011!BO$27:BO$47)","v":0.48},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R43,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":25.363137254901961},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R43,Gen_Param_2011!CC$27:CC$47)","v":2015},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R43,Gen_Param_2011!CF$27:CF$47)","v":0.93500000000000005},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R43,Gen_Param_2011!BA$27:BA$47)/J43","v":0.90909090909090906},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R43,Gen_Param_2011!AV$27:AV$47)","v":30},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R43,Gen_Param_2011!AT$27:AT$47)","v":3},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R43,Gen_Param_2011!M$27:M$47)*$B$4","v":1069},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R43,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R43,Gen_Param_2011!BZ$27:BZ$47))","v":1000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$32","v":"CCGT"},0,{"$f":"IF(V43=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A43,3),NameConvs!$H$57:$H$69))","v":1},"g-p","e-C",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A43,3)&MID(B43,3,3),MSG_Fueldata!$E$2:$E$202)/$G43","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A43,3)&MID(B43,3,3),MSG_Fueldata!$F$2:$F$202)/$G43","v":3.6875},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R43,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R43,Gen_Param_2011!AU$27:AU$47)","v":1.2136666666666682},null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$54,$R43,Gen_Param_2011!CH$27:CH$54)","v":0.25},null,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R43,Gen_Param_2011!M$27:M$47),1)","v":1069},1069,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R43,Gen_Param_2011!N$27:N$47),1)","v":1069},1069,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R43,Gen_Param_2011!O$27:O$47),1)","v":1069},1069,1069,1069,1069,1069,1069,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R43,Gen_Param_2011!P$27:P$47),1)","v":1069},1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R43,Gen_Param_2011!Q$27:Q$47),1)","v":1069},null,1000,1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R43,Gen_Param_2011!BZ$27:BZ$47),1)","v":1000},{"$f":"ROUND(($BS43-$BI43)/10+BI43,1)","v":900},800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R43,Gen_Param_2011!CA$27:CA$47),1)","v":0},{"$f":"ROUND(($CC43-$BS43)/10+BS43,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R43,Gen_Param_2011!CB$27:CB$47),1)","v":0},0,0]
[{"$f":"A36&B44","v":"GAMEPCOANUSC"},{"$f":"VLOOKUP(R44,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPCOANUSC"},{"$f":"VLOOKUP(MID(B44,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Coal/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"J",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R44,Gen_Param_2011!BO$27:BO$47)","v":0.37},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R44,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":124.89704292527823},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R44,Gen_Param_2011!CC$27:CC$47)","v":2018},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R44,Gen_Param_2011!CF$27:CF$47)","v":0.94},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R44,Gen_Param_2011!BA$27:BA$47)/J44","v":0.9042553191489362},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R44,Gen_Param_2011!AV$27:AV$47)","v":30},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R44,Gen_Param_2011!AT$27:AT$47)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R44,Gen_Param_2011!M$27:M$47)*$B$4","v":2403.3783783783783},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R44,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R44,Gen_Param_2011!BZ$27:BZ$47))","v":1000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$34","v":"Supercritical coal"},{"$f":"IF(OR(MID(B44,3,1)=\"W\",MID(B44,3,1)=\"S\",MID(B44,3,1)=\"H\",MID(B44,3,1)=\"B\",MID(B44,3,1)=\"G\"),1,0)","v":0},{"$f":"IF(V44=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A44,3),NameConvs!$H$57:$H$69))","v":1},"c-p","e-C",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A44,3)&MID(B44,3,3),MSG_Fueldata!$E$2:$E$202)/$G44","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A44,3)&MID(B44,3,3),MSG_Fueldata!$F$2:$F$202)/$G44","v":8.2162162162162158},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R44,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R44,Gen_Param_2011!AU$27:AU$47)","v":1.2762750000000012},null,null,null,2403.3783783783783,2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R44,Gen_Param_2011!M$27:M$47),1)","v":2403.4},2403.4,2403.4,2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R44,Gen_Param_2011!N$27:N$47),1)","v":2403.4},2403.4,2403.4,2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R44,Gen_Param_2011!O$27:O$47),1)","v":2403.4},2403.4,2403.4,2403.4,2403.4,2403.4,2403.4,2403.4,2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R44,Gen_Param_2011!P$27:P$47),1)","v":2403.4},2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R44,Gen_Param_2011!Q$27:Q$47),1)","v":2403.4},null,1000,1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R44,Gen_Param_2011!BZ$27:BZ$47),1)","v":1000},{"$f":"ROUND(($BS44-$BI44)/10+BI44,1)","v":900},800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R44,Gen_Param_2011!CA$27:CA$47),1)","v":0},{"$f":"ROUND(($CC44-$BS44)/10+BS44,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R44,Gen_Param_2011!CB$27:CB$47),1)","v":0},0,0]
[{"$f":"A36&B45","v":"GAMEPGASNLCC"},{"$f":"VLOOKUP(R45,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPGASNLCC"},{"$f":"VLOOKUP(MID(B45,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"L",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R45,Gen_Param_2011!BO$27:BO$47)","v":0.48},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R45,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":25.363137254901961},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R45,Gen_Param_2011!CC$27:CC$47)","v":2015},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R45,Gen_Param_2011!CF$27:CF$47)","v":0.93500000000000005},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R45,Gen_Param_2011!BA$27:BA$47)/J45","v":0.90909090909090906},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R45,Gen_Param_2011!AV$27:AV$47)","v":30},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R45,Gen_Param_2011!AT$27:AT$47)","v":3},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R45,Gen_Param_2011!M$27:M$47)*$B$4","v":1069},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R45,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R45,Gen_Param_2011!BZ$27:BZ$47))","v":1000},0,{"$f":"Gen_Param_2011!B$33","v":"CCGT Associated Gas"},{"$f":"IF(OR(MID(B45,3,1)=\"W\",MID(B45,3,1)=\"S\",MID(B45,3,1)=\"H\",MID(B45,3,1)=\"B\",MID(B45,3,1)=\"G\"),1,0)","v":1},{"$f":"IF(V45=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A45,3),NameConvs!$H$57:$H$69))","v":1},"g-p","e-C",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A45,3)&MID(B45,3,3),MSG_Fueldata!$E$2:$E$202)/$G45","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A45,3)&MID(B45,3,3),MSG_Fueldata!$F$2:$F$202)/$G45","v":3.6875},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R45,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R45,Gen_Param_2011!AU$27:AU$47)","v":1.2136666666666682},null,null,null,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R45,Gen_Param_2011!M$27:M$47),1)","v":1069},1069,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R45,Gen_Param_2011!N$27:N$47),1)","v":1069},1069,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R45,Gen_Param_2011!O$27:O$47),1)","v":1069},1069,1069,1069,1069,1069,1069,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R45,Gen_Param_2011!P$27:P$47),1)","v":1069},1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R45,Gen_Param_2011!Q$27:Q$47),1)","v":1069},null,1000,1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R45,Gen_Param_2011!BZ$27:BZ$47),1)","v":1000},{"$f":"ROUND(($BS45-$BI45)/10+BI45,1)","v":900},800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R45,Gen_Param_2011!CA$27:CA$47),1)","v":0},{"$f":"ROUND(($CC45-$BS45)/10+BS45,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R45,Gen_Param_2011!CB$27:CB$47),1)","v":0},0,0]
[{"$f":"A36&B46","v":"GAMEPHYDNU"},{"$f":"VLOOKUP(R46,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPHYDNU"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"K","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R46,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R46,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":52.485216216216216},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R46,Gen_Param_2011!CC$27:CC$47)","v":2026},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R46,Gen_Param_2011!CF$27:CF$47)","v":0.95},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R46,Gen_Param_2011!BA$27:BA$47)/J46","v":0.52631578947368418},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R46,Gen_Param_2011!AV$27:AV$47)","v":50},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R46,Gen_Param_2011!AT$27:AT$47)","v":5},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R46,Gen_Param_2011!M$27:M$47)*$B$4","v":2000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R46,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R46,Gen_Param_2011!BZ$27:BZ$47))","v":1000},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A36,NameConvs!$J$57:$J$69)","v":0},{"$f":"Gen_Param_2011!B$36","v":"Hydro"},1,{"$f":"IF(V46=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A46,3),NameConvs!$H$57:$H$69))","v":1},"","e-C",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R46,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R46,Gen_Param_2011!AU$27:AU$47)","v":1.3431220000000013},null,null,null,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R46,Gen_Param_2011!M$27:M$47),1)","v":2000},2000,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R46,Gen_Param_2011!N$27:N$47),1)","v":2000},2000,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R46,Gen_Param_2011!O$27:O$47),1)","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R46,Gen_Param_2011!P$27:P$47),1)","v":2000},2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R46,Gen_Param_2011!Q$27:Q$47),1)","v":2000},null,1000,1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R46,Gen_Param_2011!BZ$27:BZ$47),1)","v":1000},{"$f":"ROUND(($BS46-$BI46)/10+BI46,1)","v":900},800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R46,Gen_Param_2011!CA$27:CA$47),1)","v":0},{"$f":"ROUND(($CC46-$BS46)/10+BS46,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R46,Gen_Param_2011!CB$27:CB$47),1)","v":0},0,0]
[{"$f":"A36&B47","v":"GAMEPHYDNUmic"},{"$f":"VLOOKUP(R47,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPHYDNUmic"},null,{"$f":"D55","v":"Rural/Final"},"J","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R47,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R47,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":47.52},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R47,Gen_Param_2011!CC$27:CC$47)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R47,Gen_Param_2011!CF$27:CF$47)","v":0.5},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R47,Gen_Param_2011!BA$27:BA$47)/J47","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R47,Gen_Param_2011!AV$27:AV$47)","v":30},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R47,Gen_Param_2011!AT$27:AT$47)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R47,Gen_Param_2011!M$27:M$47)*$B$4","v":4000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R47,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R47,Gen_Param_2011!BZ$27:BZ$47))","v":100},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A36,NameConvs!$K$57:$K$69)","v":11.680000000000001},{"$f":"Gen_Param_2011!B$37","v":"Small Hydro"},1,1,"",{"$f":"V55","v":"r-t"},null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R47,Gen_Param_2011!CG$27:CG$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R47,Gen_Param_2011!AU$27:AU$47)","v":1.1550000000000011},null,null,null,4000,4000,4000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R47,Gen_Param_2011!M$27:M$47),1)","v":4000},3960.8,3921.6,3882.4,3843.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R47,Gen_Param_2011!N$27:N$47),1)","v":3804},3766.7,3729.4,3692.1,3654.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R47,Gen_Param_2011!O$27:O$47),1)","v":3617.5},3582.9,3548.3,3513.7,3479.1,3444.5,3409.9,3375.3,3340.7,3306.1,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R47,Gen_Param_2011!P$27:P$47),1)","v":3271.6},3241.8,2973.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R47,Gen_Param_2011!Q$27:Q$47),1)","v":2675.9},1,{"$f":"IF(GenREFlag=0,0,IF(BE47,BI47&\" \"&BJ47&\" \"&BK47&\" \"&BL47&\" \"&BM47&\" \"&BN47&\" \"&BO47&\" \"&BP47&\" \"&BQ47&\" \"&BR47&\" \"&BS47&\" \"&BT47&\" \"&BU47&\" \"&BV47&\" \"&BW47&\" \"&BX47&\" \"&BY47&\" \"&BZ47&\" \"&CA47&\" \"&CB47&\" \"&CC47&\" \"&CD47&\" \"&CE47,BI47))","v":"5 5.5 6 6.5 7 7.5 8 8.5 9 9.5 10 11 12 13 14 15 16 17 18 19 20 40 80"},5,5,{"$f":"ROUND(SUMIF(OtherData!$C$20:$C$32,LEFT(A47,3),OtherData!$E$20:$E$32)*$BI$6,0)","v":5},5.5,6,6.5,7,7.5,8,8.5,9,9.5,{"$f":"BI47*2","v":10},11,12,13,14,15,16,17,18,19,{"$f":"BS47*2","v":20},{"$f":"CC47*2","v":40},{"$f":"CD47*2","v":80}]
[{"$f":"A36&B48","v":"GAMEPBIONU"},{"$f":"VLOOKUP(R48,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPBIONU"},{"$f":"VLOOKUP(MID(B48,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Biomass/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"J",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R48,Gen_Param_2011!BO$27:BO$47)","v":0.38},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R48,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":175.33459459459462},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R48,Gen_Param_2011!CC$27:CC$47)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R48,Gen_Param_2011!CF$27:CF$47)","v":0.92999999999999994},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R48,Gen_Param_2011!BA$27:BA$47)/J48","v":0.53763440860215062},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R48,Gen_Param_2011!AV$27:AV$47)","v":30},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R48,Gen_Param_2011!AT$27:AT$47)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R48,Gen_Param_2011!M$27:M$47)*$B$4","v":2500},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R48,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R48,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A36,NameConvs!$P$57:$P$69)","v":12.5},{"$f":"Gen_Param_2011!B$38","v":"Biomass"},1,{"$f":"IF(V48=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A48,3),NameConvs!$H$57:$H$69))","v":1},"b-p",{"$f":"IF(ISNA(VLOOKUP(D48&\"/\"&LEFT(A48,3),EnergyForms2,2,FALSE)),VLOOKUP(D48,EnergyForms,2,FALSE),VLOOKUP(D48&\"/\"&LEFT(A48,3),EnergyForms2,2,FALSE))","v":"e-C"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A48,3)&MID(B48,3,3),MSG_Fueldata!$E$2:$E$202)/$G48","v":123.68421052631579},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A48,3)&MID(B48,3,3),MSG_Fueldata!$F$2:$F$202)/$G48","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R48,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R48,Gen_Param_2011!AU$27:AU$47)","v":1.2762750000000012},null,null,null,2500,2500,2500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R48,Gen_Param_2011!M$27:M$47),1)","v":2500},2452,2404,2356,2308,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R48,Gen_Param_2011!N$27:N$47),1)","v":2259.8000000000002},2216.4,2173,2129.6,2086.1999999999998,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R48,Gen_Param_2011!O$27:O$47),1)","v":2042.7},2023.2,2003.7,1984.2,1964.7,1945.2,1925.7,1906.2,1886.7,1867.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R48,Gen_Param_2011!P$27:P$47),1)","v":1847.4},1830.6,1679.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R48,Gen_Param_2011!Q$27:Q$47),1)","v":1511},1,"5 5.5 6 6.5 7 7.5 8 8.5 9 9.5 10 11 12 13 14 15 16 17 18 19 20 40 80",5,5,{"$f":"ROUND(SUMIF(OtherData!$C$20:$C$32,LEFT(A48,3),OtherData!$E$20:$E$32)*$BI$6,0)","v":5},5.5,6,6.5,7,7.5,8,8.5,9,9.5,{"$f":"BI48*2","v":10},11,12,13,14,15,16,17,18,19,{"$f":"BS48*2","v":20},{"$f":"CC48*2","v":40},{"$f":"CD48*2","v":80}]
[{"$f":"A36&B49","v":"GAMEPWNDNU25"},{"$f":"VLOOKUP(R49,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPWNDNU25"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"M","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R49,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R49,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":152.66868243243243},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R49,Gen_Param_2011!CC$27:CC$47)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R49,Gen_Param_2011!CF$27:CF$47)","v":0.19999999999999996},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R49,Gen_Param_2011!BA$27:BA$47)/J49","v":1.0000000000000002},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R49,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R49,Gen_Param_2011!AT$27:AT$47)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R49,Gen_Param_2011!M$27:M$47)*$B$4","v":2000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R49,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R49,Gen_Param_2011!BZ$27:BZ$47))","v":300},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A36,NameConvs!$Q$57:$Q$69)","v":197.43668166206564},{"$f":"Gen_Param_2011!B$39","v":"Bulk Wind (20% CF)"},1,{"$f":"IF(V49=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A49,3),NameConvs!$H$57:$H$69))","v":1},"","e-C",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R49,Gen_Param_2011!CG$27:CG$47)","v":0.1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R49,Gen_Param_2011!AU$27:AU$47)","v":1.1550000000000011},null,null,1,"2000 1961.6 1923.2 1884.8 1846.4 1807.8 1779.8 1751.8 1723.8 1695.8 1667.8 1651.9 1636 1620.1 1604.2 1588.3 1572.4 1556.5 1540.6 1524.7 1508.3 1501.1 1436.4 1364.4",2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R49,Gen_Param_2011!M$27:M$47),1)","v":2000},1961.6,1923.2,1884.8,1846.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R49,Gen_Param_2011!N$27:N$47),1)","v":1807.8},1779.8,1751.8,1723.8,1695.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R49,Gen_Param_2011!O$27:O$47),1)","v":1667.8},1651.9,1636,1620.1,1604.2,1588.3,1572.4,1556.5,1540.6,1524.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R49,Gen_Param_2011!P$27:P$47),1)","v":1508.3},1501.1,1436.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R49,Gen_Param_2011!Q$27:Q$47),1)","v":1364.4},1,"300 370 440 510 580 650 720 790 860 930 1000 1100 1200 1300 1400 1500 1600 1700 1800 1900 2000 2000 2000",300,300,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R49,Gen_Param_2011!BZ$27:BZ$47),1)","v":300},370,440,510,580,650,720,790,860,930,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R49,Gen_Param_2011!CA$27:CA$47),1)","v":1000},1100,1200,1300,1400,1500,1600,1700,1800,1900,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R49,Gen_Param_2011!CB$27:CB$47),1)","v":2000},{"$f":"CC49","v":2000},2000]
[{"$f":"A36&B50","v":"GAMEPWNDNU30"},{"$f":"VLOOKUP(R50,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPWNDNU30"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"N","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R50,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R50,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":125.13912162162161},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R50,Gen_Param_2011!CC$27:CC$47)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R50,Gen_Param_2011!CF$27:CF$47)","v":0.30000000000000004},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R50,Gen_Param_2011!BA$27:BA$47)/J50","v":0.99999999999999978},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R50,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R50,Gen_Param_2011!AT$27:AT$47)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R50,Gen_Param_2011!M$27:M$47)*$B$4","v":2000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R50,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R50,Gen_Param_2011!BZ$27:BZ$47))","v":300},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A36,NameConvs!$R$57:$R$69)","v":5.1241828984268887},{"$f":"Gen_Param_2011!B$40","v":"Bulk Wind (30% CF)"},1,{"$f":"IF(V50=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A50,3),NameConvs!$H$57:$H$69))","v":1},"","e-C",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R50,Gen_Param_2011!CG$27:CG$47)","v":0.15},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R50,Gen_Param_2011!AU$27:AU$47)","v":1.1550000000000011},null,null,1,"2000 1961.6 1923.2 1884.8 1846.4 1807.8 1779.8 1751.8 1723.8 1695.8 1667.8 1651.9 1636 1620.1 1604.2 1588.3 1572.4 1556.5 1540.6 1524.7 1508.3 1501.1 1436.4 1364.4",2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R50,Gen_Param_2011!M$27:M$47),1)","v":2000},1961.6,1923.2,1884.8,1846.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R50,Gen_Param_2011!N$27:N$47),1)","v":1807.8},1779.8,1751.8,1723.8,1695.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R50,Gen_Param_2011!O$27:O$47),1)","v":1667.8},1651.9,1636,1620.1,1604.2,1588.3,1572.4,1556.5,1540.6,1524.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R50,Gen_Param_2011!P$27:P$47),1)","v":1508.3},1501.1,1436.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R50,Gen_Param_2011!Q$27:Q$47),1)","v":1364.4},1,"300 370 440 510 580 650 720 790 860 930 1000 1100 1200 1300 1400 1500 1600 1700 1800 1900 2000 2000 2000",300,300,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R50,Gen_Param_2011!BZ$27:BZ$47),1)","v":300},370,440,510,580,650,720,790,860,930,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R50,Gen_Param_2011!CA$27:CA$47),1)","v":1000},1100,1200,1300,1400,1500,1600,1700,1800,1900,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R50,Gen_Param_2011!CB$27:CB$47),1)","v":2000},2000,2000]
[{"$f":"A36&B51","v":"GAMEPSOLNUPVut"},{"$f":"VLOOKUP(R51,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPSOLNUPVut"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"O","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R51,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R51,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":176.03783783783788},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R51,Gen_Param_2011!CC$27:CC$47)","v":2013},{"$f":"J$23","v":0.52800000000000002},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R51,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R51,Gen_Param_2011!AT$27:AT$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R51,Gen_Param_2011!M$27:M$47)*$B$4","v":2000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R51,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R51,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A36,NameConvs!$N$57:$N$69)","v":2707.1461098600607},{"$f":"Gen_Param_2011!B$41","v":"Solar PV (utility)"},1,{"$f":"IF(V51=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A51,3),NameConvs!$H$57:$H$69))","v":1},"","e-C",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R51,Gen_Param_2011!CG$27:CG$47)","v":0.05},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R51,Gen_Param_2011!AU$27:AU$47)","v":1.100000000000001},null,null,1,"2000 1926.1 1852.2 1778.3 1704.4 1630.7 1599.4 1568.1 1536.8 1505.5 1474.1 1453.4 1432.7 1412 1391.3 1370.6 1349.9 1329.2 1308.5 1287.8 1267.3 1255.8 1151.9 1036.5",2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R51,Gen_Param_2011!M$27:M$47),1)","v":2000},1926.1,1852.2,1778.3,1704.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R51,Gen_Param_2011!N$27:N$47),1)","v":1630.7},1599.4,1568.1,1536.8,1505.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R51,Gen_Param_2011!O$27:O$47),1)","v":1474.1},1453.4,1432.7,1412,1391.3,1370.6,1349.9,1329.2,1308.5,1287.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R51,Gen_Param_2011!P$27:P$47),1)","v":1267.3},1255.8,1151.9000000000001,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R51,Gen_Param_2011!Q$27:Q$47),1)","v":1036.5},null,500,500,500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R51,Gen_Param_2011!BZ$27:BZ$47),1)","v":500},500,500,500,500,500,500,500,500,500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R51,Gen_Param_2011!CA$27:CA$47),1)","v":500},500,500,500,500,500,500,500,500,500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R51,Gen_Param_2011!CB$27:CB$47),1)","v":500},500,500]
[{"$f":"A36&B52","v":"GAMEPSOLNUPVrt"},{"$f":"VLOOKUP(R52,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPSOLNUPVrt"},null,"Urban/Final","K","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R52,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R52,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":208.30979729729731},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R52,Gen_Param_2011!CC$27:CC$47)","v":2013},{"$f":"J$24","v":0.42299999999999999},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R52,Gen_Param_2011!AV$27:AV$47)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R52,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R52,Gen_Param_2011!M$27:M$47)*$B$4","v":2100},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R52,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R52,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A36,NameConvs!$N$57:$N$69)","v":2707.1461098600607},{"$f":"Gen_Param_2011!B$42","v":"Solar PV (roof top)"},1,1,"","u-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R52,Gen_Param_2011!CG$27:CG$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R52,Gen_Param_2011!AU$27:AU$47)","v":1},null,null,1,"2100 2022.5 1945 1867.5 1790 1712.3 1679.4 1646.5 1613.6 1580.7 1547.8 1526.1 1504.4 1482.7 1461 1439.3 1417.6 1395.9 1374.2 1352.5 1330.7 1318.6 1209.6 1088.4",2100,2100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R52,Gen_Param_2011!M$27:M$47),1)","v":2100},2022.5,1945,1867.5,1790,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R52,Gen_Param_2011!N$27:N$47),1)","v":1712.3},1679.4,1646.5,1613.6,1580.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R52,Gen_Param_2011!O$27:O$47),1)","v":1547.8},1526.1,1504.4,1482.7,1461,1439.3,1417.6,1395.9,1374.2,1352.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R52,Gen_Param_2011!P$27:P$47),1)","v":1330.7},1318.6,1209.5999999999999,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R52,Gen_Param_2011!Q$27:Q$47),1)","v":1088.4000000000001},1,"5 5.5 6 6.5 7 7.5 8 8.5 9 9.5 10 11 12 13 14 15 16 17 18 19 20 40 80",5,5,{"$f":"ROUND(SUMIF(OtherData!$C$20:$C$32,LEFT(A52,3),OtherData!$E$20:$E$32)*$BI$6,0)","v":5},5.5,6,6.5,7,7.5,8,8.5,9,9.5,{"$f":"BI52*2","v":10},11,12,13,14,15,16,17,18,19,{"$f":"BS52*2","v":20},{"$f":"CC52*2","v":40},80]
[{"$f":"A36&B53","v":"GAMEPSOLNUPVst"},{"$f":"VLOOKUP(R53,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPSOLNUPVst"},null,"Urban/Final","L","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R53,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R53,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":166.66666666666666},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R53,Gen_Param_2011!CC$27:CC$47)","v":2013},{"$f":"J$25","v":0.38700000000000001},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R53,Gen_Param_2011!AV$27:AV$47)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R53,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R53,Gen_Param_2011!M$27:M$47)*$B$4","v":4257.5},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R53,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R53,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A36,NameConvs!$N$57:$N$69)","v":2707.1461098600607},{"$f":"Gen_Param_2011!B$43","v":"Rooftop PV with 1h Battery"},1,1,"","u-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R53,Gen_Param_2011!CG$27:CG$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R53,Gen_Param_2011!AU$27:AU$47)","v":1},null,null,1,"4257.5 4100.3 3943.1 3785.9 3628.7 3471.4 3373.3 3275.2 3177.1 3079 2981.1 2926.6 2872.1 2817.6 2763.1 2708.6 2654.1 2599.6 2545.1 2490.6 2435.7 2413.5 2214 1992.2",4257.5,4257.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R53,Gen_Param_2011!M$27:M$47),1)","v":4257.5},4100.3,3943.1,3785.9,3628.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R53,Gen_Param_2011!N$27:N$47),1)","v":3471.4},3373.3,3275.2,3177.1,3079,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R53,Gen_Param_2011!O$27:O$47),1)","v":2981.1},2926.6,2872.1,2817.6,2763.1,2708.6,2654.1,2599.6,2545.1,2490.6,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R53,Gen_Param_2011!P$27:P$47),1)","v":2435.6999999999998},2413.5,2214,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R53,Gen_Param_2011!Q$27:Q$47),1)","v":1992.2},1,"5 5.5 6 6.5 7 7.5 8 8.5 9 9.5 10 11 12 13 14 15 16 17 18 19 20 40 80",5,5,{"$f":"ROUND(SUMIF(OtherData!$C$20:$C$32,LEFT(A53,3),OtherData!$E$20:$E$32)*$BI$6,0)","v":5},5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,11,12,13,14,15,16,17,18,19,20,40,80]
[{"$f":"A36&B54","v":"GAMEPSOLNUPVst2"},{"$f":"VLOOKUP(R54,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPSOLNUPVst2"},null,"Urban/Final","R","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R54,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R54,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":150},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R54,Gen_Param_2011!CC$27:CC$47)","v":2013},{"$f":"J$26","v":0.38600000000000001},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R54,Gen_Param_2011!AV$27:AV$47)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R54,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R54,Gen_Param_2011!M$27:M$47)*$B$4","v":6275},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R54,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R54,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A36,NameConvs!$N$57:$N$69)","v":2707.1461098600607},{"$f":"Gen_Param_2011!B$44","v":"Rooftop PV with 2h Battery"},1,1,"","u-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R54,Gen_Param_2011!CG$27:CG$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R54,Gen_Param_2011!AU$27:AU$47)","v":1},null,null,1,"6275 6043.3 5811.6 5579.9 5348.2 5116.5 4971.9 4827.3 4682.7 4538.1 4393.7 4313.3 4232.9 4152.5 4072.1 3991.7 3911.3 3830.9 3750.5 3670.1 3590 3557.3 3263.2 2936.3",6275,6275,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R54,Gen_Param_2011!M$27:M$47),1)","v":6275},6043.3,5811.6,5579.9,5348.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R54,Gen_Param_2011!N$27:N$47),1)","v":5116.5},4971.8999999999996,4827.3,4682.7,4538.1000000000004,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R54,Gen_Param_2011!O$27:O$47),1)","v":4393.7},4313.3,4232.8999999999996,4152.5,4072.1,3991.7,3911.3,3830.9,3750.5,3670.1,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R54,Gen_Param_2011!P$27:P$47),1)","v":3590},3557.3,3263.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R54,Gen_Param_2011!Q$27:Q$47),1)","v":2936.3},1,"5 5.5 6 6.5 7 7.5 8 8.5 9 9.5 10 11 12 13 14 15 16 17 18 19 20 40 80",5,5,{"$f":"ROUND(SUMIF(OtherData!$C$20:$C$32,LEFT(A54,3),OtherData!$E$20:$E$32)*$BI$6,0)","v":5},5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,11,12,13,14,15,16,17,18,19,20,40,80]
[{"$f":"A36&B55","v":"GAMEPSOLNUPVrtru"},"EPSOLNUPVrtru",null,"Rural/Final","M","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R55,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R55,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":208.30979729729731},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R55,Gen_Param_2011!CC$27:CC$47)","v":2013},{"$f":"J$27","v":0.42299999999999999},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R55,Gen_Param_2011!AV$27:AV$47)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R55,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R55,Gen_Param_2011!M$27:M$47)*$B$4","v":2100},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R55,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R55,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"Q53","v":2707.1461098600607},{"$f":"Gen_Param_2011!B$42","v":"Solar PV (roof top)"},1,1,"","r-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R55,Gen_Param_2011!CG$27:CG$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R55,Gen_Param_2011!AU$27:AU$47)","v":1},null,null,1,"2100 2022.5 1945 1867.5 1790 1712.3 1679.4 1646.5 1613.6 1580.7 1547.8 1526.1 1504.4 1482.7 1461 1439.3 1417.6 1395.9 1374.2 1352.5 1330.7 1318.6 1209.6 1088.4",2100,2100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R55,Gen_Param_2011!M$27:M$47),1)","v":2100},2022.5,1945,1867.5,1790,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R55,Gen_Param_2011!N$27:N$47),1)","v":1712.3},1679.4,1646.5,1613.6,1580.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R55,Gen_Param_2011!O$27:O$47),1)","v":1547.8},1526.1,1504.4,1482.7,1461,1439.3,1417.6,1395.9,1374.2,1352.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R55,Gen_Param_2011!P$27:P$47),1)","v":1330.7},1318.6,1209.5999999999999,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R55,Gen_Param_2011!Q$27:Q$47),1)","v":1088.4000000000001},1,"5 5.5 6 6.5 7 7.5 8 8.5 9 9.5 10 11 12 13 14 15 16 17 18 19 20 40 80",5,5,{"$f":"ROUND(SUMIF(OtherData!$C$20:$C$32,LEFT(A55,3),OtherData!$E$20:$E$32)*$BI$6,0)","v":5},5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,11,12,13,14,15,16,17,18,19,20,40,80]
[{"$f":"A36&B56","v":"GAMEPSOLNUPVstru"},"EPSOLNUPVstru",null,"Rural/Final","N","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R56,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R56,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":166.66666666666666},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R56,Gen_Param_2011!CC$27:CC$47)","v":2013},{"$f":"J$28","v":0.38700000000000001},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R56,Gen_Param_2011!AV$27:AV$47)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R56,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R56,Gen_Param_2011!M$27:M$47)*$B$4","v":4257.5},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R56,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R56,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"Q55","v":2707.1461098600607},{"$f":"Gen_Param_2011!B$43","v":"Rooftop PV with 1h Battery"},1,1,"","r-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R56,Gen_Param_2011!CG$27:CG$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R56,Gen_Param_2011!AU$27:AU$47)","v":1},null,null,1,"4257.5 4100.3 3943.1 3785.9 3628.7 3471.4 3373.3 3275.2 3177.1 3079 2981.1 2926.6 2872.1 2817.6 2763.1 2708.6 2654.1 2599.6 2545.1 2490.6 2435.7 2413.5 2214 1992.2",4257.5,4257.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R56,Gen_Param_2011!M$27:M$47),1)","v":4257.5},4100.3,3943.1,3785.9,3628.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R56,Gen_Param_2011!N$27:N$47),1)","v":3471.4},3373.3,3275.2,3177.1,3079,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R56,Gen_Param_2011!O$27:O$47),1)","v":2981.1},2926.6,2872.1,2817.6,2763.1,2708.6,2654.1,2599.6,2545.1,2490.6,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R56,Gen_Param_2011!P$27:P$47),1)","v":2435.6999999999998},2413.5,2214,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R56,Gen_Param_2011!Q$27:Q$47),1)","v":1992.2},1,"5 5.5 6 6.5 7 7.5 8 8.5 9 9.5 10 11 12 13 14 15 16 17 18 19 20 40 80",5,5,{"$f":"ROUND(SUMIF(OtherData!$C$20:$C$32,LEFT(A56,3),OtherData!$E$20:$E$32)*$BI$6,0)","v":5},5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,11,12,13,14,15,16,17,18,19,20,40,80]
[{"$f":"A36&B57","v":"GAMEPSOLNUPVstru2"},"EPSOLNUPVstru2",null,"Rural/Final","S","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R57,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R57,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":150},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R57,Gen_Param_2011!CC$27:CC$47)","v":2013},{"$f":"J$29","v":0.38600000000000001},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R57,Gen_Param_2011!AV$27:AV$47)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R57,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R57,Gen_Param_2011!M$27:M$47)*$B$4","v":6275},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R57,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R57,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A36,NameConvs!$N$57:$N$69)","v":2707.1461098600607},{"$f":"Gen_Param_2011!B$44","v":"Rooftop PV with 2h Battery"},1,1,"","r-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R57,Gen_Param_2011!CG$27:CG$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R57,Gen_Param_2011!AU$27:AU$47)","v":1},null,null,1,"6275 6043.3 5811.6 5579.9 5348.2 5116.5 4971.9 4827.3 4682.7 4538.1 4393.7 4313.3 4232.9 4152.5 4072.1 3991.7 3911.3 3830.9 3750.5 3670.1 3590 3557.3 3263.2 2936.3",6275,6275,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R57,Gen_Param_2011!M$27:M$47),1)","v":6275},6043.3,5811.6,5579.9,5348.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R57,Gen_Param_2011!N$27:N$47),1)","v":5116.5},4971.8999999999996,4827.3,4682.7,4538.1000000000004,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R57,Gen_Param_2011!O$27:O$47),1)","v":4393.7},4313.3,4232.8999999999996,4152.5,4072.1,3991.7,3911.3,3830.9,3750.5,3670.1,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R57,Gen_Param_2011!P$27:P$47),1)","v":3590},3557.3,3263.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R57,Gen_Param_2011!Q$27:Q$47),1)","v":2936.3},1,"5 5.5 6 6.5 7 7.5 8 8.5 9 9.5 10 11 12 13 14 15 16 17 18 19 20 40 80",5,5,{"$f":"ROUND(SUMIF(OtherData!$C$20:$C$32,LEFT(A57,3),OtherData!$E$20:$E$32)*$BI$6,0)","v":5},5.5,6,6.5,7,7.5,8,8.5,9,9.5,10,11,12,13,14,15,16,17,18,19,20,40,80]
[{"$f":"A36&B58","v":"GAMEPTSONUTH"},{"$f":"VLOOKUP(R58,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPTSONUTH"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"P","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R58,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R58,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":195.62131274131275},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R58,Gen_Param_2011!CC$27:CC$47)","v":2015},{"$f":"J$30","v":0.75800000000000001},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R58,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R58,Gen_Param_2011!AT$27:AT$47)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R58,Gen_Param_2011!M$27:M$47)*$B$4","v":3000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R58,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R58,Gen_Param_2011!BZ$27:BZ$47))","v":100},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A36,NameConvs!$L$57:$L$69)","v":1030.3017522832126},{"$f":"Gen_Param_2011!B$45","v":"Solar thermal no storage"},1,{"$f":"IF(V58=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A58,3),NameConvs!$H$57:$H$69))","v":1},"","e-C",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R58,Gen_Param_2011!CG$27:CG$47)","v":0.3},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R58,Gen_Param_2011!AU$27:AU$47)","v":1.2762750000000012},null,null,1,"3000 2915.2 2830.4 2745.6 2660.8 2576.2 2526.7 2477.2 2427.7 2378.2 2328.7 2286.1 2243.5 2200.9 2158.3 2115.7 2073.1 2030.5 1987.9 1945.3 1902.7 1885.4 1729.5 1556.2",3000,3000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R58,Gen_Param_2011!M$27:M$47),1)","v":3000},2915.2,2830.4,2745.6,2660.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R58,Gen_Param_2011!N$27:N$47),1)","v":2576.1999999999998},2526.6999999999998,2477.1999999999998,2427.6999999999998,2378.1999999999998,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R58,Gen_Param_2011!O$27:O$47),1)","v":2328.6999999999998},2286.1,2243.5,2200.9,2158.3000000000002,2115.6999999999998,2073.1,2030.5,1987.9,1945.3,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R58,Gen_Param_2011!P$27:P$47),1)","v":1902.7},1885.4,1729.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R58,Gen_Param_2011!Q$27:Q$47),1)","v":1556.2},1,"100 190 280 370 460 550 640 730 820 910 1000 1100 1200 1300 1400 1500 1600 1700 1800 1900 2000 2000 2000",100,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R58,Gen_Param_2011!BZ$27:BZ$47),1)","v":100},{"$f":"ROUND(($BS58-$BI58)/10+BI58,1)","v":190},280,370,460,550,640,730,820,910,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R58,Gen_Param_2011!CA$27:CA$47),1)","v":1000},{"$f":"ROUND(($CC58-$BS58)/10+BS58,1)","v":1100},1200,1300,1400,1500,1600,1700,1800,1900,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R58,Gen_Param_2011!CB$27:CB$47),1)","v":2000},2000,2000]
[{"$f":"A36&B59","v":"GAMEPTSONUTHst"},{"$f":"VLOOKUP(R59,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPTSONUTHst"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"Q","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R59,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R59,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":165.92391891891893},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R59,Gen_Param_2011!CC$27:CC$47)","v":2015},{"$f":"J$31","v":0.91900000000000004},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R59,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R59,Gen_Param_2011!AT$27:AT$47)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R59,Gen_Param_2011!M$27:M$47)*$B$4","v":5400},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R59,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R59,Gen_Param_2011!BZ$27:BZ$47))","v":100},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A36,NameConvs!$L$57:$L$69)","v":1030.3017522832126},{"$f":"Gen_Param_2011!B$46","v":"Solar thermal with Storage"},1,{"$f":"IF(V59=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A59,3),NameConvs!$H$57:$H$69))","v":1},"","e-C",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R59,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R59,Gen_Param_2011!AU$27:AU$47)","v":1.2762750000000012},null,null,1,"5400 5247.4 5094.8 4942.2 4789.6 4637.2 4526.9 4416.6 4306.3 4196 4085.8 4011.1 3936.4 3861.7 3787 3712.3 3637.6 3562.9 3488.2 3413.5 3338.4 3294.9 2903 2467.5",5400,5400,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R59,Gen_Param_2011!M$27:M$47),1)","v":5400},5247.4,5094.8,4942.2,4789.6000000000004,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R59,Gen_Param_2011!N$27:N$47),1)","v":4637.2},4526.8999999999996,4416.6000000000004,4306.3,4196,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R59,Gen_Param_2011!O$27:O$47),1)","v":4085.8},4011.1,3936.4,3861.7,3787,3712.3,3637.6,3562.9,3488.2,3413.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R59,Gen_Param_2011!P$27:P$47),1)","v":3338.4},3294.9,2903,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R59,Gen_Param_2011!Q$27:Q$47),1)","v":2467.5},1,"100 190 280 370 460 550 640 730 820 910 1000 1100 1200 1300 1400 1500 1600 1700 1800 1900 2000 2000 2000",100,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R59,Gen_Param_2011!BZ$27:BZ$47),1)","v":100},{"$f":"ROUND(($BS59-$BI59)/10+BI59,1)","v":190},280,370,460,550,640,730,820,910,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R59,Gen_Param_2011!CA$27:CA$47),1)","v":1000},{"$f":"ROUND(($CC59-$BS59)/10+BS59,1)","v":1100},1200,1300,1400,1500,1600,1700,1800,1900,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R59,Gen_Param_2011!CB$27:CB$47),1)","v":2000},2000,2000]
[{"$f":"A36&B60","v":"GAMEPGASNUSO"},{"$f":"VLOOKUP(R60,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPGASNUSO"},{"$f":"VLOOKUP(MID(B60,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"L",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R60,Gen_Param_2011!BO$27:BO$47)","v":0.53},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R60,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":165.92391891891893},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R60,Gen_Param_2011!CC$27:CC$47)","v":2015},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R60,Gen_Param_2011!CF$27:CF$47)","v":0.92},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R60,Gen_Param_2011!BA$27:BA$47)/J60","v":0.92391304347826075},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R60,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R60,Gen_Param_2011!AT$27:AT$47)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R60,Gen_Param_2011!M$27:M$47)*$B$4","v":1388.31},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R60,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R60,Gen_Param_2011!BZ$27:BZ$47))","v":100},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A36,NameConvs!$L$57:$L$69)","v":1030.3017522832126},{"$f":"Gen_Param_2011!B$47","v":"Solar thermal with gas co-firing"},0,{"$f":"IF(V60=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A60,3),NameConvs!$H$57:$H$69))","v":1},"g-p","e-C",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A60,3)&MID(B60,3,3),MSG_Fueldata!$E$2:$E$202)/$G60","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A60,3)&MID(B60,3,3),MSG_Fueldata!$F$2:$F$202)/$G60","v":3.3396226415094339},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R60,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R60,Gen_Param_2011!AU$27:AU$47)","v":1.2762750000000012},null,null,1,{"$f":"IF(AC60,AG60&\" \"&AH60&\" \"&AI60&\" \"&AJ60&\" \"&AK60&\" \"&AL60&\" \"&AM60&\" \"&AN60&\" \"&AO60&\" \"&AP60&\" \"&AQ60&\" \"&AR60&\" \"&AS60&\" \"&AT60&\" \"&AU60&\" \"&AV60&\" \"&AW60&\" \"&AX60&\" \"&AY60&\" \"&AZ60&\" \"&BA60&\" \"&BB60&\" \"&BC60&\" \"&BD60,N60)","v":"1388.3 1374.7 1361.1 1347.5 1333.9 1320.3 1313.8 1307.3 1300.8 1294.3 1287.6 1281.3 1275 1268.7 1262.4 1256.1 1249.8 1243.5 1237.2 1230.9 1224.6 1224.6 1224.6 1224.6"},1388.3,1388.3,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R60,Gen_Param_2011!M$27:M$47),1)","v":1388.3},1374.7,1361.1,1347.5,1333.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R60,Gen_Param_2011!N$27:N$47),1)","v":1320.3},1313.8,1307.3,1300.8,1294.3,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R60,Gen_Param_2011!O$27:O$47),1)","v":1287.5999999999999},1281.3,1275,1268.7,1262.4000000000001,1256.0999999999999,1249.8,1243.5,1237.2,1230.9000000000001,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R60,Gen_Param_2011!P$27:P$47),1)","v":1224.5999999999999},{"$f":"ROUND(($BD60-$BA60)/20+BA60,1)","v":1224.5999999999999},{"$f":"ROUND(($BD60-$BA60)/2+BA60,1)","v":1224.5999999999999},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R60,Gen_Param_2011!Q$27:Q$47),1)","v":1224.5999999999999},1,"100 190 280 370 460 550 640 730 820 910 1000 1100 1200 1300 1400 1500 1600 1700 1800 1900 2000 2000 2000",100,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R60,Gen_Param_2011!BZ$27:BZ$47),1)","v":100},{"$f":"ROUND(($BS60-$BI60)/10+BI60,1)","v":190},280,370,460,550,640,730,820,910,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R60,Gen_Param_2011!CA$27:CA$47),1)","v":1000},{"$f":"ROUND(($CC60-$BS60)/10+BS60,1)","v":1100},1200,1300,1400,1500,1600,1700,1800,1900,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R60,Gen_Param_2011!CB$27:CB$47),1)","v":2000},2000,2000]
[{"$f":"LEFT(A60,3)","v":"GAM"},{"$f":"ROW(B60)-ROW(B36)","v":24},{"$f":"ROW()-B61-1","v":36}]
[]
[null,{"$f":"VLOOKUP(A64,NameConvs!$B$57:$E$69,4,FALSE)","v":"Ghana"},"Main Input","Main Output","name","Main Input","Main Output (switch c)","var costs (switch c)","First year","Plant Factor","operation time","Plant life","Constr. Time","Investment Costs","Fixed Costs","bdc (up)","bdi (up)",null,"Renewable?","Loss Factor","Input Fuel","output fuel",null,null,"Firm Capacity","IDC factor",null,"Min Utilisation","Inv. Cost Learning","Inv.Cost String",2008,{"$f":"AE63+1","v":2009},2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2040,2050,"bdc (up) activate?","bdc (up) string",2008,{"$f":"BG63+1","v":2009},2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2040,2050,"bdc (lo) activate?","bdc (lo) string",2008,{"$f":"CH63+1","v":2009},2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2040,2050]
["GHA","MESSAGE Name",null,null,"alt",null,null,"US$'00/kWyr",null,"share","share","years","years","US$'00/kW","US$'00/kW/yr","MW","MW",null,null,null,null,null,null,null,null,null,null,"%"]
[{"$f":"A64&B65","v":"GHAEPODSNU"},{"$f":"VLOOKUP(R65,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPODSNU"},{"$f":"VLOOKUP(MID(B65,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Diesel/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"J",{"$f":"IF(C65=\"\",\"\",1)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R65,Gen_Param_2011!BO$27:BO$47)","v":0.35},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R65,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":148.91999999999999},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R65,Gen_Param_2011!CC$27:CC$47)","v":2013},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R65,Gen_Param_2011!CF$27:CF$47)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R65,Gen_Param_2011!BA$27:BA$47)/J65","v":0.88888888888888895},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R65,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R65,Gen_Param_2011!AT$27:AT$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R65,Gen_Param_2011!M$27:M$47)*$B$4","v":1070},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R65,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R65,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$27","v":"Diesel Centralized"},0,{"$f":"IF(V65=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A65,3),NameConvs!$H$57:$H$69))","v":1},{"$f":"IF(C65=\"\",\"\",VLOOKUP(C65,EnergyForms,2,FALSE))","v":"o-p"},{"$f":"IF(ISNA(VLOOKUP(D65&\"/\"&LEFT(A65,3),EnergyForms2,2,FALSE)),VLOOKUP(D65,EnergyForms,2,FALSE),VLOOKUP(D65&\"/\"&LEFT(A65,3),EnergyForms2,2,FALSE))","v":"e-D"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A65,3)&MID(B65,3,3),MSG_Fueldata!$E$2:$E$202)/$G65","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A65,3)&MID(B65,3,3),MSG_Fueldata!$F$2:$F$202)/$G65","v":6.6739186285714274},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R65,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R65,Gen_Param_2011!AU$27:AU$47)","v":1.100000000000001},null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$54,$R65,Gen_Param_2011!CH$27:CH$54)","v":0.04},null,{"$f":"IF(AC65,AG65&\" \"&AH65&\" \"&AI65&\" \"&AJ65&\" \"&AK65&\" \"&AL65&\" \"&AM65&\" \"&AN65&\" \"&AO65&\" \"&AP65&\" \"&AQ65&\" \"&AR65&\" \"&AS65&\" \"&AT65&\" \"&AU65&\" \"&AV65&\" \"&AW65&\" \"&AX65&\" \"&AY65&\" \"&AZ65&\" \"&BA65&\" \"&BB65&\" \"&BC65&\" \"&BD65,N65)","v":1070},{"$f":"AG65","v":1070},{"$f":"AG65","v":1070},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R65,Gen_Param_2011!M$27:M$47),1)","v":1070},{"$f":"ROUND(($AL65-$AG65)/5+AG65,1)","v":1070},1070,1070,1070,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R65,Gen_Param_2011!N$27:N$47),1)","v":1070},{"$f":"ROUND(($AQ65-$AL65)/5+AL65,1)","v":1070},1070,1070,1070,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R65,Gen_Param_2011!O$27:O$47),1)","v":1070},{"$f":"ROUND(($BA65-$AQ65)/10+AQ65,1)","v":1070},{"$f":"ROUND(($BA65-$AQ65)/10+AR65,1)","v":1070},{"$f":"ROUND(($BA65-$AQ65)/10+AS65,1)","v":1070},{"$f":"ROUND(($BA65-$AQ65)/10+AT65,1)","v":1070},{"$f":"ROUND(($BA65-$AQ65)/10+AU65,1)","v":1070},{"$f":"ROUND(($BA65-$AQ65)/10+AV65,1)","v":1070},{"$f":"ROUND(($BA65-$AQ65)/10+AW65,1)","v":1070},{"$f":"ROUND(($BA65-$AQ65)/10+AX65,1)","v":1070},{"$f":"ROUND(($BA65-$AQ65)/10+AY65,1)","v":1070},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R65,Gen_Param_2011!P$27:P$47),1)","v":1070},{"$f":"ROUND(($BD65-$BA65)/20+BA65,1)","v":1070},{"$f":"ROUND(($BD65-$BA65)/2+BA65,1)","v":1070},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R65,Gen_Param_2011!Q$27:Q$47),1)","v":1070},null,{"$f":"IF(BE65,BI65&\" \"&BJ65&\" \"&BK65&\" \"&BL65&\" \"&BM65&\" \"&BN65&\" \"&BO65&\" \"&BP65&\" \"&BQ65&\" \"&BR65&\" \"&BS65&\" \"&BT65&\" \"&BU65&\" \"&BV65&\" \"&BW65&\" \"&BX65&\" \"&BY65&\" \"&BZ65&\" \"&CA65&\" \"&CB65&\" \"&CC65&\" \"&CD65&\" \"&CE65,BI65)","v":500},{"$f":"BI65","v":500},{"$f":"BI65","v":500},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R65,Gen_Param_2011!BZ$27:BZ$47),1)","v":500},{"$f":"ROUND(($BS65-$BI65)/10+BI65,1)","v":450},{"$f":"ROUND(($BS65-$BI65)/10+BJ65,1)","v":400},350,300,250,200,150,100,50,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R65,Gen_Param_2011!CA$27:CA$47),1)","v":0},{"$f":"ROUND(($CC65-$BS65)/10+BS65,1)","v":0},{"$f":"ROUND(($CC65-$BS65)/10+BT65,1)","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R65,Gen_Param_2011!CB$27:CB$47),1)","v":0},{"$f":"CC65","v":0},{"$f":"CD65","v":0},null,{"$f":"IF(CF65,CH65&\" \"&CI65&\" \"&CJ65&\" \"&CK65&\" \"&CL65&\" \"&CM65&\" \"&CN65&\" \"&CO65&\" \"&CP65&\" \"&CQ65&\" \"&CR65&\" \"&CS65&\" \"&CT65&\" \"&CU65&\" \"&CV65&\" \"&CW65&\" \"&CX65&\" \"&CY65&\" \"&CZ65&\" \"&DA65&\" \"&DB65&\" \"&DC65&\" \"&DD65,\"\")","v":""}]
[{"$f":"A64&B66","v":"GHAEPODSNUind"},{"$f":"VLOOKUP(R66,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPODSNUind"},{"$f":"VLOOKUP(MID(B66,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Diesel/Primary"},"Electricity/Final","K",{"$f":"IF(C66=\"\",\"\",1)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R66,Gen_Param_2011!BO$27:BO$47)","v":0.35},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R66,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":484.86599999999999},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R66,Gen_Param_2011!CC$27:CC$47)","v":2010},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R66,Gen_Param_2011!CF$27:CF$47)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R66,Gen_Param_2011!BA$27:BA$47)/J66","v":0.88888888888888895},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R66,Gen_Param_2011!AV$27:AV$47)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R66,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R66,Gen_Param_2011!M$27:M$47)*$B$4","v":658.66499999999996},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R66,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R66,Gen_Param_2011!BZ$27:BZ$47))","v":2000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$28","v":"Diesel 100 kW system (industry)"},0,{"$f":"IF(V66=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A66,3),NameConvs!$H$57:$H$69))","v":1},"o-p","i-t",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A66,3)&MID(B66,3,3),MSG_Fueldata!$E$2:$E$202)/$G66","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A66,3)&MID(B66,3,3),MSG_Fueldata!$F$2:$F$202)/$G66","v":6.6739186285714274},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R66,Gen_Param_2011!CG$27:CG$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R66,Gen_Param_2011!AU$27:AU$47)","v":1},{"$f":"VLOOKUP(A64,OtherData!$C$20:$P$32,OtherData!N$1,FALSE)","v":"2000 11.94 2001 11.94 2002 11.94 2003 11.94 2004 11.94 2005 11.94 2006 11.94 2007 11.94 2008 11.94 2009 11.94 "},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$54,$R66,Gen_Param_2011!CH$27:CH$54)","v":0.04},null,658.66499999999996,{"$f":"AG66","v":658.7},{"$f":"AG66","v":658.7},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R66,Gen_Param_2011!M$27:M$47),1)","v":658.7},658.7,658.7,658.7,658.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R66,Gen_Param_2011!N$27:N$47),1)","v":658.7},658.7,658.7,658.7,658.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R66,Gen_Param_2011!O$27:O$47),1)","v":658.7},{"$f":"ROUND(($BA66-$AQ66)/10+AQ66,1)","v":658.7},658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R66,Gen_Param_2011!P$27:P$47),1)","v":658.7},658.7,658.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R66,Gen_Param_2011!Q$27:Q$47),1)","v":658.7},null,{"$f":"IF(BE66,BI66&\" \"&BJ66&\" \"&BK66&\" \"&BL66&\" \"&BM66&\" \"&BN66&\" \"&BO66&\" \"&BP66&\" \"&BQ66&\" \"&BR66&\" \"&BS66&\" \"&BT66&\" \"&BU66&\" \"&BV66&\" \"&BW66&\" \"&BX66&\" \"&BY66&\" \"&BZ66&\" \"&CA66&\" \"&CB66&\" \"&CC66&\" \"&CD66&\" \"&CE66,BI66)","v":2000},{"$f":"BI66","v":2000},{"$f":"BI66","v":2000},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R66,Gen_Param_2011!BZ$27:BZ$47),1)","v":2000},{"$f":"ROUND(($BS66-$BI66)/10+BI66,1)","v":1800},1600,1400,1200,1000,800,600,400,200,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R66,Gen_Param_2011!CA$27:CA$47),1)","v":0},{"$f":"ROUND(($CC66-$BS66)/10+BS66,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R66,Gen_Param_2011!CB$27:CB$47),1)","v":0},{"$f":"CC66","v":0},0,null,{"$f":"IF(CF66,CH66&\" \"&CI66&\" \"&CJ66&\" \"&CK66&\" \"&CL66&\" \"&CM66&\" \"&CN66&\" \"&CO66&\" \"&CP66&\" \"&CQ66&\" \"&CR66&\" \"&CS66&\" \"&CT66&\" \"&CU66&\" \"&CV66&\" \"&CW66&\" \"&CX66&\" \"&CY66&\" \"&CZ66&\" \"&DA66&\" \"&DB66&\" \"&DC66&\" \"&DD66,\"\")","v":""}]
[{"$f":"A64&B67","v":"GHAEPODSNUurb"},"EPODSNUurb",{"$f":"VLOOKUP(MID(B67,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Diesel/Primary"},"Urban/Final","L",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R67,Gen_Param_2011!BO$27:BO$47)","v":0.16},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R67,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":290.9196},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R67,Gen_Param_2011!CC$27:CC$47)","v":2010},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R67,Gen_Param_2011!CF$27:CF$47)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R67,Gen_Param_2011!BA$27:BA$47)/J67","v":0.33333333333333331},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R67,Gen_Param_2011!AV$27:AV$47)","v":10},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R67,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R67,Gen_Param_2011!M$27:M$47)*$B$4","v":691.875},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R67,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R67,Gen_Param_2011!BZ$27:BZ$47))","v":2000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$29","v":"Diesel/Gasoline 1kW system (residential/commercial)"},0,1,"o-p","u-t",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A67,3)&MID(B67,3,3),MSG_Fueldata!$E$2:$E$202)/$G67","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A67,3)&MID(B67,3,3),MSG_Fueldata!$F$2:$F$202)/$G67","v":14.599196999999997},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R67,Gen_Param_2011!CG$27:CG$47)","v":0},1,{"$f":"VLOOKUP(A64,OtherData!$C$20:$P$32,OtherData!P$1,FALSE)","v":"2000 36.18 2001 36.18 2002 36.18 2003 36.18 2004 36.18 2005 36.18 2006 36.18 2007 36.18 2008 36.18 2009 36.18 "},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$54,$R67,Gen_Param_2011!CH$27:CH$54)","v":0.04},null,691.875,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R67,Gen_Param_2011!M$27:M$47),1)","v":691.9},691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R67,Gen_Param_2011!N$27:N$47),1)","v":691.9},691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R67,Gen_Param_2011!O$27:O$47),1)","v":691.9},691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R67,Gen_Param_2011!P$27:P$47),1)","v":691.9},691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R67,Gen_Param_2011!Q$27:Q$47),1)","v":691.9},null,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R67,Gen_Param_2011!BZ$27:BZ$47),1)","v":2000},1800,1600,1400,1200,1000,800,600,400,200,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R67,Gen_Param_2011!CA$27:CA$47),1)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R67,Gen_Param_2011!CB$27:CB$47),1)","v":0},{"$f":"CC67","v":0},0,null,""]
[{"$f":"A64&B68","v":"GHAEPODSNUrur"},"EPODSNUrur",{"$f":"VLOOKUP(MID(B68,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Diesel/Primary"},"Rural/Final","M",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R68,Gen_Param_2011!BO$27:BO$47)","v":0.16},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R68,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":290.9196},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R68,Gen_Param_2011!CC$27:CC$47)","v":2010},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R68,Gen_Param_2011!CF$27:CF$47)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R68,Gen_Param_2011!BA$27:BA$47)/J68","v":0.33333333333333331},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R68,Gen_Param_2011!AV$27:AV$47)","v":10},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R68,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R68,Gen_Param_2011!M$27:M$47)*$B$4","v":691.875},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R68,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R68,Gen_Param_2011!BZ$27:BZ$47))","v":2000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$29","v":"Diesel/Gasoline 1kW system (residential/commercial)"},0,1,"o-p","r-t",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A68,3)&MID(B68,3,3),MSG_Fueldata!$E$2:$E$202)/$G68","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A68,3)&MID(B68,3,3),MSG_Fueldata!$F$2:$F$202)/$G68","v":14.599196999999997},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R68,Gen_Param_2011!CG$27:CG$47)","v":0},1,{"$f":"VLOOKUP(A64,OtherData!$C$20:$P$32,OtherData!O$1,FALSE)","v":"2000 1.77 2001 1.77 2002 1.77 2003 1.77 2004 1.77 2005 1.77 2006 1.77 2007 1.77 2008 1.77 2009 1.77 "},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$54,$R68,Gen_Param_2011!CH$27:CH$54)","v":0.04},null,691.875,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R68,Gen_Param_2011!M$27:M$47),1)","v":691.9},691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R68,Gen_Param_2011!N$27:N$47),1)","v":691.9},691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R68,Gen_Param_2011!O$27:O$47),1)","v":691.9},691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R68,Gen_Param_2011!P$27:P$47),1)","v":691.9},691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R68,Gen_Param_2011!Q$27:Q$47),1)","v":691.9},null,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R68,Gen_Param_2011!BZ$27:BZ$47),1)","v":2000},1800,1600,1400,1200,1000,800,600,400,200,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R68,Gen_Param_2011!CA$27:CA$47),1)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R68,Gen_Param_2011!CB$27:CB$47),1)","v":0},{"$f":"CC68","v":0},0,null,""]
[{"$f":"A64&B69","v":"GHAEPOHFNU"},{"$f":"VLOOKUP(R69,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPOHFNU"},{"$f":"VLOOKUP(MID(B69,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"HFO/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"J",{"$f":"IF(C69=\"\",\"\",1)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R69,Gen_Param_2011!BO$27:BO$47)","v":0.35},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R69,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":131.4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R69,Gen_Param_2011!CC$27:CC$47)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R69,Gen_Param_2011!CF$27:CF$47)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R69,Gen_Param_2011!BA$27:BA$47)/J69","v":0.88888888888888895},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R69,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R69,Gen_Param_2011!AT$27:AT$47)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R69,Gen_Param_2011!M$27:M$47)*$B$4","v":1350},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R69,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R69,Gen_Param_2011!BZ$27:BZ$47))","v":2000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$30","v":"HFO"},0,{"$f":"IF(V69=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A69,3),NameConvs!$H$57:$H$69))","v":1},"h-p","e-D",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A69,3)&MID(B69,3,3),MSG_Fueldata!$E$2:$E$202)/$G69","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A69,3)&MID(B69,3,3),MSG_Fueldata!$F$2:$F$202)/$G69","v":7.2685974857142863},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R69,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R69,Gen_Param_2011!AU$27:AU$47)","v":1.1550000000000011},null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$54,$R69,Gen_Param_2011!CH$27:CH$54)","v":0.05},null,1350,{"$f":"AG69","v":1350},{"$f":"AG69","v":1350},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R69,Gen_Param_2011!M$27:M$47),1)","v":1350},1350,1350,1350,1350,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R69,Gen_Param_2011!N$27:N$47),1)","v":1350},1350,1350,1350,1350,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R69,Gen_Param_2011!O$27:O$47),1)","v":1350},{"$f":"ROUND(($BA69-$AQ69)/10+AQ69,1)","v":1350},1350,1350,1350,1350,1350,1350,1350,1350,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R69,Gen_Param_2011!P$27:P$47),1)","v":1350},1350,1350,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R69,Gen_Param_2011!Q$27:Q$47),1)","v":1350},null,{"$f":"IF(BE69,BI69&\" \"&BJ69&\" \"&BK69&\" \"&BL69&\" \"&BM69&\" \"&BN69&\" \"&BO69&\" \"&BP69&\" \"&BQ69&\" \"&BR69&\" \"&BS69&\" \"&BT69&\" \"&BU69&\" \"&BV69&\" \"&BW69&\" \"&BX69&\" \"&BY69&\" \"&BZ69&\" \"&CA69&\" \"&CB69&\" \"&CC69&\" \"&CD69&\" \"&CE69,BI69)","v":2000},{"$f":"BI69","v":2000},{"$f":"BI69","v":2000},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R69,Gen_Param_2011!BZ$27:BZ$47),1)","v":2000},{"$f":"ROUND(($BS69-$BI69)/10+BI69,1)","v":1800},1600,1400,1200,1000,800,600,400,200,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R69,Gen_Param_2011!CA$27:CA$47),1)","v":0},{"$f":"ROUND(($CC69-$BS69)/10+BS69,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R69,Gen_Param_2011!CB$27:CB$47),1)","v":0},{"$f":"CC69","v":0},{"$f":"CD69","v":0}]
[{"$f":"A64&B70","v":"GHAEPGASNUOC"},{"$f":"VLOOKUP(R70,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPGASNUOC"},{"$f":"VLOOKUP(MID(B70,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"J",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R70,Gen_Param_2011!BO$27:BO$47)","v":0.3},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R70,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":174.52959194488608},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R70,Gen_Param_2011!CC$27:CC$47)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R70,Gen_Param_2011!CF$27:CF$47)","v":0.93500000000000005},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R70,Gen_Param_2011!BA$27:BA$47)/J70","v":0.90909090909090906},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R70,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R70,Gen_Param_2011!AT$27:AT$47)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R70,Gen_Param_2011!M$27:M$47)*$B$4","v":603},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R70,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R70,Gen_Param_2011!BZ$27:BZ$47))","v":1000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$31","v":"OCGT"},0,{"$f":"IF(V70=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A70,3),NameConvs!$H$57:$H$69))","v":1},"g-p","e-D",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A70,3)&MID(B70,3,3),MSG_Fueldata!$E$2:$E$202)/$G70","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A70,3)&MID(B70,3,3),MSG_Fueldata!$F$2:$F$202)/$G70","v":5.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R70,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R70,Gen_Param_2011!AU$27:AU$47)","v":1.1550000000000011},null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$54,$R70,Gen_Param_2011!CH$27:CH$54)","v":1.4999999999999999E-2},null,603,603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R70,Gen_Param_2011!M$27:M$47),1)","v":603},603,603,603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R70,Gen_Param_2011!N$27:N$47),1)","v":603},603,603,603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R70,Gen_Param_2011!O$27:O$47),1)","v":603},603,603,603,603,603,603,603,603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R70,Gen_Param_2011!P$27:P$47),1)","v":603},603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R70,Gen_Param_2011!Q$27:Q$47),1)","v":603},null,1000,1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R70,Gen_Param_2011!BZ$27:BZ$47),1)","v":1000},{"$f":"ROUND(($BS70-$BI70)/10+BI70,1)","v":900},800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R70,Gen_Param_2011!CA$27:CA$47),1)","v":0},{"$f":"ROUND(($CC70-$BS70)/10+BS70,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R70,Gen_Param_2011!CB$27:CB$47),1)","v":0},0,0]
[{"$f":"A64&B71","v":"GHAEPGASNUCC"},{"$f":"VLOOKUP(R71,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPGASNUCC"},{"$f":"VLOOKUP(MID(B71,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"K",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R71,Gen_Param_2011!BO$27:BO$47)","v":0.48},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R71,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":25.363137254901961},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R71,Gen_Param_2011!CC$27:CC$47)","v":2015},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R71,Gen_Param_2011!CF$27:CF$47)","v":0.93500000000000005},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R71,Gen_Param_2011!BA$27:BA$47)/J71","v":0.90909090909090906},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R71,Gen_Param_2011!AV$27:AV$47)","v":30},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R71,Gen_Param_2011!AT$27:AT$47)","v":3},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R71,Gen_Param_2011!M$27:M$47)*$B$4","v":1069},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R71,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R71,Gen_Param_2011!BZ$27:BZ$47))","v":1000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$32","v":"CCGT"},0,{"$f":"IF(V71=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A71,3),NameConvs!$H$57:$H$69))","v":1},"g-p","e-D",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A71,3)&MID(B71,3,3),MSG_Fueldata!$E$2:$E$202)/$G71","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A71,3)&MID(B71,3,3),MSG_Fueldata!$F$2:$F$202)/$G71","v":3.6875},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R71,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R71,Gen_Param_2011!AU$27:AU$47)","v":1.2136666666666682},null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$54,$R71,Gen_Param_2011!CH$27:CH$54)","v":0.25},null,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R71,Gen_Param_2011!M$27:M$47),1)","v":1069},1069,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R71,Gen_Param_2011!N$27:N$47),1)","v":1069},1069,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R71,Gen_Param_2011!O$27:O$47),1)","v":1069},1069,1069,1069,1069,1069,1069,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R71,Gen_Param_2011!P$27:P$47),1)","v":1069},1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R71,Gen_Param_2011!Q$27:Q$47),1)","v":1069},null,1000,1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R71,Gen_Param_2011!BZ$27:BZ$47),1)","v":1000},{"$f":"ROUND(($BS71-$BI71)/10+BI71,1)","v":900},800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R71,Gen_Param_2011!CA$27:CA$47),1)","v":0},{"$f":"ROUND(($CC71-$BS71)/10+BS71,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R71,Gen_Param_2011!CB$27:CB$47),1)","v":0},0,0]
[{"$f":"A64&B72","v":"GHAEPCOANUSC"},{"$f":"VLOOKUP(R72,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPCOANUSC"},{"$f":"VLOOKUP(MID(B72,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Coal/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"J",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R72,Gen_Param_2011!BO$27:BO$47)","v":0.37},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R72,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":124.89704292527823},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R72,Gen_Param_2011!CC$27:CC$47)","v":2018},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R72,Gen_Param_2011!CF$27:CF$47)","v":0.94},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R72,Gen_Param_2011!BA$27:BA$47)/J72","v":0.9042553191489362},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R72,Gen_Param_2011!AV$27:AV$47)","v":30},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R72,Gen_Param_2011!AT$27:AT$47)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R72,Gen_Param_2011!M$27:M$47)*$B$4","v":2403.3783783783783},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R72,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R72,Gen_Param_2011!BZ$27:BZ$47))","v":1000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$34","v":"Supercritical coal"},{"$f":"IF(OR(MID(B72,3,1)=\"W\",MID(B72,3,1)=\"S\",MID(B72,3,1)=\"H\",MID(B72,3,1)=\"B\",MID(B72,3,1)=\"G\"),1,0)","v":0},{"$f":"IF(V72=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A72,3),NameConvs!$H$57:$H$69))","v":1},"c-p","e-D",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A72,3)&MID(B72,3,3),MSG_Fueldata!$E$2:$E$202)/$G72","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A72,3)&MID(B72,3,3),MSG_Fueldata!$F$2:$F$202)/$G72","v":8.2162162162162158},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R72,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R72,Gen_Param_2011!AU$27:AU$47)","v":1.2762750000000012},null,null,null,2403.3783783783783,2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R72,Gen_Param_2011!M$27:M$47),1)","v":2403.4},2403.4,2403.4,2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R72,Gen_Param_2011!N$27:N$47),1)","v":2403.4},2403.4,2403.4,2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R72,Gen_Param_2011!O$27:O$47),1)","v":2403.4},2403.4,2403.4,2403.4,2403.4,2403.4,2403.4,2403.4,2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R72,Gen_Param_2011!P$27:P$47),1)","v":2403.4},2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R72,Gen_Param_2011!Q$27:Q$47),1)","v":2403.4},null,1000,1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R72,Gen_Param_2011!BZ$27:BZ$47),1)","v":1000},{"$f":"ROUND(($BS72-$BI72)/10+BI72,1)","v":900},800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R72,Gen_Param_2011!CA$27:CA$47),1)","v":0},{"$f":"ROUND(($CC72-$BS72)/10+BS72,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R72,Gen_Param_2011!CB$27:CB$47),1)","v":0},0,0]
[{"$f":"A64&B73","v":"GHAEPGASNLCC"},{"$f":"VLOOKUP(R73,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPGASNLCC"},{"$f":"VLOOKUP(MID(B73,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"L",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R73,Gen_Param_2011!BO$27:BO$47)","v":0.48},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R73,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":25.363137254901961},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R73,Gen_Param_2011!CC$27:CC$47)","v":2015},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R73,Gen_Param_2011!CF$27:CF$47)","v":0.93500000000000005},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R73,Gen_Param_2011!BA$27:BA$47)/J73","v":0.90909090909090906},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R73,Gen_Param_2011!AV$27:AV$47)","v":30},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R73,Gen_Param_2011!AT$27:AT$47)","v":3},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R73,Gen_Param_2011!M$27:M$47)*$B$4","v":1069},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R73,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R73,Gen_Param_2011!BZ$27:BZ$47))","v":1000},0,{"$f":"Gen_Param_2011!B$33","v":"CCGT Associated Gas"},{"$f":"IF(OR(MID(B73,3,1)=\"W\",MID(B73,3,1)=\"S\",MID(B73,3,1)=\"H\",MID(B73,3,1)=\"B\",MID(B73,3,1)=\"G\"),1,0)","v":1},{"$f":"IF(V73=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A73,3),NameConvs!$H$57:$H$69))","v":1},"g-p","e-D",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A73,3)&MID(B73,3,3),MSG_Fueldata!$E$2:$E$202)/$G73","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A73,3)&MID(B73,3,3),MSG_Fueldata!$F$2:$F$202)/$G73","v":3.6875},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R73,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R73,Gen_Param_2011!AU$27:AU$47)","v":1.2136666666666682},null,null,null,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R73,Gen_Param_2011!M$27:M$47),1)","v":1069},1069,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R73,Gen_Param_2011!N$27:N$47),1)","v":1069},1069,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R73,Gen_Param_2011!O$27:O$47),1)","v":1069},1069,1069,1069,1069,1069,1069,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R73,Gen_Param_2011!P$27:P$47),1)","v":1069},1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R73,Gen_Param_2011!Q$27:Q$47),1)","v":1069},null,1000,1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R73,Gen_Param_2011!BZ$27:BZ$47),1)","v":1000},{"$f":"ROUND(($BS73-$BI73)/10+BI73,1)","v":900},800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R73,Gen_Param_2011!CA$27:CA$47),1)","v":0},{"$f":"ROUND(($CC73-$BS73)/10+BS73,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R73,Gen_Param_2011!CB$27:CB$47),1)","v":0},0,0]
[{"$f":"A64&B74","v":"GHAEPHYDNU"},{"$f":"VLOOKUP(R74,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPHYDNU"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"K","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R74,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R74,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":52.485216216216216},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R74,Gen_Param_2011!CC$27:CC$47)","v":2026},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R74,Gen_Param_2011!CF$27:CF$47)","v":0.95},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R74,Gen_Param_2011!BA$27:BA$47)/J74","v":0.52631578947368418},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R74,Gen_Param_2011!AV$27:AV$47)","v":50},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R74,Gen_Param_2011!AT$27:AT$47)","v":5},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R74,Gen_Param_2011!M$27:M$47)*$B$4","v":2000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R74,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R74,Gen_Param_2011!BZ$27:BZ$47))","v":1000},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A64,NameConvs!$J$57:$J$69)","v":0},{"$f":"Gen_Param_2011!B$36","v":"Hydro"},1,{"$f":"IF(V74=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A74,3),NameConvs!$H$57:$H$69))","v":1},"","e-D",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R74,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R74,Gen_Param_2011!AU$27:AU$47)","v":1.3431220000000013},null,null,null,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R74,Gen_Param_2011!M$27:M$47),1)","v":2000},2000,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R74,Gen_Param_2011!N$27:N$47),1)","v":2000},2000,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R74,Gen_Param_2011!O$27:O$47),1)","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R74,Gen_Param_2011!P$27:P$47),1)","v":2000},2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R74,Gen_Param_2011!Q$27:Q$47),1)","v":2000},null,1000,1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R74,Gen_Param_2011!BZ$27:BZ$47),1)","v":1000},{"$f":"ROUND(($BS74-$BI74)/10+BI74,1)","v":900},800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R74,Gen_Param_2011!CA$27:CA$47),1)","v":0},{"$f":"ROUND(($CC74-$BS74)/10+BS74,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R74,Gen_Param_2011!CB$27:CB$47),1)","v":0},0,0]
[{"$f":"A64&B75","v":"GHAEPHYDNUmic"},{"$f":"VLOOKUP(R75,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPHYDNUmic"},null,{"$f":"D83","v":"Rural/Final"},"J","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R75,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R75,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":47.52},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R75,Gen_Param_2011!CC$27:CC$47)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R75,Gen_Param_2011!CF$27:CF$47)","v":0.5},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R75,Gen_Param_2011!BA$27:BA$47)/J75","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R75,Gen_Param_2011!AV$27:AV$47)","v":30},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R75,Gen_Param_2011!AT$27:AT$47)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R75,Gen_Param_2011!M$27:M$47)*$B$4","v":4000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R75,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R75,Gen_Param_2011!BZ$27:BZ$47))","v":100},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A64,NameConvs!$K$57:$K$69)","v":1},{"$f":"Gen_Param_2011!B$37","v":"Small Hydro"},1,1,"",{"$f":"V83","v":"r-t"},null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R75,Gen_Param_2011!CG$27:CG$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R75,Gen_Param_2011!AU$27:AU$47)","v":1.1550000000000011},null,null,null,4000,4000,4000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R75,Gen_Param_2011!M$27:M$47),1)","v":4000},3960.8,3921.6,3882.4,3843.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R75,Gen_Param_2011!N$27:N$47),1)","v":3804},3766.7,3729.4,3692.1,3654.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R75,Gen_Param_2011!O$27:O$47),1)","v":3617.5},3582.9,3548.3,3513.7,3479.1,3444.5,3409.9,3375.3,3340.7,3306.1,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R75,Gen_Param_2011!P$27:P$47),1)","v":3271.6},3241.8,2973.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R75,Gen_Param_2011!Q$27:Q$47),1)","v":2675.9},1,{"$f":"IF(GenREFlag=0,0,IF(BE75,BI75&\" \"&BJ75&\" \"&BK75&\" \"&BL75&\" \"&BM75&\" \"&BN75&\" \"&BO75&\" \"&BP75&\" \"&BQ75&\" \"&BR75&\" \"&BS75&\" \"&BT75&\" \"&BU75&\" \"&BV75&\" \"&BW75&\" \"&BX75&\" \"&BY75&\" \"&BZ75&\" \"&CA75&\" \"&CB75&\" \"&CC75&\" \"&CD75&\" \"&CE75,BI75))","v":"151 166.1 181.2 196.3 211.4 226.5 241.6 256.7 271.8 286.9 302 332.2 362.4 392.6 422.8 453 483.2 513.4 543.6 573.8 604 1208 2416"},151,151,{"$f":"ROUND(SUMIF(OtherData!$C$20:$C$32,LEFT(A75,3),OtherData!$E$20:$E$32)*$BI$6,0)","v":151},166.1,181.2,196.3,211.4,226.5,241.6,256.7,271.8,286.89999999999998,{"$f":"BI75*2","v":302},332.2,362.4,392.6,422.8,453,483.2,513.4,543.6,573.79999999999995,{"$f":"BS75*2","v":604},{"$f":"CC75*2","v":1208},{"$f":"CD75*2","v":2416}]
[{"$f":"A64&B76","v":"GHAEPBIONU"},{"$f":"VLOOKUP(R76,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPBIONU"},{"$f":"VLOOKUP(MID(B76,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Biomass/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"J",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R76,Gen_Param_2011!BO$27:BO$47)","v":0.38},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R76,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":175.33459459459462},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R76,Gen_Param_2011!CC$27:CC$47)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R76,Gen_Param_2011!CF$27:CF$47)","v":0.92999999999999994},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R76,Gen_Param_2011!BA$27:BA$47)/J76","v":0.53763440860215062},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R76,Gen_Param_2011!AV$27:AV$47)","v":30},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R76,Gen_Param_2011!AT$27:AT$47)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R76,Gen_Param_2011!M$27:M$47)*$B$4","v":2500},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R76,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R76,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A64,NameConvs!$P$57:$P$69)","v":1000},{"$f":"Gen_Param_2011!B$38","v":"Biomass"},1,{"$f":"IF(V76=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A76,3),NameConvs!$H$57:$H$69))","v":1},"b-p",{"$f":"IF(ISNA(VLOOKUP(D76&\"/\"&LEFT(A76,3),EnergyForms2,2,FALSE)),VLOOKUP(D76,EnergyForms,2,FALSE),VLOOKUP(D76&\"/\"&LEFT(A76,3),EnergyForms2,2,FALSE))","v":"e-D"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A76,3)&MID(B76,3,3),MSG_Fueldata!$E$2:$E$202)/$G76","v":123.68421052631579},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A76,3)&MID(B76,3,3),MSG_Fueldata!$F$2:$F$202)/$G76","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R76,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R76,Gen_Param_2011!AU$27:AU$47)","v":1.2762750000000012},null,null,null,2500,2500,2500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R76,Gen_Param_2011!M$27:M$47),1)","v":2500},2452,2404,2356,2308,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R76,Gen_Param_2011!N$27:N$47),1)","v":2259.8000000000002},2216.4,2173,2129.6,2086.1999999999998,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R76,Gen_Param_2011!O$27:O$47),1)","v":2042.7},2023.2,2003.7,1984.2,1964.7,1945.2,1925.7,1906.2,1886.7,1867.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R76,Gen_Param_2011!P$27:P$47),1)","v":1847.4},1830.6,1679.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R76,Gen_Param_2011!Q$27:Q$47),1)","v":1511},1,"151 166.1 181.2 196.3 211.4 226.5 241.6 256.7 271.8 286.9 302 332.2 362.4 392.6 422.8 453 483.2 513.4 543.6 573.8 604 1208 2416",151,151,{"$f":"ROUND(SUMIF(OtherData!$C$20:$C$32,LEFT(A76,3),OtherData!$E$20:$E$32)*$BI$6,0)","v":151},166.1,181.2,196.3,211.4,226.5,241.6,256.7,271.8,286.89999999999998,{"$f":"BI76*2","v":302},332.2,362.4,392.6,422.8,453,483.2,513.4,543.6,573.79999999999995,{"$f":"BS76*2","v":604},{"$f":"CC76*2","v":1208},{"$f":"CD76*2","v":2416}]
[{"$f":"A64&B77","v":"GHAEPWNDNU25"},{"$f":"VLOOKUP(R77,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPWNDNU25"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"M","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R77,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R77,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":152.66868243243243},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R77,Gen_Param_2011!CC$27:CC$47)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R77,Gen_Param_2011!CF$27:CF$47)","v":0.19999999999999996},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R77,Gen_Param_2011!BA$27:BA$47)/J77","v":1.0000000000000002},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R77,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R77,Gen_Param_2011!AT$27:AT$47)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R77,Gen_Param_2011!M$27:M$47)*$B$4","v":2000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R77,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R77,Gen_Param_2011!BZ$27:BZ$47))","v":300},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A64,NameConvs!$Q$57:$Q$69)","v":691.45012475055023},{"$f":"Gen_Param_2011!B$39","v":"Bulk Wind (20% CF)"},1,{"$f":"IF(V77=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A77,3),NameConvs!$H$57:$H$69))","v":1},"","e-D",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R77,Gen_Param_2011!CG$27:CG$47)","v":0.1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R77,Gen_Param_2011!AU$27:AU$47)","v":1.1550000000000011},null,null,1,"2000 1961.6 1923.2 1884.8 1846.4 1807.8 1779.8 1751.8 1723.8 1695.8 1667.8 1651.9 1636 1620.1 1604.2 1588.3 1572.4 1556.5 1540.6 1524.7 1508.3 1501.1 1436.4 1364.4",2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R77,Gen_Param_2011!M$27:M$47),1)","v":2000},1961.6,1923.2,1884.8,1846.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R77,Gen_Param_2011!N$27:N$47),1)","v":1807.8},1779.8,1751.8,1723.8,1695.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R77,Gen_Param_2011!O$27:O$47),1)","v":1667.8},1651.9,1636,1620.1,1604.2,1588.3,1572.4,1556.5,1540.6,1524.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R77,Gen_Param_2011!P$27:P$47),1)","v":1508.3},1501.1,1436.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R77,Gen_Param_2011!Q$27:Q$47),1)","v":1364.4},1,"300 370 440 510 580 650 720 790 860 930 1000 1100 1200 1300 1400 1500 1600 1700 1800 1900 2000 2000 2000",300,300,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R77,Gen_Param_2011!BZ$27:BZ$47),1)","v":300},370,440,510,580,650,720,790,860,930,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R77,Gen_Param_2011!CA$27:CA$47),1)","v":1000},1100,1200,1300,1400,1500,1600,1700,1800,1900,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R77,Gen_Param_2011!CB$27:CB$47),1)","v":2000},{"$f":"CC77","v":2000},2000]
[{"$f":"A64&B78","v":"GHAEPWNDNU30"},{"$f":"VLOOKUP(R78,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPWNDNU30"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"N","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R78,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R78,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":125.13912162162161},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R78,Gen_Param_2011!CC$27:CC$47)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R78,Gen_Param_2011!CF$27:CF$47)","v":0.30000000000000004},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R78,Gen_Param_2011!BA$27:BA$47)/J78","v":0.99999999999999978},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R78,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R78,Gen_Param_2011!AT$27:AT$47)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R78,Gen_Param_2011!M$27:M$47)*$B$4","v":2000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R78,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R78,Gen_Param_2011!BZ$27:BZ$47))","v":300},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A64,NameConvs!$R$57:$R$69)","v":9.0771106668520734},{"$f":"Gen_Param_2011!B$40","v":"Bulk Wind (30% CF)"},1,{"$f":"IF(V78=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A78,3),NameConvs!$H$57:$H$69))","v":1},"","e-D",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R78,Gen_Param_2011!CG$27:CG$47)","v":0.15},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R78,Gen_Param_2011!AU$27:AU$47)","v":1.1550000000000011},null,null,1,"2000 1961.6 1923.2 1884.8 1846.4 1807.8 1779.8 1751.8 1723.8 1695.8 1667.8 1651.9 1636 1620.1 1604.2 1588.3 1572.4 1556.5 1540.6 1524.7 1508.3 1501.1 1436.4 1364.4",2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R78,Gen_Param_2011!M$27:M$47),1)","v":2000},1961.6,1923.2,1884.8,1846.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R78,Gen_Param_2011!N$27:N$47),1)","v":1807.8},1779.8,1751.8,1723.8,1695.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R78,Gen_Param_2011!O$27:O$47),1)","v":1667.8},1651.9,1636,1620.1,1604.2,1588.3,1572.4,1556.5,1540.6,1524.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R78,Gen_Param_2011!P$27:P$47),1)","v":1508.3},1501.1,1436.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R78,Gen_Param_2011!Q$27:Q$47),1)","v":1364.4},1,"300 370 440 510 580 650 720 790 860 930 1000 1100 1200 1300 1400 1500 1600 1700 1800 1900 2000 2000 2000",300,300,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R78,Gen_Param_2011!BZ$27:BZ$47),1)","v":300},370,440,510,580,650,720,790,860,930,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R78,Gen_Param_2011!CA$27:CA$47),1)","v":1000},1100,1200,1300,1400,1500,1600,1700,1800,1900,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R78,Gen_Param_2011!CB$27:CB$47),1)","v":2000},2000,2000]
[{"$f":"A64&B79","v":"GHAEPSOLNUPVut"},{"$f":"VLOOKUP(R79,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPSOLNUPVut"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"O","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R79,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R79,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":176.03783783783788},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R79,Gen_Param_2011!CC$27:CC$47)","v":2013},{"$f":"J$23","v":0.52800000000000002},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R79,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R79,Gen_Param_2011!AT$27:AT$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R79,Gen_Param_2011!M$27:M$47)*$B$4","v":2000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R79,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R79,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A64,NameConvs!$N$57:$N$69)","v":43631.734291326189},{"$f":"Gen_Param_2011!B$41","v":"Solar PV (utility)"},1,{"$f":"IF(V79=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A79,3),NameConvs!$H$57:$H$69))","v":1},"","e-D",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R79,Gen_Param_2011!CG$27:CG$47)","v":0.05},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R79,Gen_Param_2011!AU$27:AU$47)","v":1.100000000000001},null,null,1,"2000 1926.1 1852.2 1778.3 1704.4 1630.7 1599.4 1568.1 1536.8 1505.5 1474.1 1453.4 1432.7 1412 1391.3 1370.6 1349.9 1329.2 1308.5 1287.8 1267.3 1255.8 1151.9 1036.5",2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R79,Gen_Param_2011!M$27:M$47),1)","v":2000},1926.1,1852.2,1778.3,1704.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R79,Gen_Param_2011!N$27:N$47),1)","v":1630.7},1599.4,1568.1,1536.8,1505.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R79,Gen_Param_2011!O$27:O$47),1)","v":1474.1},1453.4,1432.7,1412,1391.3,1370.6,1349.9,1329.2,1308.5,1287.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R79,Gen_Param_2011!P$27:P$47),1)","v":1267.3},1255.8,1151.9000000000001,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R79,Gen_Param_2011!Q$27:Q$47),1)","v":1036.5},null,500,500,500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R79,Gen_Param_2011!BZ$27:BZ$47),1)","v":500},500,500,500,500,500,500,500,500,500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R79,Gen_Param_2011!CA$27:CA$47),1)","v":500},500,500,500,500,500,500,500,500,500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R79,Gen_Param_2011!CB$27:CB$47),1)","v":500},500,500]
[{"$f":"A64&B80","v":"GHAEPSOLNUPVrt"},{"$f":"VLOOKUP(R80,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPSOLNUPVrt"},null,"Urban/Final","K","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R80,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R80,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":208.30979729729731},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R80,Gen_Param_2011!CC$27:CC$47)","v":2013},{"$f":"J$24","v":0.42299999999999999},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R80,Gen_Param_2011!AV$27:AV$47)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R80,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R80,Gen_Param_2011!M$27:M$47)*$B$4","v":2100},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R80,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R80,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A64,NameConvs!$N$57:$N$69)","v":43631.734291326189},{"$f":"Gen_Param_2011!B$42","v":"Solar PV (roof top)"},1,1,"","u-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R80,Gen_Param_2011!CG$27:CG$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R80,Gen_Param_2011!AU$27:AU$47)","v":1},null,null,1,"2100 2022.5 1945 1867.5 1790 1712.3 1679.4 1646.5 1613.6 1580.7 1547.8 1526.1 1504.4 1482.7 1461 1439.3 1417.6 1395.9 1374.2 1352.5 1330.7 1318.6 1209.6 1088.4",2100,2100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R80,Gen_Param_2011!M$27:M$47),1)","v":2100},2022.5,1945,1867.5,1790,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R80,Gen_Param_2011!N$27:N$47),1)","v":1712.3},1679.4,1646.5,1613.6,1580.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R80,Gen_Param_2011!O$27:O$47),1)","v":1547.8},1526.1,1504.4,1482.7,1461,1439.3,1417.6,1395.9,1374.2,1352.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R80,Gen_Param_2011!P$27:P$47),1)","v":1330.7},1318.6,1209.5999999999999,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R80,Gen_Param_2011!Q$27:Q$47),1)","v":1088.4000000000001},1,"151 166.1 181.2 196.3 211.4 226.5 241.6 256.7 271.8 286.9 302 332.2 362.4 392.6 422.8 453 483.2 513.4 543.6 573.8 604 1208 2416",151,151,{"$f":"ROUND(SUMIF(OtherData!$C$20:$C$32,LEFT(A80,3),OtherData!$E$20:$E$32)*$BI$6,0)","v":151},166.1,181.2,196.3,211.4,226.5,241.6,256.7,271.8,286.89999999999998,{"$f":"BI80*2","v":302},332.2,362.4,392.6,422.8,453,483.2,513.4,543.6,573.79999999999995,{"$f":"BS80*2","v":604},{"$f":"CC80*2","v":1208},2416]
[{"$f":"A64&B81","v":"GHAEPSOLNUPVst"},{"$f":"VLOOKUP(R81,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPSOLNUPVst"},null,"Urban/Final","L","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R81,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R81,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":166.66666666666666},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R81,Gen_Param_2011!CC$27:CC$47)","v":2013},{"$f":"J$25","v":0.38700000000000001},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R81,Gen_Param_2011!AV$27:AV$47)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R81,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R81,Gen_Param_2011!M$27:M$47)*$B$4","v":4257.5},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R81,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R81,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A64,NameConvs!$N$57:$N$69)","v":43631.734291326189},{"$f":"Gen_Param_2011!B$43","v":"Rooftop PV with 1h Battery"},1,1,"","u-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R81,Gen_Param_2011!CG$27:CG$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R81,Gen_Param_2011!AU$27:AU$47)","v":1},null,null,1,"4257.5 4100.3 3943.1 3785.9 3628.7 3471.4 3373.3 3275.2 3177.1 3079 2981.1 2926.6 2872.1 2817.6 2763.1 2708.6 2654.1 2599.6 2545.1 2490.6 2435.7 2413.5 2214 1992.2",4257.5,4257.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R81,Gen_Param_2011!M$27:M$47),1)","v":4257.5},4100.3,3943.1,3785.9,3628.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R81,Gen_Param_2011!N$27:N$47),1)","v":3471.4},3373.3,3275.2,3177.1,3079,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R81,Gen_Param_2011!O$27:O$47),1)","v":2981.1},2926.6,2872.1,2817.6,2763.1,2708.6,2654.1,2599.6,2545.1,2490.6,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R81,Gen_Param_2011!P$27:P$47),1)","v":2435.6999999999998},2413.5,2214,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R81,Gen_Param_2011!Q$27:Q$47),1)","v":1992.2},1,"151 166.1 181.2 196.3 211.4 226.5 241.6 256.7 271.8 286.9 302 332.2 362.4 392.6 422.8 453 483.2 513.4 543.6 573.8 604 1208 2416",151,151,{"$f":"ROUND(SUMIF(OtherData!$C$20:$C$32,LEFT(A81,3),OtherData!$E$20:$E$32)*$BI$6,0)","v":151},166.1,181.2,196.3,211.4,226.5,241.6,256.7,271.8,286.89999999999998,302,332.2,362.4,392.6,422.8,453,483.2,513.4,543.6,573.79999999999995,604,1208,2416]
[{"$f":"A64&B82","v":"GHAEPSOLNUPVst2"},{"$f":"VLOOKUP(R82,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPSOLNUPVst2"},null,"Urban/Final","R","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R82,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R82,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":150},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R82,Gen_Param_2011!CC$27:CC$47)","v":2013},{"$f":"J$26","v":0.38600000000000001},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R82,Gen_Param_2011!AV$27:AV$47)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R82,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R82,Gen_Param_2011!M$27:M$47)*$B$4","v":6275},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R82,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R82,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A64,NameConvs!$N$57:$N$69)","v":43631.734291326189},{"$f":"Gen_Param_2011!B$44","v":"Rooftop PV with 2h Battery"},1,1,"","u-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R82,Gen_Param_2011!CG$27:CG$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R82,Gen_Param_2011!AU$27:AU$47)","v":1},null,null,1,"6275 6043.3 5811.6 5579.9 5348.2 5116.5 4971.9 4827.3 4682.7 4538.1 4393.7 4313.3 4232.9 4152.5 4072.1 3991.7 3911.3 3830.9 3750.5 3670.1 3590 3557.3 3263.2 2936.3",6275,6275,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R82,Gen_Param_2011!M$27:M$47),1)","v":6275},6043.3,5811.6,5579.9,5348.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R82,Gen_Param_2011!N$27:N$47),1)","v":5116.5},4971.8999999999996,4827.3,4682.7,4538.1000000000004,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R82,Gen_Param_2011!O$27:O$47),1)","v":4393.7},4313.3,4232.8999999999996,4152.5,4072.1,3991.7,3911.3,3830.9,3750.5,3670.1,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R82,Gen_Param_2011!P$27:P$47),1)","v":3590},3557.3,3263.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R82,Gen_Param_2011!Q$27:Q$47),1)","v":2936.3},1,"151 166.1 181.2 196.3 211.4 226.5 241.6 256.7 271.8 286.9 302 332.2 362.4 392.6 422.8 453 483.2 513.4 543.6 573.8 604 1208 2416",151,151,{"$f":"ROUND(SUMIF(OtherData!$C$20:$C$32,LEFT(A82,3),OtherData!$E$20:$E$32)*$BI$6,0)","v":151},166.1,181.2,196.3,211.4,226.5,241.6,256.7,271.8,286.89999999999998,302,332.2,362.4,392.6,422.8,453,483.2,513.4,543.6,573.79999999999995,604,1208,2416]
[{"$f":"A64&B83","v":"GHAEPSOLNUPVrtru"},"EPSOLNUPVrtru",null,"Rural/Final","M","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R83,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R83,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":208.30979729729731},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R83,Gen_Param_2011!CC$27:CC$47)","v":2013},{"$f":"J$27","v":0.42299999999999999},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R83,Gen_Param_2011!AV$27:AV$47)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R83,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R83,Gen_Param_2011!M$27:M$47)*$B$4","v":2100},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R83,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R83,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"Q81","v":43631.734291326189},{"$f":"Gen_Param_2011!B$42","v":"Solar PV (roof top)"},1,1,"","r-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R83,Gen_Param_2011!CG$27:CG$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R83,Gen_Param_2011!AU$27:AU$47)","v":1},null,null,1,"2100 2022.5 1945 1867.5 1790 1712.3 1679.4 1646.5 1613.6 1580.7 1547.8 1526.1 1504.4 1482.7 1461 1439.3 1417.6 1395.9 1374.2 1352.5 1330.7 1318.6 1209.6 1088.4",2100,2100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R83,Gen_Param_2011!M$27:M$47),1)","v":2100},2022.5,1945,1867.5,1790,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R83,Gen_Param_2011!N$27:N$47),1)","v":1712.3},1679.4,1646.5,1613.6,1580.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R83,Gen_Param_2011!O$27:O$47),1)","v":1547.8},1526.1,1504.4,1482.7,1461,1439.3,1417.6,1395.9,1374.2,1352.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R83,Gen_Param_2011!P$27:P$47),1)","v":1330.7},1318.6,1209.5999999999999,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R83,Gen_Param_2011!Q$27:Q$47),1)","v":1088.4000000000001},1,"151 166.1 181.2 196.3 211.4 226.5 241.6 256.7 271.8 286.9 302 332.2 362.4 392.6 422.8 453 483.2 513.4 543.6 573.8 604 1208 2416",151,151,{"$f":"ROUND(SUMIF(OtherData!$C$20:$C$32,LEFT(A83,3),OtherData!$E$20:$E$32)*$BI$6,0)","v":151},166.1,181.2,196.3,211.4,226.5,241.6,256.7,271.8,286.89999999999998,302,332.2,362.4,392.6,422.8,453,483.2,513.4,543.6,573.79999999999995,604,1208,2416]
[{"$f":"A64&B84","v":"GHAEPSOLNUPVstru"},"EPSOLNUPVstru",null,"Rural/Final","N","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R84,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R84,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":166.66666666666666},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R84,Gen_Param_2011!CC$27:CC$47)","v":2013},{"$f":"J$28","v":0.38700000000000001},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R84,Gen_Param_2011!AV$27:AV$47)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R84,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R84,Gen_Param_2011!M$27:M$47)*$B$4","v":4257.5},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R84,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R84,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"Q83","v":43631.734291326189},{"$f":"Gen_Param_2011!B$43","v":"Rooftop PV with 1h Battery"},1,1,"","r-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R84,Gen_Param_2011!CG$27:CG$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R84,Gen_Param_2011!AU$27:AU$47)","v":1},null,null,1,"4257.5 4100.3 3943.1 3785.9 3628.7 3471.4 3373.3 3275.2 3177.1 3079 2981.1 2926.6 2872.1 2817.6 2763.1 2708.6 2654.1 2599.6 2545.1 2490.6 2435.7 2413.5 2214 1992.2",4257.5,4257.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R84,Gen_Param_2011!M$27:M$47),1)","v":4257.5},4100.3,3943.1,3785.9,3628.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R84,Gen_Param_2011!N$27:N$47),1)","v":3471.4},3373.3,3275.2,3177.1,3079,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R84,Gen_Param_2011!O$27:O$47),1)","v":2981.1},2926.6,2872.1,2817.6,2763.1,2708.6,2654.1,2599.6,2545.1,2490.6,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R84,Gen_Param_2011!P$27:P$47),1)","v":2435.6999999999998},2413.5,2214,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R84,Gen_Param_2011!Q$27:Q$47),1)","v":1992.2},1,"151 166.1 181.2 196.3 211.4 226.5 241.6 256.7 271.8 286.9 302 332.2 362.4 392.6 422.8 453 483.2 513.4 543.6 573.8 604 1208 2416",151,151,{"$f":"ROUND(SUMIF(OtherData!$C$20:$C$32,LEFT(A84,3),OtherData!$E$20:$E$32)*$BI$6,0)","v":151},166.1,181.2,196.3,211.4,226.5,241.6,256.7,271.8,286.89999999999998,302,332.2,362.4,392.6,422.8,453,483.2,513.4,543.6,573.79999999999995,604,1208,2416]
[{"$f":"A64&B85","v":"GHAEPSOLNUPVstru2"},"EPSOLNUPVstru2",null,"Rural/Final","S","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R85,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R85,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":150},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R85,Gen_Param_2011!CC$27:CC$47)","v":2013},{"$f":"J$29","v":0.38600000000000001},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R85,Gen_Param_2011!AV$27:AV$47)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R85,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R85,Gen_Param_2011!M$27:M$47)*$B$4","v":6275},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R85,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R85,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A64,NameConvs!$N$57:$N$69)","v":43631.734291326189},{"$f":"Gen_Param_2011!B$44","v":"Rooftop PV with 2h Battery"},1,1,"","r-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R85,Gen_Param_2011!CG$27:CG$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R85,Gen_Param_2011!AU$27:AU$47)","v":1},null,null,1,"6275 6043.3 5811.6 5579.9 5348.2 5116.5 4971.9 4827.3 4682.7 4538.1 4393.7 4313.3 4232.9 4152.5 4072.1 3991.7 3911.3 3830.9 3750.5 3670.1 3590 3557.3 3263.2 2936.3",6275,6275,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R85,Gen_Param_2011!M$27:M$47),1)","v":6275},6043.3,5811.6,5579.9,5348.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R85,Gen_Param_2011!N$27:N$47),1)","v":5116.5},4971.8999999999996,4827.3,4682.7,4538.1000000000004,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R85,Gen_Param_2011!O$27:O$47),1)","v":4393.7},4313.3,4232.8999999999996,4152.5,4072.1,3991.7,3911.3,3830.9,3750.5,3670.1,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R85,Gen_Param_2011!P$27:P$47),1)","v":3590},3557.3,3263.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R85,Gen_Param_2011!Q$27:Q$47),1)","v":2936.3},1,"151 166.1 181.2 196.3 211.4 226.5 241.6 256.7 271.8 286.9 302 332.2 362.4 392.6 422.8 453 483.2 513.4 543.6 573.8 604 1208 2416",151,151,{"$f":"ROUND(SUMIF(OtherData!$C$20:$C$32,LEFT(A85,3),OtherData!$E$20:$E$32)*$BI$6,0)","v":151},166.1,181.2,196.3,211.4,226.5,241.6,256.7,271.8,286.89999999999998,302,332.2,362.4,392.6,422.8,453,483.2,513.4,543.6,573.79999999999995,604,1208,2416]
[{"$f":"A64&B86","v":"GHAEPTSONUTH"},{"$f":"VLOOKUP(R86,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPTSONUTH"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"P","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R86,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R86,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":195.62131274131275},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R86,Gen_Param_2011!CC$27:CC$47)","v":2015},{"$f":"J$30","v":0.75800000000000001},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R86,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R86,Gen_Param_2011!AT$27:AT$47)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R86,Gen_Param_2011!M$27:M$47)*$B$4","v":3000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R86,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R86,Gen_Param_2011!BZ$27:BZ$47))","v":100},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A64,NameConvs!$L$57:$L$69)","v":748.21027643269031},{"$f":"Gen_Param_2011!B$45","v":"Solar thermal no storage"},1,{"$f":"IF(V86=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A86,3),NameConvs!$H$57:$H$69))","v":1},"","e-D",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R86,Gen_Param_2011!CG$27:CG$47)","v":0.3},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R86,Gen_Param_2011!AU$27:AU$47)","v":1.2762750000000012},null,null,1,"3000 2915.2 2830.4 2745.6 2660.8 2576.2 2526.7 2477.2 2427.7 2378.2 2328.7 2286.1 2243.5 2200.9 2158.3 2115.7 2073.1 2030.5 1987.9 1945.3 1902.7 1885.4 1729.5 1556.2",3000,3000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R86,Gen_Param_2011!M$27:M$47),1)","v":3000},2915.2,2830.4,2745.6,2660.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R86,Gen_Param_2011!N$27:N$47),1)","v":2576.1999999999998},2526.6999999999998,2477.1999999999998,2427.6999999999998,2378.1999999999998,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R86,Gen_Param_2011!O$27:O$47),1)","v":2328.6999999999998},2286.1,2243.5,2200.9,2158.3000000000002,2115.6999999999998,2073.1,2030.5,1987.9,1945.3,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R86,Gen_Param_2011!P$27:P$47),1)","v":1902.7},1885.4,1729.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R86,Gen_Param_2011!Q$27:Q$47),1)","v":1556.2},1,"100 190 280 370 460 550 640 730 820 910 1000 1100 1200 1300 1400 1500 1600 1700 1800 1900 2000 2000 2000",100,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R86,Gen_Param_2011!BZ$27:BZ$47),1)","v":100},{"$f":"ROUND(($BS86-$BI86)/10+BI86,1)","v":190},280,370,460,550,640,730,820,910,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R86,Gen_Param_2011!CA$27:CA$47),1)","v":1000},{"$f":"ROUND(($CC86-$BS86)/10+BS86,1)","v":1100},1200,1300,1400,1500,1600,1700,1800,1900,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R86,Gen_Param_2011!CB$27:CB$47),1)","v":2000},2000,2000]
[{"$f":"A64&B87","v":"GHAEPTSONUTHst"},{"$f":"VLOOKUP(R87,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPTSONUTHst"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"Q","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R87,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R87,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":165.92391891891893},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R87,Gen_Param_2011!CC$27:CC$47)","v":2015},{"$f":"J$31","v":0.91900000000000004},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R87,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R87,Gen_Param_2011!AT$27:AT$47)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R87,Gen_Param_2011!M$27:M$47)*$B$4","v":5400},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R87,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R87,Gen_Param_2011!BZ$27:BZ$47))","v":100},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A64,NameConvs!$L$57:$L$69)","v":748.21027643269031},{"$f":"Gen_Param_2011!B$46","v":"Solar thermal with Storage"},1,{"$f":"IF(V87=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A87,3),NameConvs!$H$57:$H$69))","v":1},"","e-D",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R87,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R87,Gen_Param_2011!AU$27:AU$47)","v":1.2762750000000012},null,null,1,"5400 5247.4 5094.8 4942.2 4789.6 4637.2 4526.9 4416.6 4306.3 4196 4085.8 4011.1 3936.4 3861.7 3787 3712.3 3637.6 3562.9 3488.2 3413.5 3338.4 3294.9 2903 2467.5",5400,5400,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R87,Gen_Param_2011!M$27:M$47),1)","v":5400},5247.4,5094.8,4942.2,4789.6000000000004,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R87,Gen_Param_2011!N$27:N$47),1)","v":4637.2},4526.8999999999996,4416.6000000000004,4306.3,4196,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R87,Gen_Param_2011!O$27:O$47),1)","v":4085.8},4011.1,3936.4,3861.7,3787,3712.3,3637.6,3562.9,3488.2,3413.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R87,Gen_Param_2011!P$27:P$47),1)","v":3338.4},3294.9,2903,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R87,Gen_Param_2011!Q$27:Q$47),1)","v":2467.5},1,"100 190 280 370 460 550 640 730 820 910 1000 1100 1200 1300 1400 1500 1600 1700 1800 1900 2000 2000 2000",100,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R87,Gen_Param_2011!BZ$27:BZ$47),1)","v":100},{"$f":"ROUND(($BS87-$BI87)/10+BI87,1)","v":190},280,370,460,550,640,730,820,910,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R87,Gen_Param_2011!CA$27:CA$47),1)","v":1000},{"$f":"ROUND(($CC87-$BS87)/10+BS87,1)","v":1100},1200,1300,1400,1500,1600,1700,1800,1900,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R87,Gen_Param_2011!CB$27:CB$47),1)","v":2000},2000,2000]
[{"$f":"A64&B88","v":"GHAEPGASNUSO"},{"$f":"VLOOKUP(R88,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPGASNUSO"},{"$f":"VLOOKUP(MID(B88,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"L",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R88,Gen_Param_2011!BO$27:BO$47)","v":0.53},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R88,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":165.92391891891893},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R88,Gen_Param_2011!CC$27:CC$47)","v":2015},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R88,Gen_Param_2011!CF$27:CF$47)","v":0.92},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R88,Gen_Param_2011!BA$27:BA$47)/J88","v":0.92391304347826075},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R88,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R88,Gen_Param_2011!AT$27:AT$47)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R88,Gen_Param_2011!M$27:M$47)*$B$4","v":1388.31},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R88,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R88,Gen_Param_2011!BZ$27:BZ$47))","v":100},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A64,NameConvs!$L$57:$L$69)","v":748.21027643269031},{"$f":"Gen_Param_2011!B$47","v":"Solar thermal with gas co-firing"},0,{"$f":"IF(V88=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A88,3),NameConvs!$H$57:$H$69))","v":1},"g-p","e-D",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A88,3)&MID(B88,3,3),MSG_Fueldata!$E$2:$E$202)/$G88","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A88,3)&MID(B88,3,3),MSG_Fueldata!$F$2:$F$202)/$G88","v":3.3396226415094339},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R88,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R88,Gen_Param_2011!AU$27:AU$47)","v":1.2762750000000012},null,null,1,{"$f":"IF(AC88,AG88&\" \"&AH88&\" \"&AI88&\" \"&AJ88&\" \"&AK88&\" \"&AL88&\" \"&AM88&\" \"&AN88&\" \"&AO88&\" \"&AP88&\" \"&AQ88&\" \"&AR88&\" \"&AS88&\" \"&AT88&\" \"&AU88&\" \"&AV88&\" \"&AW88&\" \"&AX88&\" \"&AY88&\" \"&AZ88&\" \"&BA88&\" \"&BB88&\" \"&BC88&\" \"&BD88,N88)","v":"1388.3 1374.7 1361.1 1347.5 1333.9 1320.3 1313.8 1307.3 1300.8 1294.3 1287.6 1281.3 1275 1268.7 1262.4 1256.1 1249.8 1243.5 1237.2 1230.9 1224.6 1224.6 1224.6 1224.6"},1388.3,1388.3,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R88,Gen_Param_2011!M$27:M$47),1)","v":1388.3},1374.7,1361.1,1347.5,1333.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R88,Gen_Param_2011!N$27:N$47),1)","v":1320.3},1313.8,1307.3,1300.8,1294.3,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R88,Gen_Param_2011!O$27:O$47),1)","v":1287.5999999999999},1281.3,1275,1268.7,1262.4000000000001,1256.0999999999999,1249.8,1243.5,1237.2,1230.9000000000001,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R88,Gen_Param_2011!P$27:P$47),1)","v":1224.5999999999999},{"$f":"ROUND(($BD88-$BA88)/20+BA88,1)","v":1224.5999999999999},{"$f":"ROUND(($BD88-$BA88)/2+BA88,1)","v":1224.5999999999999},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R88,Gen_Param_2011!Q$27:Q$47),1)","v":1224.5999999999999},1,"100 190 280 370 460 550 640 730 820 910 1000 1100 1200 1300 1400 1500 1600 1700 1800 1900 2000 2000 2000",100,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R88,Gen_Param_2011!BZ$27:BZ$47),1)","v":100},{"$f":"ROUND(($BS88-$BI88)/10+BI88,1)","v":190},280,370,460,550,640,730,820,910,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R88,Gen_Param_2011!CA$27:CA$47),1)","v":1000},{"$f":"ROUND(($CC88-$BS88)/10+BS88,1)","v":1100},1200,1300,1400,1500,1600,1700,1800,1900,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R88,Gen_Param_2011!CB$27:CB$47),1)","v":2000},2000,2000]
[{"$f":"LEFT(A88,3)","v":"GHA"},{"$f":"ROW(B88)-ROW(B64)","v":24},{"$f":"ROW()-B89-1","v":64}]
[]
[null,{"$f":"VLOOKUP(A92,NameConvs!$B$57:$E$69,4,FALSE)","v":"Guinea"},"Main Input","Main Output","name","Main Input","Main Output (switch c)","var costs (switch c)","First year","Plant Factor","operation time","Plant life","Constr. Time","Investment Costs","Fixed Costs","bdc (up)","bdi (up)",null,"Renewable?","Loss Factor","Input Fuel","output fuel",null,null,"Firm Capacity","IDC factor",null,"Min Utilisation","Inv. Cost Learning","Inv.Cost String",2008,{"$f":"AE91+1","v":2009},2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2040,2050,"bdc (up) activate?","bdc (up) string",2008,{"$f":"BG91+1","v":2009},2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2040,2050,"bdc (lo) activate?","bdc (lo) string",2008,{"$f":"CH91+1","v":2009},2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2040,2050]
["GUI","MESSAGE Name",null,null,"alt",null,null,"US$'00/kWyr",null,"share","share","years","years","US$'00/kW","US$'00/kW/yr","MW","MW",null,null,null,null,null,null,null,null,null,null,"%"]
[{"$f":"A92&B93","v":"GUIEPODSNU"},{"$f":"VLOOKUP(R93,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPODSNU"},{"$f":"VLOOKUP(MID(B93,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Diesel/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"J",{"$f":"IF(C93=\"\",\"\",1)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R93,Gen_Param_2011!BO$27:BO$47)","v":0.35},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R93,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":148.91999999999999},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R93,Gen_Param_2011!CC$27:CC$47)","v":2013},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R93,Gen_Param_2011!CF$27:CF$47)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R93,Gen_Param_2011!BA$27:BA$47)/J93","v":0.88888888888888895},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R93,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R93,Gen_Param_2011!AT$27:AT$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R93,Gen_Param_2011!M$27:M$47)*$B$4","v":1070},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R93,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R93,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$27","v":"Diesel Centralized"},0,{"$f":"IF(V93=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A93,3),NameConvs!$H$57:$H$69))","v":1},{"$f":"IF(C93=\"\",\"\",VLOOKUP(C93,EnergyForms,2,FALSE))","v":"o-p"},{"$f":"IF(ISNA(VLOOKUP(D93&\"/\"&LEFT(A93,3),EnergyForms2,2,FALSE)),VLOOKUP(D93,EnergyForms,2,FALSE),VLOOKUP(D93&\"/\"&LEFT(A93,3),EnergyForms2,2,FALSE))","v":"e-E"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A93,3)&MID(B93,3,3),MSG_Fueldata!$E$2:$E$202)/$G93","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A93,3)&MID(B93,3,3),MSG_Fueldata!$F$2:$F$202)/$G93","v":6.6739186285714274},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R93,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R93,Gen_Param_2011!AU$27:AU$47)","v":1.100000000000001},null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$54,$R93,Gen_Param_2011!CH$27:CH$54)","v":0.04},null,{"$f":"IF(AC93,AG93&\" \"&AH93&\" \"&AI93&\" \"&AJ93&\" \"&AK93&\" \"&AL93&\" \"&AM93&\" \"&AN93&\" \"&AO93&\" \"&AP93&\" \"&AQ93&\" \"&AR93&\" \"&AS93&\" \"&AT93&\" \"&AU93&\" \"&AV93&\" \"&AW93&\" \"&AX93&\" \"&AY93&\" \"&AZ93&\" \"&BA93&\" \"&BB93&\" \"&BC93&\" \"&BD93,N93)","v":1070},{"$f":"AG93","v":1070},{"$f":"AG93","v":1070},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R93,Gen_Param_2011!M$27:M$47),1)","v":1070},{"$f":"ROUND(($AL93-$AG93)/5+AG93,1)","v":1070},1070,1070,1070,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R93,Gen_Param_2011!N$27:N$47),1)","v":1070},{"$f":"ROUND(($AQ93-$AL93)/5+AL93,1)","v":1070},1070,1070,1070,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R93,Gen_Param_2011!O$27:O$47),1)","v":1070},{"$f":"ROUND(($BA93-$AQ93)/10+AQ93,1)","v":1070},{"$f":"ROUND(($BA93-$AQ93)/10+AR93,1)","v":1070},{"$f":"ROUND(($BA93-$AQ93)/10+AS93,1)","v":1070},{"$f":"ROUND(($BA93-$AQ93)/10+AT93,1)","v":1070},{"$f":"ROUND(($BA93-$AQ93)/10+AU93,1)","v":1070},{"$f":"ROUND(($BA93-$AQ93)/10+AV93,1)","v":1070},{"$f":"ROUND(($BA93-$AQ93)/10+AW93,1)","v":1070},{"$f":"ROUND(($BA93-$AQ93)/10+AX93,1)","v":1070},{"$f":"ROUND(($BA93-$AQ93)/10+AY93,1)","v":1070},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R93,Gen_Param_2011!P$27:P$47),1)","v":1070},{"$f":"ROUND(($BD93-$BA93)/20+BA93,1)","v":1070},{"$f":"ROUND(($BD93-$BA93)/2+BA93,1)","v":1070},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R93,Gen_Param_2011!Q$27:Q$47),1)","v":1070},null,{"$f":"IF(BE93,BI93&\" \"&BJ93&\" \"&BK93&\" \"&BL93&\" \"&BM93&\" \"&BN93&\" \"&BO93&\" \"&BP93&\" \"&BQ93&\" \"&BR93&\" \"&BS93&\" \"&BT93&\" \"&BU93&\" \"&BV93&\" \"&BW93&\" \"&BX93&\" \"&BY93&\" \"&BZ93&\" \"&CA93&\" \"&CB93&\" \"&CC93&\" \"&CD93&\" \"&CE93,BI93)","v":500},{"$f":"BI93","v":500},{"$f":"BI93","v":500},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R93,Gen_Param_2011!BZ$27:BZ$47),1)","v":500},{"$f":"ROUND(($BS93-$BI93)/10+BI93,1)","v":450},{"$f":"ROUND(($BS93-$BI93)/10+BJ93,1)","v":400},350,300,250,200,150,100,50,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R93,Gen_Param_2011!CA$27:CA$47),1)","v":0},{"$f":"ROUND(($CC93-$BS93)/10+BS93,1)","v":0},{"$f":"ROUND(($CC93-$BS93)/10+BT93,1)","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R93,Gen_Param_2011!CB$27:CB$47),1)","v":0},{"$f":"CC93","v":0},{"$f":"CD93","v":0},null,{"$f":"IF(CF93,CH93&\" \"&CI93&\" \"&CJ93&\" \"&CK93&\" \"&CL93&\" \"&CM93&\" \"&CN93&\" \"&CO93&\" \"&CP93&\" \"&CQ93&\" \"&CR93&\" \"&CS93&\" \"&CT93&\" \"&CU93&\" \"&CV93&\" \"&CW93&\" \"&CX93&\" \"&CY93&\" \"&CZ93&\" \"&DA93&\" \"&DB93&\" \"&DC93&\" \"&DD93,\"\")","v":""}]
[{"$f":"A92&B94","v":"GUIEPODSNUind"},{"$f":"VLOOKUP(R94,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPODSNUind"},{"$f":"VLOOKUP(MID(B94,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Diesel/Primary"},"Electricity/Final","K",{"$f":"IF(C94=\"\",\"\",1)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R94,Gen_Param_2011!BO$27:BO$47)","v":0.35},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R94,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":484.86599999999999},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R94,Gen_Param_2011!CC$27:CC$47)","v":2010},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R94,Gen_Param_2011!CF$27:CF$47)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R94,Gen_Param_2011!BA$27:BA$47)/J94","v":0.88888888888888895},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R94,Gen_Param_2011!AV$27:AV$47)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R94,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R94,Gen_Param_2011!M$27:M$47)*$B$4","v":658.66499999999996},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R94,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R94,Gen_Param_2011!BZ$27:BZ$47))","v":2000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$28","v":"Diesel 100 kW system (industry)"},0,{"$f":"IF(V94=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A94,3),NameConvs!$H$57:$H$69))","v":1},"o-p","i-t",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A94,3)&MID(B94,3,3),MSG_Fueldata!$E$2:$E$202)/$G94","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A94,3)&MID(B94,3,3),MSG_Fueldata!$F$2:$F$202)/$G94","v":6.6739186285714274},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R94,Gen_Param_2011!CG$27:CG$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R94,Gen_Param_2011!AU$27:AU$47)","v":1},{"$f":"VLOOKUP(A92,OtherData!$C$20:$P$32,OtherData!N$1,FALSE)","v":"2000 0 2001 0 2002 0 2003 0 2004 0 2005 0 2006 0 2007 0 2008 0 2009 0 "},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$54,$R94,Gen_Param_2011!CH$27:CH$54)","v":0.04},null,658.66499999999996,{"$f":"AG94","v":658.7},{"$f":"AG94","v":658.7},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R94,Gen_Param_2011!M$27:M$47),1)","v":658.7},658.7,658.7,658.7,658.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R94,Gen_Param_2011!N$27:N$47),1)","v":658.7},658.7,658.7,658.7,658.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R94,Gen_Param_2011!O$27:O$47),1)","v":658.7},{"$f":"ROUND(($BA94-$AQ94)/10+AQ94,1)","v":658.7},658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R94,Gen_Param_2011!P$27:P$47),1)","v":658.7},658.7,658.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R94,Gen_Param_2011!Q$27:Q$47),1)","v":658.7},null,{"$f":"IF(BE94,BI94&\" \"&BJ94&\" \"&BK94&\" \"&BL94&\" \"&BM94&\" \"&BN94&\" \"&BO94&\" \"&BP94&\" \"&BQ94&\" \"&BR94&\" \"&BS94&\" \"&BT94&\" \"&BU94&\" \"&BV94&\" \"&BW94&\" \"&BX94&\" \"&BY94&\" \"&BZ94&\" \"&CA94&\" \"&CB94&\" \"&CC94&\" \"&CD94&\" \"&CE94,BI94)","v":2000},{"$f":"BI94","v":2000},{"$f":"BI94","v":2000},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R94,Gen_Param_2011!BZ$27:BZ$47),1)","v":2000},{"$f":"ROUND(($BS94-$BI94)/10+BI94,1)","v":1800},1600,1400,1200,1000,800,600,400,200,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R94,Gen_Param_2011!CA$27:CA$47),1)","v":0},{"$f":"ROUND(($CC94-$BS94)/10+BS94,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R94,Gen_Param_2011!CB$27:CB$47),1)","v":0},{"$f":"CC94","v":0},0,null,{"$f":"IF(CF94,CH94&\" \"&CI94&\" \"&CJ94&\" \"&CK94&\" \"&CL94&\" \"&CM94&\" \"&CN94&\" \"&CO94&\" \"&CP94&\" \"&CQ94&\" \"&CR94&\" \"&CS94&\" \"&CT94&\" \"&CU94&\" \"&CV94&\" \"&CW94&\" \"&CX94&\" \"&CY94&\" \"&CZ94&\" \"&DA94&\" \"&DB94&\" \"&DC94&\" \"&DD94,\"\")","v":""}]
[{"$f":"A92&B95","v":"GUIEPODSNUurb"},"EPODSNUurb",{"$f":"VLOOKUP(MID(B95,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Diesel/Primary"},"Urban/Final","L",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R95,Gen_Param_2011!BO$27:BO$47)","v":0.16},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R95,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":290.9196},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R95,Gen_Param_2011!CC$27:CC$47)","v":2010},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R95,Gen_Param_2011!CF$27:CF$47)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R95,Gen_Param_2011!BA$27:BA$47)/J95","v":0.33333333333333331},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R95,Gen_Param_2011!AV$27:AV$47)","v":10},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R95,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R95,Gen_Param_2011!M$27:M$47)*$B$4","v":691.875},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R95,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R95,Gen_Param_2011!BZ$27:BZ$47))","v":2000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$29","v":"Diesel/Gasoline 1kW system (residential/commercial)"},0,1,"o-p","u-t",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A95,3)&MID(B95,3,3),MSG_Fueldata!$E$2:$E$202)/$G95","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A95,3)&MID(B95,3,3),MSG_Fueldata!$F$2:$F$202)/$G95","v":14.599196999999997},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R95,Gen_Param_2011!CG$27:CG$47)","v":0},1,{"$f":"VLOOKUP(A92,OtherData!$C$20:$P$32,OtherData!P$1,FALSE)","v":"2000 4.33 2001 4.33 2002 4.33 2003 4.33 2004 4.33 2005 4.33 2006 4.33 2007 4.33 2008 4.33 2009 4.33 "},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$54,$R95,Gen_Param_2011!CH$27:CH$54)","v":0.04},null,691.875,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R95,Gen_Param_2011!M$27:M$47),1)","v":691.9},691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R95,Gen_Param_2011!N$27:N$47),1)","v":691.9},691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R95,Gen_Param_2011!O$27:O$47),1)","v":691.9},691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R95,Gen_Param_2011!P$27:P$47),1)","v":691.9},691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R95,Gen_Param_2011!Q$27:Q$47),1)","v":691.9},null,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R95,Gen_Param_2011!BZ$27:BZ$47),1)","v":2000},1800,1600,1400,1200,1000,800,600,400,200,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R95,Gen_Param_2011!CA$27:CA$47),1)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R95,Gen_Param_2011!CB$27:CB$47),1)","v":0},{"$f":"CC95","v":0},0,null,""]
[{"$f":"A92&B96","v":"GUIEPODSNUrur"},"EPODSNUrur",{"$f":"VLOOKUP(MID(B96,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Diesel/Primary"},"Rural/Final","M",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R96,Gen_Param_2011!BO$27:BO$47)","v":0.16},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R96,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":290.9196},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R96,Gen_Param_2011!CC$27:CC$47)","v":2010},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R96,Gen_Param_2011!CF$27:CF$47)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R96,Gen_Param_2011!BA$27:BA$47)/J96","v":0.33333333333333331},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R96,Gen_Param_2011!AV$27:AV$47)","v":10},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R96,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R96,Gen_Param_2011!M$27:M$47)*$B$4","v":691.875},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R96,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R96,Gen_Param_2011!BZ$27:BZ$47))","v":2000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$29","v":"Diesel/Gasoline 1kW system (residential/commercial)"},0,1,"o-p","r-t",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A96,3)&MID(B96,3,3),MSG_Fueldata!$E$2:$E$202)/$G96","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A96,3)&MID(B96,3,3),MSG_Fueldata!$F$2:$F$202)/$G96","v":14.599196999999997},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R96,Gen_Param_2011!CG$27:CG$47)","v":0},1,{"$f":"VLOOKUP(A92,OtherData!$C$20:$P$32,OtherData!O$1,FALSE)","v":"2000 0.3 2001 0.3 2002 0.3 2003 0.3 2004 0.3 2005 0.3 2006 0.3 2007 0.3 2008 0.3 2009 0.3 "},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$54,$R96,Gen_Param_2011!CH$27:CH$54)","v":0.04},null,691.875,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R96,Gen_Param_2011!M$27:M$47),1)","v":691.9},691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R96,Gen_Param_2011!N$27:N$47),1)","v":691.9},691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R96,Gen_Param_2011!O$27:O$47),1)","v":691.9},691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R96,Gen_Param_2011!P$27:P$47),1)","v":691.9},691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R96,Gen_Param_2011!Q$27:Q$47),1)","v":691.9},null,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R96,Gen_Param_2011!BZ$27:BZ$47),1)","v":2000},1800,1600,1400,1200,1000,800,600,400,200,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R96,Gen_Param_2011!CA$27:CA$47),1)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R96,Gen_Param_2011!CB$27:CB$47),1)","v":0},{"$f":"CC96","v":0},0,null,""]
[{"$f":"A92&B97","v":"GUIEPOHFNU"},{"$f":"VLOOKUP(R97,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPOHFNU"},{"$f":"VLOOKUP(MID(B97,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"HFO/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"J",{"$f":"IF(C97=\"\",\"\",1)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R97,Gen_Param_2011!BO$27:BO$47)","v":0.35},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R97,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":131.4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R97,Gen_Param_2011!CC$27:CC$47)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R97,Gen_Param_2011!CF$27:CF$47)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R97,Gen_Param_2011!BA$27:BA$47)/J97","v":0.88888888888888895},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R97,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R97,Gen_Param_2011!AT$27:AT$47)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R97,Gen_Param_2011!M$27:M$47)*$B$4","v":1350},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R97,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R97,Gen_Param_2011!BZ$27:BZ$47))","v":2000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$30","v":"HFO"},0,{"$f":"IF(V97=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A97,3),NameConvs!$H$57:$H$69))","v":1},"h-p","e-E",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A97,3)&MID(B97,3,3),MSG_Fueldata!$E$2:$E$202)/$G97","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A97,3)&MID(B97,3,3),MSG_Fueldata!$F$2:$F$202)/$G97","v":7.2685974857142863},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R97,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R97,Gen_Param_2011!AU$27:AU$47)","v":1.1550000000000011},null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$54,$R97,Gen_Param_2011!CH$27:CH$54)","v":0.05},null,1350,{"$f":"AG97","v":1350},{"$f":"AG97","v":1350},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R97,Gen_Param_2011!M$27:M$47),1)","v":1350},1350,1350,1350,1350,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R97,Gen_Param_2011!N$27:N$47),1)","v":1350},1350,1350,1350,1350,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R97,Gen_Param_2011!O$27:O$47),1)","v":1350},{"$f":"ROUND(($BA97-$AQ97)/10+AQ97,1)","v":1350},1350,1350,1350,1350,1350,1350,1350,1350,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R97,Gen_Param_2011!P$27:P$47),1)","v":1350},1350,1350,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R97,Gen_Param_2011!Q$27:Q$47),1)","v":1350},null,{"$f":"IF(BE97,BI97&\" \"&BJ97&\" \"&BK97&\" \"&BL97&\" \"&BM97&\" \"&BN97&\" \"&BO97&\" \"&BP97&\" \"&BQ97&\" \"&BR97&\" \"&BS97&\" \"&BT97&\" \"&BU97&\" \"&BV97&\" \"&BW97&\" \"&BX97&\" \"&BY97&\" \"&BZ97&\" \"&CA97&\" \"&CB97&\" \"&CC97&\" \"&CD97&\" \"&CE97,BI97)","v":2000},{"$f":"BI97","v":2000},{"$f":"BI97","v":2000},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R97,Gen_Param_2011!BZ$27:BZ$47),1)","v":2000},{"$f":"ROUND(($BS97-$BI97)/10+BI97,1)","v":1800},1600,1400,1200,1000,800,600,400,200,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R97,Gen_Param_2011!CA$27:CA$47),1)","v":0},{"$f":"ROUND(($CC97-$BS97)/10+BS97,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R97,Gen_Param_2011!CB$27:CB$47),1)","v":0},{"$f":"CC97","v":0},{"$f":"CD97","v":0}]
[{"$f":"A92&B98","v":"GUIEPGASNUOC"},{"$f":"VLOOKUP(R98,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPGASNUOC"},{"$f":"VLOOKUP(MID(B98,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"J",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R98,Gen_Param_2011!BO$27:BO$47)","v":0.3},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R98,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":174.52959194488608},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R98,Gen_Param_2011!CC$27:CC$47)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R98,Gen_Param_2011!CF$27:CF$47)","v":0.93500000000000005},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R98,Gen_Param_2011!BA$27:BA$47)/J98","v":0.90909090909090906},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R98,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R98,Gen_Param_2011!AT$27:AT$47)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R98,Gen_Param_2011!M$27:M$47)*$B$4","v":603},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R98,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R98,Gen_Param_2011!BZ$27:BZ$47))","v":1000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$31","v":"OCGT"},0,{"$f":"IF(V98=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A98,3),NameConvs!$H$57:$H$69))","v":1},"g-p","e-E",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A98,3)&MID(B98,3,3),MSG_Fueldata!$E$2:$E$202)/$G98","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A98,3)&MID(B98,3,3),MSG_Fueldata!$F$2:$F$202)/$G98","v":5.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R98,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R98,Gen_Param_2011!AU$27:AU$47)","v":1.1550000000000011},null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$54,$R98,Gen_Param_2011!CH$27:CH$54)","v":1.4999999999999999E-2},null,603,603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R98,Gen_Param_2011!M$27:M$47),1)","v":603},603,603,603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R98,Gen_Param_2011!N$27:N$47),1)","v":603},603,603,603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R98,Gen_Param_2011!O$27:O$47),1)","v":603},603,603,603,603,603,603,603,603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R98,Gen_Param_2011!P$27:P$47),1)","v":603},603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R98,Gen_Param_2011!Q$27:Q$47),1)","v":603},null,1000,1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R98,Gen_Param_2011!BZ$27:BZ$47),1)","v":1000},{"$f":"ROUND(($BS98-$BI98)/10+BI98,1)","v":900},800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R98,Gen_Param_2011!CA$27:CA$47),1)","v":0},{"$f":"ROUND(($CC98-$BS98)/10+BS98,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R98,Gen_Param_2011!CB$27:CB$47),1)","v":0},0,0]
[{"$f":"A92&B99","v":"GUIEPGASNUCC"},{"$f":"VLOOKUP(R99,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPGASNUCC"},{"$f":"VLOOKUP(MID(B99,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"K",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R99,Gen_Param_2011!BO$27:BO$47)","v":0.48},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R99,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":25.363137254901961},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R99,Gen_Param_2011!CC$27:CC$47)","v":2015},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R99,Gen_Param_2011!CF$27:CF$47)","v":0.93500000000000005},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R99,Gen_Param_2011!BA$27:BA$47)/J99","v":0.90909090909090906},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R99,Gen_Param_2011!AV$27:AV$47)","v":30},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R99,Gen_Param_2011!AT$27:AT$47)","v":3},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R99,Gen_Param_2011!M$27:M$47)*$B$4","v":1069},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R99,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R99,Gen_Param_2011!BZ$27:BZ$47))","v":1000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$32","v":"CCGT"},0,{"$f":"IF(V99=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A99,3),NameConvs!$H$57:$H$69))","v":1},"g-p","e-E",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A99,3)&MID(B99,3,3),MSG_Fueldata!$E$2:$E$202)/$G99","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A99,3)&MID(B99,3,3),MSG_Fueldata!$F$2:$F$202)/$G99","v":3.6875},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R99,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R99,Gen_Param_2011!AU$27:AU$47)","v":1.2136666666666682},null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$54,$R99,Gen_Param_2011!CH$27:CH$54)","v":0.25},null,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R99,Gen_Param_2011!M$27:M$47),1)","v":1069},1069,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R99,Gen_Param_2011!N$27:N$47),1)","v":1069},1069,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R99,Gen_Param_2011!O$27:O$47),1)","v":1069},1069,1069,1069,1069,1069,1069,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R99,Gen_Param_2011!P$27:P$47),1)","v":1069},1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R99,Gen_Param_2011!Q$27:Q$47),1)","v":1069},null,1000,1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R99,Gen_Param_2011!BZ$27:BZ$47),1)","v":1000},{"$f":"ROUND(($BS99-$BI99)/10+BI99,1)","v":900},800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R99,Gen_Param_2011!CA$27:CA$47),1)","v":0},{"$f":"ROUND(($CC99-$BS99)/10+BS99,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R99,Gen_Param_2011!CB$27:CB$47),1)","v":0},0,0]
[{"$f":"A92&B100","v":"GUIEPCOANUSC"},{"$f":"VLOOKUP(R100,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPCOANUSC"},{"$f":"VLOOKUP(MID(B100,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Coal/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"J",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R100,Gen_Param_2011!BO$27:BO$47)","v":0.37},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R100,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":124.89704292527823},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R100,Gen_Param_2011!CC$27:CC$47)","v":2018},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R100,Gen_Param_2011!CF$27:CF$47)","v":0.94},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R100,Gen_Param_2011!BA$27:BA$47)/J100","v":0.9042553191489362},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R100,Gen_Param_2011!AV$27:AV$47)","v":30},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R100,Gen_Param_2011!AT$27:AT$47)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R100,Gen_Param_2011!M$27:M$47)*$B$4","v":2403.3783783783783},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R100,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R100,Gen_Param_2011!BZ$27:BZ$47))","v":1000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$34","v":"Supercritical coal"},{"$f":"IF(OR(MID(B100,3,1)=\"W\",MID(B100,3,1)=\"S\",MID(B100,3,1)=\"H\",MID(B100,3,1)=\"B\",MID(B100,3,1)=\"G\"),1,0)","v":0},{"$f":"IF(V100=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A100,3),NameConvs!$H$57:$H$69))","v":1},"c-p","e-E",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A100,3)&MID(B100,3,3),MSG_Fueldata!$E$2:$E$202)/$G100","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A100,3)&MID(B100,3,3),MSG_Fueldata!$F$2:$F$202)/$G100","v":8.2162162162162158},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R100,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R100,Gen_Param_2011!AU$27:AU$47)","v":1.2762750000000012},null,null,null,2403.3783783783783,2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R100,Gen_Param_2011!M$27:M$47),1)","v":2403.4},2403.4,2403.4,2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R100,Gen_Param_2011!N$27:N$47),1)","v":2403.4},2403.4,2403.4,2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R100,Gen_Param_2011!O$27:O$47),1)","v":2403.4},2403.4,2403.4,2403.4,2403.4,2403.4,2403.4,2403.4,2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R100,Gen_Param_2011!P$27:P$47),1)","v":2403.4},2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R100,Gen_Param_2011!Q$27:Q$47),1)","v":2403.4},null,1000,1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R100,Gen_Param_2011!BZ$27:BZ$47),1)","v":1000},{"$f":"ROUND(($BS100-$BI100)/10+BI100,1)","v":900},800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R100,Gen_Param_2011!CA$27:CA$47),1)","v":0},{"$f":"ROUND(($CC100-$BS100)/10+BS100,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R100,Gen_Param_2011!CB$27:CB$47),1)","v":0},0,0]
[{"$f":"A92&B101","v":"GUIEPGASNLCC"},{"$f":"VLOOKUP(R101,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPGASNLCC"},{"$f":"VLOOKUP(MID(B101,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"L",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R101,Gen_Param_2011!BO$27:BO$47)","v":0.48},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R101,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":25.363137254901961},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R101,Gen_Param_2011!CC$27:CC$47)","v":2015},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R101,Gen_Param_2011!CF$27:CF$47)","v":0.93500000000000005},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R101,Gen_Param_2011!BA$27:BA$47)/J101","v":0.90909090909090906},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R101,Gen_Param_2011!AV$27:AV$47)","v":30},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R101,Gen_Param_2011!AT$27:AT$47)","v":3},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R101,Gen_Param_2011!M$27:M$47)*$B$4","v":1069},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R101,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R101,Gen_Param_2011!BZ$27:BZ$47))","v":1000},0,{"$f":"Gen_Param_2011!B$33","v":"CCGT Associated Gas"},{"$f":"IF(OR(MID(B101,3,1)=\"W\",MID(B101,3,1)=\"S\",MID(B101,3,1)=\"H\",MID(B101,3,1)=\"B\",MID(B101,3,1)=\"G\"),1,0)","v":1},{"$f":"IF(V101=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A101,3),NameConvs!$H$57:$H$69))","v":1},"g-p","e-E",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A101,3)&MID(B101,3,3),MSG_Fueldata!$E$2:$E$202)/$G101","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A101,3)&MID(B101,3,3),MSG_Fueldata!$F$2:$F$202)/$G101","v":3.6875},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R101,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R101,Gen_Param_2011!AU$27:AU$47)","v":1.2136666666666682},null,null,null,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R101,Gen_Param_2011!M$27:M$47),1)","v":1069},1069,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R101,Gen_Param_2011!N$27:N$47),1)","v":1069},1069,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R101,Gen_Param_2011!O$27:O$47),1)","v":1069},1069,1069,1069,1069,1069,1069,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R101,Gen_Param_2011!P$27:P$47),1)","v":1069},1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R101,Gen_Param_2011!Q$27:Q$47),1)","v":1069},null,1000,1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R101,Gen_Param_2011!BZ$27:BZ$47),1)","v":1000},{"$f":"ROUND(($BS101-$BI101)/10+BI101,1)","v":900},800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R101,Gen_Param_2011!CA$27:CA$47),1)","v":0},{"$f":"ROUND(($CC101-$BS101)/10+BS101,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R101,Gen_Param_2011!CB$27:CB$47),1)","v":0},0,0]
[{"$f":"A92&B102","v":"GUIEPHYDNU"},{"$f":"VLOOKUP(R102,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPHYDNU"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"K","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R102,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R102,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":52.485216216216216},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R102,Gen_Param_2011!CC$27:CC$47)","v":2026},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R102,Gen_Param_2011!CF$27:CF$47)","v":0.95},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R102,Gen_Param_2011!BA$27:BA$47)/J102","v":0.52631578947368418},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R102,Gen_Param_2011!AV$27:AV$47)","v":50},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R102,Gen_Param_2011!AT$27:AT$47)","v":5},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R102,Gen_Param_2011!M$27:M$47)*$B$4","v":2000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R102,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R102,Gen_Param_2011!BZ$27:BZ$47))","v":1000},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A92,NameConvs!$J$57:$J$69)","v":0},{"$f":"Gen_Param_2011!B$36","v":"Hydro"},1,{"$f":"IF(V102=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A102,3),NameConvs!$H$57:$H$69))","v":1},"","e-E",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R102,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R102,Gen_Param_2011!AU$27:AU$47)","v":1.3431220000000013},null,null,null,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R102,Gen_Param_2011!M$27:M$47),1)","v":2000},2000,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R102,Gen_Param_2011!N$27:N$47),1)","v":2000},2000,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R102,Gen_Param_2011!O$27:O$47),1)","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R102,Gen_Param_2011!P$27:P$47),1)","v":2000},2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R102,Gen_Param_2011!Q$27:Q$47),1)","v":2000},null,1000,1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R102,Gen_Param_2011!BZ$27:BZ$47),1)","v":1000},{"$f":"ROUND(($BS102-$BI102)/10+BI102,1)","v":900},800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R102,Gen_Param_2011!CA$27:CA$47),1)","v":0},{"$f":"ROUND(($CC102-$BS102)/10+BS102,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R102,Gen_Param_2011!CB$27:CB$47),1)","v":0},0,0]
[{"$f":"A92&B103","v":"GUIEPHYDNUmic"},{"$f":"VLOOKUP(R103,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPHYDNUmic"},null,{"$f":"D111","v":"Rural/Final"},"J","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R103,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R103,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":47.52},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R103,Gen_Param_2011!CC$27:CC$47)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R103,Gen_Param_2011!CF$27:CF$47)","v":0.5},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R103,Gen_Param_2011!BA$27:BA$47)/J103","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R103,Gen_Param_2011!AV$27:AV$47)","v":30},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R103,Gen_Param_2011!AT$27:AT$47)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R103,Gen_Param_2011!M$27:M$47)*$B$4","v":4000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R103,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R103,Gen_Param_2011!BZ$27:BZ$47))","v":100},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A92,NameConvs!$K$57:$K$69)","v":346.01950000000005},{"$f":"Gen_Param_2011!B$37","v":"Small Hydro"},1,1,"",{"$f":"V111","v":"r-t"},null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R103,Gen_Param_2011!CG$27:CG$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R103,Gen_Param_2011!AU$27:AU$47)","v":1.1550000000000011},null,null,null,4000,4000,4000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R103,Gen_Param_2011!M$27:M$47),1)","v":4000},3960.8,3921.6,3882.4,3843.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R103,Gen_Param_2011!N$27:N$47),1)","v":3804},3766.7,3729.4,3692.1,3654.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R103,Gen_Param_2011!O$27:O$47),1)","v":3617.5},3582.9,3548.3,3513.7,3479.1,3444.5,3409.9,3375.3,3340.7,3306.1,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R103,Gen_Param_2011!P$27:P$47),1)","v":3271.6},3241.8,2973.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R103,Gen_Param_2011!Q$27:Q$47),1)","v":2675.9},1,{"$f":"IF(GenREFlag=0,0,IF(BE103,BI103&\" \"&BJ103&\" \"&BK103&\" \"&BL103&\" \"&BM103&\" \"&BN103&\" \"&BO103&\" \"&BP103&\" \"&BQ103&\" \"&BR103&\" \"&BS103&\" \"&BT103&\" \"&BU103&\" \"&BV103&\" \"&BW103&\" \"&BX103&\" \"&BY103&\" \"&BZ103&\" \"&CA103&\" \"&CB103&\" \"&CC103&\" \"&CD103&\" \"&CE103,BI103))","v":"14 15.4 16.8 18.2 19.6 21 22.4 23.8 25.2 26.6 28 30.8 33.6 36.4 39.2 42 44.8 47.6 50.4 53.2 56 112 224"},14,14,{"$f":"ROUND(SUMIF(OtherData!$C$20:$C$32,LEFT(A103,3),OtherData!$E$20:$E$32)*$BI$6,0)","v":14},15.4,16.8,18.2,19.600000000000001,21,22.4,23.8,25.2,26.6,{"$f":"BI103*2","v":28},30.8,33.6,36.4,39.200000000000003,42,44.8,47.6,50.4,53.2,{"$f":"BS103*2","v":56},{"$f":"CC103*2","v":112},{"$f":"CD103*2","v":224}]
[{"$f":"A92&B104","v":"GUIEPBIONU"},{"$f":"VLOOKUP(R104,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPBIONU"},{"$f":"VLOOKUP(MID(B104,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Biomass/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"J",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R104,Gen_Param_2011!BO$27:BO$47)","v":0.38},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R104,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":175.33459459459462},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R104,Gen_Param_2011!CC$27:CC$47)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R104,Gen_Param_2011!CF$27:CF$47)","v":0.92999999999999994},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R104,Gen_Param_2011!BA$27:BA$47)/J104","v":0.53763440860215062},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R104,Gen_Param_2011!AV$27:AV$47)","v":30},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R104,Gen_Param_2011!AT$27:AT$47)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R104,Gen_Param_2011!M$27:M$47)*$B$4","v":2500},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R104,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R104,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A92,NameConvs!$P$57:$P$69)","v":656},{"$f":"Gen_Param_2011!B$38","v":"Biomass"},1,{"$f":"IF(V104=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A104,3),NameConvs!$H$57:$H$69))","v":1},"b-p",{"$f":"IF(ISNA(VLOOKUP(D104&\"/\"&LEFT(A104,3),EnergyForms2,2,FALSE)),VLOOKUP(D104,EnergyForms,2,FALSE),VLOOKUP(D104&\"/\"&LEFT(A104,3),EnergyForms2,2,FALSE))","v":"e-E"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A104,3)&MID(B104,3,3),MSG_Fueldata!$E$2:$E$202)/$G104","v":123.68421052631579},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A104,3)&MID(B104,3,3),MSG_Fueldata!$F$2:$F$202)/$G104","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R104,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R104,Gen_Param_2011!AU$27:AU$47)","v":1.2762750000000012},null,null,null,2500,2500,2500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R104,Gen_Param_2011!M$27:M$47),1)","v":2500},2452,2404,2356,2308,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R104,Gen_Param_2011!N$27:N$47),1)","v":2259.8000000000002},2216.4,2173,2129.6,2086.1999999999998,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R104,Gen_Param_2011!O$27:O$47),1)","v":2042.7},2023.2,2003.7,1984.2,1964.7,1945.2,1925.7,1906.2,1886.7,1867.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R104,Gen_Param_2011!P$27:P$47),1)","v":1847.4},1830.6,1679.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R104,Gen_Param_2011!Q$27:Q$47),1)","v":1511},1,"14 15.4 16.8 18.2 19.6 21 22.4 23.8 25.2 26.6 28 30.8 33.6 36.4 39.2 42 44.8 47.6 50.4 53.2 56 112 224",14,14,{"$f":"ROUND(SUMIF(OtherData!$C$20:$C$32,LEFT(A104,3),OtherData!$E$20:$E$32)*$BI$6,0)","v":14},15.4,16.8,18.2,19.600000000000001,21,22.4,23.8,25.2,26.6,{"$f":"BI104*2","v":28},30.8,33.6,36.4,39.200000000000003,42,44.8,47.6,50.4,53.2,{"$f":"BS104*2","v":56},{"$f":"CC104*2","v":112},{"$f":"CD104*2","v":224}]
[{"$f":"A92&B105","v":"GUIEPWNDNU25"},{"$f":"VLOOKUP(R105,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPWNDNU25"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"M","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R105,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R105,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":152.66868243243243},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R105,Gen_Param_2011!CC$27:CC$47)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R105,Gen_Param_2011!CF$27:CF$47)","v":0.19999999999999996},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R105,Gen_Param_2011!BA$27:BA$47)/J105","v":1.0000000000000002},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R105,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R105,Gen_Param_2011!AT$27:AT$47)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R105,Gen_Param_2011!M$27:M$47)*$B$4","v":2000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R105,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R105,Gen_Param_2011!BZ$27:BZ$47))","v":300},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A92,NameConvs!$Q$57:$Q$69)","v":2.410815086049372},{"$f":"Gen_Param_2011!B$39","v":"Bulk Wind (20% CF)"},1,{"$f":"IF(V105=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A105,3),NameConvs!$H$57:$H$69))","v":1},"","e-E",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R105,Gen_Param_2011!CG$27:CG$47)","v":0.1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R105,Gen_Param_2011!AU$27:AU$47)","v":1.1550000000000011},null,null,1,"2000 1961.6 1923.2 1884.8 1846.4 1807.8 1779.8 1751.8 1723.8 1695.8 1667.8 1651.9 1636 1620.1 1604.2 1588.3 1572.4 1556.5 1540.6 1524.7 1508.3 1501.1 1436.4 1364.4",2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R105,Gen_Param_2011!M$27:M$47),1)","v":2000},1961.6,1923.2,1884.8,1846.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R105,Gen_Param_2011!N$27:N$47),1)","v":1807.8},1779.8,1751.8,1723.8,1695.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R105,Gen_Param_2011!O$27:O$47),1)","v":1667.8},1651.9,1636,1620.1,1604.2,1588.3,1572.4,1556.5,1540.6,1524.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R105,Gen_Param_2011!P$27:P$47),1)","v":1508.3},1501.1,1436.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R105,Gen_Param_2011!Q$27:Q$47),1)","v":1364.4},1,"300 370 440 510 580 650 720 790 860 930 1000 1100 1200 1300 1400 1500 1600 1700 1800 1900 2000 2000 2000",300,300,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R105,Gen_Param_2011!BZ$27:BZ$47),1)","v":300},370,440,510,580,650,720,790,860,930,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R105,Gen_Param_2011!CA$27:CA$47),1)","v":1000},1100,1200,1300,1400,1500,1600,1700,1800,1900,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R105,Gen_Param_2011!CB$27:CB$47),1)","v":2000},{"$f":"CC105","v":2000},2000]
[{"$f":"A92&B106","v":"GUIEPWNDNU30"},{"$f":"VLOOKUP(R106,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPWNDNU30"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"N","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R106,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R106,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":125.13912162162161},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R106,Gen_Param_2011!CC$27:CC$47)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R106,Gen_Param_2011!CF$27:CF$47)","v":0.30000000000000004},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R106,Gen_Param_2011!BA$27:BA$47)/J106","v":0.99999999999999978},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R106,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R106,Gen_Param_2011!AT$27:AT$47)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R106,Gen_Param_2011!M$27:M$47)*$B$4","v":2000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R106,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R106,Gen_Param_2011!BZ$27:BZ$47))","v":300},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A92,NameConvs!$R$57:$R$69)","v":0},{"$f":"Gen_Param_2011!B$40","v":"Bulk Wind (30% CF)"},1,{"$f":"IF(V106=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A106,3),NameConvs!$H$57:$H$69))","v":1},"","e-E",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R106,Gen_Param_2011!CG$27:CG$47)","v":0.15},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R106,Gen_Param_2011!AU$27:AU$47)","v":1.1550000000000011},null,null,1,"2000 1961.6 1923.2 1884.8 1846.4 1807.8 1779.8 1751.8 1723.8 1695.8 1667.8 1651.9 1636 1620.1 1604.2 1588.3 1572.4 1556.5 1540.6 1524.7 1508.3 1501.1 1436.4 1364.4",2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R106,Gen_Param_2011!M$27:M$47),1)","v":2000},1961.6,1923.2,1884.8,1846.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R106,Gen_Param_2011!N$27:N$47),1)","v":1807.8},1779.8,1751.8,1723.8,1695.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R106,Gen_Param_2011!O$27:O$47),1)","v":1667.8},1651.9,1636,1620.1,1604.2,1588.3,1572.4,1556.5,1540.6,1524.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R106,Gen_Param_2011!P$27:P$47),1)","v":1508.3},1501.1,1436.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R106,Gen_Param_2011!Q$27:Q$47),1)","v":1364.4},1,"300 370 440 510 580 650 720 790 860 930 1000 1100 1200 1300 1400 1500 1600 1700 1800 1900 2000 2000 2000",300,300,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R106,Gen_Param_2011!BZ$27:BZ$47),1)","v":300},370,440,510,580,650,720,790,860,930,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R106,Gen_Param_2011!CA$27:CA$47),1)","v":1000},1100,1200,1300,1400,1500,1600,1700,1800,1900,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R106,Gen_Param_2011!CB$27:CB$47),1)","v":2000},2000,2000]
[{"$f":"A92&B107","v":"GUIEPSOLNUPVut"},{"$f":"VLOOKUP(R107,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPSOLNUPVut"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"O","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R107,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R107,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":176.03783783783788},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R107,Gen_Param_2011!CC$27:CC$47)","v":2013},{"$f":"J$23","v":0.52800000000000002},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R107,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R107,Gen_Param_2011!AT$27:AT$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R107,Gen_Param_2011!M$27:M$47)*$B$4","v":2000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R107,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R107,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A92,NameConvs!$N$57:$N$69)","v":29703.047250693184},{"$f":"Gen_Param_2011!B$41","v":"Solar PV (utility)"},1,{"$f":"IF(V107=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A107,3),NameConvs!$H$57:$H$69))","v":1},"","e-E",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R107,Gen_Param_2011!CG$27:CG$47)","v":0.05},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R107,Gen_Param_2011!AU$27:AU$47)","v":1.100000000000001},null,null,1,"2000 1926.1 1852.2 1778.3 1704.4 1630.7 1599.4 1568.1 1536.8 1505.5 1474.1 1453.4 1432.7 1412 1391.3 1370.6 1349.9 1329.2 1308.5 1287.8 1267.3 1255.8 1151.9 1036.5",2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R107,Gen_Param_2011!M$27:M$47),1)","v":2000},1926.1,1852.2,1778.3,1704.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R107,Gen_Param_2011!N$27:N$47),1)","v":1630.7},1599.4,1568.1,1536.8,1505.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R107,Gen_Param_2011!O$27:O$47),1)","v":1474.1},1453.4,1432.7,1412,1391.3,1370.6,1349.9,1329.2,1308.5,1287.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R107,Gen_Param_2011!P$27:P$47),1)","v":1267.3},1255.8,1151.9000000000001,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R107,Gen_Param_2011!Q$27:Q$47),1)","v":1036.5},null,500,500,500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R107,Gen_Param_2011!BZ$27:BZ$47),1)","v":500},500,500,500,500,500,500,500,500,500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R107,Gen_Param_2011!CA$27:CA$47),1)","v":500},500,500,500,500,500,500,500,500,500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R107,Gen_Param_2011!CB$27:CB$47),1)","v":500},500,500]
[{"$f":"A92&B108","v":"GUIEPSOLNUPVrt"},{"$f":"VLOOKUP(R108,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPSOLNUPVrt"},null,"Urban/Final","K","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R108,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R108,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":208.30979729729731},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R108,Gen_Param_2011!CC$27:CC$47)","v":2013},{"$f":"J$24","v":0.42299999999999999},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R108,Gen_Param_2011!AV$27:AV$47)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R108,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R108,Gen_Param_2011!M$27:M$47)*$B$4","v":2100},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R108,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R108,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A92,NameConvs!$N$57:$N$69)","v":29703.047250693184},{"$f":"Gen_Param_2011!B$42","v":"Solar PV (roof top)"},1,1,"","u-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R108,Gen_Param_2011!CG$27:CG$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R108,Gen_Param_2011!AU$27:AU$47)","v":1},null,null,1,"2100 2022.5 1945 1867.5 1790 1712.3 1679.4 1646.5 1613.6 1580.7 1547.8 1526.1 1504.4 1482.7 1461 1439.3 1417.6 1395.9 1374.2 1352.5 1330.7 1318.6 1209.6 1088.4",2100,2100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R108,Gen_Param_2011!M$27:M$47),1)","v":2100},2022.5,1945,1867.5,1790,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R108,Gen_Param_2011!N$27:N$47),1)","v":1712.3},1679.4,1646.5,1613.6,1580.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R108,Gen_Param_2011!O$27:O$47),1)","v":1547.8},1526.1,1504.4,1482.7,1461,1439.3,1417.6,1395.9,1374.2,1352.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R108,Gen_Param_2011!P$27:P$47),1)","v":1330.7},1318.6,1209.5999999999999,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R108,Gen_Param_2011!Q$27:Q$47),1)","v":1088.4000000000001},1,"14 15.4 16.8 18.2 19.6 21 22.4 23.8 25.2 26.6 28 30.8 33.6 36.4 39.2 42 44.8 47.6 50.4 53.2 56 112 224",14,14,{"$f":"ROUND(SUMIF(OtherData!$C$20:$C$32,LEFT(A108,3),OtherData!$E$20:$E$32)*$BI$6,0)","v":14},15.4,16.8,18.2,19.600000000000001,21,22.4,23.8,25.2,26.6,{"$f":"BI108*2","v":28},30.8,33.6,36.4,39.200000000000003,42,44.8,47.6,50.4,53.2,{"$f":"BS108*2","v":56},{"$f":"CC108*2","v":112},224]
[{"$f":"A92&B109","v":"GUIEPSOLNUPVst"},{"$f":"VLOOKUP(R109,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPSOLNUPVst"},null,"Urban/Final","L","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R109,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R109,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":166.66666666666666},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R109,Gen_Param_2011!CC$27:CC$47)","v":2013},{"$f":"J$25","v":0.38700000000000001},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R109,Gen_Param_2011!AV$27:AV$47)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R109,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R109,Gen_Param_2011!M$27:M$47)*$B$4","v":4257.5},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R109,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R109,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A92,NameConvs!$N$57:$N$69)","v":29703.047250693184},{"$f":"Gen_Param_2011!B$43","v":"Rooftop PV with 1h Battery"},1,1,"","u-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R109,Gen_Param_2011!CG$27:CG$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R109,Gen_Param_2011!AU$27:AU$47)","v":1},null,null,1,"4257.5 4100.3 3943.1 3785.9 3628.7 3471.4 3373.3 3275.2 3177.1 3079 2981.1 2926.6 2872.1 2817.6 2763.1 2708.6 2654.1 2599.6 2545.1 2490.6 2435.7 2413.5 2214 1992.2",4257.5,4257.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R109,Gen_Param_2011!M$27:M$47),1)","v":4257.5},4100.3,3943.1,3785.9,3628.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R109,Gen_Param_2011!N$27:N$47),1)","v":3471.4},3373.3,3275.2,3177.1,3079,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R109,Gen_Param_2011!O$27:O$47),1)","v":2981.1},2926.6,2872.1,2817.6,2763.1,2708.6,2654.1,2599.6,2545.1,2490.6,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R109,Gen_Param_2011!P$27:P$47),1)","v":2435.6999999999998},2413.5,2214,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R109,Gen_Param_2011!Q$27:Q$47),1)","v":1992.2},1,"14 15.4 16.8 18.2 19.6 21 22.4 23.8 25.2 26.6 28 30.8 33.6 36.4 39.2 42 44.8 47.6 50.4 53.2 56 112 224",14,14,{"$f":"ROUND(SUMIF(OtherData!$C$20:$C$32,LEFT(A109,3),OtherData!$E$20:$E$32)*$BI$6,0)","v":14},15.4,16.8,18.2,19.600000000000001,21,22.4,23.8,25.2,26.6,28,30.8,33.6,36.4,39.200000000000003,42,44.8,47.6,50.4,53.2,56,112,224]
[{"$f":"A92&B110","v":"GUIEPSOLNUPVst2"},{"$f":"VLOOKUP(R110,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPSOLNUPVst2"},null,"Urban/Final","R","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R110,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R110,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":150},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R110,Gen_Param_2011!CC$27:CC$47)","v":2013},{"$f":"J$26","v":0.38600000000000001},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R110,Gen_Param_2011!AV$27:AV$47)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R110,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R110,Gen_Param_2011!M$27:M$47)*$B$4","v":6275},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R110,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R110,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A92,NameConvs!$N$57:$N$69)","v":29703.047250693184},{"$f":"Gen_Param_2011!B$44","v":"Rooftop PV with 2h Battery"},1,1,"","u-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R110,Gen_Param_2011!CG$27:CG$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R110,Gen_Param_2011!AU$27:AU$47)","v":1},null,null,1,"6275 6043.3 5811.6 5579.9 5348.2 5116.5 4971.9 4827.3 4682.7 4538.1 4393.7 4313.3 4232.9 4152.5 4072.1 3991.7 3911.3 3830.9 3750.5 3670.1 3590 3557.3 3263.2 2936.3",6275,6275,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R110,Gen_Param_2011!M$27:M$47),1)","v":6275},6043.3,5811.6,5579.9,5348.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R110,Gen_Param_2011!N$27:N$47),1)","v":5116.5},4971.8999999999996,4827.3,4682.7,4538.1000000000004,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R110,Gen_Param_2011!O$27:O$47),1)","v":4393.7},4313.3,4232.8999999999996,4152.5,4072.1,3991.7,3911.3,3830.9,3750.5,3670.1,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R110,Gen_Param_2011!P$27:P$47),1)","v":3590},3557.3,3263.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R110,Gen_Param_2011!Q$27:Q$47),1)","v":2936.3},1,"14 15.4 16.8 18.2 19.6 21 22.4 23.8 25.2 26.6 28 30.8 33.6 36.4 39.2 42 44.8 47.6 50.4 53.2 56 112 224",14,14,{"$f":"ROUND(SUMIF(OtherData!$C$20:$C$32,LEFT(A110,3),OtherData!$E$20:$E$32)*$BI$6,0)","v":14},15.4,16.8,18.2,19.600000000000001,21,22.4,23.8,25.2,26.6,28,30.8,33.6,36.4,39.200000000000003,42,44.8,47.6,50.4,53.2,56,112,224]
[{"$f":"A92&B111","v":"GUIEPSOLNUPVrtru"},"EPSOLNUPVrtru",null,"Rural/Final","M","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R111,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R111,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":208.30979729729731},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R111,Gen_Param_2011!CC$27:CC$47)","v":2013},{"$f":"J$27","v":0.42299999999999999},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R111,Gen_Param_2011!AV$27:AV$47)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R111,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R111,Gen_Param_2011!M$27:M$47)*$B$4","v":2100},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R111,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R111,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"Q109","v":29703.047250693184},{"$f":"Gen_Param_2011!B$42","v":"Solar PV (roof top)"},1,1,"","r-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R111,Gen_Param_2011!CG$27:CG$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R111,Gen_Param_2011!AU$27:AU$47)","v":1},null,null,1,"2100 2022.5 1945 1867.5 1790 1712.3 1679.4 1646.5 1613.6 1580.7 1547.8 1526.1 1504.4 1482.7 1461 1439.3 1417.6 1395.9 1374.2 1352.5 1330.7 1318.6 1209.6 1088.4",2100,2100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R111,Gen_Param_2011!M$27:M$47),1)","v":2100},2022.5,1945,1867.5,1790,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R111,Gen_Param_2011!N$27:N$47),1)","v":1712.3},1679.4,1646.5,1613.6,1580.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R111,Gen_Param_2011!O$27:O$47),1)","v":1547.8},1526.1,1504.4,1482.7,1461,1439.3,1417.6,1395.9,1374.2,1352.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R111,Gen_Param_2011!P$27:P$47),1)","v":1330.7},1318.6,1209.5999999999999,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R111,Gen_Param_2011!Q$27:Q$47),1)","v":1088.4000000000001},1,"14 15.4 16.8 18.2 19.6 21 22.4 23.8 25.2 26.6 28 30.8 33.6 36.4 39.2 42 44.8 47.6 50.4 53.2 56 112 224",14,14,{"$f":"ROUND(SUMIF(OtherData!$C$20:$C$32,LEFT(A111,3),OtherData!$E$20:$E$32)*$BI$6,0)","v":14},15.4,16.8,18.2,19.600000000000001,21,22.4,23.8,25.2,26.6,28,30.8,33.6,36.4,39.200000000000003,42,44.8,47.6,50.4,53.2,56,112,224]
[{"$f":"A92&B112","v":"GUIEPSOLNUPVstru"},"EPSOLNUPVstru",null,"Rural/Final","N","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R112,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R112,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":166.66666666666666},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R112,Gen_Param_2011!CC$27:CC$47)","v":2013},{"$f":"J$28","v":0.38700000000000001},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R112,Gen_Param_2011!AV$27:AV$47)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R112,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R112,Gen_Param_2011!M$27:M$47)*$B$4","v":4257.5},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R112,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R112,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"Q111","v":29703.047250693184},{"$f":"Gen_Param_2011!B$43","v":"Rooftop PV with 1h Battery"},1,1,"","r-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R112,Gen_Param_2011!CG$27:CG$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R112,Gen_Param_2011!AU$27:AU$47)","v":1},null,null,1,"4257.5 4100.3 3943.1 3785.9 3628.7 3471.4 3373.3 3275.2 3177.1 3079 2981.1 2926.6 2872.1 2817.6 2763.1 2708.6 2654.1 2599.6 2545.1 2490.6 2435.7 2413.5 2214 1992.2",4257.5,4257.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R112,Gen_Param_2011!M$27:M$47),1)","v":4257.5},4100.3,3943.1,3785.9,3628.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R112,Gen_Param_2011!N$27:N$47),1)","v":3471.4},3373.3,3275.2,3177.1,3079,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R112,Gen_Param_2011!O$27:O$47),1)","v":2981.1},2926.6,2872.1,2817.6,2763.1,2708.6,2654.1,2599.6,2545.1,2490.6,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R112,Gen_Param_2011!P$27:P$47),1)","v":2435.6999999999998},2413.5,2214,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R112,Gen_Param_2011!Q$27:Q$47),1)","v":1992.2},1,"14 15.4 16.8 18.2 19.6 21 22.4 23.8 25.2 26.6 28 30.8 33.6 36.4 39.2 42 44.8 47.6 50.4 53.2 56 112 224",14,14,{"$f":"ROUND(SUMIF(OtherData!$C$20:$C$32,LEFT(A112,3),OtherData!$E$20:$E$32)*$BI$6,0)","v":14},15.4,16.8,18.2,19.600000000000001,21,22.4,23.8,25.2,26.6,28,30.8,33.6,36.4,39.200000000000003,42,44.8,47.6,50.4,53.2,56,112,224]
[{"$f":"A92&B113","v":"GUIEPSOLNUPVstru2"},"EPSOLNUPVstru2",null,"Rural/Final","S","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R113,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R113,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":150},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R113,Gen_Param_2011!CC$27:CC$47)","v":2013},{"$f":"J$29","v":0.38600000000000001},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R113,Gen_Param_2011!AV$27:AV$47)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R113,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R113,Gen_Param_2011!M$27:M$47)*$B$4","v":6275},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R113,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R113,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A92,NameConvs!$N$57:$N$69)","v":29703.047250693184},{"$f":"Gen_Param_2011!B$44","v":"Rooftop PV with 2h Battery"},1,1,"","r-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R113,Gen_Param_2011!CG$27:CG$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R113,Gen_Param_2011!AU$27:AU$47)","v":1},null,null,1,"6275 6043.3 5811.6 5579.9 5348.2 5116.5 4971.9 4827.3 4682.7 4538.1 4393.7 4313.3 4232.9 4152.5 4072.1 3991.7 3911.3 3830.9 3750.5 3670.1 3590 3557.3 3263.2 2936.3",6275,6275,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R113,Gen_Param_2011!M$27:M$47),1)","v":6275},6043.3,5811.6,5579.9,5348.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R113,Gen_Param_2011!N$27:N$47),1)","v":5116.5},4971.8999999999996,4827.3,4682.7,4538.1000000000004,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R113,Gen_Param_2011!O$27:O$47),1)","v":4393.7},4313.3,4232.8999999999996,4152.5,4072.1,3991.7,3911.3,3830.9,3750.5,3670.1,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R113,Gen_Param_2011!P$27:P$47),1)","v":3590},3557.3,3263.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R113,Gen_Param_2011!Q$27:Q$47),1)","v":2936.3},1,"14 15.4 16.8 18.2 19.6 21 22.4 23.8 25.2 26.6 28 30.8 33.6 36.4 39.2 42 44.8 47.6 50.4 53.2 56 112 224",14,14,{"$f":"ROUND(SUMIF(OtherData!$C$20:$C$32,LEFT(A113,3),OtherData!$E$20:$E$32)*$BI$6,0)","v":14},15.4,16.8,18.2,19.600000000000001,21,22.4,23.8,25.2,26.6,28,30.8,33.6,36.4,39.200000000000003,42,44.8,47.6,50.4,53.2,56,112,224]
[{"$f":"A92&B114","v":"GUIEPTSONUTH"},{"$f":"VLOOKUP(R114,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPTSONUTH"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"P","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R114,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R114,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":195.62131274131275},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R114,Gen_Param_2011!CC$27:CC$47)","v":2015},{"$f":"J$30","v":0.75800000000000001},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R114,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R114,Gen_Param_2011!AT$27:AT$47)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R114,Gen_Param_2011!M$27:M$47)*$B$4","v":3000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R114,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R114,Gen_Param_2011!BZ$27:BZ$47))","v":100},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A92,NameConvs!$L$57:$L$69)","v":1524.1799650447356},{"$f":"Gen_Param_2011!B$45","v":"Solar thermal no storage"},1,{"$f":"IF(V114=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A114,3),NameConvs!$H$57:$H$69))","v":1},"","e-E",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R114,Gen_Param_2011!CG$27:CG$47)","v":0.3},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R114,Gen_Param_2011!AU$27:AU$47)","v":1.2762750000000012},null,null,1,"3000 2915.2 2830.4 2745.6 2660.8 2576.2 2526.7 2477.2 2427.7 2378.2 2328.7 2286.1 2243.5 2200.9 2158.3 2115.7 2073.1 2030.5 1987.9 1945.3 1902.7 1885.4 1729.5 1556.2",3000,3000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R114,Gen_Param_2011!M$27:M$47),1)","v":3000},2915.2,2830.4,2745.6,2660.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R114,Gen_Param_2011!N$27:N$47),1)","v":2576.1999999999998},2526.6999999999998,2477.1999999999998,2427.6999999999998,2378.1999999999998,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R114,Gen_Param_2011!O$27:O$47),1)","v":2328.6999999999998},2286.1,2243.5,2200.9,2158.3000000000002,2115.6999999999998,2073.1,2030.5,1987.9,1945.3,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R114,Gen_Param_2011!P$27:P$47),1)","v":1902.7},1885.4,1729.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R114,Gen_Param_2011!Q$27:Q$47),1)","v":1556.2},1,"100 190 280 370 460 550 640 730 820 910 1000 1100 1200 1300 1400 1500 1600 1700 1800 1900 2000 2000 2000",100,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R114,Gen_Param_2011!BZ$27:BZ$47),1)","v":100},{"$f":"ROUND(($BS114-$BI114)/10+BI114,1)","v":190},280,370,460,550,640,730,820,910,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R114,Gen_Param_2011!CA$27:CA$47),1)","v":1000},{"$f":"ROUND(($CC114-$BS114)/10+BS114,1)","v":1100},1200,1300,1400,1500,1600,1700,1800,1900,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R114,Gen_Param_2011!CB$27:CB$47),1)","v":2000},2000,2000]
[{"$f":"A92&B115","v":"GUIEPTSONUTHst"},{"$f":"VLOOKUP(R115,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPTSONUTHst"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"Q","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R115,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R115,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":165.92391891891893},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R115,Gen_Param_2011!CC$27:CC$47)","v":2015},{"$f":"J$31","v":0.91900000000000004},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R115,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R115,Gen_Param_2011!AT$27:AT$47)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R115,Gen_Param_2011!M$27:M$47)*$B$4","v":5400},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R115,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R115,Gen_Param_2011!BZ$27:BZ$47))","v":100},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A92,NameConvs!$L$57:$L$69)","v":1524.1799650447356},{"$f":"Gen_Param_2011!B$46","v":"Solar thermal with Storage"},1,{"$f":"IF(V115=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A115,3),NameConvs!$H$57:$H$69))","v":1},"","e-E",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R115,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R115,Gen_Param_2011!AU$27:AU$47)","v":1.2762750000000012},null,null,1,"5400 5247.4 5094.8 4942.2 4789.6 4637.2 4526.9 4416.6 4306.3 4196 4085.8 4011.1 3936.4 3861.7 3787 3712.3 3637.6 3562.9 3488.2 3413.5 3338.4 3294.9 2903 2467.5",5400,5400,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R115,Gen_Param_2011!M$27:M$47),1)","v":5400},5247.4,5094.8,4942.2,4789.6000000000004,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R115,Gen_Param_2011!N$27:N$47),1)","v":4637.2},4526.8999999999996,4416.6000000000004,4306.3,4196,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R115,Gen_Param_2011!O$27:O$47),1)","v":4085.8},4011.1,3936.4,3861.7,3787,3712.3,3637.6,3562.9,3488.2,3413.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R115,Gen_Param_2011!P$27:P$47),1)","v":3338.4},3294.9,2903,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R115,Gen_Param_2011!Q$27:Q$47),1)","v":2467.5},1,"100 190 280 370 460 550 640 730 820 910 1000 1100 1200 1300 1400 1500 1600 1700 1800 1900 2000 2000 2000",100,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R115,Gen_Param_2011!BZ$27:BZ$47),1)","v":100},{"$f":"ROUND(($BS115-$BI115)/10+BI115,1)","v":190},280,370,460,550,640,730,820,910,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R115,Gen_Param_2011!CA$27:CA$47),1)","v":1000},{"$f":"ROUND(($CC115-$BS115)/10+BS115,1)","v":1100},1200,1300,1400,1500,1600,1700,1800,1900,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R115,Gen_Param_2011!CB$27:CB$47),1)","v":2000},2000,2000]
[{"$f":"A92&B116","v":"GUIEPGASNUSO"},{"$f":"VLOOKUP(R116,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPGASNUSO"},{"$f":"VLOOKUP(MID(B116,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"L",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R116,Gen_Param_2011!BO$27:BO$47)","v":0.53},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R116,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":165.92391891891893},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R116,Gen_Param_2011!CC$27:CC$47)","v":2015},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R116,Gen_Param_2011!CF$27:CF$47)","v":0.92},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R116,Gen_Param_2011!BA$27:BA$47)/J116","v":0.92391304347826075},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R116,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R116,Gen_Param_2011!AT$27:AT$47)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R116,Gen_Param_2011!M$27:M$47)*$B$4","v":1388.31},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R116,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R116,Gen_Param_2011!BZ$27:BZ$47))","v":100},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A92,NameConvs!$L$57:$L$69)","v":1524.1799650447356},{"$f":"Gen_Param_2011!B$47","v":"Solar thermal with gas co-firing"},0,{"$f":"IF(V116=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A116,3),NameConvs!$H$57:$H$69))","v":1},"g-p","e-E",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A116,3)&MID(B116,3,3),MSG_Fueldata!$E$2:$E$202)/$G116","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A116,3)&MID(B116,3,3),MSG_Fueldata!$F$2:$F$202)/$G116","v":3.3396226415094339},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R116,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R116,Gen_Param_2011!AU$27:AU$47)","v":1.2762750000000012},null,null,1,{"$f":"IF(AC116,AG116&\" \"&AH116&\" \"&AI116&\" \"&AJ116&\" \"&AK116&\" \"&AL116&\" \"&AM116&\" \"&AN116&\" \"&AO116&\" \"&AP116&\" \"&AQ116&\" \"&AR116&\" \"&AS116&\" \"&AT116&\" \"&AU116&\" \"&AV116&\" \"&AW116&\" \"&AX116&\" \"&AY116&\" \"&AZ116&\" \"&BA116&\" \"&BB116&\" \"&BC116&\" \"&BD116,N116)","v":"1388.3 1374.7 1361.1 1347.5 1333.9 1320.3 1313.8 1307.3 1300.8 1294.3 1287.6 1281.3 1275 1268.7 1262.4 1256.1 1249.8 1243.5 1237.2 1230.9 1224.6 1224.6 1224.6 1224.6"},1388.3,1388.3,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R116,Gen_Param_2011!M$27:M$47),1)","v":1388.3},1374.7,1361.1,1347.5,1333.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R116,Gen_Param_2011!N$27:N$47),1)","v":1320.3},1313.8,1307.3,1300.8,1294.3,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R116,Gen_Param_2011!O$27:O$47),1)","v":1287.5999999999999},1281.3,1275,1268.7,1262.4000000000001,1256.0999999999999,1249.8,1243.5,1237.2,1230.9000000000001,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R116,Gen_Param_2011!P$27:P$47),1)","v":1224.5999999999999},{"$f":"ROUND(($BD116-$BA116)/20+BA116,1)","v":1224.5999999999999},{"$f":"ROUND(($BD116-$BA116)/2+BA116,1)","v":1224.5999999999999},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R116,Gen_Param_2011!Q$27:Q$47),1)","v":1224.5999999999999},1,"100 190 280 370 460 550 640 730 820 910 1000 1100 1200 1300 1400 1500 1600 1700 1800 1900 2000 2000 2000",100,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R116,Gen_Param_2011!BZ$27:BZ$47),1)","v":100},{"$f":"ROUND(($BS116-$BI116)/10+BI116,1)","v":190},280,370,460,550,640,730,820,910,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R116,Gen_Param_2011!CA$27:CA$47),1)","v":1000},{"$f":"ROUND(($CC116-$BS116)/10+BS116,1)","v":1100},1200,1300,1400,1500,1600,1700,1800,1900,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R116,Gen_Param_2011!CB$27:CB$47),1)","v":2000},2000,2000]
[{"$f":"LEFT(A116,3)","v":"GUI"},{"$f":"ROW(B116)-ROW(B92)","v":24},{"$f":"ROW()-B117-1","v":92}]
[]
[null,{"$f":"VLOOKUP(A120,NameConvs!$B$57:$E$69,4,FALSE)","v":"Guinea-Bissau"},"Main Input","Main Output","name","Main Input","Main Output (switch c)","var costs (switch c)","First year","Plant Factor","operation time","Plant life","Constr. Time","Investment Costs","Fixed Costs","bdc (up)","bdi (up)",null,"Renewable?","Loss Factor","Input Fuel","output fuel",null,null,"Firm Capacity","IDC factor",null,"Min Utilisation","Inv. Cost Learning","Inv.Cost String",2008,{"$f":"AE119+1","v":2009},2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2040,2050,"bdc (up) activate?","bdc (up) string",2008,{"$f":"BG119+1","v":2009},2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2040,2050,"bdc (lo) activate?","bdc (lo) string",2008,{"$f":"CH119+1","v":2009},2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2040,2050]
["GBI","MESSAGE Name",null,null,"alt",null,null,"US$'00/kWyr",null,"share","share","years","years","US$'00/kW","US$'00/kW/yr","MW","MW",null,null,null,null,null,null,null,null,null,null,"%"]
[{"$f":"A120&B121","v":"GBIEPODSNU"},{"$f":"VLOOKUP(R121,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPODSNU"},{"$f":"VLOOKUP(MID(B121,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Diesel/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"J",{"$f":"IF(C121=\"\",\"\",1)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R121,Gen_Param_2011!BO$27:BO$47)","v":0.35},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R121,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":148.91999999999999},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R121,Gen_Param_2011!CC$27:CC$47)","v":2013},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R121,Gen_Param_2011!CF$27:CF$47)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R121,Gen_Param_2011!BA$27:BA$47)/J121","v":0.88888888888888895},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R121,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R121,Gen_Param_2011!AT$27:AT$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R121,Gen_Param_2011!M$27:M$47)*$B$4","v":1070},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R121,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R121,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$27","v":"Diesel Centralized"},0,{"$f":"IF(V121=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A121,3),NameConvs!$H$57:$H$69))","v":1},{"$f":"IF(C121=\"\",\"\",VLOOKUP(C121,EnergyForms,2,FALSE))","v":"o-p"},{"$f":"IF(ISNA(VLOOKUP(D121&\"/\"&LEFT(A121,3),EnergyForms2,2,FALSE)),VLOOKUP(D121,EnergyForms,2,FALSE),VLOOKUP(D121&\"/\"&LEFT(A121,3),EnergyForms2,2,FALSE))","v":"e-F"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A121,3)&MID(B121,3,3),MSG_Fueldata!$E$2:$E$202)/$G121","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A121,3)&MID(B121,3,3),MSG_Fueldata!$F$2:$F$202)/$G121","v":6.6739186285714274},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R121,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R121,Gen_Param_2011!AU$27:AU$47)","v":1.100000000000001},null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$54,$R121,Gen_Param_2011!CH$27:CH$54)","v":0.04},null,{"$f":"IF(AC121,AG121&\" \"&AH121&\" \"&AI121&\" \"&AJ121&\" \"&AK121&\" \"&AL121&\" \"&AM121&\" \"&AN121&\" \"&AO121&\" \"&AP121&\" \"&AQ121&\" \"&AR121&\" \"&AS121&\" \"&AT121&\" \"&AU121&\" \"&AV121&\" \"&AW121&\" \"&AX121&\" \"&AY121&\" \"&AZ121&\" \"&BA121&\" \"&BB121&\" \"&BC121&\" \"&BD121,N121)","v":1070},{"$f":"AG121","v":1070},{"$f":"AG121","v":1070},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R121,Gen_Param_2011!M$27:M$47),1)","v":1070},{"$f":"ROUND(($AL121-$AG121)/5+AG121,1)","v":1070},1070,1070,1070,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R121,Gen_Param_2011!N$27:N$47),1)","v":1070},{"$f":"ROUND(($AQ121-$AL121)/5+AL121,1)","v":1070},1070,1070,1070,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R121,Gen_Param_2011!O$27:O$47),1)","v":1070},{"$f":"ROUND(($BA121-$AQ121)/10+AQ121,1)","v":1070},{"$f":"ROUND(($BA121-$AQ121)/10+AR121,1)","v":1070},{"$f":"ROUND(($BA121-$AQ121)/10+AS121,1)","v":1070},{"$f":"ROUND(($BA121-$AQ121)/10+AT121,1)","v":1070},{"$f":"ROUND(($BA121-$AQ121)/10+AU121,1)","v":1070},{"$f":"ROUND(($BA121-$AQ121)/10+AV121,1)","v":1070},{"$f":"ROUND(($BA121-$AQ121)/10+AW121,1)","v":1070},{"$f":"ROUND(($BA121-$AQ121)/10+AX121,1)","v":1070},{"$f":"ROUND(($BA121-$AQ121)/10+AY121,1)","v":1070},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R121,Gen_Param_2011!P$27:P$47),1)","v":1070},{"$f":"ROUND(($BD121-$BA121)/20+BA121,1)","v":1070},{"$f":"ROUND(($BD121-$BA121)/2+BA121,1)","v":1070},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R121,Gen_Param_2011!Q$27:Q$47),1)","v":1070},null,{"$f":"IF(BE121,BI121&\" \"&BJ121&\" \"&BK121&\" \"&BL121&\" \"&BM121&\" \"&BN121&\" \"&BO121&\" \"&BP121&\" \"&BQ121&\" \"&BR121&\" \"&BS121&\" \"&BT121&\" \"&BU121&\" \"&BV121&\" \"&BW121&\" \"&BX121&\" \"&BY121&\" \"&BZ121&\" \"&CA121&\" \"&CB121&\" \"&CC121&\" \"&CD121&\" \"&CE121,BI121)","v":500},{"$f":"BI121","v":500},{"$f":"BI121","v":500},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R121,Gen_Param_2011!BZ$27:BZ$47),1)","v":500},{"$f":"ROUND(($BS121-$BI121)/10+BI121,1)","v":450},{"$f":"ROUND(($BS121-$BI121)/10+BJ121,1)","v":400},350,300,250,200,150,100,50,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R121,Gen_Param_2011!CA$27:CA$47),1)","v":0},{"$f":"ROUND(($CC121-$BS121)/10+BS121,1)","v":0},{"$f":"ROUND(($CC121-$BS121)/10+BT121,1)","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R121,Gen_Param_2011!CB$27:CB$47),1)","v":0},{"$f":"CC121","v":0},{"$f":"CD121","v":0},null,{"$f":"IF(CF121,CH121&\" \"&CI121&\" \"&CJ121&\" \"&CK121&\" \"&CL121&\" \"&CM121&\" \"&CN121&\" \"&CO121&\" \"&CP121&\" \"&CQ121&\" \"&CR121&\" \"&CS121&\" \"&CT121&\" \"&CU121&\" \"&CV121&\" \"&CW121&\" \"&CX121&\" \"&CY121&\" \"&CZ121&\" \"&DA121&\" \"&DB121&\" \"&DC121&\" \"&DD121,\"\")","v":""}]
[{"$f":"A120&B122","v":"GBIEPODSNUind"},{"$f":"VLOOKUP(R122,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPODSNUind"},{"$f":"VLOOKUP(MID(B122,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Diesel/Primary"},"Electricity/Final","K",{"$f":"IF(C122=\"\",\"\",1)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R122,Gen_Param_2011!BO$27:BO$47)","v":0.35},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R122,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":484.86599999999999},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R122,Gen_Param_2011!CC$27:CC$47)","v":2010},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R122,Gen_Param_2011!CF$27:CF$47)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R122,Gen_Param_2011!BA$27:BA$47)/J122","v":0.88888888888888895},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R122,Gen_Param_2011!AV$27:AV$47)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R122,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R122,Gen_Param_2011!M$27:M$47)*$B$4","v":658.66499999999996},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R122,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R122,Gen_Param_2011!BZ$27:BZ$47))","v":2000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$28","v":"Diesel 100 kW system (industry)"},0,{"$f":"IF(V122=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A122,3),NameConvs!$H$57:$H$69))","v":1},"o-p","i-t",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A122,3)&MID(B122,3,3),MSG_Fueldata!$E$2:$E$202)/$G122","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A122,3)&MID(B122,3,3),MSG_Fueldata!$F$2:$F$202)/$G122","v":6.6739186285714274},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R122,Gen_Param_2011!CG$27:CG$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R122,Gen_Param_2011!AU$27:AU$47)","v":1},{"$f":"VLOOKUP(A120,OtherData!$C$20:$P$32,OtherData!N$1,FALSE)","v":"2000 0 2001 0 2002 0 2003 0 2004 0 2005 0 2006 0 2007 0 2008 0 2009 0 "},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$54,$R122,Gen_Param_2011!CH$27:CH$54)","v":0.04},null,658.66499999999996,{"$f":"AG122","v":658.7},{"$f":"AG122","v":658.7},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R122,Gen_Param_2011!M$27:M$47),1)","v":658.7},658.7,658.7,658.7,658.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R122,Gen_Param_2011!N$27:N$47),1)","v":658.7},658.7,658.7,658.7,658.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R122,Gen_Param_2011!O$27:O$47),1)","v":658.7},{"$f":"ROUND(($BA122-$AQ122)/10+AQ122,1)","v":658.7},658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R122,Gen_Param_2011!P$27:P$47),1)","v":658.7},658.7,658.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R122,Gen_Param_2011!Q$27:Q$47),1)","v":658.7},null,{"$f":"IF(BE122,BI122&\" \"&BJ122&\" \"&BK122&\" \"&BL122&\" \"&BM122&\" \"&BN122&\" \"&BO122&\" \"&BP122&\" \"&BQ122&\" \"&BR122&\" \"&BS122&\" \"&BT122&\" \"&BU122&\" \"&BV122&\" \"&BW122&\" \"&BX122&\" \"&BY122&\" \"&BZ122&\" \"&CA122&\" \"&CB122&\" \"&CC122&\" \"&CD122&\" \"&CE122,BI122)","v":2000},{"$f":"BI122","v":2000},{"$f":"BI122","v":2000},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R122,Gen_Param_2011!BZ$27:BZ$47),1)","v":2000},{"$f":"ROUND(($BS122-$BI122)/10+BI122,1)","v":1800},1600,1400,1200,1000,800,600,400,200,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R122,Gen_Param_2011!CA$27:CA$47),1)","v":0},{"$f":"ROUND(($CC122-$BS122)/10+BS122,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R122,Gen_Param_2011!CB$27:CB$47),1)","v":0},{"$f":"CC122","v":0},0,null,{"$f":"IF(CF122,CH122&\" \"&CI122&\" \"&CJ122&\" \"&CK122&\" \"&CL122&\" \"&CM122&\" \"&CN122&\" \"&CO122&\" \"&CP122&\" \"&CQ122&\" \"&CR122&\" \"&CS122&\" \"&CT122&\" \"&CU122&\" \"&CV122&\" \"&CW122&\" \"&CX122&\" \"&CY122&\" \"&CZ122&\" \"&DA122&\" \"&DB122&\" \"&DC122&\" \"&DD122,\"\")","v":""}]
[{"$f":"A120&B123","v":"GBIEPODSNUurb"},"EPODSNUurb",{"$f":"VLOOKUP(MID(B123,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Diesel/Primary"},"Urban/Final","L",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R123,Gen_Param_2011!BO$27:BO$47)","v":0.16},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R123,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":290.9196},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R123,Gen_Param_2011!CC$27:CC$47)","v":2010},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R123,Gen_Param_2011!CF$27:CF$47)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R123,Gen_Param_2011!BA$27:BA$47)/J123","v":0.33333333333333331},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R123,Gen_Param_2011!AV$27:AV$47)","v":10},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R123,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R123,Gen_Param_2011!M$27:M$47)*$B$4","v":691.875},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R123,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R123,Gen_Param_2011!BZ$27:BZ$47))","v":2000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$29","v":"Diesel/Gasoline 1kW system (residential/commercial)"},0,1,"o-p","u-t",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A123,3)&MID(B123,3,3),MSG_Fueldata!$E$2:$E$202)/$G123","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A123,3)&MID(B123,3,3),MSG_Fueldata!$F$2:$F$202)/$G123","v":14.599196999999997},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R123,Gen_Param_2011!CG$27:CG$47)","v":0},1,{"$f":"VLOOKUP(A120,OtherData!$C$20:$P$32,OtherData!P$1,FALSE)","v":"2000 3.15 2001 3.15 2002 3.15 2003 3.15 2004 3.15 2005 3.15 2006 3.15 2007 3.15 2008 3.15 2009 3.15 "},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$54,$R123,Gen_Param_2011!CH$27:CH$54)","v":0.04},null,691.875,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R123,Gen_Param_2011!M$27:M$47),1)","v":691.9},691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R123,Gen_Param_2011!N$27:N$47),1)","v":691.9},691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R123,Gen_Param_2011!O$27:O$47),1)","v":691.9},691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R123,Gen_Param_2011!P$27:P$47),1)","v":691.9},691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R123,Gen_Param_2011!Q$27:Q$47),1)","v":691.9},null,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R123,Gen_Param_2011!BZ$27:BZ$47),1)","v":2000},1800,1600,1400,1200,1000,800,600,400,200,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R123,Gen_Param_2011!CA$27:CA$47),1)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R123,Gen_Param_2011!CB$27:CB$47),1)","v":0},{"$f":"CC123","v":0},0,null,""]
[{"$f":"A120&B124","v":"GBIEPODSNUrur"},"EPODSNUrur",{"$f":"VLOOKUP(MID(B124,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Diesel/Primary"},"Rural/Final","M",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R124,Gen_Param_2011!BO$27:BO$47)","v":0.16},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R124,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":290.9196},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R124,Gen_Param_2011!CC$27:CC$47)","v":2010},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R124,Gen_Param_2011!CF$27:CF$47)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R124,Gen_Param_2011!BA$27:BA$47)/J124","v":0.33333333333333331},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R124,Gen_Param_2011!AV$27:AV$47)","v":10},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R124,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R124,Gen_Param_2011!M$27:M$47)*$B$4","v":691.875},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R124,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R124,Gen_Param_2011!BZ$27:BZ$47))","v":2000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$29","v":"Diesel/Gasoline 1kW system (residential/commercial)"},0,1,"o-p","r-t",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A124,3)&MID(B124,3,3),MSG_Fueldata!$E$2:$E$202)/$G124","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A124,3)&MID(B124,3,3),MSG_Fueldata!$F$2:$F$202)/$G124","v":14.599196999999997},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R124,Gen_Param_2011!CG$27:CG$47)","v":0},1,{"$f":"VLOOKUP(A120,OtherData!$C$20:$P$32,OtherData!O$1,FALSE)","v":"2000 0.07 2001 0.07 2002 0.07 2003 0.07 2004 0.07 2005 0.07 2006 0.07 2007 0.07 2008 0.07 2009 0.07 "},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$54,$R124,Gen_Param_2011!CH$27:CH$54)","v":0.04},null,691.875,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R124,Gen_Param_2011!M$27:M$47),1)","v":691.9},691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R124,Gen_Param_2011!N$27:N$47),1)","v":691.9},691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R124,Gen_Param_2011!O$27:O$47),1)","v":691.9},691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R124,Gen_Param_2011!P$27:P$47),1)","v":691.9},691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R124,Gen_Param_2011!Q$27:Q$47),1)","v":691.9},null,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R124,Gen_Param_2011!BZ$27:BZ$47),1)","v":2000},1800,1600,1400,1200,1000,800,600,400,200,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R124,Gen_Param_2011!CA$27:CA$47),1)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R124,Gen_Param_2011!CB$27:CB$47),1)","v":0},{"$f":"CC124","v":0},0,null,""]
[{"$f":"A120&B125","v":"GBIEPOHFNU"},{"$f":"VLOOKUP(R125,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPOHFNU"},{"$f":"VLOOKUP(MID(B125,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"HFO/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"J",{"$f":"IF(C125=\"\",\"\",1)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R125,Gen_Param_2011!BO$27:BO$47)","v":0.35},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R125,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":131.4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R125,Gen_Param_2011!CC$27:CC$47)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R125,Gen_Param_2011!CF$27:CF$47)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R125,Gen_Param_2011!BA$27:BA$47)/J125","v":0.88888888888888895},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R125,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R125,Gen_Param_2011!AT$27:AT$47)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R125,Gen_Param_2011!M$27:M$47)*$B$4","v":1350},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R125,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R125,Gen_Param_2011!BZ$27:BZ$47))","v":2000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$30","v":"HFO"},0,{"$f":"IF(V125=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A125,3),NameConvs!$H$57:$H$69))","v":1},"h-p","e-F",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A125,3)&MID(B125,3,3),MSG_Fueldata!$E$2:$E$202)/$G125","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A125,3)&MID(B125,3,3),MSG_Fueldata!$F$2:$F$202)/$G125","v":7.2685974857142863},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R125,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R125,Gen_Param_2011!AU$27:AU$47)","v":1.1550000000000011},null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$54,$R125,Gen_Param_2011!CH$27:CH$54)","v":0.05},null,1350,{"$f":"AG125","v":1350},{"$f":"AG125","v":1350},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R125,Gen_Param_2011!M$27:M$47),1)","v":1350},1350,1350,1350,1350,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R125,Gen_Param_2011!N$27:N$47),1)","v":1350},1350,1350,1350,1350,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R125,Gen_Param_2011!O$27:O$47),1)","v":1350},{"$f":"ROUND(($BA125-$AQ125)/10+AQ125,1)","v":1350},1350,1350,1350,1350,1350,1350,1350,1350,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R125,Gen_Param_2011!P$27:P$47),1)","v":1350},1350,1350,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R125,Gen_Param_2011!Q$27:Q$47),1)","v":1350},null,{"$f":"IF(BE125,BI125&\" \"&BJ125&\" \"&BK125&\" \"&BL125&\" \"&BM125&\" \"&BN125&\" \"&BO125&\" \"&BP125&\" \"&BQ125&\" \"&BR125&\" \"&BS125&\" \"&BT125&\" \"&BU125&\" \"&BV125&\" \"&BW125&\" \"&BX125&\" \"&BY125&\" \"&BZ125&\" \"&CA125&\" \"&CB125&\" \"&CC125&\" \"&CD125&\" \"&CE125,BI125)","v":2000},{"$f":"BI125","v":2000},{"$f":"BI125","v":2000},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R125,Gen_Param_2011!BZ$27:BZ$47),1)","v":2000},{"$f":"ROUND(($BS125-$BI125)/10+BI125,1)","v":1800},1600,1400,1200,1000,800,600,400,200,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R125,Gen_Param_2011!CA$27:CA$47),1)","v":0},{"$f":"ROUND(($CC125-$BS125)/10+BS125,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R125,Gen_Param_2011!CB$27:CB$47),1)","v":0},{"$f":"CC125","v":0},{"$f":"CD125","v":0}]
[{"$f":"A120&B126","v":"GBIEPGASNUOC"},{"$f":"VLOOKUP(R126,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPGASNUOC"},{"$f":"VLOOKUP(MID(B126,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"J",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R126,Gen_Param_2011!BO$27:BO$47)","v":0.3},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R126,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":174.52959194488608},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R126,Gen_Param_2011!CC$27:CC$47)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R126,Gen_Param_2011!CF$27:CF$47)","v":0.93500000000000005},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R126,Gen_Param_2011!BA$27:BA$47)/J126","v":0.90909090909090906},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R126,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R126,Gen_Param_2011!AT$27:AT$47)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R126,Gen_Param_2011!M$27:M$47)*$B$4","v":603},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R126,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R126,Gen_Param_2011!BZ$27:BZ$47))","v":1000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$31","v":"OCGT"},0,{"$f":"IF(V126=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A126,3),NameConvs!$H$57:$H$69))","v":1},"g-p","e-F",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A126,3)&MID(B126,3,3),MSG_Fueldata!$E$2:$E$202)/$G126","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A126,3)&MID(B126,3,3),MSG_Fueldata!$F$2:$F$202)/$G126","v":5.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R126,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R126,Gen_Param_2011!AU$27:AU$47)","v":1.1550000000000011},null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$54,$R126,Gen_Param_2011!CH$27:CH$54)","v":1.4999999999999999E-2},null,603,603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R126,Gen_Param_2011!M$27:M$47),1)","v":603},603,603,603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R126,Gen_Param_2011!N$27:N$47),1)","v":603},603,603,603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R126,Gen_Param_2011!O$27:O$47),1)","v":603},603,603,603,603,603,603,603,603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R126,Gen_Param_2011!P$27:P$47),1)","v":603},603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R126,Gen_Param_2011!Q$27:Q$47),1)","v":603},null,1000,1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R126,Gen_Param_2011!BZ$27:BZ$47),1)","v":1000},{"$f":"ROUND(($BS126-$BI126)/10+BI126,1)","v":900},800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R126,Gen_Param_2011!CA$27:CA$47),1)","v":0},{"$f":"ROUND(($CC126-$BS126)/10+BS126,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R126,Gen_Param_2011!CB$27:CB$47),1)","v":0},0,0]
[{"$f":"A120&B127","v":"GBIEPGASNUCC"},{"$f":"VLOOKUP(R127,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPGASNUCC"},{"$f":"VLOOKUP(MID(B127,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"K",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R127,Gen_Param_2011!BO$27:BO$47)","v":0.48},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R127,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":25.363137254901961},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R127,Gen_Param_2011!CC$27:CC$47)","v":2015},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R127,Gen_Param_2011!CF$27:CF$47)","v":0.93500000000000005},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R127,Gen_Param_2011!BA$27:BA$47)/J127","v":0.90909090909090906},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R127,Gen_Param_2011!AV$27:AV$47)","v":30},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R127,Gen_Param_2011!AT$27:AT$47)","v":3},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R127,Gen_Param_2011!M$27:M$47)*$B$4","v":1069},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R127,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R127,Gen_Param_2011!BZ$27:BZ$47))","v":1000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$32","v":"CCGT"},0,{"$f":"IF(V127=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A127,3),NameConvs!$H$57:$H$69))","v":1},"g-p","e-F",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A127,3)&MID(B127,3,3),MSG_Fueldata!$E$2:$E$202)/$G127","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A127,3)&MID(B127,3,3),MSG_Fueldata!$F$2:$F$202)/$G127","v":3.6875},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R127,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R127,Gen_Param_2011!AU$27:AU$47)","v":1.2136666666666682},null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$54,$R127,Gen_Param_2011!CH$27:CH$54)","v":0.25},null,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R127,Gen_Param_2011!M$27:M$47),1)","v":1069},1069,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R127,Gen_Param_2011!N$27:N$47),1)","v":1069},1069,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R127,Gen_Param_2011!O$27:O$47),1)","v":1069},1069,1069,1069,1069,1069,1069,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R127,Gen_Param_2011!P$27:P$47),1)","v":1069},1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R127,Gen_Param_2011!Q$27:Q$47),1)","v":1069},null,1000,1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R127,Gen_Param_2011!BZ$27:BZ$47),1)","v":1000},{"$f":"ROUND(($BS127-$BI127)/10+BI127,1)","v":900},800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R127,Gen_Param_2011!CA$27:CA$47),1)","v":0},{"$f":"ROUND(($CC127-$BS127)/10+BS127,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R127,Gen_Param_2011!CB$27:CB$47),1)","v":0},0,0]
[{"$f":"A120&B128","v":"GBIEPCOANUSC"},{"$f":"VLOOKUP(R128,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPCOANUSC"},{"$f":"VLOOKUP(MID(B128,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Coal/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"J",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R128,Gen_Param_2011!BO$27:BO$47)","v":0.37},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R128,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":124.89704292527823},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R128,Gen_Param_2011!CC$27:CC$47)","v":2018},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R128,Gen_Param_2011!CF$27:CF$47)","v":0.94},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R128,Gen_Param_2011!BA$27:BA$47)/J128","v":0.9042553191489362},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R128,Gen_Param_2011!AV$27:AV$47)","v":30},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R128,Gen_Param_2011!AT$27:AT$47)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R128,Gen_Param_2011!M$27:M$47)*$B$4","v":2403.3783783783783},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R128,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R128,Gen_Param_2011!BZ$27:BZ$47))","v":1000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$34","v":"Supercritical coal"},{"$f":"IF(OR(MID(B128,3,1)=\"W\",MID(B128,3,1)=\"S\",MID(B128,3,1)=\"H\",MID(B128,3,1)=\"B\",MID(B128,3,1)=\"G\"),1,0)","v":0},{"$f":"IF(V128=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A128,3),NameConvs!$H$57:$H$69))","v":1},"c-p","e-F",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A128,3)&MID(B128,3,3),MSG_Fueldata!$E$2:$E$202)/$G128","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A128,3)&MID(B128,3,3),MSG_Fueldata!$F$2:$F$202)/$G128","v":8.2162162162162158},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R128,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R128,Gen_Param_2011!AU$27:AU$47)","v":1.2762750000000012},null,null,null,2403.3783783783783,2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R128,Gen_Param_2011!M$27:M$47),1)","v":2403.4},2403.4,2403.4,2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R128,Gen_Param_2011!N$27:N$47),1)","v":2403.4},2403.4,2403.4,2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R128,Gen_Param_2011!O$27:O$47),1)","v":2403.4},2403.4,2403.4,2403.4,2403.4,2403.4,2403.4,2403.4,2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R128,Gen_Param_2011!P$27:P$47),1)","v":2403.4},2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R128,Gen_Param_2011!Q$27:Q$47),1)","v":2403.4},null,1000,1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R128,Gen_Param_2011!BZ$27:BZ$47),1)","v":1000},{"$f":"ROUND(($BS128-$BI128)/10+BI128,1)","v":900},800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R128,Gen_Param_2011!CA$27:CA$47),1)","v":0},{"$f":"ROUND(($CC128-$BS128)/10+BS128,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R128,Gen_Param_2011!CB$27:CB$47),1)","v":0},0,0]
[{"$f":"A120&B129","v":"GBIEPGASNLCC"},{"$f":"VLOOKUP(R129,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPGASNLCC"},{"$f":"VLOOKUP(MID(B129,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"L",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R129,Gen_Param_2011!BO$27:BO$47)","v":0.48},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R129,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":25.363137254901961},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R129,Gen_Param_2011!CC$27:CC$47)","v":2015},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R129,Gen_Param_2011!CF$27:CF$47)","v":0.93500000000000005},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R129,Gen_Param_2011!BA$27:BA$47)/J129","v":0.90909090909090906},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R129,Gen_Param_2011!AV$27:AV$47)","v":30},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R129,Gen_Param_2011!AT$27:AT$47)","v":3},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R129,Gen_Param_2011!M$27:M$47)*$B$4","v":1069},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R129,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R129,Gen_Param_2011!BZ$27:BZ$47))","v":1000},0,{"$f":"Gen_Param_2011!B$33","v":"CCGT Associated Gas"},{"$f":"IF(OR(MID(B129,3,1)=\"W\",MID(B129,3,1)=\"S\",MID(B129,3,1)=\"H\",MID(B129,3,1)=\"B\",MID(B129,3,1)=\"G\"),1,0)","v":1},{"$f":"IF(V129=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A129,3),NameConvs!$H$57:$H$69))","v":1},"g-p","e-F",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A129,3)&MID(B129,3,3),MSG_Fueldata!$E$2:$E$202)/$G129","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A129,3)&MID(B129,3,3),MSG_Fueldata!$F$2:$F$202)/$G129","v":3.6875},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R129,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R129,Gen_Param_2011!AU$27:AU$47)","v":1.2136666666666682},null,null,null,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R129,Gen_Param_2011!M$27:M$47),1)","v":1069},1069,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R129,Gen_Param_2011!N$27:N$47),1)","v":1069},1069,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R129,Gen_Param_2011!O$27:O$47),1)","v":1069},1069,1069,1069,1069,1069,1069,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R129,Gen_Param_2011!P$27:P$47),1)","v":1069},1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R129,Gen_Param_2011!Q$27:Q$47),1)","v":1069},null,1000,1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R129,Gen_Param_2011!BZ$27:BZ$47),1)","v":1000},{"$f":"ROUND(($BS129-$BI129)/10+BI129,1)","v":900},800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R129,Gen_Param_2011!CA$27:CA$47),1)","v":0},{"$f":"ROUND(($CC129-$BS129)/10+BS129,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R129,Gen_Param_2011!CB$27:CB$47),1)","v":0},0,0]
[{"$f":"A120&B130","v":"GBIEPHYDNU"},{"$f":"VLOOKUP(R130,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPHYDNU"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"K","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R130,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R130,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":52.485216216216216},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R130,Gen_Param_2011!CC$27:CC$47)","v":2026},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R130,Gen_Param_2011!CF$27:CF$47)","v":0.95},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R130,Gen_Param_2011!BA$27:BA$47)/J130","v":0.52631578947368418},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R130,Gen_Param_2011!AV$27:AV$47)","v":50},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R130,Gen_Param_2011!AT$27:AT$47)","v":5},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R130,Gen_Param_2011!M$27:M$47)*$B$4","v":2000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R130,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R130,Gen_Param_2011!BZ$27:BZ$47))","v":1000},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A120,NameConvs!$J$57:$J$69)","v":0},{"$f":"Gen_Param_2011!B$36","v":"Hydro"},1,{"$f":"IF(V130=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A130,3),NameConvs!$H$57:$H$69))","v":1},"","e-F",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R130,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R130,Gen_Param_2011!AU$27:AU$47)","v":1.3431220000000013},null,null,null,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R130,Gen_Param_2011!M$27:M$47),1)","v":2000},2000,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R130,Gen_Param_2011!N$27:N$47),1)","v":2000},2000,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R130,Gen_Param_2011!O$27:O$47),1)","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R130,Gen_Param_2011!P$27:P$47),1)","v":2000},2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R130,Gen_Param_2011!Q$27:Q$47),1)","v":2000},null,1000,1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R130,Gen_Param_2011!BZ$27:BZ$47),1)","v":1000},{"$f":"ROUND(($BS130-$BI130)/10+BI130,1)","v":900},800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R130,Gen_Param_2011!CA$27:CA$47),1)","v":0},{"$f":"ROUND(($CC130-$BS130)/10+BS130,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R130,Gen_Param_2011!CB$27:CB$47),1)","v":0},0,0]
[{"$f":"A120&B131","v":"GBIEPHYDNUmic"},{"$f":"VLOOKUP(R131,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPHYDNUmic"},null,{"$f":"D139","v":"Rural/Final"},"J","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R131,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R131,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":47.52},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R131,Gen_Param_2011!CC$27:CC$47)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R131,Gen_Param_2011!CF$27:CF$47)","v":0.5},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R131,Gen_Param_2011!BA$27:BA$47)/J131","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R131,Gen_Param_2011!AV$27:AV$47)","v":30},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R131,Gen_Param_2011!AT$27:AT$47)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R131,Gen_Param_2011!M$27:M$47)*$B$4","v":4000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R131,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R131,Gen_Param_2011!BZ$27:BZ$47))","v":100},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A120,NameConvs!$K$57:$K$69)","v":1.7272000000000003},{"$f":"Gen_Param_2011!B$37","v":"Small Hydro"},1,1,"",{"$f":"V139","v":"r-t"},null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R131,Gen_Param_2011!CG$27:CG$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R131,Gen_Param_2011!AU$27:AU$47)","v":1.1550000000000011},null,null,null,4000,4000,4000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R131,Gen_Param_2011!M$27:M$47),1)","v":4000},3960.8,3921.6,3882.4,3843.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R131,Gen_Param_2011!N$27:N$47),1)","v":3804},3766.7,3729.4,3692.1,3654.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R131,Gen_Param_2011!O$27:O$47),1)","v":3617.5},3582.9,3548.3,3513.7,3479.1,3444.5,3409.9,3375.3,3340.7,3306.1,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R131,Gen_Param_2011!P$27:P$47),1)","v":3271.6},3241.8,2973.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R131,Gen_Param_2011!Q$27:Q$47),1)","v":2675.9},1,{"$f":"IF(GenREFlag=0,0,IF(BE131,BI131&\" \"&BJ131&\" \"&BK131&\" \"&BL131&\" \"&BM131&\" \"&BN131&\" \"&BO131&\" \"&BP131&\" \"&BQ131&\" \"&BR131&\" \"&BS131&\" \"&BT131&\" \"&BU131&\" \"&BV131&\" \"&BW131&\" \"&BX131&\" \"&BY131&\" \"&BZ131&\" \"&CA131&\" \"&CB131&\" \"&CC131&\" \"&CD131&\" \"&CE131,BI131))","v":"1 1.1 1.2 1.3 1.4 1.5 1.6 1.7 1.8 1.9 2 2.2 2.4 2.6 2.8 3 3.2 3.4 3.6 3.8 4 8 16"},1,1,{"$f":"ROUND(SUMIF(OtherData!$C$20:$C$32,LEFT(A131,3),OtherData!$E$20:$E$32)*$BI$6,0)","v":1},1.1000000000000001,1.2,1.3,1.4,1.5,1.6,1.7,1.8,1.9,{"$f":"BI131*2","v":2},2.2000000000000002,2.4,2.6,2.8,3,3.2,3.4,3.6,3.8,{"$f":"BS131*2","v":4},{"$f":"CC131*2","v":8},{"$f":"CD131*2","v":16}]
[{"$f":"A120&B132","v":"GBIEPBIONU"},{"$f":"VLOOKUP(R132,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPBIONU"},{"$f":"VLOOKUP(MID(B132,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Biomass/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"J",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R132,Gen_Param_2011!BO$27:BO$47)","v":0.38},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R132,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":175.33459459459462},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R132,Gen_Param_2011!CC$27:CC$47)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R132,Gen_Param_2011!CF$27:CF$47)","v":0.92999999999999994},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R132,Gen_Param_2011!BA$27:BA$47)/J132","v":0.53763440860215062},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R132,Gen_Param_2011!AV$27:AV$47)","v":30},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R132,Gen_Param_2011!AT$27:AT$47)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R132,Gen_Param_2011!M$27:M$47)*$B$4","v":2500},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R132,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R132,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A120,NameConvs!$P$57:$P$69)","v":37.5},{"$f":"Gen_Param_2011!B$38","v":"Biomass"},1,{"$f":"IF(V132=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A132,3),NameConvs!$H$57:$H$69))","v":1},"b-p",{"$f":"IF(ISNA(VLOOKUP(D132&\"/\"&LEFT(A132,3),EnergyForms2,2,FALSE)),VLOOKUP(D132,EnergyForms,2,FALSE),VLOOKUP(D132&\"/\"&LEFT(A132,3),EnergyForms2,2,FALSE))","v":"e-F"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A132,3)&MID(B132,3,3),MSG_Fueldata!$E$2:$E$202)/$G132","v":123.68421052631579},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A132,3)&MID(B132,3,3),MSG_Fueldata!$F$2:$F$202)/$G132","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R132,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R132,Gen_Param_2011!AU$27:AU$47)","v":1.2762750000000012},null,null,null,2500,2500,2500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R132,Gen_Param_2011!M$27:M$47),1)","v":2500},2452,2404,2356,2308,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R132,Gen_Param_2011!N$27:N$47),1)","v":2259.8000000000002},2216.4,2173,2129.6,2086.1999999999998,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R132,Gen_Param_2011!O$27:O$47),1)","v":2042.7},2023.2,2003.7,1984.2,1964.7,1945.2,1925.7,1906.2,1886.7,1867.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R132,Gen_Param_2011!P$27:P$47),1)","v":1847.4},1830.6,1679.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R132,Gen_Param_2011!Q$27:Q$47),1)","v":1511},1,"1 1.1 1.2 1.3 1.4 1.5 1.6 1.7 1.8 1.9 2 2.2 2.4 2.6 2.8 3 3.2 3.4 3.6 3.8 4 8 16",1,1,{"$f":"ROUND(SUMIF(OtherData!$C$20:$C$32,LEFT(A132,3),OtherData!$E$20:$E$32)*$BI$6,0)","v":1},1.1000000000000001,1.2,1.3,1.4,1.5,1.6,1.7,1.8,1.9,{"$f":"BI132*2","v":2},2.2000000000000002,2.4,2.6,2.8,3,3.2,3.4,3.6,3.8,{"$f":"BS132*2","v":4},{"$f":"CC132*2","v":8},{"$f":"CD132*2","v":16}]
[{"$f":"A120&B133","v":"GBIEPWNDNU25"},{"$f":"VLOOKUP(R133,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPWNDNU25"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"M","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R133,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R133,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":152.66868243243243},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R133,Gen_Param_2011!CC$27:CC$47)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R133,Gen_Param_2011!CF$27:CF$47)","v":0.19999999999999996},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R133,Gen_Param_2011!BA$27:BA$47)/J133","v":1.0000000000000002},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R133,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R133,Gen_Param_2011!AT$27:AT$47)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R133,Gen_Param_2011!M$27:M$47)*$B$4","v":2000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R133,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R133,Gen_Param_2011!BZ$27:BZ$47))","v":300},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A120,NameConvs!$Q$57:$Q$69)","v":141.69992296990364},{"$f":"Gen_Param_2011!B$39","v":"Bulk Wind (20% CF)"},1,{"$f":"IF(V133=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A133,3),NameConvs!$H$57:$H$69))","v":1},"","e-F",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R133,Gen_Param_2011!CG$27:CG$47)","v":0.1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R133,Gen_Param_2011!AU$27:AU$47)","v":1.1550000000000011},null,null,1,"2000 1961.6 1923.2 1884.8 1846.4 1807.8 1779.8 1751.8 1723.8 1695.8 1667.8 1651.9 1636 1620.1 1604.2 1588.3 1572.4 1556.5 1540.6 1524.7 1508.3 1501.1 1436.4 1364.4",2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R133,Gen_Param_2011!M$27:M$47),1)","v":2000},1961.6,1923.2,1884.8,1846.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R133,Gen_Param_2011!N$27:N$47),1)","v":1807.8},1779.8,1751.8,1723.8,1695.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R133,Gen_Param_2011!O$27:O$47),1)","v":1667.8},1651.9,1636,1620.1,1604.2,1588.3,1572.4,1556.5,1540.6,1524.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R133,Gen_Param_2011!P$27:P$47),1)","v":1508.3},1501.1,1436.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R133,Gen_Param_2011!Q$27:Q$47),1)","v":1364.4},1,"300 370 440 510 580 650 720 790 860 930 1000 1100 1200 1300 1400 1500 1600 1700 1800 1900 2000 2000 2000",300,300,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R133,Gen_Param_2011!BZ$27:BZ$47),1)","v":300},370,440,510,580,650,720,790,860,930,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R133,Gen_Param_2011!CA$27:CA$47),1)","v":1000},1100,1200,1300,1400,1500,1600,1700,1800,1900,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R133,Gen_Param_2011!CB$27:CB$47),1)","v":2000},{"$f":"CC133","v":2000},2000]
[{"$f":"A120&B134","v":"GBIEPWNDNU30"},{"$f":"VLOOKUP(R134,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPWNDNU30"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"N","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R134,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R134,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":125.13912162162161},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R134,Gen_Param_2011!CC$27:CC$47)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R134,Gen_Param_2011!CF$27:CF$47)","v":0.30000000000000004},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R134,Gen_Param_2011!BA$27:BA$47)/J134","v":0.99999999999999978},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R134,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R134,Gen_Param_2011!AT$27:AT$47)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R134,Gen_Param_2011!M$27:M$47)*$B$4","v":2000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R134,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R134,Gen_Param_2011!BZ$27:BZ$47))","v":300},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A120,NameConvs!$R$57:$R$69)","v":0},{"$f":"Gen_Param_2011!B$40","v":"Bulk Wind (30% CF)"},1,{"$f":"IF(V134=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A134,3),NameConvs!$H$57:$H$69))","v":1},"","e-F",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R134,Gen_Param_2011!CG$27:CG$47)","v":0.15},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R134,Gen_Param_2011!AU$27:AU$47)","v":1.1550000000000011},null,null,1,"2000 1961.6 1923.2 1884.8 1846.4 1807.8 1779.8 1751.8 1723.8 1695.8 1667.8 1651.9 1636 1620.1 1604.2 1588.3 1572.4 1556.5 1540.6 1524.7 1508.3 1501.1 1436.4 1364.4",2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R134,Gen_Param_2011!M$27:M$47),1)","v":2000},1961.6,1923.2,1884.8,1846.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R134,Gen_Param_2011!N$27:N$47),1)","v":1807.8},1779.8,1751.8,1723.8,1695.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R134,Gen_Param_2011!O$27:O$47),1)","v":1667.8},1651.9,1636,1620.1,1604.2,1588.3,1572.4,1556.5,1540.6,1524.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R134,Gen_Param_2011!P$27:P$47),1)","v":1508.3},1501.1,1436.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R134,Gen_Param_2011!Q$27:Q$47),1)","v":1364.4},1,"300 370 440 510 580 650 720 790 860 930 1000 1100 1200 1300 1400 1500 1600 1700 1800 1900 2000 2000 2000",300,300,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R134,Gen_Param_2011!BZ$27:BZ$47),1)","v":300},370,440,510,580,650,720,790,860,930,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R134,Gen_Param_2011!CA$27:CA$47),1)","v":1000},1100,1200,1300,1400,1500,1600,1700,1800,1900,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R134,Gen_Param_2011!CB$27:CB$47),1)","v":2000},2000,2000]
[{"$f":"A120&B135","v":"GBIEPSOLNUPVut"},{"$f":"VLOOKUP(R135,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPSOLNUPVut"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"O","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R135,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R135,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":176.03783783783788},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R135,Gen_Param_2011!CC$27:CC$47)","v":2013},{"$f":"J$23","v":0.52800000000000002},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R135,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R135,Gen_Param_2011!AT$27:AT$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R135,Gen_Param_2011!M$27:M$47)*$B$4","v":2000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R135,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R135,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A120,NameConvs!$N$57:$N$69)","v":8519.2515286729886},{"$f":"Gen_Param_2011!B$41","v":"Solar PV (utility)"},1,{"$f":"IF(V135=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A135,3),NameConvs!$H$57:$H$69))","v":1},"","e-F",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R135,Gen_Param_2011!CG$27:CG$47)","v":0.05},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R135,Gen_Param_2011!AU$27:AU$47)","v":1.100000000000001},null,null,1,"2000 1926.1 1852.2 1778.3 1704.4 1630.7 1599.4 1568.1 1536.8 1505.5 1474.1 1453.4 1432.7 1412 1391.3 1370.6 1349.9 1329.2 1308.5 1287.8 1267.3 1255.8 1151.9 1036.5",2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R135,Gen_Param_2011!M$27:M$47),1)","v":2000},1926.1,1852.2,1778.3,1704.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R135,Gen_Param_2011!N$27:N$47),1)","v":1630.7},1599.4,1568.1,1536.8,1505.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R135,Gen_Param_2011!O$27:O$47),1)","v":1474.1},1453.4,1432.7,1412,1391.3,1370.6,1349.9,1329.2,1308.5,1287.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R135,Gen_Param_2011!P$27:P$47),1)","v":1267.3},1255.8,1151.9000000000001,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R135,Gen_Param_2011!Q$27:Q$47),1)","v":1036.5},null,500,500,500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R135,Gen_Param_2011!BZ$27:BZ$47),1)","v":500},500,500,500,500,500,500,500,500,500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R135,Gen_Param_2011!CA$27:CA$47),1)","v":500},500,500,500,500,500,500,500,500,500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R135,Gen_Param_2011!CB$27:CB$47),1)","v":500},500,500]
[{"$f":"A120&B136","v":"GBIEPSOLNUPVrt"},{"$f":"VLOOKUP(R136,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPSOLNUPVrt"},null,"Urban/Final","K","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R136,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R136,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":208.30979729729731},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R136,Gen_Param_2011!CC$27:CC$47)","v":2013},{"$f":"J$24","v":0.42299999999999999},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R136,Gen_Param_2011!AV$27:AV$47)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R136,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R136,Gen_Param_2011!M$27:M$47)*$B$4","v":2100},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R136,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R136,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A120,NameConvs!$N$57:$N$69)","v":8519.2515286729886},{"$f":"Gen_Param_2011!B$42","v":"Solar PV (roof top)"},1,1,"","u-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R136,Gen_Param_2011!CG$27:CG$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R136,Gen_Param_2011!AU$27:AU$47)","v":1},null,null,1,"2100 2022.5 1945 1867.5 1790 1712.3 1679.4 1646.5 1613.6 1580.7 1547.8 1526.1 1504.4 1482.7 1461 1439.3 1417.6 1395.9 1374.2 1352.5 1330.7 1318.6 1209.6 1088.4",2100,2100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R136,Gen_Param_2011!M$27:M$47),1)","v":2100},2022.5,1945,1867.5,1790,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R136,Gen_Param_2011!N$27:N$47),1)","v":1712.3},1679.4,1646.5,1613.6,1580.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R136,Gen_Param_2011!O$27:O$47),1)","v":1547.8},1526.1,1504.4,1482.7,1461,1439.3,1417.6,1395.9,1374.2,1352.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R136,Gen_Param_2011!P$27:P$47),1)","v":1330.7},1318.6,1209.5999999999999,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R136,Gen_Param_2011!Q$27:Q$47),1)","v":1088.4000000000001},1,"1 1.1 1.2 1.3 1.4 1.5 1.6 1.7 1.8 1.9 2 2.2 2.4 2.6 2.8 3 3.2 3.4 3.6 3.8 4 8 16",1,1,{"$f":"ROUND(SUMIF(OtherData!$C$20:$C$32,LEFT(A136,3),OtherData!$E$20:$E$32)*$BI$6,0)","v":1},1.1000000000000001,1.2,1.3,1.4,1.5,1.6,1.7,1.8,1.9,{"$f":"BI136*2","v":2},2.2000000000000002,2.4,2.6,2.8,3,3.2,3.4,3.6,3.8,{"$f":"BS136*2","v":4},{"$f":"CC136*2","v":8},16]
[{"$f":"A120&B137","v":"GBIEPSOLNUPVst"},{"$f":"VLOOKUP(R137,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPSOLNUPVst"},null,"Urban/Final","L","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R137,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R137,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":166.66666666666666},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R137,Gen_Param_2011!CC$27:CC$47)","v":2013},{"$f":"J$25","v":0.38700000000000001},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R137,Gen_Param_2011!AV$27:AV$47)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R137,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R137,Gen_Param_2011!M$27:M$47)*$B$4","v":4257.5},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R137,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R137,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A120,NameConvs!$N$57:$N$69)","v":8519.2515286729886},{"$f":"Gen_Param_2011!B$43","v":"Rooftop PV with 1h Battery"},1,1,"","u-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R137,Gen_Param_2011!CG$27:CG$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R137,Gen_Param_2011!AU$27:AU$47)","v":1},null,null,1,"4257.5 4100.3 3943.1 3785.9 3628.7 3471.4 3373.3 3275.2 3177.1 3079 2981.1 2926.6 2872.1 2817.6 2763.1 2708.6 2654.1 2599.6 2545.1 2490.6 2435.7 2413.5 2214 1992.2",4257.5,4257.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R137,Gen_Param_2011!M$27:M$47),1)","v":4257.5},4100.3,3943.1,3785.9,3628.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R137,Gen_Param_2011!N$27:N$47),1)","v":3471.4},3373.3,3275.2,3177.1,3079,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R137,Gen_Param_2011!O$27:O$47),1)","v":2981.1},2926.6,2872.1,2817.6,2763.1,2708.6,2654.1,2599.6,2545.1,2490.6,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R137,Gen_Param_2011!P$27:P$47),1)","v":2435.6999999999998},2413.5,2214,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R137,Gen_Param_2011!Q$27:Q$47),1)","v":1992.2},1,"1 1.1 1.2 1.3 1.4 1.5 1.6 1.7 1.8 1.9 2 2.2 2.4 2.6 2.8 3 3.2 3.4 3.6 3.8 4 8 16",1,1,{"$f":"ROUND(SUMIF(OtherData!$C$20:$C$32,LEFT(A137,3),OtherData!$E$20:$E$32)*$BI$6,0)","v":1},1.1000000000000001,1.2,1.3,1.4,1.5,1.6,1.7,1.8,1.9,2,2.2000000000000002,2.4,2.6,2.8,3,3.2,3.4,3.6,3.8,4,8,16]
[{"$f":"A120&B138","v":"GBIEPSOLNUPVst2"},{"$f":"VLOOKUP(R138,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPSOLNUPVst2"},null,"Urban/Final","R","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R138,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R138,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":150},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R138,Gen_Param_2011!CC$27:CC$47)","v":2013},{"$f":"J$26","v":0.38600000000000001},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R138,Gen_Param_2011!AV$27:AV$47)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R138,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R138,Gen_Param_2011!M$27:M$47)*$B$4","v":6275},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R138,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R138,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A120,NameConvs!$N$57:$N$69)","v":8519.2515286729886},{"$f":"Gen_Param_2011!B$44","v":"Rooftop PV with 2h Battery"},1,1,"","u-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R138,Gen_Param_2011!CG$27:CG$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R138,Gen_Param_2011!AU$27:AU$47)","v":1},null,null,1,"6275 6043.3 5811.6 5579.9 5348.2 5116.5 4971.9 4827.3 4682.7 4538.1 4393.7 4313.3 4232.9 4152.5 4072.1 3991.7 3911.3 3830.9 3750.5 3670.1 3590 3557.3 3263.2 2936.3",6275,6275,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R138,Gen_Param_2011!M$27:M$47),1)","v":6275},6043.3,5811.6,5579.9,5348.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R138,Gen_Param_2011!N$27:N$47),1)","v":5116.5},4971.8999999999996,4827.3,4682.7,4538.1000000000004,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R138,Gen_Param_2011!O$27:O$47),1)","v":4393.7},4313.3,4232.8999999999996,4152.5,4072.1,3991.7,3911.3,3830.9,3750.5,3670.1,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R138,Gen_Param_2011!P$27:P$47),1)","v":3590},3557.3,3263.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R138,Gen_Param_2011!Q$27:Q$47),1)","v":2936.3},1,"1 1.1 1.2 1.3 1.4 1.5 1.6 1.7 1.8 1.9 2 2.2 2.4 2.6 2.8 3 3.2 3.4 3.6 3.8 4 8 16",1,1,{"$f":"ROUND(SUMIF(OtherData!$C$20:$C$32,LEFT(A138,3),OtherData!$E$20:$E$32)*$BI$6,0)","v":1},1.1000000000000001,1.2,1.3,1.4,1.5,1.6,1.7,1.8,1.9,2,2.2000000000000002,2.4,2.6,2.8,3,3.2,3.4,3.6,3.8,4,8,16]
[{"$f":"A120&B139","v":"GBIEPSOLNUPVrtru"},"EPSOLNUPVrtru",null,"Rural/Final","M","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R139,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R139,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":208.30979729729731},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R139,Gen_Param_2011!CC$27:CC$47)","v":2013},{"$f":"J$27","v":0.42299999999999999},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R139,Gen_Param_2011!AV$27:AV$47)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R139,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R139,Gen_Param_2011!M$27:M$47)*$B$4","v":2100},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R139,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R139,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"Q137","v":8519.2515286729886},{"$f":"Gen_Param_2011!B$42","v":"Solar PV (roof top)"},1,1,"","r-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R139,Gen_Param_2011!CG$27:CG$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R139,Gen_Param_2011!AU$27:AU$47)","v":1},null,null,1,"2100 2022.5 1945 1867.5 1790 1712.3 1679.4 1646.5 1613.6 1580.7 1547.8 1526.1 1504.4 1482.7 1461 1439.3 1417.6 1395.9 1374.2 1352.5 1330.7 1318.6 1209.6 1088.4",2100,2100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R139,Gen_Param_2011!M$27:M$47),1)","v":2100},2022.5,1945,1867.5,1790,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R139,Gen_Param_2011!N$27:N$47),1)","v":1712.3},1679.4,1646.5,1613.6,1580.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R139,Gen_Param_2011!O$27:O$47),1)","v":1547.8},1526.1,1504.4,1482.7,1461,1439.3,1417.6,1395.9,1374.2,1352.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R139,Gen_Param_2011!P$27:P$47),1)","v":1330.7},1318.6,1209.5999999999999,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R139,Gen_Param_2011!Q$27:Q$47),1)","v":1088.4000000000001},1,"1 1.1 1.2 1.3 1.4 1.5 1.6 1.7 1.8 1.9 2 2.2 2.4 2.6 2.8 3 3.2 3.4 3.6 3.8 4 8 16",1,1,{"$f":"ROUND(SUMIF(OtherData!$C$20:$C$32,LEFT(A139,3),OtherData!$E$20:$E$32)*$BI$6,0)","v":1},1.1000000000000001,1.2,1.3,1.4,1.5,1.6,1.7,1.8,1.9,2,2.2000000000000002,2.4,2.6,2.8,3,3.2,3.4,3.6,3.8,4,8,16]
[{"$f":"A120&B140","v":"GBIEPSOLNUPVstru"},"EPSOLNUPVstru",null,"Rural/Final","N","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R140,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R140,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":166.66666666666666},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R140,Gen_Param_2011!CC$27:CC$47)","v":2013},{"$f":"J$28","v":0.38700000000000001},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R140,Gen_Param_2011!AV$27:AV$47)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R140,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R140,Gen_Param_2011!M$27:M$47)*$B$4","v":4257.5},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R140,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R140,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"Q139","v":8519.2515286729886},{"$f":"Gen_Param_2011!B$43","v":"Rooftop PV with 1h Battery"},1,1,"","r-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R140,Gen_Param_2011!CG$27:CG$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R140,Gen_Param_2011!AU$27:AU$47)","v":1},null,null,1,"4257.5 4100.3 3943.1 3785.9 3628.7 3471.4 3373.3 3275.2 3177.1 3079 2981.1 2926.6 2872.1 2817.6 2763.1 2708.6 2654.1 2599.6 2545.1 2490.6 2435.7 2413.5 2214 1992.2",4257.5,4257.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R140,Gen_Param_2011!M$27:M$47),1)","v":4257.5},4100.3,3943.1,3785.9,3628.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R140,Gen_Param_2011!N$27:N$47),1)","v":3471.4},3373.3,3275.2,3177.1,3079,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R140,Gen_Param_2011!O$27:O$47),1)","v":2981.1},2926.6,2872.1,2817.6,2763.1,2708.6,2654.1,2599.6,2545.1,2490.6,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R140,Gen_Param_2011!P$27:P$47),1)","v":2435.6999999999998},2413.5,2214,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R140,Gen_Param_2011!Q$27:Q$47),1)","v":1992.2},1,"1 1.1 1.2 1.3 1.4 1.5 1.6 1.7 1.8 1.9 2 2.2 2.4 2.6 2.8 3 3.2 3.4 3.6 3.8 4 8 16",1,1,{"$f":"ROUND(SUMIF(OtherData!$C$20:$C$32,LEFT(A140,3),OtherData!$E$20:$E$32)*$BI$6,0)","v":1},1.1000000000000001,1.2,1.3,1.4,1.5,1.6,1.7,1.8,1.9,2,2.2000000000000002,2.4,2.6,2.8,3,3.2,3.4,3.6,3.8,4,8,16]
[{"$f":"A120&B141","v":"GBIEPSOLNUPVstru2"},"EPSOLNUPVstru2",null,"Rural/Final","S","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R141,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R141,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":150},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R141,Gen_Param_2011!CC$27:CC$47)","v":2013},{"$f":"J$29","v":0.38600000000000001},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R141,Gen_Param_2011!AV$27:AV$47)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R141,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R141,Gen_Param_2011!M$27:M$47)*$B$4","v":6275},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R141,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R141,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A120,NameConvs!$N$57:$N$69)","v":8519.2515286729886},{"$f":"Gen_Param_2011!B$44","v":"Rooftop PV with 2h Battery"},1,1,"","r-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R141,Gen_Param_2011!CG$27:CG$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R141,Gen_Param_2011!AU$27:AU$47)","v":1},null,null,1,"6275 6043.3 5811.6 5579.9 5348.2 5116.5 4971.9 4827.3 4682.7 4538.1 4393.7 4313.3 4232.9 4152.5 4072.1 3991.7 3911.3 3830.9 3750.5 3670.1 3590 3557.3 3263.2 2936.3",6275,6275,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R141,Gen_Param_2011!M$27:M$47),1)","v":6275},6043.3,5811.6,5579.9,5348.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R141,Gen_Param_2011!N$27:N$47),1)","v":5116.5},4971.8999999999996,4827.3,4682.7,4538.1000000000004,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R141,Gen_Param_2011!O$27:O$47),1)","v":4393.7},4313.3,4232.8999999999996,4152.5,4072.1,3991.7,3911.3,3830.9,3750.5,3670.1,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R141,Gen_Param_2011!P$27:P$47),1)","v":3590},3557.3,3263.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R141,Gen_Param_2011!Q$27:Q$47),1)","v":2936.3},1,"1 1.1 1.2 1.3 1.4 1.5 1.6 1.7 1.8 1.9 2 2.2 2.4 2.6 2.8 3 3.2 3.4 3.6 3.8 4 8 16",1,1,{"$f":"ROUND(SUMIF(OtherData!$C$20:$C$32,LEFT(A141,3),OtherData!$E$20:$E$32)*$BI$6,0)","v":1},1.1000000000000001,1.2,1.3,1.4,1.5,1.6,1.7,1.8,1.9,2,2.2000000000000002,2.4,2.6,2.8,3,3.2,3.4,3.6,3.8,4,8,16]
[{"$f":"A120&B142","v":"GBIEPTSONUTH"},{"$f":"VLOOKUP(R142,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPTSONUTH"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"P","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R142,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R142,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":195.62131274131275},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R142,Gen_Param_2011!CC$27:CC$47)","v":2015},{"$f":"J$30","v":0.75800000000000001},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R142,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R142,Gen_Param_2011!AT$27:AT$47)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R142,Gen_Param_2011!M$27:M$47)*$B$4","v":3000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R142,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R142,Gen_Param_2011!BZ$27:BZ$47))","v":100},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A120,NameConvs!$L$57:$L$69)","v":2953.7002758202862},{"$f":"Gen_Param_2011!B$45","v":"Solar thermal no storage"},1,{"$f":"IF(V142=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A142,3),NameConvs!$H$57:$H$69))","v":1},"","e-F",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R142,Gen_Param_2011!CG$27:CG$47)","v":0.3},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R142,Gen_Param_2011!AU$27:AU$47)","v":1.2762750000000012},null,null,1,"3000 2915.2 2830.4 2745.6 2660.8 2576.2 2526.7 2477.2 2427.7 2378.2 2328.7 2286.1 2243.5 2200.9 2158.3 2115.7 2073.1 2030.5 1987.9 1945.3 1902.7 1885.4 1729.5 1556.2",3000,3000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R142,Gen_Param_2011!M$27:M$47),1)","v":3000},2915.2,2830.4,2745.6,2660.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R142,Gen_Param_2011!N$27:N$47),1)","v":2576.1999999999998},2526.6999999999998,2477.1999999999998,2427.6999999999998,2378.1999999999998,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R142,Gen_Param_2011!O$27:O$47),1)","v":2328.6999999999998},2286.1,2243.5,2200.9,2158.3000000000002,2115.6999999999998,2073.1,2030.5,1987.9,1945.3,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R142,Gen_Param_2011!P$27:P$47),1)","v":1902.7},1885.4,1729.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R142,Gen_Param_2011!Q$27:Q$47),1)","v":1556.2},1,"100 190 280 370 460 550 640 730 820 910 1000 1100 1200 1300 1400 1500 1600 1700 1800 1900 2000 2000 2000",100,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R142,Gen_Param_2011!BZ$27:BZ$47),1)","v":100},{"$f":"ROUND(($BS142-$BI142)/10+BI142,1)","v":190},280,370,460,550,640,730,820,910,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R142,Gen_Param_2011!CA$27:CA$47),1)","v":1000},{"$f":"ROUND(($CC142-$BS142)/10+BS142,1)","v":1100},1200,1300,1400,1500,1600,1700,1800,1900,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R142,Gen_Param_2011!CB$27:CB$47),1)","v":2000},2000,2000]
[{"$f":"A120&B143","v":"GBIEPTSONUTHst"},{"$f":"VLOOKUP(R143,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPTSONUTHst"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"Q","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R143,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R143,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":165.92391891891893},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R143,Gen_Param_2011!CC$27:CC$47)","v":2015},{"$f":"J$31","v":0.91900000000000004},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R143,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R143,Gen_Param_2011!AT$27:AT$47)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R143,Gen_Param_2011!M$27:M$47)*$B$4","v":5400},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R143,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R143,Gen_Param_2011!BZ$27:BZ$47))","v":100},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A120,NameConvs!$L$57:$L$69)","v":2953.7002758202862},{"$f":"Gen_Param_2011!B$46","v":"Solar thermal with Storage"},1,{"$f":"IF(V143=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A143,3),NameConvs!$H$57:$H$69))","v":1},"","e-F",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R143,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R143,Gen_Param_2011!AU$27:AU$47)","v":1.2762750000000012},null,null,1,"5400 5247.4 5094.8 4942.2 4789.6 4637.2 4526.9 4416.6 4306.3 4196 4085.8 4011.1 3936.4 3861.7 3787 3712.3 3637.6 3562.9 3488.2 3413.5 3338.4 3294.9 2903 2467.5",5400,5400,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R143,Gen_Param_2011!M$27:M$47),1)","v":5400},5247.4,5094.8,4942.2,4789.6000000000004,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R143,Gen_Param_2011!N$27:N$47),1)","v":4637.2},4526.8999999999996,4416.6000000000004,4306.3,4196,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R143,Gen_Param_2011!O$27:O$47),1)","v":4085.8},4011.1,3936.4,3861.7,3787,3712.3,3637.6,3562.9,3488.2,3413.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R143,Gen_Param_2011!P$27:P$47),1)","v":3338.4},3294.9,2903,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R143,Gen_Param_2011!Q$27:Q$47),1)","v":2467.5},1,"100 190 280 370 460 550 640 730 820 910 1000 1100 1200 1300 1400 1500 1600 1700 1800 1900 2000 2000 2000",100,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R143,Gen_Param_2011!BZ$27:BZ$47),1)","v":100},{"$f":"ROUND(($BS143-$BI143)/10+BI143,1)","v":190},280,370,460,550,640,730,820,910,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R143,Gen_Param_2011!CA$27:CA$47),1)","v":1000},{"$f":"ROUND(($CC143-$BS143)/10+BS143,1)","v":1100},1200,1300,1400,1500,1600,1700,1800,1900,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R143,Gen_Param_2011!CB$27:CB$47),1)","v":2000},2000,2000]
[{"$f":"A120&B144","v":"GBIEPGASNUSO"},{"$f":"VLOOKUP(R144,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPGASNUSO"},{"$f":"VLOOKUP(MID(B144,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"L",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R144,Gen_Param_2011!BO$27:BO$47)","v":0.53},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R144,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":165.92391891891893},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R144,Gen_Param_2011!CC$27:CC$47)","v":2015},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R144,Gen_Param_2011!CF$27:CF$47)","v":0.92},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R144,Gen_Param_2011!BA$27:BA$47)/J144","v":0.92391304347826075},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R144,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R144,Gen_Param_2011!AT$27:AT$47)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R144,Gen_Param_2011!M$27:M$47)*$B$4","v":1388.31},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R144,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R144,Gen_Param_2011!BZ$27:BZ$47))","v":100},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A120,NameConvs!$L$57:$L$69)","v":2953.7002758202862},{"$f":"Gen_Param_2011!B$47","v":"Solar thermal with gas co-firing"},0,{"$f":"IF(V144=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A144,3),NameConvs!$H$57:$H$69))","v":1},"g-p","e-F",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A144,3)&MID(B144,3,3),MSG_Fueldata!$E$2:$E$202)/$G144","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A144,3)&MID(B144,3,3),MSG_Fueldata!$F$2:$F$202)/$G144","v":3.3396226415094339},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R144,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R144,Gen_Param_2011!AU$27:AU$47)","v":1.2762750000000012},null,null,1,{"$f":"IF(AC144,AG144&\" \"&AH144&\" \"&AI144&\" \"&AJ144&\" \"&AK144&\" \"&AL144&\" \"&AM144&\" \"&AN144&\" \"&AO144&\" \"&AP144&\" \"&AQ144&\" \"&AR144&\" \"&AS144&\" \"&AT144&\" \"&AU144&\" \"&AV144&\" \"&AW144&\" \"&AX144&\" \"&AY144&\" \"&AZ144&\" \"&BA144&\" \"&BB144&\" \"&BC144&\" \"&BD144,N144)","v":"1388.3 1374.7 1361.1 1347.5 1333.9 1320.3 1313.8 1307.3 1300.8 1294.3 1287.6 1281.3 1275 1268.7 1262.4 1256.1 1249.8 1243.5 1237.2 1230.9 1224.6 1224.6 1224.6 1224.6"},1388.3,1388.3,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R144,Gen_Param_2011!M$27:M$47),1)","v":1388.3},1374.7,1361.1,1347.5,1333.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R144,Gen_Param_2011!N$27:N$47),1)","v":1320.3},1313.8,1307.3,1300.8,1294.3,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R144,Gen_Param_2011!O$27:O$47),1)","v":1287.5999999999999},1281.3,1275,1268.7,1262.4000000000001,1256.0999999999999,1249.8,1243.5,1237.2,1230.9000000000001,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R144,Gen_Param_2011!P$27:P$47),1)","v":1224.5999999999999},{"$f":"ROUND(($BD144-$BA144)/20+BA144,1)","v":1224.5999999999999},{"$f":"ROUND(($BD144-$BA144)/2+BA144,1)","v":1224.5999999999999},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R144,Gen_Param_2011!Q$27:Q$47),1)","v":1224.5999999999999},1,"100 190 280 370 460 550 640 730 820 910 1000 1100 1200 1300 1400 1500 1600 1700 1800 1900 2000 2000 2000",100,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R144,Gen_Param_2011!BZ$27:BZ$47),1)","v":100},{"$f":"ROUND(($BS144-$BI144)/10+BI144,1)","v":190},280,370,460,550,640,730,820,910,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R144,Gen_Param_2011!CA$27:CA$47),1)","v":1000},{"$f":"ROUND(($CC144-$BS144)/10+BS144,1)","v":1100},1200,1300,1400,1500,1600,1700,1800,1900,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R144,Gen_Param_2011!CB$27:CB$47),1)","v":2000},2000,2000]
[{"$f":"LEFT(A144,3)","v":"GBI"},{"$f":"ROW(B144)-ROW(B120)","v":24},{"$f":"ROW()-B145-1","v":120}]
[]
[null,{"$f":"VLOOKUP(A148,NameConvs!$B$57:$E$69,4,FALSE)","v":"Liberia"},"Main Input","Main Output","name","Main Input","Main Output (switch c)","var costs (switch c)","First year","Plant Factor","operation time","Plant life","Constr. Time","Investment Costs","Fixed Costs","bdc (up)","bdi (up)",null,"Renewable?","Loss Factor","Input Fuel","output fuel",null,null,"Firm Capacity","IDC factor",null,"Min Utilisation","Inv. Cost Learning","Inv.Cost String",2008,{"$f":"AE147+1","v":2009},2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2040,2050,"bdc (up) activate?","bdc (up) string",2008,{"$f":"BG147+1","v":2009},2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2040,2050,"bdc (lo) activate?","bdc (lo) string",2008,{"$f":"CH147+1","v":2009},2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2040,2050]
["LIB","MESSAGE Name",null,null,"alt",null,null,"US$'00/kWyr",null,"share","share","years","years","US$'00/kW","US$'00/kW/yr","MW","MW",null,null,null,null,null,null,null,null,null,null,"%"]
[{"$f":"A148&B149","v":"LIBEPODSNU"},{"$f":"VLOOKUP(R149,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPODSNU"},{"$f":"VLOOKUP(MID(B149,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Diesel/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"J",{"$f":"IF(C149=\"\",\"\",1)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R149,Gen_Param_2011!BO$27:BO$47)","v":0.35},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R149,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":148.91999999999999},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R149,Gen_Param_2011!CC$27:CC$47)","v":2013},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R149,Gen_Param_2011!CF$27:CF$47)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R149,Gen_Param_2011!BA$27:BA$47)/J149","v":0.88888888888888895},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R149,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R149,Gen_Param_2011!AT$27:AT$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R149,Gen_Param_2011!M$27:M$47)*$B$4","v":1070},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R149,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R149,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$27","v":"Diesel Centralized"},0,{"$f":"IF(V149=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A149,3),NameConvs!$H$57:$H$69))","v":1},{"$f":"IF(C149=\"\",\"\",VLOOKUP(C149,EnergyForms,2,FALSE))","v":"o-p"},{"$f":"IF(ISNA(VLOOKUP(D149&\"/\"&LEFT(A149,3),EnergyForms2,2,FALSE)),VLOOKUP(D149,EnergyForms,2,FALSE),VLOOKUP(D149&\"/\"&LEFT(A149,3),EnergyForms2,2,FALSE))","v":"e-G"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A149,3)&MID(B149,3,3),MSG_Fueldata!$E$2:$E$202)/$G149","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A149,3)&MID(B149,3,3),MSG_Fueldata!$F$2:$F$202)/$G149","v":6.6739186285714274},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R149,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R149,Gen_Param_2011!AU$27:AU$47)","v":1.100000000000001},null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$54,$R149,Gen_Param_2011!CH$27:CH$54)","v":0.04},null,{"$f":"IF(AC149,AG149&\" \"&AH149&\" \"&AI149&\" \"&AJ149&\" \"&AK149&\" \"&AL149&\" \"&AM149&\" \"&AN149&\" \"&AO149&\" \"&AP149&\" \"&AQ149&\" \"&AR149&\" \"&AS149&\" \"&AT149&\" \"&AU149&\" \"&AV149&\" \"&AW149&\" \"&AX149&\" \"&AY149&\" \"&AZ149&\" \"&BA149&\" \"&BB149&\" \"&BC149&\" \"&BD149,N149)","v":1070},{"$f":"AG149","v":1070},{"$f":"AG149","v":1070},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R149,Gen_Param_2011!M$27:M$47),1)","v":1070},{"$f":"ROUND(($AL149-$AG149)/5+AG149,1)","v":1070},1070,1070,1070,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R149,Gen_Param_2011!N$27:N$47),1)","v":1070},{"$f":"ROUND(($AQ149-$AL149)/5+AL149,1)","v":1070},1070,1070,1070,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R149,Gen_Param_2011!O$27:O$47),1)","v":1070},{"$f":"ROUND(($BA149-$AQ149)/10+AQ149,1)","v":1070},{"$f":"ROUND(($BA149-$AQ149)/10+AR149,1)","v":1070},{"$f":"ROUND(($BA149-$AQ149)/10+AS149,1)","v":1070},{"$f":"ROUND(($BA149-$AQ149)/10+AT149,1)","v":1070},{"$f":"ROUND(($BA149-$AQ149)/10+AU149,1)","v":1070},{"$f":"ROUND(($BA149-$AQ149)/10+AV149,1)","v":1070},{"$f":"ROUND(($BA149-$AQ149)/10+AW149,1)","v":1070},{"$f":"ROUND(($BA149-$AQ149)/10+AX149,1)","v":1070},{"$f":"ROUND(($BA149-$AQ149)/10+AY149,1)","v":1070},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R149,Gen_Param_2011!P$27:P$47),1)","v":1070},{"$f":"ROUND(($BD149-$BA149)/20+BA149,1)","v":1070},{"$f":"ROUND(($BD149-$BA149)/2+BA149,1)","v":1070},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R149,Gen_Param_2011!Q$27:Q$47),1)","v":1070},null,{"$f":"IF(BE149,BI149&\" \"&BJ149&\" \"&BK149&\" \"&BL149&\" \"&BM149&\" \"&BN149&\" \"&BO149&\" \"&BP149&\" \"&BQ149&\" \"&BR149&\" \"&BS149&\" \"&BT149&\" \"&BU149&\" \"&BV149&\" \"&BW149&\" \"&BX149&\" \"&BY149&\" \"&BZ149&\" \"&CA149&\" \"&CB149&\" \"&CC149&\" \"&CD149&\" \"&CE149,BI149)","v":500},{"$f":"BI149","v":500},{"$f":"BI149","v":500},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R149,Gen_Param_2011!BZ$27:BZ$47),1)","v":500},{"$f":"ROUND(($BS149-$BI149)/10+BI149,1)","v":450},{"$f":"ROUND(($BS149-$BI149)/10+BJ149,1)","v":400},350,300,250,200,150,100,50,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R149,Gen_Param_2011!CA$27:CA$47),1)","v":0},{"$f":"ROUND(($CC149-$BS149)/10+BS149,1)","v":0},{"$f":"ROUND(($CC149-$BS149)/10+BT149,1)","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R149,Gen_Param_2011!CB$27:CB$47),1)","v":0},{"$f":"CC149","v":0},{"$f":"CD149","v":0},null,{"$f":"IF(CF149,CH149&\" \"&CI149&\" \"&CJ149&\" \"&CK149&\" \"&CL149&\" \"&CM149&\" \"&CN149&\" \"&CO149&\" \"&CP149&\" \"&CQ149&\" \"&CR149&\" \"&CS149&\" \"&CT149&\" \"&CU149&\" \"&CV149&\" \"&CW149&\" \"&CX149&\" \"&CY149&\" \"&CZ149&\" \"&DA149&\" \"&DB149&\" \"&DC149&\" \"&DD149,\"\")","v":""}]
[{"$f":"A148&B150","v":"LIBEPODSNUind"},{"$f":"VLOOKUP(R150,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPODSNUind"},{"$f":"VLOOKUP(MID(B150,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Diesel/Primary"},"Electricity/Final","K",{"$f":"IF(C150=\"\",\"\",1)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R150,Gen_Param_2011!BO$27:BO$47)","v":0.35},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R150,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":484.86599999999999},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R150,Gen_Param_2011!CC$27:CC$47)","v":2010},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R150,Gen_Param_2011!CF$27:CF$47)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R150,Gen_Param_2011!BA$27:BA$47)/J150","v":0.88888888888888895},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R150,Gen_Param_2011!AV$27:AV$47)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R150,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R150,Gen_Param_2011!M$27:M$47)*$B$4","v":658.66499999999996},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R150,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R150,Gen_Param_2011!BZ$27:BZ$47))","v":2000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$28","v":"Diesel 100 kW system (industry)"},0,{"$f":"IF(V150=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A150,3),NameConvs!$H$57:$H$69))","v":1},"o-p","i-t",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A150,3)&MID(B150,3,3),MSG_Fueldata!$E$2:$E$202)/$G150","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A150,3)&MID(B150,3,3),MSG_Fueldata!$F$2:$F$202)/$G150","v":6.6739186285714274},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R150,Gen_Param_2011!CG$27:CG$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R150,Gen_Param_2011!AU$27:AU$47)","v":1},{"$f":"VLOOKUP(A148,OtherData!$C$20:$P$32,OtherData!N$1,FALSE)","v":"2000 0 2001 0 2002 0 2003 0 2004 0 2005 0 2006 0 2007 0 2008 0 2009 0 "},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$54,$R150,Gen_Param_2011!CH$27:CH$54)","v":0.04},null,658.66499999999996,{"$f":"AG150","v":658.7},{"$f":"AG150","v":658.7},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R150,Gen_Param_2011!M$27:M$47),1)","v":658.7},658.7,658.7,658.7,658.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R150,Gen_Param_2011!N$27:N$47),1)","v":658.7},658.7,658.7,658.7,658.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R150,Gen_Param_2011!O$27:O$47),1)","v":658.7},{"$f":"ROUND(($BA150-$AQ150)/10+AQ150,1)","v":658.7},658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R150,Gen_Param_2011!P$27:P$47),1)","v":658.7},658.7,658.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R150,Gen_Param_2011!Q$27:Q$47),1)","v":658.7},null,{"$f":"IF(BE150,BI150&\" \"&BJ150&\" \"&BK150&\" \"&BL150&\" \"&BM150&\" \"&BN150&\" \"&BO150&\" \"&BP150&\" \"&BQ150&\" \"&BR150&\" \"&BS150&\" \"&BT150&\" \"&BU150&\" \"&BV150&\" \"&BW150&\" \"&BX150&\" \"&BY150&\" \"&BZ150&\" \"&CA150&\" \"&CB150&\" \"&CC150&\" \"&CD150&\" \"&CE150,BI150)","v":2000},{"$f":"BI150","v":2000},{"$f":"BI150","v":2000},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R150,Gen_Param_2011!BZ$27:BZ$47),1)","v":2000},{"$f":"ROUND(($BS150-$BI150)/10+BI150,1)","v":1800},1600,1400,1200,1000,800,600,400,200,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R150,Gen_Param_2011!CA$27:CA$47),1)","v":0},{"$f":"ROUND(($CC150-$BS150)/10+BS150,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R150,Gen_Param_2011!CB$27:CB$47),1)","v":0},{"$f":"CC150","v":0},0,null,{"$f":"IF(CF150,CH150&\" \"&CI150&\" \"&CJ150&\" \"&CK150&\" \"&CL150&\" \"&CM150&\" \"&CN150&\" \"&CO150&\" \"&CP150&\" \"&CQ150&\" \"&CR150&\" \"&CS150&\" \"&CT150&\" \"&CU150&\" \"&CV150&\" \"&CW150&\" \"&CX150&\" \"&CY150&\" \"&CZ150&\" \"&DA150&\" \"&DB150&\" \"&DC150&\" \"&DD150,\"\")","v":""}]
[{"$f":"A148&B151","v":"LIBEPODSNUurb"},"EPODSNUurb",{"$f":"VLOOKUP(MID(B151,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Diesel/Primary"},"Urban/Final","L",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R151,Gen_Param_2011!BO$27:BO$47)","v":0.16},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R151,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":290.9196},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R151,Gen_Param_2011!CC$27:CC$47)","v":2010},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R151,Gen_Param_2011!CF$27:CF$47)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R151,Gen_Param_2011!BA$27:BA$47)/J151","v":0.33333333333333331},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R151,Gen_Param_2011!AV$27:AV$47)","v":10},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R151,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R151,Gen_Param_2011!M$27:M$47)*$B$4","v":691.875},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R151,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R151,Gen_Param_2011!BZ$27:BZ$47))","v":2000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$29","v":"Diesel/Gasoline 1kW system (residential/commercial)"},0,1,"o-p","u-t",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A151,3)&MID(B151,3,3),MSG_Fueldata!$E$2:$E$202)/$G151","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A151,3)&MID(B151,3,3),MSG_Fueldata!$F$2:$F$202)/$G151","v":14.599196999999997},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R151,Gen_Param_2011!CG$27:CG$47)","v":0},1,{"$f":"VLOOKUP(A148,OtherData!$C$20:$P$32,OtherData!P$1,FALSE)","v":"2000 0.02 2001 0.02 2002 0.02 2003 0.02 2004 0.02 2005 0.02 2006 0.02 2007 0.02 2008 0.02 2009 0.02 "},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$54,$R151,Gen_Param_2011!CH$27:CH$54)","v":0.04},null,691.875,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R151,Gen_Param_2011!M$27:M$47),1)","v":691.9},691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R151,Gen_Param_2011!N$27:N$47),1)","v":691.9},691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R151,Gen_Param_2011!O$27:O$47),1)","v":691.9},691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R151,Gen_Param_2011!P$27:P$47),1)","v":691.9},691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R151,Gen_Param_2011!Q$27:Q$47),1)","v":691.9},null,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R151,Gen_Param_2011!BZ$27:BZ$47),1)","v":2000},1800,1600,1400,1200,1000,800,600,400,200,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R151,Gen_Param_2011!CA$27:CA$47),1)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R151,Gen_Param_2011!CB$27:CB$47),1)","v":0},{"$f":"CC151","v":0},0,null,""]
[{"$f":"A148&B152","v":"LIBEPODSNUrur"},"EPODSNUrur",{"$f":"VLOOKUP(MID(B152,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Diesel/Primary"},"Rural/Final","M",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R152,Gen_Param_2011!BO$27:BO$47)","v":0.16},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R152,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":290.9196},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R152,Gen_Param_2011!CC$27:CC$47)","v":2010},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R152,Gen_Param_2011!CF$27:CF$47)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R152,Gen_Param_2011!BA$27:BA$47)/J152","v":0.33333333333333331},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R152,Gen_Param_2011!AV$27:AV$47)","v":10},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R152,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R152,Gen_Param_2011!M$27:M$47)*$B$4","v":691.875},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R152,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R152,Gen_Param_2011!BZ$27:BZ$47))","v":2000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$29","v":"Diesel/Gasoline 1kW system (residential/commercial)"},0,1,"o-p","r-t",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A152,3)&MID(B152,3,3),MSG_Fueldata!$E$2:$E$202)/$G152","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A152,3)&MID(B152,3,3),MSG_Fueldata!$F$2:$F$202)/$G152","v":14.599196999999997},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R152,Gen_Param_2011!CG$27:CG$47)","v":0},1,{"$f":"VLOOKUP(A148,OtherData!$C$20:$P$32,OtherData!O$1,FALSE)","v":"2000 0.01 2001 0.01 2002 0.01 2003 0.01 2004 0.01 2005 0.01 2006 0.01 2007 0.01 2008 0.01 2009 0.01 "},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$54,$R152,Gen_Param_2011!CH$27:CH$54)","v":0.04},null,691.875,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R152,Gen_Param_2011!M$27:M$47),1)","v":691.9},691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R152,Gen_Param_2011!N$27:N$47),1)","v":691.9},691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R152,Gen_Param_2011!O$27:O$47),1)","v":691.9},691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R152,Gen_Param_2011!P$27:P$47),1)","v":691.9},691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R152,Gen_Param_2011!Q$27:Q$47),1)","v":691.9},null,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R152,Gen_Param_2011!BZ$27:BZ$47),1)","v":2000},1800,1600,1400,1200,1000,800,600,400,200,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R152,Gen_Param_2011!CA$27:CA$47),1)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R152,Gen_Param_2011!CB$27:CB$47),1)","v":0},{"$f":"CC152","v":0},0,null,""]
[{"$f":"A148&B153","v":"LIBEPOHFNU"},{"$f":"VLOOKUP(R153,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPOHFNU"},{"$f":"VLOOKUP(MID(B153,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"HFO/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"J",{"$f":"IF(C153=\"\",\"\",1)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R153,Gen_Param_2011!BO$27:BO$47)","v":0.35},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R153,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":131.4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R153,Gen_Param_2011!CC$27:CC$47)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R153,Gen_Param_2011!CF$27:CF$47)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R153,Gen_Param_2011!BA$27:BA$47)/J153","v":0.88888888888888895},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R153,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R153,Gen_Param_2011!AT$27:AT$47)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R153,Gen_Param_2011!M$27:M$47)*$B$4","v":1350},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R153,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R153,Gen_Param_2011!BZ$27:BZ$47))","v":2000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$30","v":"HFO"},0,{"$f":"IF(V153=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A153,3),NameConvs!$H$57:$H$69))","v":1},"h-p","e-G",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A153,3)&MID(B153,3,3),MSG_Fueldata!$E$2:$E$202)/$G153","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A153,3)&MID(B153,3,3),MSG_Fueldata!$F$2:$F$202)/$G153","v":7.2685974857142863},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R153,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R153,Gen_Param_2011!AU$27:AU$47)","v":1.1550000000000011},null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$54,$R153,Gen_Param_2011!CH$27:CH$54)","v":0.05},null,1350,{"$f":"AG153","v":1350},{"$f":"AG153","v":1350},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R153,Gen_Param_2011!M$27:M$47),1)","v":1350},1350,1350,1350,1350,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R153,Gen_Param_2011!N$27:N$47),1)","v":1350},1350,1350,1350,1350,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R153,Gen_Param_2011!O$27:O$47),1)","v":1350},{"$f":"ROUND(($BA153-$AQ153)/10+AQ153,1)","v":1350},1350,1350,1350,1350,1350,1350,1350,1350,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R153,Gen_Param_2011!P$27:P$47),1)","v":1350},1350,1350,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R153,Gen_Param_2011!Q$27:Q$47),1)","v":1350},null,{"$f":"IF(BE153,BI153&\" \"&BJ153&\" \"&BK153&\" \"&BL153&\" \"&BM153&\" \"&BN153&\" \"&BO153&\" \"&BP153&\" \"&BQ153&\" \"&BR153&\" \"&BS153&\" \"&BT153&\" \"&BU153&\" \"&BV153&\" \"&BW153&\" \"&BX153&\" \"&BY153&\" \"&BZ153&\" \"&CA153&\" \"&CB153&\" \"&CC153&\" \"&CD153&\" \"&CE153,BI153)","v":2000},{"$f":"BI153","v":2000},{"$f":"BI153","v":2000},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R153,Gen_Param_2011!BZ$27:BZ$47),1)","v":2000},{"$f":"ROUND(($BS153-$BI153)/10+BI153,1)","v":1800},1600,1400,1200,1000,800,600,400,200,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R153,Gen_Param_2011!CA$27:CA$47),1)","v":0},{"$f":"ROUND(($CC153-$BS153)/10+BS153,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R153,Gen_Param_2011!CB$27:CB$47),1)","v":0},{"$f":"CC153","v":0},{"$f":"CD153","v":0}]
[{"$f":"A148&B154","v":"LIBEPGASNUOC"},{"$f":"VLOOKUP(R154,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPGASNUOC"},{"$f":"VLOOKUP(MID(B154,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"J",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R154,Gen_Param_2011!BO$27:BO$47)","v":0.3},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R154,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":174.52959194488608},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R154,Gen_Param_2011!CC$27:CC$47)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R154,Gen_Param_2011!CF$27:CF$47)","v":0.93500000000000005},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R154,Gen_Param_2011!BA$27:BA$47)/J154","v":0.90909090909090906},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R154,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R154,Gen_Param_2011!AT$27:AT$47)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R154,Gen_Param_2011!M$27:M$47)*$B$4","v":603},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R154,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R154,Gen_Param_2011!BZ$27:BZ$47))","v":1000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$31","v":"OCGT"},0,{"$f":"IF(V154=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A154,3),NameConvs!$H$57:$H$69))","v":1},"g-p","e-G",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A154,3)&MID(B154,3,3),MSG_Fueldata!$E$2:$E$202)/$G154","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A154,3)&MID(B154,3,3),MSG_Fueldata!$F$2:$F$202)/$G154","v":5.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R154,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R154,Gen_Param_2011!AU$27:AU$47)","v":1.1550000000000011},null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$54,$R154,Gen_Param_2011!CH$27:CH$54)","v":1.4999999999999999E-2},null,603,603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R154,Gen_Param_2011!M$27:M$47),1)","v":603},603,603,603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R154,Gen_Param_2011!N$27:N$47),1)","v":603},603,603,603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R154,Gen_Param_2011!O$27:O$47),1)","v":603},603,603,603,603,603,603,603,603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R154,Gen_Param_2011!P$27:P$47),1)","v":603},603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R154,Gen_Param_2011!Q$27:Q$47),1)","v":603},null,1000,1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R154,Gen_Param_2011!BZ$27:BZ$47),1)","v":1000},{"$f":"ROUND(($BS154-$BI154)/10+BI154,1)","v":900},800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R154,Gen_Param_2011!CA$27:CA$47),1)","v":0},{"$f":"ROUND(($CC154-$BS154)/10+BS154,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R154,Gen_Param_2011!CB$27:CB$47),1)","v":0},0,0]
[{"$f":"A148&B155","v":"LIBEPGASNUCC"},{"$f":"VLOOKUP(R155,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPGASNUCC"},{"$f":"VLOOKUP(MID(B155,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"K",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R155,Gen_Param_2011!BO$27:BO$47)","v":0.48},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R155,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":25.363137254901961},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R155,Gen_Param_2011!CC$27:CC$47)","v":2015},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R155,Gen_Param_2011!CF$27:CF$47)","v":0.93500000000000005},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R155,Gen_Param_2011!BA$27:BA$47)/J155","v":0.90909090909090906},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R155,Gen_Param_2011!AV$27:AV$47)","v":30},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R155,Gen_Param_2011!AT$27:AT$47)","v":3},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R155,Gen_Param_2011!M$27:M$47)*$B$4","v":1069},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R155,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R155,Gen_Param_2011!BZ$27:BZ$47))","v":1000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$32","v":"CCGT"},0,{"$f":"IF(V155=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A155,3),NameConvs!$H$57:$H$69))","v":1},"g-p","e-G",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A155,3)&MID(B155,3,3),MSG_Fueldata!$E$2:$E$202)/$G155","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A155,3)&MID(B155,3,3),MSG_Fueldata!$F$2:$F$202)/$G155","v":3.6875},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R155,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R155,Gen_Param_2011!AU$27:AU$47)","v":1.2136666666666682},null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$54,$R155,Gen_Param_2011!CH$27:CH$54)","v":0.25},null,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R155,Gen_Param_2011!M$27:M$47),1)","v":1069},1069,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R155,Gen_Param_2011!N$27:N$47),1)","v":1069},1069,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R155,Gen_Param_2011!O$27:O$47),1)","v":1069},1069,1069,1069,1069,1069,1069,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R155,Gen_Param_2011!P$27:P$47),1)","v":1069},1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R155,Gen_Param_2011!Q$27:Q$47),1)","v":1069},null,1000,1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R155,Gen_Param_2011!BZ$27:BZ$47),1)","v":1000},{"$f":"ROUND(($BS155-$BI155)/10+BI155,1)","v":900},800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R155,Gen_Param_2011!CA$27:CA$47),1)","v":0},{"$f":"ROUND(($CC155-$BS155)/10+BS155,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R155,Gen_Param_2011!CB$27:CB$47),1)","v":0},0,0]
[{"$f":"A148&B156","v":"LIBEPCOANUSC"},{"$f":"VLOOKUP(R156,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPCOANUSC"},{"$f":"VLOOKUP(MID(B156,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Coal/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"J",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R156,Gen_Param_2011!BO$27:BO$47)","v":0.37},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R156,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":124.89704292527823},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R156,Gen_Param_2011!CC$27:CC$47)","v":2018},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R156,Gen_Param_2011!CF$27:CF$47)","v":0.94},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R156,Gen_Param_2011!BA$27:BA$47)/J156","v":0.9042553191489362},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R156,Gen_Param_2011!AV$27:AV$47)","v":30},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R156,Gen_Param_2011!AT$27:AT$47)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R156,Gen_Param_2011!M$27:M$47)*$B$4","v":2403.3783783783783},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R156,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R156,Gen_Param_2011!BZ$27:BZ$47))","v":1000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$34","v":"Supercritical coal"},{"$f":"IF(OR(MID(B156,3,1)=\"W\",MID(B156,3,1)=\"S\",MID(B156,3,1)=\"H\",MID(B156,3,1)=\"B\",MID(B156,3,1)=\"G\"),1,0)","v":0},{"$f":"IF(V156=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A156,3),NameConvs!$H$57:$H$69))","v":1},"c-p","e-G",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A156,3)&MID(B156,3,3),MSG_Fueldata!$E$2:$E$202)/$G156","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A156,3)&MID(B156,3,3),MSG_Fueldata!$F$2:$F$202)/$G156","v":8.2162162162162158},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R156,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R156,Gen_Param_2011!AU$27:AU$47)","v":1.2762750000000012},null,null,null,2403.3783783783783,2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R156,Gen_Param_2011!M$27:M$47),1)","v":2403.4},2403.4,2403.4,2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R156,Gen_Param_2011!N$27:N$47),1)","v":2403.4},2403.4,2403.4,2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R156,Gen_Param_2011!O$27:O$47),1)","v":2403.4},2403.4,2403.4,2403.4,2403.4,2403.4,2403.4,2403.4,2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R156,Gen_Param_2011!P$27:P$47),1)","v":2403.4},2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R156,Gen_Param_2011!Q$27:Q$47),1)","v":2403.4},null,1000,1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R156,Gen_Param_2011!BZ$27:BZ$47),1)","v":1000},{"$f":"ROUND(($BS156-$BI156)/10+BI156,1)","v":900},800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R156,Gen_Param_2011!CA$27:CA$47),1)","v":0},{"$f":"ROUND(($CC156-$BS156)/10+BS156,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R156,Gen_Param_2011!CB$27:CB$47),1)","v":0},0,0]
[{"$f":"A148&B157","v":"LIBEPGASNLCC"},{"$f":"VLOOKUP(R157,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPGASNLCC"},{"$f":"VLOOKUP(MID(B157,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"L",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R157,Gen_Param_2011!BO$27:BO$47)","v":0.48},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R157,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":25.363137254901961},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R157,Gen_Param_2011!CC$27:CC$47)","v":2015},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R157,Gen_Param_2011!CF$27:CF$47)","v":0.93500000000000005},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R157,Gen_Param_2011!BA$27:BA$47)/J157","v":0.90909090909090906},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R157,Gen_Param_2011!AV$27:AV$47)","v":30},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R157,Gen_Param_2011!AT$27:AT$47)","v":3},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R157,Gen_Param_2011!M$27:M$47)*$B$4","v":1069},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R157,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R157,Gen_Param_2011!BZ$27:BZ$47))","v":1000},0,{"$f":"Gen_Param_2011!B$33","v":"CCGT Associated Gas"},{"$f":"IF(OR(MID(B157,3,1)=\"W\",MID(B157,3,1)=\"S\",MID(B157,3,1)=\"H\",MID(B157,3,1)=\"B\",MID(B157,3,1)=\"G\"),1,0)","v":1},{"$f":"IF(V157=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A157,3),NameConvs!$H$57:$H$69))","v":1},"g-p","e-G",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A157,3)&MID(B157,3,3),MSG_Fueldata!$E$2:$E$202)/$G157","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A157,3)&MID(B157,3,3),MSG_Fueldata!$F$2:$F$202)/$G157","v":3.6875},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R157,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R157,Gen_Param_2011!AU$27:AU$47)","v":1.2136666666666682},null,null,null,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R157,Gen_Param_2011!M$27:M$47),1)","v":1069},1069,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R157,Gen_Param_2011!N$27:N$47),1)","v":1069},1069,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R157,Gen_Param_2011!O$27:O$47),1)","v":1069},1069,1069,1069,1069,1069,1069,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R157,Gen_Param_2011!P$27:P$47),1)","v":1069},1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R157,Gen_Param_2011!Q$27:Q$47),1)","v":1069},null,1000,1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R157,Gen_Param_2011!BZ$27:BZ$47),1)","v":1000},{"$f":"ROUND(($BS157-$BI157)/10+BI157,1)","v":900},800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R157,Gen_Param_2011!CA$27:CA$47),1)","v":0},{"$f":"ROUND(($CC157-$BS157)/10+BS157,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R157,Gen_Param_2011!CB$27:CB$47),1)","v":0},0,0]
[{"$f":"A148&B158","v":"LIBEPHYDNU"},{"$f":"VLOOKUP(R158,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPHYDNU"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"K","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R158,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R158,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":52.485216216216216},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R158,Gen_Param_2011!CC$27:CC$47)","v":2026},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R158,Gen_Param_2011!CF$27:CF$47)","v":0.95},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R158,Gen_Param_2011!BA$27:BA$47)/J158","v":0.52631578947368418},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R158,Gen_Param_2011!AV$27:AV$47)","v":50},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R158,Gen_Param_2011!AT$27:AT$47)","v":5},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R158,Gen_Param_2011!M$27:M$47)*$B$4","v":2000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R158,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R158,Gen_Param_2011!BZ$27:BZ$47))","v":1000},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A148,NameConvs!$J$57:$J$69)","v":0},{"$f":"Gen_Param_2011!B$36","v":"Hydro"},1,{"$f":"IF(V158=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A158,3),NameConvs!$H$57:$H$69))","v":1},"","e-G",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R158,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R158,Gen_Param_2011!AU$27:AU$47)","v":1.3431220000000013},null,null,null,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R158,Gen_Param_2011!M$27:M$47),1)","v":2000},2000,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R158,Gen_Param_2011!N$27:N$47),1)","v":2000},2000,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R158,Gen_Param_2011!O$27:O$47),1)","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R158,Gen_Param_2011!P$27:P$47),1)","v":2000},2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R158,Gen_Param_2011!Q$27:Q$47),1)","v":2000},null,1000,1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R158,Gen_Param_2011!BZ$27:BZ$47),1)","v":1000},{"$f":"ROUND(($BS158-$BI158)/10+BI158,1)","v":900},800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R158,Gen_Param_2011!CA$27:CA$47),1)","v":0},{"$f":"ROUND(($CC158-$BS158)/10+BS158,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R158,Gen_Param_2011!CB$27:CB$47),1)","v":0},0,0]
[{"$f":"A148&B159","v":"LIBEPHYDNUmic"},{"$f":"VLOOKUP(R159,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPHYDNUmic"},null,{"$f":"D167","v":"Rural/Final"},"J","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R159,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R159,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":47.52},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R159,Gen_Param_2011!CC$27:CC$47)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R159,Gen_Param_2011!CF$27:CF$47)","v":0.5},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R159,Gen_Param_2011!BA$27:BA$47)/J159","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R159,Gen_Param_2011!AV$27:AV$47)","v":30},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R159,Gen_Param_2011!AT$27:AT$47)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R159,Gen_Param_2011!M$27:M$47)*$B$4","v":4000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R159,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R159,Gen_Param_2011!BZ$27:BZ$47))","v":100},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A148,NameConvs!$K$57:$K$69)","v":1000},{"$f":"Gen_Param_2011!B$37","v":"Small Hydro"},1,1,"",{"$f":"V167","v":"r-t"},null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R159,Gen_Param_2011!CG$27:CG$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R159,Gen_Param_2011!AU$27:AU$47)","v":1.1550000000000011},null,null,null,4000,4000,4000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R159,Gen_Param_2011!M$27:M$47),1)","v":4000},3960.8,3921.6,3882.4,3843.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R159,Gen_Param_2011!N$27:N$47),1)","v":3804},3766.7,3729.4,3692.1,3654.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R159,Gen_Param_2011!O$27:O$47),1)","v":3617.5},3582.9,3548.3,3513.7,3479.1,3444.5,3409.9,3375.3,3340.7,3306.1,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R159,Gen_Param_2011!P$27:P$47),1)","v":3271.6},3241.8,2973.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R159,Gen_Param_2011!Q$27:Q$47),1)","v":2675.9},1,{"$f":"IF(GenREFlag=0,0,IF(BE159,BI159&\" \"&BJ159&\" \"&BK159&\" \"&BL159&\" \"&BM159&\" \"&BN159&\" \"&BO159&\" \"&BP159&\" \"&BQ159&\" \"&BR159&\" \"&BS159&\" \"&BT159&\" \"&BU159&\" \"&BV159&\" \"&BW159&\" \"&BX159&\" \"&BY159&\" \"&BZ159&\" \"&CA159&\" \"&CB159&\" \"&CC159&\" \"&CD159&\" \"&CE159,BI159))","v":"1 1.1 1.2 1.3 1.4 1.5 1.6 1.7 1.8 1.9 2 2.2 2.4 2.6 2.8 3 3.2 3.4 3.6 3.8 4 8 16"},1,1,{"$f":"ROUND(SUMIF(OtherData!$C$20:$C$32,LEFT(A159,3),OtherData!$E$20:$E$32)*$BI$6,0)","v":1},1.1000000000000001,1.2,1.3,1.4,1.5,1.6,1.7,1.8,1.9,{"$f":"BI159*2","v":2},2.2000000000000002,2.4,2.6,2.8,3,3.2,3.4,3.6,3.8,{"$f":"BS159*2","v":4},{"$f":"CC159*2","v":8},{"$f":"CD159*2","v":16}]
[{"$f":"A148&B160","v":"LIBEPBIONU"},{"$f":"VLOOKUP(R160,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPBIONU"},{"$f":"VLOOKUP(MID(B160,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Biomass/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"J",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R160,Gen_Param_2011!BO$27:BO$47)","v":0.38},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R160,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":175.33459459459462},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R160,Gen_Param_2011!CC$27:CC$47)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R160,Gen_Param_2011!CF$27:CF$47)","v":0.92999999999999994},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R160,Gen_Param_2011!BA$27:BA$47)/J160","v":0.53763440860215062},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R160,Gen_Param_2011!AV$27:AV$47)","v":30},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R160,Gen_Param_2011!AT$27:AT$47)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R160,Gen_Param_2011!M$27:M$47)*$B$4","v":2500},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R160,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R160,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A148,NameConvs!$P$57:$P$69)","v":405},{"$f":"Gen_Param_2011!B$38","v":"Biomass"},1,{"$f":"IF(V160=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A160,3),NameConvs!$H$57:$H$69))","v":1},"b-p",{"$f":"IF(ISNA(VLOOKUP(D160&\"/\"&LEFT(A160,3),EnergyForms2,2,FALSE)),VLOOKUP(D160,EnergyForms,2,FALSE),VLOOKUP(D160&\"/\"&LEFT(A160,3),EnergyForms2,2,FALSE))","v":"e-G"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A160,3)&MID(B160,3,3),MSG_Fueldata!$E$2:$E$202)/$G160","v":123.68421052631579},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A160,3)&MID(B160,3,3),MSG_Fueldata!$F$2:$F$202)/$G160","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R160,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R160,Gen_Param_2011!AU$27:AU$47)","v":1.2762750000000012},null,null,null,2500,2500,2500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R160,Gen_Param_2011!M$27:M$47),1)","v":2500},2452,2404,2356,2308,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R160,Gen_Param_2011!N$27:N$47),1)","v":2259.8000000000002},2216.4,2173,2129.6,2086.1999999999998,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R160,Gen_Param_2011!O$27:O$47),1)","v":2042.7},2023.2,2003.7,1984.2,1964.7,1945.2,1925.7,1906.2,1886.7,1867.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R160,Gen_Param_2011!P$27:P$47),1)","v":1847.4},1830.6,1679.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R160,Gen_Param_2011!Q$27:Q$47),1)","v":1511},1,"1 1.1 1.2 1.3 1.4 1.5 1.6 1.7 1.8 1.9 2 2.2 2.4 2.6 2.8 3 3.2 3.4 3.6 3.8 4 8 16",1,1,{"$f":"ROUND(SUMIF(OtherData!$C$20:$C$32,LEFT(A160,3),OtherData!$E$20:$E$32)*$BI$6,0)","v":1},1.1000000000000001,1.2,1.3,1.4,1.5,1.6,1.7,1.8,1.9,{"$f":"BI160*2","v":2},2.2000000000000002,2.4,2.6,2.8,3,3.2,3.4,3.6,3.8,{"$f":"BS160*2","v":4},{"$f":"CC160*2","v":8},{"$f":"CD160*2","v":16}]
[{"$f":"A148&B161","v":"LIBEPWNDNU25"},{"$f":"VLOOKUP(R161,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPWNDNU25"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"M","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R161,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R161,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":152.66868243243243},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R161,Gen_Param_2011!CC$27:CC$47)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R161,Gen_Param_2011!CF$27:CF$47)","v":0.19999999999999996},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R161,Gen_Param_2011!BA$27:BA$47)/J161","v":1.0000000000000002},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R161,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R161,Gen_Param_2011!AT$27:AT$47)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R161,Gen_Param_2011!M$27:M$47)*$B$4","v":2000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R161,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R161,Gen_Param_2011!BZ$27:BZ$47))","v":300},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A148,NameConvs!$Q$57:$Q$69)","v":0},{"$f":"Gen_Param_2011!B$39","v":"Bulk Wind (20% CF)"},1,{"$f":"IF(V161=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A161,3),NameConvs!$H$57:$H$69))","v":1},"","e-G",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R161,Gen_Param_2011!CG$27:CG$47)","v":0.1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R161,Gen_Param_2011!AU$27:AU$47)","v":1.1550000000000011},null,null,1,"2000 1961.6 1923.2 1884.8 1846.4 1807.8 1779.8 1751.8 1723.8 1695.8 1667.8 1651.9 1636 1620.1 1604.2 1588.3 1572.4 1556.5 1540.6 1524.7 1508.3 1501.1 1436.4 1364.4",2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R161,Gen_Param_2011!M$27:M$47),1)","v":2000},1961.6,1923.2,1884.8,1846.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R161,Gen_Param_2011!N$27:N$47),1)","v":1807.8},1779.8,1751.8,1723.8,1695.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R161,Gen_Param_2011!O$27:O$47),1)","v":1667.8},1651.9,1636,1620.1,1604.2,1588.3,1572.4,1556.5,1540.6,1524.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R161,Gen_Param_2011!P$27:P$47),1)","v":1508.3},1501.1,1436.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R161,Gen_Param_2011!Q$27:Q$47),1)","v":1364.4},1,"300 370 440 510 580 650 720 790 860 930 1000 1100 1200 1300 1400 1500 1600 1700 1800 1900 2000 2000 2000",300,300,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R161,Gen_Param_2011!BZ$27:BZ$47),1)","v":300},370,440,510,580,650,720,790,860,930,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R161,Gen_Param_2011!CA$27:CA$47),1)","v":1000},1100,1200,1300,1400,1500,1600,1700,1800,1900,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R161,Gen_Param_2011!CB$27:CB$47),1)","v":2000},{"$f":"CC161","v":2000},2000]
[{"$f":"A148&B162","v":"LIBEPWNDNU30"},{"$f":"VLOOKUP(R162,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPWNDNU30"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"N","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R162,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R162,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":125.13912162162161},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R162,Gen_Param_2011!CC$27:CC$47)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R162,Gen_Param_2011!CF$27:CF$47)","v":0.30000000000000004},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R162,Gen_Param_2011!BA$27:BA$47)/J162","v":0.99999999999999978},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R162,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R162,Gen_Param_2011!AT$27:AT$47)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R162,Gen_Param_2011!M$27:M$47)*$B$4","v":2000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R162,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R162,Gen_Param_2011!BZ$27:BZ$47))","v":300},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A148,NameConvs!$R$57:$R$69)","v":0},{"$f":"Gen_Param_2011!B$40","v":"Bulk Wind (30% CF)"},1,{"$f":"IF(V162=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A162,3),NameConvs!$H$57:$H$69))","v":1},"","e-G",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R162,Gen_Param_2011!CG$27:CG$47)","v":0.15},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R162,Gen_Param_2011!AU$27:AU$47)","v":1.1550000000000011},null,null,1,"2000 1961.6 1923.2 1884.8 1846.4 1807.8 1779.8 1751.8 1723.8 1695.8 1667.8 1651.9 1636 1620.1 1604.2 1588.3 1572.4 1556.5 1540.6 1524.7 1508.3 1501.1 1436.4 1364.4",2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R162,Gen_Param_2011!M$27:M$47),1)","v":2000},1961.6,1923.2,1884.8,1846.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R162,Gen_Param_2011!N$27:N$47),1)","v":1807.8},1779.8,1751.8,1723.8,1695.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R162,Gen_Param_2011!O$27:O$47),1)","v":1667.8},1651.9,1636,1620.1,1604.2,1588.3,1572.4,1556.5,1540.6,1524.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R162,Gen_Param_2011!P$27:P$47),1)","v":1508.3},1501.1,1436.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R162,Gen_Param_2011!Q$27:Q$47),1)","v":1364.4},1,"300 370 440 510 580 650 720 790 860 930 1000 1100 1200 1300 1400 1500 1600 1700 1800 1900 2000 2000 2000",300,300,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R162,Gen_Param_2011!BZ$27:BZ$47),1)","v":300},370,440,510,580,650,720,790,860,930,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R162,Gen_Param_2011!CA$27:CA$47),1)","v":1000},1100,1200,1300,1400,1500,1600,1700,1800,1900,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R162,Gen_Param_2011!CB$27:CB$47),1)","v":2000},2000,2000]
[{"$f":"A148&B163","v":"LIBEPSOLNUPVut"},{"$f":"VLOOKUP(R163,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPSOLNUPVut"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"O","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R163,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R163,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":176.03783783783788},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R163,Gen_Param_2011!CC$27:CC$47)","v":2013},{"$f":"J$23","v":0.52800000000000002},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R163,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R163,Gen_Param_2011!AT$27:AT$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R163,Gen_Param_2011!M$27:M$47)*$B$4","v":2000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R163,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R163,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A148,NameConvs!$N$57:$N$69)","v":3808.499693739132},{"$f":"Gen_Param_2011!B$41","v":"Solar PV (utility)"},1,{"$f":"IF(V163=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A163,3),NameConvs!$H$57:$H$69))","v":1},"","e-G",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R163,Gen_Param_2011!CG$27:CG$47)","v":0.05},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R163,Gen_Param_2011!AU$27:AU$47)","v":1.100000000000001},null,null,1,"2000 1926.1 1852.2 1778.3 1704.4 1630.7 1599.4 1568.1 1536.8 1505.5 1474.1 1453.4 1432.7 1412 1391.3 1370.6 1349.9 1329.2 1308.5 1287.8 1267.3 1255.8 1151.9 1036.5",2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R163,Gen_Param_2011!M$27:M$47),1)","v":2000},1926.1,1852.2,1778.3,1704.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R163,Gen_Param_2011!N$27:N$47),1)","v":1630.7},1599.4,1568.1,1536.8,1505.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R163,Gen_Param_2011!O$27:O$47),1)","v":1474.1},1453.4,1432.7,1412,1391.3,1370.6,1349.9,1329.2,1308.5,1287.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R163,Gen_Param_2011!P$27:P$47),1)","v":1267.3},1255.8,1151.9000000000001,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R163,Gen_Param_2011!Q$27:Q$47),1)","v":1036.5},null,500,500,500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R163,Gen_Param_2011!BZ$27:BZ$47),1)","v":500},500,500,500,500,500,500,500,500,500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R163,Gen_Param_2011!CA$27:CA$47),1)","v":500},500,500,500,500,500,500,500,500,500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R163,Gen_Param_2011!CB$27:CB$47),1)","v":500},500,500]
[{"$f":"A148&B164","v":"LIBEPSOLNUPVrt"},{"$f":"VLOOKUP(R164,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPSOLNUPVrt"},null,"Urban/Final","K","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R164,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R164,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":208.30979729729731},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R164,Gen_Param_2011!CC$27:CC$47)","v":2013},{"$f":"J$24","v":0.42299999999999999},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R164,Gen_Param_2011!AV$27:AV$47)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R164,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R164,Gen_Param_2011!M$27:M$47)*$B$4","v":2100},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R164,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R164,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A148,NameConvs!$N$57:$N$69)","v":3808.499693739132},{"$f":"Gen_Param_2011!B$42","v":"Solar PV (roof top)"},1,1,"","u-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R164,Gen_Param_2011!CG$27:CG$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R164,Gen_Param_2011!AU$27:AU$47)","v":1},null,null,1,"2100 2022.5 1945 1867.5 1790 1712.3 1679.4 1646.5 1613.6 1580.7 1547.8 1526.1 1504.4 1482.7 1461 1439.3 1417.6 1395.9 1374.2 1352.5 1330.7 1318.6 1209.6 1088.4",2100,2100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R164,Gen_Param_2011!M$27:M$47),1)","v":2100},2022.5,1945,1867.5,1790,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R164,Gen_Param_2011!N$27:N$47),1)","v":1712.3},1679.4,1646.5,1613.6,1580.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R164,Gen_Param_2011!O$27:O$47),1)","v":1547.8},1526.1,1504.4,1482.7,1461,1439.3,1417.6,1395.9,1374.2,1352.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R164,Gen_Param_2011!P$27:P$47),1)","v":1330.7},1318.6,1209.5999999999999,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R164,Gen_Param_2011!Q$27:Q$47),1)","v":1088.4000000000001},1,"1 1.1 1.2 1.3 1.4 1.5 1.6 1.7 1.8 1.9 2 2.2 2.4 2.6 2.8 3 3.2 3.4 3.6 3.8 4 8 16",1,1,{"$f":"ROUND(SUMIF(OtherData!$C$20:$C$32,LEFT(A164,3),OtherData!$E$20:$E$32)*$BI$6,0)","v":1},1.1000000000000001,1.2,1.3,1.4,1.5,1.6,1.7,1.8,1.9,{"$f":"BI164*2","v":2},2.2000000000000002,2.4,2.6,2.8,3,3.2,3.4,3.6,3.8,{"$f":"BS164*2","v":4},{"$f":"CC164*2","v":8},16]
[{"$f":"A148&B165","v":"LIBEPSOLNUPVst"},{"$f":"VLOOKUP(R165,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPSOLNUPVst"},null,"Urban/Final","L","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R165,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R165,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":166.66666666666666},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R165,Gen_Param_2011!CC$27:CC$47)","v":2013},{"$f":"J$25","v":0.38700000000000001},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R165,Gen_Param_2011!AV$27:AV$47)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R165,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R165,Gen_Param_2011!M$27:M$47)*$B$4","v":4257.5},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R165,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R165,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A148,NameConvs!$N$57:$N$69)","v":3808.499693739132},{"$f":"Gen_Param_2011!B$43","v":"Rooftop PV with 1h Battery"},1,1,"","u-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R165,Gen_Param_2011!CG$27:CG$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R165,Gen_Param_2011!AU$27:AU$47)","v":1},null,null,1,"4257.5 4100.3 3943.1 3785.9 3628.7 3471.4 3373.3 3275.2 3177.1 3079 2981.1 2926.6 2872.1 2817.6 2763.1 2708.6 2654.1 2599.6 2545.1 2490.6 2435.7 2413.5 2214 1992.2",4257.5,4257.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R165,Gen_Param_2011!M$27:M$47),1)","v":4257.5},4100.3,3943.1,3785.9,3628.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R165,Gen_Param_2011!N$27:N$47),1)","v":3471.4},3373.3,3275.2,3177.1,3079,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R165,Gen_Param_2011!O$27:O$47),1)","v":2981.1},2926.6,2872.1,2817.6,2763.1,2708.6,2654.1,2599.6,2545.1,2490.6,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R165,Gen_Param_2011!P$27:P$47),1)","v":2435.6999999999998},2413.5,2214,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R165,Gen_Param_2011!Q$27:Q$47),1)","v":1992.2},1,"1 1.1 1.2 1.3 1.4 1.5 1.6 1.7 1.8 1.9 2 2.2 2.4 2.6 2.8 3 3.2 3.4 3.6 3.8 4 8 16",1,1,{"$f":"ROUND(SUMIF(OtherData!$C$20:$C$32,LEFT(A165,3),OtherData!$E$20:$E$32)*$BI$6,0)","v":1},1.1000000000000001,1.2,1.3,1.4,1.5,1.6,1.7,1.8,1.9,2,2.2000000000000002,2.4,2.6,2.8,3,3.2,3.4,3.6,3.8,4,8,16]
[{"$f":"A148&B166","v":"LIBEPSOLNUPVst2"},{"$f":"VLOOKUP(R166,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPSOLNUPVst2"},null,"Urban/Final","R","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R166,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R166,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":150},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R166,Gen_Param_2011!CC$27:CC$47)","v":2013},{"$f":"J$26","v":0.38600000000000001},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R166,Gen_Param_2011!AV$27:AV$47)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R166,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R166,Gen_Param_2011!M$27:M$47)*$B$4","v":6275},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R166,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R166,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A148,NameConvs!$N$57:$N$69)","v":3808.499693739132},{"$f":"Gen_Param_2011!B$44","v":"Rooftop PV with 2h Battery"},1,1,"","u-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R166,Gen_Param_2011!CG$27:CG$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R166,Gen_Param_2011!AU$27:AU$47)","v":1},null,null,1,"6275 6043.3 5811.6 5579.9 5348.2 5116.5 4971.9 4827.3 4682.7 4538.1 4393.7 4313.3 4232.9 4152.5 4072.1 3991.7 3911.3 3830.9 3750.5 3670.1 3590 3557.3 3263.2 2936.3",6275,6275,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R166,Gen_Param_2011!M$27:M$47),1)","v":6275},6043.3,5811.6,5579.9,5348.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R166,Gen_Param_2011!N$27:N$47),1)","v":5116.5},4971.8999999999996,4827.3,4682.7,4538.1000000000004,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R166,Gen_Param_2011!O$27:O$47),1)","v":4393.7},4313.3,4232.8999999999996,4152.5,4072.1,3991.7,3911.3,3830.9,3750.5,3670.1,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R166,Gen_Param_2011!P$27:P$47),1)","v":3590},3557.3,3263.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R166,Gen_Param_2011!Q$27:Q$47),1)","v":2936.3},1,"1 1.1 1.2 1.3 1.4 1.5 1.6 1.7 1.8 1.9 2 2.2 2.4 2.6 2.8 3 3.2 3.4 3.6 3.8 4 8 16",1,1,{"$f":"ROUND(SUMIF(OtherData!$C$20:$C$32,LEFT(A166,3),OtherData!$E$20:$E$32)*$BI$6,0)","v":1},1.1000000000000001,1.2,1.3,1.4,1.5,1.6,1.7,1.8,1.9,2,2.2000000000000002,2.4,2.6,2.8,3,3.2,3.4,3.6,3.8,4,8,16]
[{"$f":"A148&B167","v":"LIBEPSOLNUPVrtru"},"EPSOLNUPVrtru",null,"Rural/Final","M","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R167,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R167,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":208.30979729729731},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R167,Gen_Param_2011!CC$27:CC$47)","v":2013},{"$f":"J$27","v":0.42299999999999999},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R167,Gen_Param_2011!AV$27:AV$47)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R167,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R167,Gen_Param_2011!M$27:M$47)*$B$4","v":2100},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R167,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R167,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"Q165","v":3808.499693739132},{"$f":"Gen_Param_2011!B$42","v":"Solar PV (roof top)"},1,1,"","r-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R167,Gen_Param_2011!CG$27:CG$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R167,Gen_Param_2011!AU$27:AU$47)","v":1},null,null,1,"2100 2022.5 1945 1867.5 1790 1712.3 1679.4 1646.5 1613.6 1580.7 1547.8 1526.1 1504.4 1482.7 1461 1439.3 1417.6 1395.9 1374.2 1352.5 1330.7 1318.6 1209.6 1088.4",2100,2100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R167,Gen_Param_2011!M$27:M$47),1)","v":2100},2022.5,1945,1867.5,1790,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R167,Gen_Param_2011!N$27:N$47),1)","v":1712.3},1679.4,1646.5,1613.6,1580.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R167,Gen_Param_2011!O$27:O$47),1)","v":1547.8},1526.1,1504.4,1482.7,1461,1439.3,1417.6,1395.9,1374.2,1352.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R167,Gen_Param_2011!P$27:P$47),1)","v":1330.7},1318.6,1209.5999999999999,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R167,Gen_Param_2011!Q$27:Q$47),1)","v":1088.4000000000001},1,"1 1.1 1.2 1.3 1.4 1.5 1.6 1.7 1.8 1.9 2 2.2 2.4 2.6 2.8 3 3.2 3.4 3.6 3.8 4 8 16",1,1,{"$f":"ROUND(SUMIF(OtherData!$C$20:$C$32,LEFT(A167,3),OtherData!$E$20:$E$32)*$BI$6,0)","v":1},1.1000000000000001,1.2,1.3,1.4,1.5,1.6,1.7,1.8,1.9,2,2.2000000000000002,2.4,2.6,2.8,3,3.2,3.4,3.6,3.8,4,8,16]
[{"$f":"A148&B168","v":"LIBEPSOLNUPVstru"},"EPSOLNUPVstru",null,"Rural/Final","N","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R168,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R168,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":166.66666666666666},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R168,Gen_Param_2011!CC$27:CC$47)","v":2013},{"$f":"J$28","v":0.38700000000000001},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R168,Gen_Param_2011!AV$27:AV$47)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R168,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R168,Gen_Param_2011!M$27:M$47)*$B$4","v":4257.5},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R168,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R168,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"Q167","v":3808.499693739132},{"$f":"Gen_Param_2011!B$43","v":"Rooftop PV with 1h Battery"},1,1,"","r-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R168,Gen_Param_2011!CG$27:CG$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R168,Gen_Param_2011!AU$27:AU$47)","v":1},null,null,1,"4257.5 4100.3 3943.1 3785.9 3628.7 3471.4 3373.3 3275.2 3177.1 3079 2981.1 2926.6 2872.1 2817.6 2763.1 2708.6 2654.1 2599.6 2545.1 2490.6 2435.7 2413.5 2214 1992.2",4257.5,4257.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R168,Gen_Param_2011!M$27:M$47),1)","v":4257.5},4100.3,3943.1,3785.9,3628.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R168,Gen_Param_2011!N$27:N$47),1)","v":3471.4},3373.3,3275.2,3177.1,3079,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R168,Gen_Param_2011!O$27:O$47),1)","v":2981.1},2926.6,2872.1,2817.6,2763.1,2708.6,2654.1,2599.6,2545.1,2490.6,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R168,Gen_Param_2011!P$27:P$47),1)","v":2435.6999999999998},2413.5,2214,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R168,Gen_Param_2011!Q$27:Q$47),1)","v":1992.2},1,"1 1.1 1.2 1.3 1.4 1.5 1.6 1.7 1.8 1.9 2 2.2 2.4 2.6 2.8 3 3.2 3.4 3.6 3.8 4 8 16",1,1,{"$f":"ROUND(SUMIF(OtherData!$C$20:$C$32,LEFT(A168,3),OtherData!$E$20:$E$32)*$BI$6,0)","v":1},1.1000000000000001,1.2,1.3,1.4,1.5,1.6,1.7,1.8,1.9,2,2.2000000000000002,2.4,2.6,2.8,3,3.2,3.4,3.6,3.8,4,8,16]
[{"$f":"A148&B169","v":"LIBEPSOLNUPVstru2"},"EPSOLNUPVstru2",null,"Rural/Final","S","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R169,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R169,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":150},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R169,Gen_Param_2011!CC$27:CC$47)","v":2013},{"$f":"J$29","v":0.38600000000000001},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R169,Gen_Param_2011!AV$27:AV$47)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R169,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R169,Gen_Param_2011!M$27:M$47)*$B$4","v":6275},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R169,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R169,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A148,NameConvs!$N$57:$N$69)","v":3808.499693739132},{"$f":"Gen_Param_2011!B$44","v":"Rooftop PV with 2h Battery"},1,1,"","r-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R169,Gen_Param_2011!CG$27:CG$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R169,Gen_Param_2011!AU$27:AU$47)","v":1},null,null,1,"6275 6043.3 5811.6 5579.9 5348.2 5116.5 4971.9 4827.3 4682.7 4538.1 4393.7 4313.3 4232.9 4152.5 4072.1 3991.7 3911.3 3830.9 3750.5 3670.1 3590 3557.3 3263.2 2936.3",6275,6275,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R169,Gen_Param_2011!M$27:M$47),1)","v":6275},6043.3,5811.6,5579.9,5348.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R169,Gen_Param_2011!N$27:N$47),1)","v":5116.5},4971.8999999999996,4827.3,4682.7,4538.1000000000004,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R169,Gen_Param_2011!O$27:O$47),1)","v":4393.7},4313.3,4232.8999999999996,4152.5,4072.1,3991.7,3911.3,3830.9,3750.5,3670.1,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R169,Gen_Param_2011!P$27:P$47),1)","v":3590},3557.3,3263.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R169,Gen_Param_2011!Q$27:Q$47),1)","v":2936.3},1,"1 1.1 1.2 1.3 1.4 1.5 1.6 1.7 1.8 1.9 2 2.2 2.4 2.6 2.8 3 3.2 3.4 3.6 3.8 4 8 16",1,1,{"$f":"ROUND(SUMIF(OtherData!$C$20:$C$32,LEFT(A169,3),OtherData!$E$20:$E$32)*$BI$6,0)","v":1},1.1000000000000001,1.2,1.3,1.4,1.5,1.6,1.7,1.8,1.9,2,2.2000000000000002,2.4,2.6,2.8,3,3.2,3.4,3.6,3.8,4,8,16]
[{"$f":"A148&B170","v":"LIBEPTSONUTH"},{"$f":"VLOOKUP(R170,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPTSONUTH"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"P","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R170,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R170,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":195.62131274131275},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R170,Gen_Param_2011!CC$27:CC$47)","v":2015},{"$f":"J$30","v":0.75800000000000001},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R170,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R170,Gen_Param_2011!AT$27:AT$47)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R170,Gen_Param_2011!M$27:M$47)*$B$4","v":3000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R170,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R170,Gen_Param_2011!BZ$27:BZ$47))","v":100},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A148,NameConvs!$L$57:$L$69)","v":0},{"$f":"Gen_Param_2011!B$45","v":"Solar thermal no storage"},1,{"$f":"IF(V170=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A170,3),NameConvs!$H$57:$H$69))","v":1},"","e-G",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R170,Gen_Param_2011!CG$27:CG$47)","v":0.3},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R170,Gen_Param_2011!AU$27:AU$47)","v":1.2762750000000012},null,null,1,"3000 2915.2 2830.4 2745.6 2660.8 2576.2 2526.7 2477.2 2427.7 2378.2 2328.7 2286.1 2243.5 2200.9 2158.3 2115.7 2073.1 2030.5 1987.9 1945.3 1902.7 1885.4 1729.5 1556.2",3000,3000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R170,Gen_Param_2011!M$27:M$47),1)","v":3000},2915.2,2830.4,2745.6,2660.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R170,Gen_Param_2011!N$27:N$47),1)","v":2576.1999999999998},2526.6999999999998,2477.1999999999998,2427.6999999999998,2378.1999999999998,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R170,Gen_Param_2011!O$27:O$47),1)","v":2328.6999999999998},2286.1,2243.5,2200.9,2158.3000000000002,2115.6999999999998,2073.1,2030.5,1987.9,1945.3,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R170,Gen_Param_2011!P$27:P$47),1)","v":1902.7},1885.4,1729.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R170,Gen_Param_2011!Q$27:Q$47),1)","v":1556.2},1,"100 190 280 370 460 550 640 730 820 910 1000 1100 1200 1300 1400 1500 1600 1700 1800 1900 2000 2000 2000",100,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R170,Gen_Param_2011!BZ$27:BZ$47),1)","v":100},{"$f":"ROUND(($BS170-$BI170)/10+BI170,1)","v":190},280,370,460,550,640,730,820,910,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R170,Gen_Param_2011!CA$27:CA$47),1)","v":1000},{"$f":"ROUND(($CC170-$BS170)/10+BS170,1)","v":1100},1200,1300,1400,1500,1600,1700,1800,1900,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R170,Gen_Param_2011!CB$27:CB$47),1)","v":2000},2000,2000]
[{"$f":"A148&B171","v":"LIBEPTSONUTHst"},{"$f":"VLOOKUP(R171,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPTSONUTHst"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"Q","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R171,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R171,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":165.92391891891893},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R171,Gen_Param_2011!CC$27:CC$47)","v":2015},{"$f":"J$31","v":0.91900000000000004},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R171,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R171,Gen_Param_2011!AT$27:AT$47)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R171,Gen_Param_2011!M$27:M$47)*$B$4","v":5400},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R171,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R171,Gen_Param_2011!BZ$27:BZ$47))","v":100},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A148,NameConvs!$L$57:$L$69)","v":0},{"$f":"Gen_Param_2011!B$46","v":"Solar thermal with Storage"},1,{"$f":"IF(V171=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A171,3),NameConvs!$H$57:$H$69))","v":1},"","e-G",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R171,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R171,Gen_Param_2011!AU$27:AU$47)","v":1.2762750000000012},null,null,1,"5400 5247.4 5094.8 4942.2 4789.6 4637.2 4526.9 4416.6 4306.3 4196 4085.8 4011.1 3936.4 3861.7 3787 3712.3 3637.6 3562.9 3488.2 3413.5 3338.4 3294.9 2903 2467.5",5400,5400,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R171,Gen_Param_2011!M$27:M$47),1)","v":5400},5247.4,5094.8,4942.2,4789.6000000000004,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R171,Gen_Param_2011!N$27:N$47),1)","v":4637.2},4526.8999999999996,4416.6000000000004,4306.3,4196,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R171,Gen_Param_2011!O$27:O$47),1)","v":4085.8},4011.1,3936.4,3861.7,3787,3712.3,3637.6,3562.9,3488.2,3413.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R171,Gen_Param_2011!P$27:P$47),1)","v":3338.4},3294.9,2903,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R171,Gen_Param_2011!Q$27:Q$47),1)","v":2467.5},1,"100 190 280 370 460 550 640 730 820 910 1000 1100 1200 1300 1400 1500 1600 1700 1800 1900 2000 2000 2000",100,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R171,Gen_Param_2011!BZ$27:BZ$47),1)","v":100},{"$f":"ROUND(($BS171-$BI171)/10+BI171,1)","v":190},280,370,460,550,640,730,820,910,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R171,Gen_Param_2011!CA$27:CA$47),1)","v":1000},{"$f":"ROUND(($CC171-$BS171)/10+BS171,1)","v":1100},1200,1300,1400,1500,1600,1700,1800,1900,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R171,Gen_Param_2011!CB$27:CB$47),1)","v":2000},2000,2000]
[{"$f":"A148&B172","v":"LIBEPGASNUSO"},{"$f":"VLOOKUP(R172,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPGASNUSO"},{"$f":"VLOOKUP(MID(B172,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"L",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R172,Gen_Param_2011!BO$27:BO$47)","v":0.53},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R172,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":165.92391891891893},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R172,Gen_Param_2011!CC$27:CC$47)","v":2015},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R172,Gen_Param_2011!CF$27:CF$47)","v":0.92},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R172,Gen_Param_2011!BA$27:BA$47)/J172","v":0.92391304347826075},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R172,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R172,Gen_Param_2011!AT$27:AT$47)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R172,Gen_Param_2011!M$27:M$47)*$B$4","v":1388.31},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R172,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R172,Gen_Param_2011!BZ$27:BZ$47))","v":100},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A148,NameConvs!$L$57:$L$69)","v":0},{"$f":"Gen_Param_2011!B$47","v":"Solar thermal with gas co-firing"},0,{"$f":"IF(V172=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A172,3),NameConvs!$H$57:$H$69))","v":1},"g-p","e-G",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A172,3)&MID(B172,3,3),MSG_Fueldata!$E$2:$E$202)/$G172","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A172,3)&MID(B172,3,3),MSG_Fueldata!$F$2:$F$202)/$G172","v":3.3396226415094339},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R172,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R172,Gen_Param_2011!AU$27:AU$47)","v":1.2762750000000012},null,null,1,{"$f":"IF(AC172,AG172&\" \"&AH172&\" \"&AI172&\" \"&AJ172&\" \"&AK172&\" \"&AL172&\" \"&AM172&\" \"&AN172&\" \"&AO172&\" \"&AP172&\" \"&AQ172&\" \"&AR172&\" \"&AS172&\" \"&AT172&\" \"&AU172&\" \"&AV172&\" \"&AW172&\" \"&AX172&\" \"&AY172&\" \"&AZ172&\" \"&BA172&\" \"&BB172&\" \"&BC172&\" \"&BD172,N172)","v":"1388.3 1374.7 1361.1 1347.5 1333.9 1320.3 1313.8 1307.3 1300.8 1294.3 1287.6 1281.3 1275 1268.7 1262.4 1256.1 1249.8 1243.5 1237.2 1230.9 1224.6 1224.6 1224.6 1224.6"},1388.3,1388.3,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R172,Gen_Param_2011!M$27:M$47),1)","v":1388.3},1374.7,1361.1,1347.5,1333.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R172,Gen_Param_2011!N$27:N$47),1)","v":1320.3},1313.8,1307.3,1300.8,1294.3,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R172,Gen_Param_2011!O$27:O$47),1)","v":1287.5999999999999},1281.3,1275,1268.7,1262.4000000000001,1256.0999999999999,1249.8,1243.5,1237.2,1230.9000000000001,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R172,Gen_Param_2011!P$27:P$47),1)","v":1224.5999999999999},{"$f":"ROUND(($BD172-$BA172)/20+BA172,1)","v":1224.5999999999999},{"$f":"ROUND(($BD172-$BA172)/2+BA172,1)","v":1224.5999999999999},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R172,Gen_Param_2011!Q$27:Q$47),1)","v":1224.5999999999999},1,"100 190 280 370 460 550 640 730 820 910 1000 1100 1200 1300 1400 1500 1600 1700 1800 1900 2000 2000 2000",100,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R172,Gen_Param_2011!BZ$27:BZ$47),1)","v":100},{"$f":"ROUND(($BS172-$BI172)/10+BI172,1)","v":190},280,370,460,550,640,730,820,910,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R172,Gen_Param_2011!CA$27:CA$47),1)","v":1000},{"$f":"ROUND(($CC172-$BS172)/10+BS172,1)","v":1100},1200,1300,1400,1500,1600,1700,1800,1900,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R172,Gen_Param_2011!CB$27:CB$47),1)","v":2000},2000,2000]
[{"$f":"LEFT(A172,3)","v":"LIB"},{"$f":"ROW(B172)-ROW(B148)","v":24},{"$f":"ROW()-B173-1","v":148}]
[]
[null,{"$f":"VLOOKUP(A176,NameConvs!$B$57:$E$69,4,FALSE)","v":"Mali"},"Main Input","Main Output","name","Main Input","Main Output (switch c)","var costs (switch c)","First year","Plant Factor","operation time","Plant life","Constr. Time","Investment Costs","Fixed Costs","bdc (up)","bdi (up)",null,"Renewable?","Loss Factor","Input Fuel","output fuel",null,null,"Firm Capacity","IDC factor",null,"Min Utilisation","Inv. Cost Learning","Inv.Cost String",2008,{"$f":"AE175+1","v":2009},2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2040,2050,"bdc (up) activate?","bdc (up) string",2008,{"$f":"BG175+1","v":2009},2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2040,2050,"bdc (lo) activate?","bdc (lo) string",2008,{"$f":"CH175+1","v":2009},2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2040,2050]
["MAL","MESSAGE Name",null,null,"alt",null,null,"US$'00/kWyr",null,"share","share","years","years","US$'00/kW","US$'00/kW/yr","MW","MW",null,null,null,null,null,null,null,null,null,null,"%"]
[{"$f":"A176&B177","v":"MALEPODSNU"},{"$f":"VLOOKUP(R177,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPODSNU"},{"$f":"VLOOKUP(MID(B177,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Diesel/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"J",{"$f":"IF(C177=\"\",\"\",1)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R177,Gen_Param_2011!BO$27:BO$47)","v":0.35},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R177,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":148.91999999999999},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R177,Gen_Param_2011!CC$27:CC$47)","v":2013},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R177,Gen_Param_2011!CF$27:CF$47)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R177,Gen_Param_2011!BA$27:BA$47)/J177","v":0.88888888888888895},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R177,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R177,Gen_Param_2011!AT$27:AT$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R177,Gen_Param_2011!M$27:M$47)*$B$4","v":1070},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R177,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R177,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$27","v":"Diesel Centralized"},0,{"$f":"IF(V177=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A177,3),NameConvs!$H$57:$H$69))","v":1},{"$f":"IF(C177=\"\",\"\",VLOOKUP(C177,EnergyForms,2,FALSE))","v":"o-p"},{"$f":"IF(ISNA(VLOOKUP(D177&\"/\"&LEFT(A177,3),EnergyForms2,2,FALSE)),VLOOKUP(D177,EnergyForms,2,FALSE),VLOOKUP(D177&\"/\"&LEFT(A177,3),EnergyForms2,2,FALSE))","v":"e-H"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A177,3)&MID(B177,3,3),MSG_Fueldata!$E$2:$E$202)/$G177","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A177,3)&MID(B177,3,3),MSG_Fueldata!$F$2:$F$202)/$G177","v":6.6739186285714274},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R177,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R177,Gen_Param_2011!AU$27:AU$47)","v":1.100000000000001},null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$54,$R177,Gen_Param_2011!CH$27:CH$54)","v":0.04},null,{"$f":"IF(AC177,AG177&\" \"&AH177&\" \"&AI177&\" \"&AJ177&\" \"&AK177&\" \"&AL177&\" \"&AM177&\" \"&AN177&\" \"&AO177&\" \"&AP177&\" \"&AQ177&\" \"&AR177&\" \"&AS177&\" \"&AT177&\" \"&AU177&\" \"&AV177&\" \"&AW177&\" \"&AX177&\" \"&AY177&\" \"&AZ177&\" \"&BA177&\" \"&BB177&\" \"&BC177&\" \"&BD177,N177)","v":1070},{"$f":"AG177","v":1070},{"$f":"AG177","v":1070},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R177,Gen_Param_2011!M$27:M$47),1)","v":1070},{"$f":"ROUND(($AL177-$AG177)/5+AG177,1)","v":1070},1070,1070,1070,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R177,Gen_Param_2011!N$27:N$47),1)","v":1070},{"$f":"ROUND(($AQ177-$AL177)/5+AL177,1)","v":1070},1070,1070,1070,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R177,Gen_Param_2011!O$27:O$47),1)","v":1070},{"$f":"ROUND(($BA177-$AQ177)/10+AQ177,1)","v":1070},{"$f":"ROUND(($BA177-$AQ177)/10+AR177,1)","v":1070},{"$f":"ROUND(($BA177-$AQ177)/10+AS177,1)","v":1070},{"$f":"ROUND(($BA177-$AQ177)/10+AT177,1)","v":1070},{"$f":"ROUND(($BA177-$AQ177)/10+AU177,1)","v":1070},{"$f":"ROUND(($BA177-$AQ177)/10+AV177,1)","v":1070},{"$f":"ROUND(($BA177-$AQ177)/10+AW177,1)","v":1070},{"$f":"ROUND(($BA177-$AQ177)/10+AX177,1)","v":1070},{"$f":"ROUND(($BA177-$AQ177)/10+AY177,1)","v":1070},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R177,Gen_Param_2011!P$27:P$47),1)","v":1070},{"$f":"ROUND(($BD177-$BA177)/20+BA177,1)","v":1070},{"$f":"ROUND(($BD177-$BA177)/2+BA177,1)","v":1070},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R177,Gen_Param_2011!Q$27:Q$47),1)","v":1070},null,{"$f":"IF(BE177,BI177&\" \"&BJ177&\" \"&BK177&\" \"&BL177&\" \"&BM177&\" \"&BN177&\" \"&BO177&\" \"&BP177&\" \"&BQ177&\" \"&BR177&\" \"&BS177&\" \"&BT177&\" \"&BU177&\" \"&BV177&\" \"&BW177&\" \"&BX177&\" \"&BY177&\" \"&BZ177&\" \"&CA177&\" \"&CB177&\" \"&CC177&\" \"&CD177&\" \"&CE177,BI177)","v":500},{"$f":"BI177","v":500},{"$f":"BI177","v":500},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R177,Gen_Param_2011!BZ$27:BZ$47),1)","v":500},{"$f":"ROUND(($BS177-$BI177)/10+BI177,1)","v":450},{"$f":"ROUND(($BS177-$BI177)/10+BJ177,1)","v":400},350,300,250,200,150,100,50,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R177,Gen_Param_2011!CA$27:CA$47),1)","v":0},{"$f":"ROUND(($CC177-$BS177)/10+BS177,1)","v":0},{"$f":"ROUND(($CC177-$BS177)/10+BT177,1)","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R177,Gen_Param_2011!CB$27:CB$47),1)","v":0},{"$f":"CC177","v":0},{"$f":"CD177","v":0},null,{"$f":"IF(CF177,CH177&\" \"&CI177&\" \"&CJ177&\" \"&CK177&\" \"&CL177&\" \"&CM177&\" \"&CN177&\" \"&CO177&\" \"&CP177&\" \"&CQ177&\" \"&CR177&\" \"&CS177&\" \"&CT177&\" \"&CU177&\" \"&CV177&\" \"&CW177&\" \"&CX177&\" \"&CY177&\" \"&CZ177&\" \"&DA177&\" \"&DB177&\" \"&DC177&\" \"&DD177,\"\")","v":""}]
[{"$f":"A176&B178","v":"MALEPODSNUind"},{"$f":"VLOOKUP(R178,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPODSNUind"},{"$f":"VLOOKUP(MID(B178,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Diesel/Primary"},"Electricity/Final","K",{"$f":"IF(C178=\"\",\"\",1)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R178,Gen_Param_2011!BO$27:BO$47)","v":0.35},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R178,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":484.86599999999999},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R178,Gen_Param_2011!CC$27:CC$47)","v":2010},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R178,Gen_Param_2011!CF$27:CF$47)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R178,Gen_Param_2011!BA$27:BA$47)/J178","v":0.88888888888888895},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R178,Gen_Param_2011!AV$27:AV$47)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R178,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R178,Gen_Param_2011!M$27:M$47)*$B$4","v":658.66499999999996},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R178,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R178,Gen_Param_2011!BZ$27:BZ$47))","v":2000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$28","v":"Diesel 100 kW system (industry)"},0,{"$f":"IF(V178=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A178,3),NameConvs!$H$57:$H$69))","v":1},"o-p","i-t",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A178,3)&MID(B178,3,3),MSG_Fueldata!$E$2:$E$202)/$G178","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A178,3)&MID(B178,3,3),MSG_Fueldata!$F$2:$F$202)/$G178","v":6.6739186285714274},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R178,Gen_Param_2011!CG$27:CG$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R178,Gen_Param_2011!AU$27:AU$47)","v":1},{"$f":"VLOOKUP(A176,OtherData!$C$20:$P$32,OtherData!N$1,FALSE)","v":"2000 0 2001 0 2002 0 2003 0 2004 0 2005 0 2006 0 2007 0 2008 0 2009 0 "},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$54,$R178,Gen_Param_2011!CH$27:CH$54)","v":0.04},null,658.66499999999996,{"$f":"AG178","v":658.7},{"$f":"AG178","v":658.7},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R178,Gen_Param_2011!M$27:M$47),1)","v":658.7},658.7,658.7,658.7,658.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R178,Gen_Param_2011!N$27:N$47),1)","v":658.7},658.7,658.7,658.7,658.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R178,Gen_Param_2011!O$27:O$47),1)","v":658.7},{"$f":"ROUND(($BA178-$AQ178)/10+AQ178,1)","v":658.7},658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R178,Gen_Param_2011!P$27:P$47),1)","v":658.7},658.7,658.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R178,Gen_Param_2011!Q$27:Q$47),1)","v":658.7},null,{"$f":"IF(BE178,BI178&\" \"&BJ178&\" \"&BK178&\" \"&BL178&\" \"&BM178&\" \"&BN178&\" \"&BO178&\" \"&BP178&\" \"&BQ178&\" \"&BR178&\" \"&BS178&\" \"&BT178&\" \"&BU178&\" \"&BV178&\" \"&BW178&\" \"&BX178&\" \"&BY178&\" \"&BZ178&\" \"&CA178&\" \"&CB178&\" \"&CC178&\" \"&CD178&\" \"&CE178,BI178)","v":2000},{"$f":"BI178","v":2000},{"$f":"BI178","v":2000},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R178,Gen_Param_2011!BZ$27:BZ$47),1)","v":2000},{"$f":"ROUND(($BS178-$BI178)/10+BI178,1)","v":1800},1600,1400,1200,1000,800,600,400,200,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R178,Gen_Param_2011!CA$27:CA$47),1)","v":0},{"$f":"ROUND(($CC178-$BS178)/10+BS178,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R178,Gen_Param_2011!CB$27:CB$47),1)","v":0},{"$f":"CC178","v":0},0,null,{"$f":"IF(CF178,CH178&\" \"&CI178&\" \"&CJ178&\" \"&CK178&\" \"&CL178&\" \"&CM178&\" \"&CN178&\" \"&CO178&\" \"&CP178&\" \"&CQ178&\" \"&CR178&\" \"&CS178&\" \"&CT178&\" \"&CU178&\" \"&CV178&\" \"&CW178&\" \"&CX178&\" \"&CY178&\" \"&CZ178&\" \"&DA178&\" \"&DB178&\" \"&DC178&\" \"&DD178,\"\")","v":""}]
[{"$f":"A176&B179","v":"MALEPODSNUurb"},"EPODSNUurb",{"$f":"VLOOKUP(MID(B179,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Diesel/Primary"},"Urban/Final","L",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R179,Gen_Param_2011!BO$27:BO$47)","v":0.16},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R179,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":290.9196},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R179,Gen_Param_2011!CC$27:CC$47)","v":2010},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R179,Gen_Param_2011!CF$27:CF$47)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R179,Gen_Param_2011!BA$27:BA$47)/J179","v":0.33333333333333331},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R179,Gen_Param_2011!AV$27:AV$47)","v":10},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R179,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R179,Gen_Param_2011!M$27:M$47)*$B$4","v":691.875},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R179,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R179,Gen_Param_2011!BZ$27:BZ$47))","v":2000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$29","v":"Diesel/Gasoline 1kW system (residential/commercial)"},0,1,"o-p","u-t",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A179,3)&MID(B179,3,3),MSG_Fueldata!$E$2:$E$202)/$G179","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A179,3)&MID(B179,3,3),MSG_Fueldata!$F$2:$F$202)/$G179","v":14.599196999999997},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R179,Gen_Param_2011!CG$27:CG$47)","v":0},1,{"$f":"VLOOKUP(A176,OtherData!$C$20:$P$32,OtherData!P$1,FALSE)","v":"2000 0.28 2001 0.28 2002 0.28 2003 0.28 2004 0.28 2005 0.28 2006 0.28 2007 0.28 2008 0.28 2009 0.28 "},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$54,$R179,Gen_Param_2011!CH$27:CH$54)","v":0.04},null,691.875,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R179,Gen_Param_2011!M$27:M$47),1)","v":691.9},691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R179,Gen_Param_2011!N$27:N$47),1)","v":691.9},691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R179,Gen_Param_2011!O$27:O$47),1)","v":691.9},691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R179,Gen_Param_2011!P$27:P$47),1)","v":691.9},691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R179,Gen_Param_2011!Q$27:Q$47),1)","v":691.9},null,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R179,Gen_Param_2011!BZ$27:BZ$47),1)","v":2000},1800,1600,1400,1200,1000,800,600,400,200,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R179,Gen_Param_2011!CA$27:CA$47),1)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R179,Gen_Param_2011!CB$27:CB$47),1)","v":0},{"$f":"CC179","v":0},0,null,""]
[{"$f":"A176&B180","v":"MALEPODSNUrur"},"EPODSNUrur",{"$f":"VLOOKUP(MID(B180,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Diesel/Primary"},"Rural/Final","M",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R180,Gen_Param_2011!BO$27:BO$47)","v":0.16},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R180,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":290.9196},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R180,Gen_Param_2011!CC$27:CC$47)","v":2010},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R180,Gen_Param_2011!CF$27:CF$47)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R180,Gen_Param_2011!BA$27:BA$47)/J180","v":0.33333333333333331},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R180,Gen_Param_2011!AV$27:AV$47)","v":10},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R180,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R180,Gen_Param_2011!M$27:M$47)*$B$4","v":691.875},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R180,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R180,Gen_Param_2011!BZ$27:BZ$47))","v":2000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$29","v":"Diesel/Gasoline 1kW system (residential/commercial)"},0,1,"o-p","r-t",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A180,3)&MID(B180,3,3),MSG_Fueldata!$E$2:$E$202)/$G180","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A180,3)&MID(B180,3,3),MSG_Fueldata!$F$2:$F$202)/$G180","v":14.599196999999997},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R180,Gen_Param_2011!CG$27:CG$47)","v":0},1,{"$f":"VLOOKUP(A176,OtherData!$C$20:$P$32,OtherData!O$1,FALSE)","v":"2000 0.04 2001 0.04 2002 0.04 2003 0.04 2004 0.04 2005 0.04 2006 0.04 2007 0.04 2008 0.04 2009 0.04 "},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$54,$R180,Gen_Param_2011!CH$27:CH$54)","v":0.04},null,691.875,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R180,Gen_Param_2011!M$27:M$47),1)","v":691.9},691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R180,Gen_Param_2011!N$27:N$47),1)","v":691.9},691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R180,Gen_Param_2011!O$27:O$47),1)","v":691.9},691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R180,Gen_Param_2011!P$27:P$47),1)","v":691.9},691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R180,Gen_Param_2011!Q$27:Q$47),1)","v":691.9},null,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R180,Gen_Param_2011!BZ$27:BZ$47),1)","v":2000},1800,1600,1400,1200,1000,800,600,400,200,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R180,Gen_Param_2011!CA$27:CA$47),1)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R180,Gen_Param_2011!CB$27:CB$47),1)","v":0},{"$f":"CC180","v":0},0,null,""]
[{"$f":"A176&B181","v":"MALEPOHFNU"},{"$f":"VLOOKUP(R181,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPOHFNU"},{"$f":"VLOOKUP(MID(B181,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"HFO/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"J",{"$f":"IF(C181=\"\",\"\",1)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R181,Gen_Param_2011!BO$27:BO$47)","v":0.35},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R181,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":131.4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R181,Gen_Param_2011!CC$27:CC$47)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R181,Gen_Param_2011!CF$27:CF$47)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R181,Gen_Param_2011!BA$27:BA$47)/J181","v":0.88888888888888895},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R181,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R181,Gen_Param_2011!AT$27:AT$47)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R181,Gen_Param_2011!M$27:M$47)*$B$4","v":1350},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R181,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R181,Gen_Param_2011!BZ$27:BZ$47))","v":2000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$30","v":"HFO"},0,{"$f":"IF(V181=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A181,3),NameConvs!$H$57:$H$69))","v":1},"h-p","e-H",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A181,3)&MID(B181,3,3),MSG_Fueldata!$E$2:$E$202)/$G181","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A181,3)&MID(B181,3,3),MSG_Fueldata!$F$2:$F$202)/$G181","v":7.2685974857142863},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R181,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R181,Gen_Param_2011!AU$27:AU$47)","v":1.1550000000000011},null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$54,$R181,Gen_Param_2011!CH$27:CH$54)","v":0.05},null,1350,{"$f":"AG181","v":1350},{"$f":"AG181","v":1350},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R181,Gen_Param_2011!M$27:M$47),1)","v":1350},1350,1350,1350,1350,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R181,Gen_Param_2011!N$27:N$47),1)","v":1350},1350,1350,1350,1350,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R181,Gen_Param_2011!O$27:O$47),1)","v":1350},{"$f":"ROUND(($BA181-$AQ181)/10+AQ181,1)","v":1350},1350,1350,1350,1350,1350,1350,1350,1350,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R181,Gen_Param_2011!P$27:P$47),1)","v":1350},1350,1350,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R181,Gen_Param_2011!Q$27:Q$47),1)","v":1350},null,{"$f":"IF(BE181,BI181&\" \"&BJ181&\" \"&BK181&\" \"&BL181&\" \"&BM181&\" \"&BN181&\" \"&BO181&\" \"&BP181&\" \"&BQ181&\" \"&BR181&\" \"&BS181&\" \"&BT181&\" \"&BU181&\" \"&BV181&\" \"&BW181&\" \"&BX181&\" \"&BY181&\" \"&BZ181&\" \"&CA181&\" \"&CB181&\" \"&CC181&\" \"&CD181&\" \"&CE181,BI181)","v":2000},{"$f":"BI181","v":2000},{"$f":"BI181","v":2000},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R181,Gen_Param_2011!BZ$27:BZ$47),1)","v":2000},{"$f":"ROUND(($BS181-$BI181)/10+BI181,1)","v":1800},1600,1400,1200,1000,800,600,400,200,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R181,Gen_Param_2011!CA$27:CA$47),1)","v":0},{"$f":"ROUND(($CC181-$BS181)/10+BS181,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R181,Gen_Param_2011!CB$27:CB$47),1)","v":0},{"$f":"CC181","v":0},{"$f":"CD181","v":0}]
[{"$f":"A176&B182","v":"MALEPGASNUOC"},{"$f":"VLOOKUP(R182,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPGASNUOC"},{"$f":"VLOOKUP(MID(B182,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"J",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R182,Gen_Param_2011!BO$27:BO$47)","v":0.3},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R182,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":174.52959194488608},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R182,Gen_Param_2011!CC$27:CC$47)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R182,Gen_Param_2011!CF$27:CF$47)","v":0.93500000000000005},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R182,Gen_Param_2011!BA$27:BA$47)/J182","v":0.90909090909090906},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R182,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R182,Gen_Param_2011!AT$27:AT$47)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R182,Gen_Param_2011!M$27:M$47)*$B$4","v":603},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R182,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R182,Gen_Param_2011!BZ$27:BZ$47))","v":1000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$31","v":"OCGT"},0,{"$f":"IF(V182=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A182,3),NameConvs!$H$57:$H$69))","v":1},"g-p","e-H",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A182,3)&MID(B182,3,3),MSG_Fueldata!$E$2:$E$202)/$G182","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A182,3)&MID(B182,3,3),MSG_Fueldata!$F$2:$F$202)/$G182","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R182,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R182,Gen_Param_2011!AU$27:AU$47)","v":1.1550000000000011},null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$54,$R182,Gen_Param_2011!CH$27:CH$54)","v":1.4999999999999999E-2},null,603,603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R182,Gen_Param_2011!M$27:M$47),1)","v":603},603,603,603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R182,Gen_Param_2011!N$27:N$47),1)","v":603},603,603,603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R182,Gen_Param_2011!O$27:O$47),1)","v":603},603,603,603,603,603,603,603,603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R182,Gen_Param_2011!P$27:P$47),1)","v":603},603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R182,Gen_Param_2011!Q$27:Q$47),1)","v":603},null,1000,1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R182,Gen_Param_2011!BZ$27:BZ$47),1)","v":1000},{"$f":"ROUND(($BS182-$BI182)/10+BI182,1)","v":900},800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R182,Gen_Param_2011!CA$27:CA$47),1)","v":0},{"$f":"ROUND(($CC182-$BS182)/10+BS182,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R182,Gen_Param_2011!CB$27:CB$47),1)","v":0},0,0]
[{"$f":"A176&B183","v":"MALEPGASNUCC"},{"$f":"VLOOKUP(R183,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPGASNUCC"},{"$f":"VLOOKUP(MID(B183,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"K",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R183,Gen_Param_2011!BO$27:BO$47)","v":0.48},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R183,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":25.363137254901961},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R183,Gen_Param_2011!CC$27:CC$47)","v":2015},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R183,Gen_Param_2011!CF$27:CF$47)","v":0.93500000000000005},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R183,Gen_Param_2011!BA$27:BA$47)/J183","v":0.90909090909090906},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R183,Gen_Param_2011!AV$27:AV$47)","v":30},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R183,Gen_Param_2011!AT$27:AT$47)","v":3},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R183,Gen_Param_2011!M$27:M$47)*$B$4","v":1069},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R183,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R183,Gen_Param_2011!BZ$27:BZ$47))","v":1000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$32","v":"CCGT"},0,{"$f":"IF(V183=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A183,3),NameConvs!$H$57:$H$69))","v":1},"g-p","e-H",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A183,3)&MID(B183,3,3),MSG_Fueldata!$E$2:$E$202)/$G183","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A183,3)&MID(B183,3,3),MSG_Fueldata!$F$2:$F$202)/$G183","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R183,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R183,Gen_Param_2011!AU$27:AU$47)","v":1.2136666666666682},null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$54,$R183,Gen_Param_2011!CH$27:CH$54)","v":0.25},null,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R183,Gen_Param_2011!M$27:M$47),1)","v":1069},1069,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R183,Gen_Param_2011!N$27:N$47),1)","v":1069},1069,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R183,Gen_Param_2011!O$27:O$47),1)","v":1069},1069,1069,1069,1069,1069,1069,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R183,Gen_Param_2011!P$27:P$47),1)","v":1069},1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R183,Gen_Param_2011!Q$27:Q$47),1)","v":1069},null,1000,1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R183,Gen_Param_2011!BZ$27:BZ$47),1)","v":1000},{"$f":"ROUND(($BS183-$BI183)/10+BI183,1)","v":900},800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R183,Gen_Param_2011!CA$27:CA$47),1)","v":0},{"$f":"ROUND(($CC183-$BS183)/10+BS183,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R183,Gen_Param_2011!CB$27:CB$47),1)","v":0},0,0]
[{"$f":"A176&B184","v":"MALEPCOANUSC"},{"$f":"VLOOKUP(R184,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPCOANUSC"},{"$f":"VLOOKUP(MID(B184,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Coal/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"J",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R184,Gen_Param_2011!BO$27:BO$47)","v":0.37},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R184,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":124.89704292527823},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R184,Gen_Param_2011!CC$27:CC$47)","v":2018},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R184,Gen_Param_2011!CF$27:CF$47)","v":0.94},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R184,Gen_Param_2011!BA$27:BA$47)/J184","v":0.9042553191489362},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R184,Gen_Param_2011!AV$27:AV$47)","v":30},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R184,Gen_Param_2011!AT$27:AT$47)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R184,Gen_Param_2011!M$27:M$47)*$B$4","v":2403.3783783783783},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R184,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R184,Gen_Param_2011!BZ$27:BZ$47))","v":1000},0,{"$f":"Gen_Param_2011!B$34","v":"Supercritical coal"},{"$f":"IF(OR(MID(B184,3,1)=\"W\",MID(B184,3,1)=\"S\",MID(B184,3,1)=\"H\",MID(B184,3,1)=\"B\",MID(B184,3,1)=\"G\"),1,0)","v":0},{"$f":"IF(V184=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A184,3),NameConvs!$H$57:$H$69))","v":1},"c-p","e-H",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A184,3)&MID(B184,3,3),MSG_Fueldata!$E$2:$E$202)/$G184","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A184,3)&MID(B184,3,3),MSG_Fueldata!$F$2:$F$202)/$G184","v":8.2162162162162158},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R184,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R184,Gen_Param_2011!AU$27:AU$47)","v":1.2762750000000012},null,null,null,2403.3783783783783,2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R184,Gen_Param_2011!M$27:M$47),1)","v":2403.4},2403.4,2403.4,2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R184,Gen_Param_2011!N$27:N$47),1)","v":2403.4},2403.4,2403.4,2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R184,Gen_Param_2011!O$27:O$47),1)","v":2403.4},2403.4,2403.4,2403.4,2403.4,2403.4,2403.4,2403.4,2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R184,Gen_Param_2011!P$27:P$47),1)","v":2403.4},2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R184,Gen_Param_2011!Q$27:Q$47),1)","v":2403.4},null,1000,1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R184,Gen_Param_2011!BZ$27:BZ$47),1)","v":1000},{"$f":"ROUND(($BS184-$BI184)/10+BI184,1)","v":900},800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R184,Gen_Param_2011!CA$27:CA$47),1)","v":0},{"$f":"ROUND(($CC184-$BS184)/10+BS184,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R184,Gen_Param_2011!CB$27:CB$47),1)","v":0},0,0]
[{"$f":"A176&B185","v":"MALEPGASNLCC"},{"$f":"VLOOKUP(R185,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPGASNLCC"},{"$f":"VLOOKUP(MID(B185,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"L",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R185,Gen_Param_2011!BO$27:BO$47)","v":0.48},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R185,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":25.363137254901961},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R185,Gen_Param_2011!CC$27:CC$47)","v":2015},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R185,Gen_Param_2011!CF$27:CF$47)","v":0.93500000000000005},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R185,Gen_Param_2011!BA$27:BA$47)/J185","v":0.90909090909090906},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R185,Gen_Param_2011!AV$27:AV$47)","v":30},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R185,Gen_Param_2011!AT$27:AT$47)","v":3},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R185,Gen_Param_2011!M$27:M$47)*$B$4","v":1069},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R185,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R185,Gen_Param_2011!BZ$27:BZ$47))","v":1000},0,{"$f":"Gen_Param_2011!B$33","v":"CCGT Associated Gas"},{"$f":"IF(OR(MID(B185,3,1)=\"W\",MID(B185,3,1)=\"S\",MID(B185,3,1)=\"H\",MID(B185,3,1)=\"B\",MID(B185,3,1)=\"G\"),1,0)","v":1},{"$f":"IF(V185=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A185,3),NameConvs!$H$57:$H$69))","v":1},"g-p","e-H",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A185,3)&MID(B185,3,3),MSG_Fueldata!$E$2:$E$202)/$G185","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A185,3)&MID(B185,3,3),MSG_Fueldata!$F$2:$F$202)/$G185","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R185,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R185,Gen_Param_2011!AU$27:AU$47)","v":1.2136666666666682},null,null,null,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R185,Gen_Param_2011!M$27:M$47),1)","v":1069},1069,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R185,Gen_Param_2011!N$27:N$47),1)","v":1069},1069,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R185,Gen_Param_2011!O$27:O$47),1)","v":1069},1069,1069,1069,1069,1069,1069,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R185,Gen_Param_2011!P$27:P$47),1)","v":1069},1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R185,Gen_Param_2011!Q$27:Q$47),1)","v":1069},null,1000,1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R185,Gen_Param_2011!BZ$27:BZ$47),1)","v":1000},{"$f":"ROUND(($BS185-$BI185)/10+BI185,1)","v":900},800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R185,Gen_Param_2011!CA$27:CA$47),1)","v":0},{"$f":"ROUND(($CC185-$BS185)/10+BS185,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R185,Gen_Param_2011!CB$27:CB$47),1)","v":0},0,0]
[{"$f":"A176&B186","v":"MALEPHYDNU"},{"$f":"VLOOKUP(R186,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPHYDNU"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"K","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R186,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R186,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":52.485216216216216},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R186,Gen_Param_2011!CC$27:CC$47)","v":2026},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R186,Gen_Param_2011!CF$27:CF$47)","v":0.95},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R186,Gen_Param_2011!BA$27:BA$47)/J186","v":0.52631578947368418},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R186,Gen_Param_2011!AV$27:AV$47)","v":50},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R186,Gen_Param_2011!AT$27:AT$47)","v":5},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R186,Gen_Param_2011!M$27:M$47)*$B$4","v":2000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R186,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R186,Gen_Param_2011!BZ$27:BZ$47))","v":1000},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A176,NameConvs!$J$57:$J$69)","v":0},{"$f":"Gen_Param_2011!B$36","v":"Hydro"},1,{"$f":"IF(V186=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A186,3),NameConvs!$H$57:$H$69))","v":1},"","e-H",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R186,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R186,Gen_Param_2011!AU$27:AU$47)","v":1.3431220000000013},null,null,null,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R186,Gen_Param_2011!M$27:M$47),1)","v":2000},2000,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R186,Gen_Param_2011!N$27:N$47),1)","v":2000},2000,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R186,Gen_Param_2011!O$27:O$47),1)","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R186,Gen_Param_2011!P$27:P$47),1)","v":2000},2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R186,Gen_Param_2011!Q$27:Q$47),1)","v":2000},null,1000,1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R186,Gen_Param_2011!BZ$27:BZ$47),1)","v":1000},{"$f":"ROUND(($BS186-$BI186)/10+BI186,1)","v":900},800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R186,Gen_Param_2011!CA$27:CA$47),1)","v":0},{"$f":"ROUND(($CC186-$BS186)/10+BS186,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R186,Gen_Param_2011!CB$27:CB$47),1)","v":0},0,0]
[{"$f":"A176&B187","v":"MALEPHYDNUmic"},{"$f":"VLOOKUP(R187,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPHYDNUmic"},null,{"$f":"D195","v":"Rural/Final"},"J","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R187,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R187,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":47.52},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R187,Gen_Param_2011!CC$27:CC$47)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R187,Gen_Param_2011!CF$27:CF$47)","v":0.5},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R187,Gen_Param_2011!BA$27:BA$47)/J187","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R187,Gen_Param_2011!AV$27:AV$47)","v":30},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R187,Gen_Param_2011!AT$27:AT$47)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R187,Gen_Param_2011!M$27:M$47)*$B$4","v":4000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R187,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R187,Gen_Param_2011!BZ$27:BZ$47))","v":100},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A176,NameConvs!$K$57:$K$69)","v":72.140500000000003},{"$f":"Gen_Param_2011!B$37","v":"Small Hydro"},1,1,"",{"$f":"V195","v":"r-t"},null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R187,Gen_Param_2011!CG$27:CG$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R187,Gen_Param_2011!AU$27:AU$47)","v":1.1550000000000011},null,null,null,4000,4000,4000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R187,Gen_Param_2011!M$27:M$47),1)","v":4000},3960.8,3921.6,3882.4,3843.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R187,Gen_Param_2011!N$27:N$47),1)","v":3804},3766.7,3729.4,3692.1,3654.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R187,Gen_Param_2011!O$27:O$47),1)","v":3617.5},3582.9,3548.3,3513.7,3479.1,3444.5,3409.9,3375.3,3340.7,3306.1,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R187,Gen_Param_2011!P$27:P$47),1)","v":3271.6},3241.8,2973.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R187,Gen_Param_2011!Q$27:Q$47),1)","v":2675.9},1,{"$f":"IF(GenREFlag=0,0,IF(BE187,BI187&\" \"&BJ187&\" \"&BK187&\" \"&BL187&\" \"&BM187&\" \"&BN187&\" \"&BO187&\" \"&BP187&\" \"&BQ187&\" \"&BR187&\" \"&BS187&\" \"&BT187&\" \"&BU187&\" \"&BV187&\" \"&BW187&\" \"&BX187&\" \"&BY187&\" \"&BZ187&\" \"&CA187&\" \"&CB187&\" \"&CC187&\" \"&CD187&\" \"&CE187,BI187))","v":"20 22 24 26 28 30 32 34 36 38 40 44 48 52 56 60 64 68 72 76 80 160 320"},20,20,{"$f":"ROUND(SUMIF(OtherData!$C$20:$C$32,LEFT(A187,3),OtherData!$E$20:$E$32)*$BI$6,0)","v":20},22,24,26,28,30,32,34,36,38,{"$f":"BI187*2","v":40},44,48,52,56,60,64,68,72,76,{"$f":"BS187*2","v":80},{"$f":"CC187*2","v":160},{"$f":"CD187*2","v":320}]
[{"$f":"A176&B188","v":"MALEPBIONU"},{"$f":"VLOOKUP(R188,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPBIONU"},{"$f":"VLOOKUP(MID(B188,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Biomass/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"J",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R188,Gen_Param_2011!BO$27:BO$47)","v":0.38},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R188,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":175.33459459459462},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R188,Gen_Param_2011!CC$27:CC$47)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R188,Gen_Param_2011!CF$27:CF$47)","v":0.92999999999999994},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R188,Gen_Param_2011!BA$27:BA$47)/J188","v":0.53763440860215062},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R188,Gen_Param_2011!AV$27:AV$47)","v":30},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R188,Gen_Param_2011!AT$27:AT$47)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R188,Gen_Param_2011!M$27:M$47)*$B$4","v":2500},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R188,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R188,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A176,NameConvs!$P$57:$P$69)","v":250},{"$f":"Gen_Param_2011!B$38","v":"Biomass"},1,{"$f":"IF(V188=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A188,3),NameConvs!$H$57:$H$69))","v":1},"b-p",{"$f":"IF(ISNA(VLOOKUP(D188&\"/\"&LEFT(A188,3),EnergyForms2,2,FALSE)),VLOOKUP(D188,EnergyForms,2,FALSE),VLOOKUP(D188&\"/\"&LEFT(A188,3),EnergyForms2,2,FALSE))","v":"e-H"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A188,3)&MID(B188,3,3),MSG_Fueldata!$E$2:$E$202)/$G188","v":300},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A188,3)&MID(B188,3,3),MSG_Fueldata!$F$2:$F$202)/$G188","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R188,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R188,Gen_Param_2011!AU$27:AU$47)","v":1.2762750000000012},null,null,null,2500,2500,2500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R188,Gen_Param_2011!M$27:M$47),1)","v":2500},2452,2404,2356,2308,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R188,Gen_Param_2011!N$27:N$47),1)","v":2259.8000000000002},2216.4,2173,2129.6,2086.1999999999998,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R188,Gen_Param_2011!O$27:O$47),1)","v":2042.7},2023.2,2003.7,1984.2,1964.7,1945.2,1925.7,1906.2,1886.7,1867.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R188,Gen_Param_2011!P$27:P$47),1)","v":1847.4},1830.6,1679.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R188,Gen_Param_2011!Q$27:Q$47),1)","v":1511},1,"20 22 24 26 28 30 32 34 36 38 40 44 48 52 56 60 64 68 72 76 80 160 320",20,20,{"$f":"ROUND(SUMIF(OtherData!$C$20:$C$32,LEFT(A188,3),OtherData!$E$20:$E$32)*$BI$6,0)","v":20},22,24,26,28,30,32,34,36,38,{"$f":"BI188*2","v":40},44,48,52,56,60,64,68,72,76,{"$f":"BS188*2","v":80},{"$f":"CC188*2","v":160},{"$f":"CD188*2","v":320}]
[{"$f":"A176&B189","v":"MALEPWNDNU25"},{"$f":"VLOOKUP(R189,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPWNDNU25"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"M","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R189,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R189,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":152.66868243243243},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R189,Gen_Param_2011!CC$27:CC$47)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R189,Gen_Param_2011!CF$27:CF$47)","v":0.19999999999999996},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R189,Gen_Param_2011!BA$27:BA$47)/J189","v":1.0000000000000002},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R189,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R189,Gen_Param_2011!AT$27:AT$47)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R189,Gen_Param_2011!M$27:M$47)*$B$4","v":2000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R189,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R189,Gen_Param_2011!BZ$27:BZ$47))","v":300},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A176,NameConvs!$Q$57:$Q$69)","v":2195.3402146458598},{"$f":"Gen_Param_2011!B$39","v":"Bulk Wind (20% CF)"},1,{"$f":"IF(V189=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A189,3),NameConvs!$H$57:$H$69))","v":1},"","e-H",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R189,Gen_Param_2011!CG$27:CG$47)","v":0.1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R189,Gen_Param_2011!AU$27:AU$47)","v":1.1550000000000011},null,null,1,"2000 1961.6 1923.2 1884.8 1846.4 1807.8 1779.8 1751.8 1723.8 1695.8 1667.8 1651.9 1636 1620.1 1604.2 1588.3 1572.4 1556.5 1540.6 1524.7 1508.3 1501.1 1436.4 1364.4",2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R189,Gen_Param_2011!M$27:M$47),1)","v":2000},1961.6,1923.2,1884.8,1846.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R189,Gen_Param_2011!N$27:N$47),1)","v":1807.8},1779.8,1751.8,1723.8,1695.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R189,Gen_Param_2011!O$27:O$47),1)","v":1667.8},1651.9,1636,1620.1,1604.2,1588.3,1572.4,1556.5,1540.6,1524.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R189,Gen_Param_2011!P$27:P$47),1)","v":1508.3},1501.1,1436.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R189,Gen_Param_2011!Q$27:Q$47),1)","v":1364.4},1,"300 370 440 510 580 650 720 790 860 930 1000 1100 1200 1300 1400 1500 1600 1700 1800 1900 2000 2000 2000",300,300,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R189,Gen_Param_2011!BZ$27:BZ$47),1)","v":300},370,440,510,580,650,720,790,860,930,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R189,Gen_Param_2011!CA$27:CA$47),1)","v":1000},1100,1200,1300,1400,1500,1600,1700,1800,1900,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R189,Gen_Param_2011!CB$27:CB$47),1)","v":2000},{"$f":"CC189","v":2000},2000]
[{"$f":"A176&B190","v":"MALEPWNDNU30"},{"$f":"VLOOKUP(R190,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPWNDNU30"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"N","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R190,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R190,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":125.13912162162161},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R190,Gen_Param_2011!CC$27:CC$47)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R190,Gen_Param_2011!CF$27:CF$47)","v":0.30000000000000004},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R190,Gen_Param_2011!BA$27:BA$47)/J190","v":0.99999999999999978},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R190,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R190,Gen_Param_2011!AT$27:AT$47)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R190,Gen_Param_2011!M$27:M$47)*$B$4","v":2000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R190,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R190,Gen_Param_2011!BZ$27:BZ$47))","v":300},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A176,NameConvs!$R$57:$R$69)","v":0},{"$f":"Gen_Param_2011!B$40","v":"Bulk Wind (30% CF)"},1,{"$f":"IF(V190=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A190,3),NameConvs!$H$57:$H$69))","v":1},"","e-H",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R190,Gen_Param_2011!CG$27:CG$47)","v":0.15},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R190,Gen_Param_2011!AU$27:AU$47)","v":1.1550000000000011},null,null,1,"2000 1961.6 1923.2 1884.8 1846.4 1807.8 1779.8 1751.8 1723.8 1695.8 1667.8 1651.9 1636 1620.1 1604.2 1588.3 1572.4 1556.5 1540.6 1524.7 1508.3 1501.1 1436.4 1364.4",2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R190,Gen_Param_2011!M$27:M$47),1)","v":2000},1961.6,1923.2,1884.8,1846.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R190,Gen_Param_2011!N$27:N$47),1)","v":1807.8},1779.8,1751.8,1723.8,1695.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R190,Gen_Param_2011!O$27:O$47),1)","v":1667.8},1651.9,1636,1620.1,1604.2,1588.3,1572.4,1556.5,1540.6,1524.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R190,Gen_Param_2011!P$27:P$47),1)","v":1508.3},1501.1,1436.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R190,Gen_Param_2011!Q$27:Q$47),1)","v":1364.4},1,"300 370 440 510 580 650 720 790 860 930 1000 1100 1200 1300 1400 1500 1600 1700 1800 1900 2000 2000 2000",300,300,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R190,Gen_Param_2011!BZ$27:BZ$47),1)","v":300},370,440,510,580,650,720,790,860,930,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R190,Gen_Param_2011!CA$27:CA$47),1)","v":1000},1100,1200,1300,1400,1500,1600,1700,1800,1900,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R190,Gen_Param_2011!CB$27:CB$47),1)","v":2000},2000,2000]
[{"$f":"A176&B191","v":"MALEPSOLNUPVut"},{"$f":"VLOOKUP(R191,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPSOLNUPVut"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"O","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R191,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R191,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":176.03783783783788},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R191,Gen_Param_2011!CC$27:CC$47)","v":2013},{"$f":"J$23","v":0.52800000000000002},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R191,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R191,Gen_Param_2011!AT$27:AT$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R191,Gen_Param_2011!M$27:M$47)*$B$4","v":2000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R191,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R191,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A176,NameConvs!$N$57:$N$69)","v":45127.943153097687},{"$f":"Gen_Param_2011!B$41","v":"Solar PV (utility)"},1,{"$f":"IF(V191=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A191,3),NameConvs!$H$57:$H$69))","v":1},"","e-H",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R191,Gen_Param_2011!CG$27:CG$47)","v":0.05},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R191,Gen_Param_2011!AU$27:AU$47)","v":1.100000000000001},null,null,1,"2000 1926.1 1852.2 1778.3 1704.4 1630.7 1599.4 1568.1 1536.8 1505.5 1474.1 1453.4 1432.7 1412 1391.3 1370.6 1349.9 1329.2 1308.5 1287.8 1267.3 1255.8 1151.9 1036.5",2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R191,Gen_Param_2011!M$27:M$47),1)","v":2000},1926.1,1852.2,1778.3,1704.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R191,Gen_Param_2011!N$27:N$47),1)","v":1630.7},1599.4,1568.1,1536.8,1505.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R191,Gen_Param_2011!O$27:O$47),1)","v":1474.1},1453.4,1432.7,1412,1391.3,1370.6,1349.9,1329.2,1308.5,1287.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R191,Gen_Param_2011!P$27:P$47),1)","v":1267.3},1255.8,1151.9000000000001,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R191,Gen_Param_2011!Q$27:Q$47),1)","v":1036.5},null,500,500,500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R191,Gen_Param_2011!BZ$27:BZ$47),1)","v":500},500,500,500,500,500,500,500,500,500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R191,Gen_Param_2011!CA$27:CA$47),1)","v":500},500,500,500,500,500,500,500,500,500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R191,Gen_Param_2011!CB$27:CB$47),1)","v":500},500,500]
[{"$f":"A176&B192","v":"MALEPSOLNUPVrt"},{"$f":"VLOOKUP(R192,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPSOLNUPVrt"},null,"Urban/Final","K","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R192,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R192,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":208.30979729729731},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R192,Gen_Param_2011!CC$27:CC$47)","v":2013},{"$f":"J$24","v":0.42299999999999999},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R192,Gen_Param_2011!AV$27:AV$47)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R192,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R192,Gen_Param_2011!M$27:M$47)*$B$4","v":2100},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R192,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R192,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A176,NameConvs!$N$57:$N$69)","v":45127.943153097687},{"$f":"Gen_Param_2011!B$42","v":"Solar PV (roof top)"},1,1,"","u-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R192,Gen_Param_2011!CG$27:CG$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R192,Gen_Param_2011!AU$27:AU$47)","v":1},null,null,1,"2100 2022.5 1945 1867.5 1790 1712.3 1679.4 1646.5 1613.6 1580.7 1547.8 1526.1 1504.4 1482.7 1461 1439.3 1417.6 1395.9 1374.2 1352.5 1330.7 1318.6 1209.6 1088.4",2100,2100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R192,Gen_Param_2011!M$27:M$47),1)","v":2100},2022.5,1945,1867.5,1790,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R192,Gen_Param_2011!N$27:N$47),1)","v":1712.3},1679.4,1646.5,1613.6,1580.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R192,Gen_Param_2011!O$27:O$47),1)","v":1547.8},1526.1,1504.4,1482.7,1461,1439.3,1417.6,1395.9,1374.2,1352.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R192,Gen_Param_2011!P$27:P$47),1)","v":1330.7},1318.6,1209.5999999999999,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R192,Gen_Param_2011!Q$27:Q$47),1)","v":1088.4000000000001},1,"20 22 24 26 28 30 32 34 36 38 40 44 48 52 56 60 64 68 72 76 80 160 320",20,20,{"$f":"ROUND(SUMIF(OtherData!$C$20:$C$32,LEFT(A192,3),OtherData!$E$20:$E$32)*$BI$6,0)","v":20},22,24,26,28,30,32,34,36,38,{"$f":"BI192*2","v":40},44,48,52,56,60,64,68,72,76,{"$f":"BS192*2","v":80},{"$f":"CC192*2","v":160},320]
[{"$f":"A176&B193","v":"MALEPSOLNUPVst"},{"$f":"VLOOKUP(R193,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPSOLNUPVst"},null,"Urban/Final","L","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R193,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R193,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":166.66666666666666},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R193,Gen_Param_2011!CC$27:CC$47)","v":2013},{"$f":"J$25","v":0.38700000000000001},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R193,Gen_Param_2011!AV$27:AV$47)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R193,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R193,Gen_Param_2011!M$27:M$47)*$B$4","v":4257.5},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R193,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R193,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A176,NameConvs!$N$57:$N$69)","v":45127.943153097687},{"$f":"Gen_Param_2011!B$43","v":"Rooftop PV with 1h Battery"},1,1,"","u-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R193,Gen_Param_2011!CG$27:CG$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R193,Gen_Param_2011!AU$27:AU$47)","v":1},null,null,1,"4257.5 4100.3 3943.1 3785.9 3628.7 3471.4 3373.3 3275.2 3177.1 3079 2981.1 2926.6 2872.1 2817.6 2763.1 2708.6 2654.1 2599.6 2545.1 2490.6 2435.7 2413.5 2214 1992.2",4257.5,4257.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R193,Gen_Param_2011!M$27:M$47),1)","v":4257.5},4100.3,3943.1,3785.9,3628.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R193,Gen_Param_2011!N$27:N$47),1)","v":3471.4},3373.3,3275.2,3177.1,3079,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R193,Gen_Param_2011!O$27:O$47),1)","v":2981.1},2926.6,2872.1,2817.6,2763.1,2708.6,2654.1,2599.6,2545.1,2490.6,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R193,Gen_Param_2011!P$27:P$47),1)","v":2435.6999999999998},2413.5,2214,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R193,Gen_Param_2011!Q$27:Q$47),1)","v":1992.2},1,"20 22 24 26 28 30 32 34 36 38 40 44 48 52 56 60 64 68 72 76 80 160 320",20,20,{"$f":"ROUND(SUMIF(OtherData!$C$20:$C$32,LEFT(A193,3),OtherData!$E$20:$E$32)*$BI$6,0)","v":20},22,24,26,28,30,32,34,36,38,40,44,48,52,56,60,64,68,72,76,80,160,320]
[{"$f":"A176&B194","v":"MALEPSOLNUPVst2"},{"$f":"VLOOKUP(R194,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPSOLNUPVst2"},null,"Urban/Final","R","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R194,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R194,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":150},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R194,Gen_Param_2011!CC$27:CC$47)","v":2013},{"$f":"J$26","v":0.38600000000000001},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R194,Gen_Param_2011!AV$27:AV$47)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R194,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R194,Gen_Param_2011!M$27:M$47)*$B$4","v":6275},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R194,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R194,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A176,NameConvs!$N$57:$N$69)","v":45127.943153097687},{"$f":"Gen_Param_2011!B$44","v":"Rooftop PV with 2h Battery"},1,1,"","u-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R194,Gen_Param_2011!CG$27:CG$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R194,Gen_Param_2011!AU$27:AU$47)","v":1},null,null,1,"6275 6043.3 5811.6 5579.9 5348.2 5116.5 4971.9 4827.3 4682.7 4538.1 4393.7 4313.3 4232.9 4152.5 4072.1 3991.7 3911.3 3830.9 3750.5 3670.1 3590 3557.3 3263.2 2936.3",6275,6275,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R194,Gen_Param_2011!M$27:M$47),1)","v":6275},6043.3,5811.6,5579.9,5348.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R194,Gen_Param_2011!N$27:N$47),1)","v":5116.5},4971.8999999999996,4827.3,4682.7,4538.1000000000004,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R194,Gen_Param_2011!O$27:O$47),1)","v":4393.7},4313.3,4232.8999999999996,4152.5,4072.1,3991.7,3911.3,3830.9,3750.5,3670.1,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R194,Gen_Param_2011!P$27:P$47),1)","v":3590},3557.3,3263.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R194,Gen_Param_2011!Q$27:Q$47),1)","v":2936.3},1,"20 22 24 26 28 30 32 34 36 38 40 44 48 52 56 60 64 68 72 76 80 160 320",20,20,{"$f":"ROUND(SUMIF(OtherData!$C$20:$C$32,LEFT(A194,3),OtherData!$E$20:$E$32)*$BI$6,0)","v":20},22,24,26,28,30,32,34,36,38,40,44,48,52,56,60,64,68,72,76,80,160,320]
[{"$f":"A176&B195","v":"MALEPSOLNUPVrtru"},"EPSOLNUPVrtru",null,"Rural/Final","M","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R195,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R195,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":208.30979729729731},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R195,Gen_Param_2011!CC$27:CC$47)","v":2013},{"$f":"J$27","v":0.42299999999999999},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R195,Gen_Param_2011!AV$27:AV$47)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R195,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R195,Gen_Param_2011!M$27:M$47)*$B$4","v":2100},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R195,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R195,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"Q193","v":45127.943153097687},{"$f":"Gen_Param_2011!B$42","v":"Solar PV (roof top)"},1,1,"","r-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R195,Gen_Param_2011!CG$27:CG$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R195,Gen_Param_2011!AU$27:AU$47)","v":1},null,null,1,"2100 2022.5 1945 1867.5 1790 1712.3 1679.4 1646.5 1613.6 1580.7 1547.8 1526.1 1504.4 1482.7 1461 1439.3 1417.6 1395.9 1374.2 1352.5 1330.7 1318.6 1209.6 1088.4",2100,2100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R195,Gen_Param_2011!M$27:M$47),1)","v":2100},2022.5,1945,1867.5,1790,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R195,Gen_Param_2011!N$27:N$47),1)","v":1712.3},1679.4,1646.5,1613.6,1580.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R195,Gen_Param_2011!O$27:O$47),1)","v":1547.8},1526.1,1504.4,1482.7,1461,1439.3,1417.6,1395.9,1374.2,1352.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R195,Gen_Param_2011!P$27:P$47),1)","v":1330.7},1318.6,1209.5999999999999,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R195,Gen_Param_2011!Q$27:Q$47),1)","v":1088.4000000000001},1,"20 22 24 26 28 30 32 34 36 38 40 44 48 52 56 60 64 68 72 76 80 160 320",20,20,{"$f":"ROUND(SUMIF(OtherData!$C$20:$C$32,LEFT(A195,3),OtherData!$E$20:$E$32)*$BI$6,0)","v":20},22,24,26,28,30,32,34,36,38,40,44,48,52,56,60,64,68,72,76,80,160,320]
[{"$f":"A176&B196","v":"MALEPSOLNUPVstru"},"EPSOLNUPVstru",null,"Rural/Final","N","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R196,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R196,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":166.66666666666666},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R196,Gen_Param_2011!CC$27:CC$47)","v":2013},{"$f":"J$28","v":0.38700000000000001},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R196,Gen_Param_2011!AV$27:AV$47)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R196,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R196,Gen_Param_2011!M$27:M$47)*$B$4","v":4257.5},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R196,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R196,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"Q195","v":45127.943153097687},{"$f":"Gen_Param_2011!B$43","v":"Rooftop PV with 1h Battery"},1,1,"","r-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R196,Gen_Param_2011!CG$27:CG$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R196,Gen_Param_2011!AU$27:AU$47)","v":1},null,null,1,"4257.5 4100.3 3943.1 3785.9 3628.7 3471.4 3373.3 3275.2 3177.1 3079 2981.1 2926.6 2872.1 2817.6 2763.1 2708.6 2654.1 2599.6 2545.1 2490.6 2435.7 2413.5 2214 1992.2",4257.5,4257.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R196,Gen_Param_2011!M$27:M$47),1)","v":4257.5},4100.3,3943.1,3785.9,3628.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R196,Gen_Param_2011!N$27:N$47),1)","v":3471.4},3373.3,3275.2,3177.1,3079,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R196,Gen_Param_2011!O$27:O$47),1)","v":2981.1},2926.6,2872.1,2817.6,2763.1,2708.6,2654.1,2599.6,2545.1,2490.6,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R196,Gen_Param_2011!P$27:P$47),1)","v":2435.6999999999998},2413.5,2214,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R196,Gen_Param_2011!Q$27:Q$47),1)","v":1992.2},1,"20 22 24 26 28 30 32 34 36 38 40 44 48 52 56 60 64 68 72 76 80 160 320",20,20,{"$f":"ROUND(SUMIF(OtherData!$C$20:$C$32,LEFT(A196,3),OtherData!$E$20:$E$32)*$BI$6,0)","v":20},22,24,26,28,30,32,34,36,38,40,44,48,52,56,60,64,68,72,76,80,160,320]
[{"$f":"A176&B197","v":"MALEPSOLNUPVstru2"},"EPSOLNUPVstru2",null,"Rural/Final","S","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R197,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R197,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":150},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R197,Gen_Param_2011!CC$27:CC$47)","v":2013},{"$f":"J$29","v":0.38600000000000001},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R197,Gen_Param_2011!AV$27:AV$47)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R197,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R197,Gen_Param_2011!M$27:M$47)*$B$4","v":6275},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R197,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R197,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A176,NameConvs!$N$57:$N$69)","v":45127.943153097687},{"$f":"Gen_Param_2011!B$44","v":"Rooftop PV with 2h Battery"},1,1,"","r-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R197,Gen_Param_2011!CG$27:CG$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R197,Gen_Param_2011!AU$27:AU$47)","v":1},null,null,1,"6275 6043.3 5811.6 5579.9 5348.2 5116.5 4971.9 4827.3 4682.7 4538.1 4393.7 4313.3 4232.9 4152.5 4072.1 3991.7 3911.3 3830.9 3750.5 3670.1 3590 3557.3 3263.2 2936.3",6275,6275,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R197,Gen_Param_2011!M$27:M$47),1)","v":6275},6043.3,5811.6,5579.9,5348.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R197,Gen_Param_2011!N$27:N$47),1)","v":5116.5},4971.8999999999996,4827.3,4682.7,4538.1000000000004,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R197,Gen_Param_2011!O$27:O$47),1)","v":4393.7},4313.3,4232.8999999999996,4152.5,4072.1,3991.7,3911.3,3830.9,3750.5,3670.1,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R197,Gen_Param_2011!P$27:P$47),1)","v":3590},3557.3,3263.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R197,Gen_Param_2011!Q$27:Q$47),1)","v":2936.3},1,"20 22 24 26 28 30 32 34 36 38 40 44 48 52 56 60 64 68 72 76 80 160 320",20,20,{"$f":"ROUND(SUMIF(OtherData!$C$20:$C$32,LEFT(A197,3),OtherData!$E$20:$E$32)*$BI$6,0)","v":20},22,24,26,28,30,32,34,36,38,40,44,48,52,56,60,64,68,72,76,80,160,320]
[{"$f":"A176&B198","v":"MALEPTSONUTH"},{"$f":"VLOOKUP(R198,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPTSONUTH"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"P","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R198,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R198,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":195.62131274131275},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R198,Gen_Param_2011!CC$27:CC$47)","v":2015},{"$f":"J$30","v":0.75800000000000001},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R198,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R198,Gen_Param_2011!AT$27:AT$47)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R198,Gen_Param_2011!M$27:M$47)*$B$4","v":3000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R198,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R198,Gen_Param_2011!BZ$27:BZ$47))","v":100},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A176,NameConvs!$L$57:$L$69)","v":11814.801103281145},{"$f":"Gen_Param_2011!B$45","v":"Solar thermal no storage"},1,{"$f":"IF(V198=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A198,3),NameConvs!$H$57:$H$69))","v":1},"","e-H",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R198,Gen_Param_2011!CG$27:CG$47)","v":0.3},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R198,Gen_Param_2011!AU$27:AU$47)","v":1.2762750000000012},null,null,1,"3000 2915.2 2830.4 2745.6 2660.8 2576.2 2526.7 2477.2 2427.7 2378.2 2328.7 2286.1 2243.5 2200.9 2158.3 2115.7 2073.1 2030.5 1987.9 1945.3 1902.7 1885.4 1729.5 1556.2",3000,3000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R198,Gen_Param_2011!M$27:M$47),1)","v":3000},2915.2,2830.4,2745.6,2660.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R198,Gen_Param_2011!N$27:N$47),1)","v":2576.1999999999998},2526.6999999999998,2477.1999999999998,2427.6999999999998,2378.1999999999998,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R198,Gen_Param_2011!O$27:O$47),1)","v":2328.6999999999998},2286.1,2243.5,2200.9,2158.3000000000002,2115.6999999999998,2073.1,2030.5,1987.9,1945.3,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R198,Gen_Param_2011!P$27:P$47),1)","v":1902.7},1885.4,1729.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R198,Gen_Param_2011!Q$27:Q$47),1)","v":1556.2},1,"100 190 280 370 460 550 640 730 820 910 1000 1100 1200 1300 1400 1500 1600 1700 1800 1900 2000 2000 2000",100,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R198,Gen_Param_2011!BZ$27:BZ$47),1)","v":100},{"$f":"ROUND(($BS198-$BI198)/10+BI198,1)","v":190},280,370,460,550,640,730,820,910,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R198,Gen_Param_2011!CA$27:CA$47),1)","v":1000},{"$f":"ROUND(($CC198-$BS198)/10+BS198,1)","v":1100},1200,1300,1400,1500,1600,1700,1800,1900,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R198,Gen_Param_2011!CB$27:CB$47),1)","v":2000},2000,2000]
[{"$f":"A176&B199","v":"MALEPTSONUTHst"},{"$f":"VLOOKUP(R199,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPTSONUTHst"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"Q","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R199,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R199,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":165.92391891891893},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R199,Gen_Param_2011!CC$27:CC$47)","v":2015},{"$f":"J$31","v":0.91900000000000004},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R199,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R199,Gen_Param_2011!AT$27:AT$47)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R199,Gen_Param_2011!M$27:M$47)*$B$4","v":5400},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R199,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R199,Gen_Param_2011!BZ$27:BZ$47))","v":100},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A176,NameConvs!$L$57:$L$69)","v":11814.801103281145},{"$f":"Gen_Param_2011!B$46","v":"Solar thermal with Storage"},1,{"$f":"IF(V199=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A199,3),NameConvs!$H$57:$H$69))","v":1},"","e-H",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R199,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R199,Gen_Param_2011!AU$27:AU$47)","v":1.2762750000000012},null,null,1,"5400 5247.4 5094.8 4942.2 4789.6 4637.2 4526.9 4416.6 4306.3 4196 4085.8 4011.1 3936.4 3861.7 3787 3712.3 3637.6 3562.9 3488.2 3413.5 3338.4 3294.9 2903 2467.5",5400,5400,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R199,Gen_Param_2011!M$27:M$47),1)","v":5400},5247.4,5094.8,4942.2,4789.6000000000004,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R199,Gen_Param_2011!N$27:N$47),1)","v":4637.2},4526.8999999999996,4416.6000000000004,4306.3,4196,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R199,Gen_Param_2011!O$27:O$47),1)","v":4085.8},4011.1,3936.4,3861.7,3787,3712.3,3637.6,3562.9,3488.2,3413.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R199,Gen_Param_2011!P$27:P$47),1)","v":3338.4},3294.9,2903,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R199,Gen_Param_2011!Q$27:Q$47),1)","v":2467.5},1,"100 190 280 370 460 550 640 730 820 910 1000 1100 1200 1300 1400 1500 1600 1700 1800 1900 2000 2000 2000",100,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R199,Gen_Param_2011!BZ$27:BZ$47),1)","v":100},{"$f":"ROUND(($BS199-$BI199)/10+BI199,1)","v":190},280,370,460,550,640,730,820,910,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R199,Gen_Param_2011!CA$27:CA$47),1)","v":1000},{"$f":"ROUND(($CC199-$BS199)/10+BS199,1)","v":1100},1200,1300,1400,1500,1600,1700,1800,1900,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R199,Gen_Param_2011!CB$27:CB$47),1)","v":2000},2000,2000]
[{"$f":"A176&B200","v":"MALEPGASNUSO"},{"$f":"VLOOKUP(R200,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPGASNUSO"},{"$f":"VLOOKUP(MID(B200,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"L",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R200,Gen_Param_2011!BO$27:BO$47)","v":0.53},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R200,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":165.92391891891893},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R200,Gen_Param_2011!CC$27:CC$47)","v":2015},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R200,Gen_Param_2011!CF$27:CF$47)","v":0.92},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R200,Gen_Param_2011!BA$27:BA$47)/J200","v":0.92391304347826075},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R200,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R200,Gen_Param_2011!AT$27:AT$47)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R200,Gen_Param_2011!M$27:M$47)*$B$4","v":1388.31},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R200,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R200,Gen_Param_2011!BZ$27:BZ$47))","v":100},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A176,NameConvs!$L$57:$L$69)","v":11814.801103281145},{"$f":"Gen_Param_2011!B$47","v":"Solar thermal with gas co-firing"},0,{"$f":"IF(V200=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A200,3),NameConvs!$H$57:$H$69))","v":1},"g-p","e-H",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A200,3)&MID(B200,3,3),MSG_Fueldata!$E$2:$E$202)/$G200","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A200,3)&MID(B200,3,3),MSG_Fueldata!$F$2:$F$202)/$G200","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R200,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R200,Gen_Param_2011!AU$27:AU$47)","v":1.2762750000000012},null,null,1,{"$f":"IF(AC200,AG200&\" \"&AH200&\" \"&AI200&\" \"&AJ200&\" \"&AK200&\" \"&AL200&\" \"&AM200&\" \"&AN200&\" \"&AO200&\" \"&AP200&\" \"&AQ200&\" \"&AR200&\" \"&AS200&\" \"&AT200&\" \"&AU200&\" \"&AV200&\" \"&AW200&\" \"&AX200&\" \"&AY200&\" \"&AZ200&\" \"&BA200&\" \"&BB200&\" \"&BC200&\" \"&BD200,N200)","v":"1388.3 1374.7 1361.1 1347.5 1333.9 1320.3 1313.8 1307.3 1300.8 1294.3 1287.6 1281.3 1275 1268.7 1262.4 1256.1 1249.8 1243.5 1237.2 1230.9 1224.6 1224.6 1224.6 1224.6"},1388.3,1388.3,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R200,Gen_Param_2011!M$27:M$47),1)","v":1388.3},1374.7,1361.1,1347.5,1333.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R200,Gen_Param_2011!N$27:N$47),1)","v":1320.3},1313.8,1307.3,1300.8,1294.3,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R200,Gen_Param_2011!O$27:O$47),1)","v":1287.5999999999999},1281.3,1275,1268.7,1262.4000000000001,1256.0999999999999,1249.8,1243.5,1237.2,1230.9000000000001,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R200,Gen_Param_2011!P$27:P$47),1)","v":1224.5999999999999},{"$f":"ROUND(($BD200-$BA200)/20+BA200,1)","v":1224.5999999999999},{"$f":"ROUND(($BD200-$BA200)/2+BA200,1)","v":1224.5999999999999},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R200,Gen_Param_2011!Q$27:Q$47),1)","v":1224.5999999999999},1,"100 190 280 370 460 550 640 730 820 910 1000 1100 1200 1300 1400 1500 1600 1700 1800 1900 2000 2000 2000",100,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R200,Gen_Param_2011!BZ$27:BZ$47),1)","v":100},{"$f":"ROUND(($BS200-$BI200)/10+BI200,1)","v":190},280,370,460,550,640,730,820,910,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R200,Gen_Param_2011!CA$27:CA$47),1)","v":1000},{"$f":"ROUND(($CC200-$BS200)/10+BS200,1)","v":1100},1200,1300,1400,1500,1600,1700,1800,1900,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R200,Gen_Param_2011!CB$27:CB$47),1)","v":2000},2000,2000]
[{"$f":"LEFT(A200,3)","v":"MAL"},{"$f":"ROW(B200)-ROW(B176)","v":24},{"$f":"ROW()-B201-1","v":176}]
[]
[null,{"$f":"VLOOKUP(A204,NameConvs!$B$57:$E$69,4,FALSE)","v":"Niger"},"Main Input","Main Output","name","Main Input","Main Output (switch c)","var costs (switch c)","First year","Plant Factor","operation time","Plant life","Constr. Time","Investment Costs","Fixed Costs","bdc (up)","bdi (up)",null,"Renewable?","Loss Factor","Input Fuel","output fuel",null,null,"Firm Capacity","IDC factor",null,"Min Utilisation","Inv. Cost Learning","Inv.Cost String",2008,{"$f":"AE203+1","v":2009},2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2040,2050,"bdc (up) activate?","bdc (up) string",2008,{"$f":"BG203+1","v":2009},2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2040,2050,"bdc (lo) activate?","bdc (lo) string",2008,{"$f":"CH203+1","v":2009},2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2040,2050]
["NIG","MESSAGE Name",null,null,"alt",null,null,"US$'00/kWyr",null,"share","share","years","years","US$'00/kW","US$'00/kW/yr","MW","MW",null,null,null,null,null,null,null,null,null,null,"%"]
[{"$f":"A204&B205","v":"NIGEPODSNU"},{"$f":"VLOOKUP(R205,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPODSNU"},{"$f":"VLOOKUP(MID(B205,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Diesel/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"J",{"$f":"IF(C205=\"\",\"\",1)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R205,Gen_Param_2011!BO$27:BO$47)","v":0.35},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R205,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":148.91999999999999},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R205,Gen_Param_2011!CC$27:CC$47)","v":2013},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R205,Gen_Param_2011!CF$27:CF$47)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R205,Gen_Param_2011!BA$27:BA$47)/J205","v":0.88888888888888895},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R205,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R205,Gen_Param_2011!AT$27:AT$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R205,Gen_Param_2011!M$27:M$47)*$B$4","v":1070},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R205,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R205,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$27","v":"Diesel Centralized"},0,{"$f":"IF(V205=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A205,3),NameConvs!$H$57:$H$69))","v":1},{"$f":"IF(C205=\"\",\"\",VLOOKUP(C205,EnergyForms,2,FALSE))","v":"o-p"},{"$f":"IF(ISNA(VLOOKUP(D205&\"/\"&LEFT(A205,3),EnergyForms2,2,FALSE)),VLOOKUP(D205,EnergyForms,2,FALSE),VLOOKUP(D205&\"/\"&LEFT(A205,3),EnergyForms2,2,FALSE))","v":"e-I"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A205,3)&MID(B205,3,3),MSG_Fueldata!$E$2:$E$202)/$G205","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A205,3)&MID(B205,3,3),MSG_Fueldata!$F$2:$F$202)/$G205","v":6.6739186285714274},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R205,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R205,Gen_Param_2011!AU$27:AU$47)","v":1.100000000000001},null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$54,$R205,Gen_Param_2011!CH$27:CH$54)","v":0.04},null,{"$f":"IF(AC205,AG205&\" \"&AH205&\" \"&AI205&\" \"&AJ205&\" \"&AK205&\" \"&AL205&\" \"&AM205&\" \"&AN205&\" \"&AO205&\" \"&AP205&\" \"&AQ205&\" \"&AR205&\" \"&AS205&\" \"&AT205&\" \"&AU205&\" \"&AV205&\" \"&AW205&\" \"&AX205&\" \"&AY205&\" \"&AZ205&\" \"&BA205&\" \"&BB205&\" \"&BC205&\" \"&BD205,N205)","v":1070},{"$f":"AG205","v":1070},{"$f":"AG205","v":1070},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R205,Gen_Param_2011!M$27:M$47),1)","v":1070},{"$f":"ROUND(($AL205-$AG205)/5+AG205,1)","v":1070},1070,1070,1070,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R205,Gen_Param_2011!N$27:N$47),1)","v":1070},{"$f":"ROUND(($AQ205-$AL205)/5+AL205,1)","v":1070},1070,1070,1070,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R205,Gen_Param_2011!O$27:O$47),1)","v":1070},{"$f":"ROUND(($BA205-$AQ205)/10+AQ205,1)","v":1070},{"$f":"ROUND(($BA205-$AQ205)/10+AR205,1)","v":1070},{"$f":"ROUND(($BA205-$AQ205)/10+AS205,1)","v":1070},{"$f":"ROUND(($BA205-$AQ205)/10+AT205,1)","v":1070},{"$f":"ROUND(($BA205-$AQ205)/10+AU205,1)","v":1070},{"$f":"ROUND(($BA205-$AQ205)/10+AV205,1)","v":1070},{"$f":"ROUND(($BA205-$AQ205)/10+AW205,1)","v":1070},{"$f":"ROUND(($BA205-$AQ205)/10+AX205,1)","v":1070},{"$f":"ROUND(($BA205-$AQ205)/10+AY205,1)","v":1070},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R205,Gen_Param_2011!P$27:P$47),1)","v":1070},{"$f":"ROUND(($BD205-$BA205)/20+BA205,1)","v":1070},{"$f":"ROUND(($BD205-$BA205)/2+BA205,1)","v":1070},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R205,Gen_Param_2011!Q$27:Q$47),1)","v":1070},null,{"$f":"IF(BE205,BI205&\" \"&BJ205&\" \"&BK205&\" \"&BL205&\" \"&BM205&\" \"&BN205&\" \"&BO205&\" \"&BP205&\" \"&BQ205&\" \"&BR205&\" \"&BS205&\" \"&BT205&\" \"&BU205&\" \"&BV205&\" \"&BW205&\" \"&BX205&\" \"&BY205&\" \"&BZ205&\" \"&CA205&\" \"&CB205&\" \"&CC205&\" \"&CD205&\" \"&CE205,BI205)","v":500},{"$f":"BI205","v":500},{"$f":"BI205","v":500},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R205,Gen_Param_2011!BZ$27:BZ$47),1)","v":500},{"$f":"ROUND(($BS205-$BI205)/10+BI205,1)","v":450},{"$f":"ROUND(($BS205-$BI205)/10+BJ205,1)","v":400},350,300,250,200,150,100,50,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R205,Gen_Param_2011!CA$27:CA$47),1)","v":0},{"$f":"ROUND(($CC205-$BS205)/10+BS205,1)","v":0},{"$f":"ROUND(($CC205-$BS205)/10+BT205,1)","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R205,Gen_Param_2011!CB$27:CB$47),1)","v":0},{"$f":"CC205","v":0},{"$f":"CD205","v":0},null,{"$f":"IF(CF205,CH205&\" \"&CI205&\" \"&CJ205&\" \"&CK205&\" \"&CL205&\" \"&CM205&\" \"&CN205&\" \"&CO205&\" \"&CP205&\" \"&CQ205&\" \"&CR205&\" \"&CS205&\" \"&CT205&\" \"&CU205&\" \"&CV205&\" \"&CW205&\" \"&CX205&\" \"&CY205&\" \"&CZ205&\" \"&DA205&\" \"&DB205&\" \"&DC205&\" \"&DD205,\"\")","v":""}]
[{"$f":"A204&B206","v":"NIGEPODSNUind"},{"$f":"VLOOKUP(R206,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPODSNUind"},{"$f":"VLOOKUP(MID(B206,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Diesel/Primary"},"Electricity/Final","K",{"$f":"IF(C206=\"\",\"\",1)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R206,Gen_Param_2011!BO$27:BO$47)","v":0.35},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R206,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":484.86599999999999},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R206,Gen_Param_2011!CC$27:CC$47)","v":2010},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R206,Gen_Param_2011!CF$27:CF$47)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R206,Gen_Param_2011!BA$27:BA$47)/J206","v":0.88888888888888895},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R206,Gen_Param_2011!AV$27:AV$47)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R206,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R206,Gen_Param_2011!M$27:M$47)*$B$4","v":658.66499999999996},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R206,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R206,Gen_Param_2011!BZ$27:BZ$47))","v":2000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$28","v":"Diesel 100 kW system (industry)"},0,{"$f":"IF(V206=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A206,3),NameConvs!$H$57:$H$69))","v":1},"o-p","i-t",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A206,3)&MID(B206,3,3),MSG_Fueldata!$E$2:$E$202)/$G206","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A206,3)&MID(B206,3,3),MSG_Fueldata!$F$2:$F$202)/$G206","v":6.6739186285714274},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R206,Gen_Param_2011!CG$27:CG$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R206,Gen_Param_2011!AU$27:AU$47)","v":1},{"$f":"VLOOKUP(A204,OtherData!$C$20:$P$32,OtherData!N$1,FALSE)","v":"2000 0.62 2001 0.62 2002 0.62 2003 0.62 2004 0.62 2005 0.62 2006 0.62 2007 0.62 2008 0.62 2009 0.62 "},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$54,$R206,Gen_Param_2011!CH$27:CH$54)","v":0.04},null,658.66499999999996,{"$f":"AG206","v":658.7},{"$f":"AG206","v":658.7},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R206,Gen_Param_2011!M$27:M$47),1)","v":658.7},658.7,658.7,658.7,658.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R206,Gen_Param_2011!N$27:N$47),1)","v":658.7},658.7,658.7,658.7,658.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R206,Gen_Param_2011!O$27:O$47),1)","v":658.7},{"$f":"ROUND(($BA206-$AQ206)/10+AQ206,1)","v":658.7},658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R206,Gen_Param_2011!P$27:P$47),1)","v":658.7},658.7,658.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R206,Gen_Param_2011!Q$27:Q$47),1)","v":658.7},null,{"$f":"IF(BE206,BI206&\" \"&BJ206&\" \"&BK206&\" \"&BL206&\" \"&BM206&\" \"&BN206&\" \"&BO206&\" \"&BP206&\" \"&BQ206&\" \"&BR206&\" \"&BS206&\" \"&BT206&\" \"&BU206&\" \"&BV206&\" \"&BW206&\" \"&BX206&\" \"&BY206&\" \"&BZ206&\" \"&CA206&\" \"&CB206&\" \"&CC206&\" \"&CD206&\" \"&CE206,BI206)","v":2000},{"$f":"BI206","v":2000},{"$f":"BI206","v":2000},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R206,Gen_Param_2011!BZ$27:BZ$47),1)","v":2000},{"$f":"ROUND(($BS206-$BI206)/10+BI206,1)","v":1800},1600,1400,1200,1000,800,600,400,200,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R206,Gen_Param_2011!CA$27:CA$47),1)","v":0},{"$f":"ROUND(($CC206-$BS206)/10+BS206,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R206,Gen_Param_2011!CB$27:CB$47),1)","v":0},{"$f":"CC206","v":0},0,null,{"$f":"IF(CF206,CH206&\" \"&CI206&\" \"&CJ206&\" \"&CK206&\" \"&CL206&\" \"&CM206&\" \"&CN206&\" \"&CO206&\" \"&CP206&\" \"&CQ206&\" \"&CR206&\" \"&CS206&\" \"&CT206&\" \"&CU206&\" \"&CV206&\" \"&CW206&\" \"&CX206&\" \"&CY206&\" \"&CZ206&\" \"&DA206&\" \"&DB206&\" \"&DC206&\" \"&DD206,\"\")","v":""}]
[{"$f":"A204&B207","v":"NIGEPODSNUurb"},"EPODSNUurb",{"$f":"VLOOKUP(MID(B207,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Diesel/Primary"},"Urban/Final","L",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R207,Gen_Param_2011!BO$27:BO$47)","v":0.16},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R207,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":290.9196},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R207,Gen_Param_2011!CC$27:CC$47)","v":2010},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R207,Gen_Param_2011!CF$27:CF$47)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R207,Gen_Param_2011!BA$27:BA$47)/J207","v":0.33333333333333331},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R207,Gen_Param_2011!AV$27:AV$47)","v":10},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R207,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R207,Gen_Param_2011!M$27:M$47)*$B$4","v":691.875},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R207,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R207,Gen_Param_2011!BZ$27:BZ$47))","v":2000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$29","v":"Diesel/Gasoline 1kW system (residential/commercial)"},0,1,"o-p","u-t",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A207,3)&MID(B207,3,3),MSG_Fueldata!$E$2:$E$202)/$G207","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A207,3)&MID(B207,3,3),MSG_Fueldata!$F$2:$F$202)/$G207","v":14.599196999999997},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R207,Gen_Param_2011!CG$27:CG$47)","v":0},1,{"$f":"VLOOKUP(A204,OtherData!$C$20:$P$32,OtherData!P$1,FALSE)","v":"2000 1 2001 1 2002 1 2003 1 2004 1 2005 1 2006 1 2007 1 2008 1 2009 1 "},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$54,$R207,Gen_Param_2011!CH$27:CH$54)","v":0.04},null,691.875,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R207,Gen_Param_2011!M$27:M$47),1)","v":691.9},691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R207,Gen_Param_2011!N$27:N$47),1)","v":691.9},691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R207,Gen_Param_2011!O$27:O$47),1)","v":691.9},691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R207,Gen_Param_2011!P$27:P$47),1)","v":691.9},691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R207,Gen_Param_2011!Q$27:Q$47),1)","v":691.9},null,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R207,Gen_Param_2011!BZ$27:BZ$47),1)","v":2000},1800,1600,1400,1200,1000,800,600,400,200,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R207,Gen_Param_2011!CA$27:CA$47),1)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R207,Gen_Param_2011!CB$27:CB$47),1)","v":0},{"$f":"CC207","v":0},0,null,""]
[{"$f":"A204&B208","v":"NIGEPODSNUrur"},"EPODSNUrur",{"$f":"VLOOKUP(MID(B208,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Diesel/Primary"},"Rural/Final","M",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R208,Gen_Param_2011!BO$27:BO$47)","v":0.16},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R208,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":290.9196},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R208,Gen_Param_2011!CC$27:CC$47)","v":2010},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R208,Gen_Param_2011!CF$27:CF$47)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R208,Gen_Param_2011!BA$27:BA$47)/J208","v":0.33333333333333331},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R208,Gen_Param_2011!AV$27:AV$47)","v":10},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R208,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R208,Gen_Param_2011!M$27:M$47)*$B$4","v":691.875},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R208,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R208,Gen_Param_2011!BZ$27:BZ$47))","v":2000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$29","v":"Diesel/Gasoline 1kW system (residential/commercial)"},0,1,"o-p","r-t",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A208,3)&MID(B208,3,3),MSG_Fueldata!$E$2:$E$202)/$G208","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A208,3)&MID(B208,3,3),MSG_Fueldata!$F$2:$F$202)/$G208","v":14.599196999999997},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R208,Gen_Param_2011!CG$27:CG$47)","v":0},1,{"$f":"VLOOKUP(A204,OtherData!$C$20:$P$32,OtherData!O$1,FALSE)","v":"2000 0.24 2001 0.24 2002 0.24 2003 0.24 2004 0.24 2005 0.24 2006 0.24 2007 0.24 2008 0.24 2009 0.24 "},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$54,$R208,Gen_Param_2011!CH$27:CH$54)","v":0.04},null,691.875,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R208,Gen_Param_2011!M$27:M$47),1)","v":691.9},691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R208,Gen_Param_2011!N$27:N$47),1)","v":691.9},691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R208,Gen_Param_2011!O$27:O$47),1)","v":691.9},691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R208,Gen_Param_2011!P$27:P$47),1)","v":691.9},691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R208,Gen_Param_2011!Q$27:Q$47),1)","v":691.9},null,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R208,Gen_Param_2011!BZ$27:BZ$47),1)","v":2000},1800,1600,1400,1200,1000,800,600,400,200,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R208,Gen_Param_2011!CA$27:CA$47),1)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R208,Gen_Param_2011!CB$27:CB$47),1)","v":0},{"$f":"CC208","v":0},0,null,""]
[{"$f":"A204&B209","v":"NIGEPOHFNU"},{"$f":"VLOOKUP(R209,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPOHFNU"},{"$f":"VLOOKUP(MID(B209,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"HFO/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"J",{"$f":"IF(C209=\"\",\"\",1)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R209,Gen_Param_2011!BO$27:BO$47)","v":0.35},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R209,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":131.4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R209,Gen_Param_2011!CC$27:CC$47)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R209,Gen_Param_2011!CF$27:CF$47)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R209,Gen_Param_2011!BA$27:BA$47)/J209","v":0.88888888888888895},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R209,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R209,Gen_Param_2011!AT$27:AT$47)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R209,Gen_Param_2011!M$27:M$47)*$B$4","v":1350},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R209,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R209,Gen_Param_2011!BZ$27:BZ$47))","v":2000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$30","v":"HFO"},0,{"$f":"IF(V209=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A209,3),NameConvs!$H$57:$H$69))","v":1},"h-p","e-I",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A209,3)&MID(B209,3,3),MSG_Fueldata!$E$2:$E$202)/$G209","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A209,3)&MID(B209,3,3),MSG_Fueldata!$F$2:$F$202)/$G209","v":7.2685974857142863},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R209,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R209,Gen_Param_2011!AU$27:AU$47)","v":1.1550000000000011},null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$54,$R209,Gen_Param_2011!CH$27:CH$54)","v":0.05},null,1350,{"$f":"AG209","v":1350},{"$f":"AG209","v":1350},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R209,Gen_Param_2011!M$27:M$47),1)","v":1350},1350,1350,1350,1350,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R209,Gen_Param_2011!N$27:N$47),1)","v":1350},1350,1350,1350,1350,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R209,Gen_Param_2011!O$27:O$47),1)","v":1350},{"$f":"ROUND(($BA209-$AQ209)/10+AQ209,1)","v":1350},1350,1350,1350,1350,1350,1350,1350,1350,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R209,Gen_Param_2011!P$27:P$47),1)","v":1350},1350,1350,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R209,Gen_Param_2011!Q$27:Q$47),1)","v":1350},null,{"$f":"IF(BE209,BI209&\" \"&BJ209&\" \"&BK209&\" \"&BL209&\" \"&BM209&\" \"&BN209&\" \"&BO209&\" \"&BP209&\" \"&BQ209&\" \"&BR209&\" \"&BS209&\" \"&BT209&\" \"&BU209&\" \"&BV209&\" \"&BW209&\" \"&BX209&\" \"&BY209&\" \"&BZ209&\" \"&CA209&\" \"&CB209&\" \"&CC209&\" \"&CD209&\" \"&CE209,BI209)","v":2000},{"$f":"BI209","v":2000},{"$f":"BI209","v":2000},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R209,Gen_Param_2011!BZ$27:BZ$47),1)","v":2000},{"$f":"ROUND(($BS209-$BI209)/10+BI209,1)","v":1800},1600,1400,1200,1000,800,600,400,200,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R209,Gen_Param_2011!CA$27:CA$47),1)","v":0},{"$f":"ROUND(($CC209-$BS209)/10+BS209,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R209,Gen_Param_2011!CB$27:CB$47),1)","v":0},{"$f":"CC209","v":0},{"$f":"CD209","v":0}]
[{"$f":"A204&B210","v":"NIGEPGASNUOC"},{"$f":"VLOOKUP(R210,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPGASNUOC"},{"$f":"VLOOKUP(MID(B210,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"J",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R210,Gen_Param_2011!BO$27:BO$47)","v":0.3},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R210,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":174.52959194488608},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R210,Gen_Param_2011!CC$27:CC$47)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R210,Gen_Param_2011!CF$27:CF$47)","v":0.93500000000000005},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R210,Gen_Param_2011!BA$27:BA$47)/J210","v":0.90909090909090906},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R210,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R210,Gen_Param_2011!AT$27:AT$47)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R210,Gen_Param_2011!M$27:M$47)*$B$4","v":603},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R210,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R210,Gen_Param_2011!BZ$27:BZ$47))","v":1000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$31","v":"OCGT"},0,{"$f":"IF(V210=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A210,3),NameConvs!$H$57:$H$69))","v":1},"g-p","e-I",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A210,3)&MID(B210,3,3),MSG_Fueldata!$E$2:$E$202)/$G210","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A210,3)&MID(B210,3,3),MSG_Fueldata!$F$2:$F$202)/$G210","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R210,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R210,Gen_Param_2011!AU$27:AU$47)","v":1.1550000000000011},null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$54,$R210,Gen_Param_2011!CH$27:CH$54)","v":1.4999999999999999E-2},null,603,603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R210,Gen_Param_2011!M$27:M$47),1)","v":603},603,603,603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R210,Gen_Param_2011!N$27:N$47),1)","v":603},603,603,603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R210,Gen_Param_2011!O$27:O$47),1)","v":603},603,603,603,603,603,603,603,603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R210,Gen_Param_2011!P$27:P$47),1)","v":603},603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R210,Gen_Param_2011!Q$27:Q$47),1)","v":603},null,1000,1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R210,Gen_Param_2011!BZ$27:BZ$47),1)","v":1000},{"$f":"ROUND(($BS210-$BI210)/10+BI210,1)","v":900},800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R210,Gen_Param_2011!CA$27:CA$47),1)","v":0},{"$f":"ROUND(($CC210-$BS210)/10+BS210,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R210,Gen_Param_2011!CB$27:CB$47),1)","v":0},0,0]
[{"$f":"A204&B211","v":"NIGEPGASNUCC"},{"$f":"VLOOKUP(R211,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPGASNUCC"},{"$f":"VLOOKUP(MID(B211,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"K",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R211,Gen_Param_2011!BO$27:BO$47)","v":0.48},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R211,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":25.363137254901961},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R211,Gen_Param_2011!CC$27:CC$47)","v":2015},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R211,Gen_Param_2011!CF$27:CF$47)","v":0.93500000000000005},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R211,Gen_Param_2011!BA$27:BA$47)/J211","v":0.90909090909090906},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R211,Gen_Param_2011!AV$27:AV$47)","v":30},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R211,Gen_Param_2011!AT$27:AT$47)","v":3},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R211,Gen_Param_2011!M$27:M$47)*$B$4","v":1069},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R211,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R211,Gen_Param_2011!BZ$27:BZ$47))","v":1000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$32","v":"CCGT"},0,{"$f":"IF(V211=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A211,3),NameConvs!$H$57:$H$69))","v":1},"g-p","e-I",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A211,3)&MID(B211,3,3),MSG_Fueldata!$E$2:$E$202)/$G211","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A211,3)&MID(B211,3,3),MSG_Fueldata!$F$2:$F$202)/$G211","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R211,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R211,Gen_Param_2011!AU$27:AU$47)","v":1.2136666666666682},null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$54,$R211,Gen_Param_2011!CH$27:CH$54)","v":0.25},null,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R211,Gen_Param_2011!M$27:M$47),1)","v":1069},1069,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R211,Gen_Param_2011!N$27:N$47),1)","v":1069},1069,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R211,Gen_Param_2011!O$27:O$47),1)","v":1069},1069,1069,1069,1069,1069,1069,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R211,Gen_Param_2011!P$27:P$47),1)","v":1069},1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R211,Gen_Param_2011!Q$27:Q$47),1)","v":1069},null,1000,1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R211,Gen_Param_2011!BZ$27:BZ$47),1)","v":1000},{"$f":"ROUND(($BS211-$BI211)/10+BI211,1)","v":900},800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R211,Gen_Param_2011!CA$27:CA$47),1)","v":0},{"$f":"ROUND(($CC211-$BS211)/10+BS211,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R211,Gen_Param_2011!CB$27:CB$47),1)","v":0},0,0]
[{"$f":"A204&B212","v":"NIGEPCOANUSC"},{"$f":"VLOOKUP(R212,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPCOANUSC"},{"$f":"VLOOKUP(MID(B212,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Coal/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"J",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R212,Gen_Param_2011!BO$27:BO$47)","v":0.37},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R212,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":124.89704292527823},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R212,Gen_Param_2011!CC$27:CC$47)","v":2018},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R212,Gen_Param_2011!CF$27:CF$47)","v":0.94},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R212,Gen_Param_2011!BA$27:BA$47)/J212","v":0.9042553191489362},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R212,Gen_Param_2011!AV$27:AV$47)","v":30},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R212,Gen_Param_2011!AT$27:AT$47)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R212,Gen_Param_2011!M$27:M$47)*$B$4","v":2403.3783783783783},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R212,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R212,Gen_Param_2011!BZ$27:BZ$47))","v":1000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$34","v":"Supercritical coal"},{"$f":"IF(OR(MID(B212,3,1)=\"W\",MID(B212,3,1)=\"S\",MID(B212,3,1)=\"H\",MID(B212,3,1)=\"B\",MID(B212,3,1)=\"G\"),1,0)","v":0},{"$f":"IF(V212=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A212,3),NameConvs!$H$57:$H$69))","v":1},"c-p","e-I",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A212,3)&MID(B212,3,3),MSG_Fueldata!$E$2:$E$202)/$G212","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A212,3)&MID(B212,3,3),MSG_Fueldata!$F$2:$F$202)/$G212","v":8.2162162162162158},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R212,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R212,Gen_Param_2011!AU$27:AU$47)","v":1.2762750000000012},null,null,null,2403.3783783783783,2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R212,Gen_Param_2011!M$27:M$47),1)","v":2403.4},2403.4,2403.4,2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R212,Gen_Param_2011!N$27:N$47),1)","v":2403.4},2403.4,2403.4,2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R212,Gen_Param_2011!O$27:O$47),1)","v":2403.4},2403.4,2403.4,2403.4,2403.4,2403.4,2403.4,2403.4,2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R212,Gen_Param_2011!P$27:P$47),1)","v":2403.4},2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R212,Gen_Param_2011!Q$27:Q$47),1)","v":2403.4},null,1000,1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R212,Gen_Param_2011!BZ$27:BZ$47),1)","v":1000},{"$f":"ROUND(($BS212-$BI212)/10+BI212,1)","v":900},800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R212,Gen_Param_2011!CA$27:CA$47),1)","v":0},{"$f":"ROUND(($CC212-$BS212)/10+BS212,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R212,Gen_Param_2011!CB$27:CB$47),1)","v":0},0,0]
[{"$f":"A204&B213","v":"NIGEPGASNLCC"},{"$f":"VLOOKUP(R213,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPGASNLCC"},{"$f":"VLOOKUP(MID(B213,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"L",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R213,Gen_Param_2011!BO$27:BO$47)","v":0.48},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R213,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":25.363137254901961},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R213,Gen_Param_2011!CC$27:CC$47)","v":2015},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R213,Gen_Param_2011!CF$27:CF$47)","v":0.93500000000000005},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R213,Gen_Param_2011!BA$27:BA$47)/J213","v":0.90909090909090906},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R213,Gen_Param_2011!AV$27:AV$47)","v":30},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R213,Gen_Param_2011!AT$27:AT$47)","v":3},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R213,Gen_Param_2011!M$27:M$47)*$B$4","v":1069},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R213,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R213,Gen_Param_2011!BZ$27:BZ$47))","v":1000},0,{"$f":"Gen_Param_2011!B$33","v":"CCGT Associated Gas"},{"$f":"IF(OR(MID(B213,3,1)=\"W\",MID(B213,3,1)=\"S\",MID(B213,3,1)=\"H\",MID(B213,3,1)=\"B\",MID(B213,3,1)=\"G\"),1,0)","v":1},{"$f":"IF(V213=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A213,3),NameConvs!$H$57:$H$69))","v":1},"g-p","e-I",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A213,3)&MID(B213,3,3),MSG_Fueldata!$E$2:$E$202)/$G213","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A213,3)&MID(B213,3,3),MSG_Fueldata!$F$2:$F$202)/$G213","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R213,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R213,Gen_Param_2011!AU$27:AU$47)","v":1.2136666666666682},null,null,null,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R213,Gen_Param_2011!M$27:M$47),1)","v":1069},1069,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R213,Gen_Param_2011!N$27:N$47),1)","v":1069},1069,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R213,Gen_Param_2011!O$27:O$47),1)","v":1069},1069,1069,1069,1069,1069,1069,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R213,Gen_Param_2011!P$27:P$47),1)","v":1069},1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R213,Gen_Param_2011!Q$27:Q$47),1)","v":1069},null,1000,1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R213,Gen_Param_2011!BZ$27:BZ$47),1)","v":1000},{"$f":"ROUND(($BS213-$BI213)/10+BI213,1)","v":900},800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R213,Gen_Param_2011!CA$27:CA$47),1)","v":0},{"$f":"ROUND(($CC213-$BS213)/10+BS213,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R213,Gen_Param_2011!CB$27:CB$47),1)","v":0},0,0]
[{"$f":"A204&B214","v":"NIGEPHYDNU"},{"$f":"VLOOKUP(R214,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPHYDNU"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"K","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R214,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R214,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":52.485216216216216},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R214,Gen_Param_2011!CC$27:CC$47)","v":2026},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R214,Gen_Param_2011!CF$27:CF$47)","v":0.95},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R214,Gen_Param_2011!BA$27:BA$47)/J214","v":0.52631578947368418},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R214,Gen_Param_2011!AV$27:AV$47)","v":50},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R214,Gen_Param_2011!AT$27:AT$47)","v":5},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R214,Gen_Param_2011!M$27:M$47)*$B$4","v":2000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R214,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R214,Gen_Param_2011!BZ$27:BZ$47))","v":1000},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A204,NameConvs!$J$57:$J$69)","v":0},{"$f":"Gen_Param_2011!B$36","v":"Hydro"},1,{"$f":"IF(V214=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A214,3),NameConvs!$H$57:$H$69))","v":1},"","e-I",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R214,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R214,Gen_Param_2011!AU$27:AU$47)","v":1.3431220000000013},null,null,null,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R214,Gen_Param_2011!M$27:M$47),1)","v":2000},2000,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R214,Gen_Param_2011!N$27:N$47),1)","v":2000},2000,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R214,Gen_Param_2011!O$27:O$47),1)","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R214,Gen_Param_2011!P$27:P$47),1)","v":2000},2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R214,Gen_Param_2011!Q$27:Q$47),1)","v":2000},null,1000,1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R214,Gen_Param_2011!BZ$27:BZ$47),1)","v":1000},{"$f":"ROUND(($BS214-$BI214)/10+BI214,1)","v":900},800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R214,Gen_Param_2011!CA$27:CA$47),1)","v":0},{"$f":"ROUND(($CC214-$BS214)/10+BS214,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R214,Gen_Param_2011!CB$27:CB$47),1)","v":0},0,0]
[{"$f":"A204&B215","v":"NIGEPHYDNUmic"},{"$f":"VLOOKUP(R215,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPHYDNUmic"},null,{"$f":"D223","v":"Rural/Final"},"J","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R215,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R215,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":47.52},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R215,Gen_Param_2011!CC$27:CC$47)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R215,Gen_Param_2011!CF$27:CF$47)","v":0.5},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R215,Gen_Param_2011!BA$27:BA$47)/J215","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R215,Gen_Param_2011!AV$27:AV$47)","v":30},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R215,Gen_Param_2011!AT$27:AT$47)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R215,Gen_Param_2011!M$27:M$47)*$B$4","v":4000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R215,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R215,Gen_Param_2011!BZ$27:BZ$47))","v":100},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A204,NameConvs!$K$57:$K$69)","v":50},{"$f":"Gen_Param_2011!B$37","v":"Small Hydro"},1,1,"",{"$f":"V223","v":"r-t"},null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R215,Gen_Param_2011!CG$27:CG$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R215,Gen_Param_2011!AU$27:AU$47)","v":1.1550000000000011},null,null,null,4000,4000,4000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R215,Gen_Param_2011!M$27:M$47),1)","v":4000},3960.8,3921.6,3882.4,3843.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R215,Gen_Param_2011!N$27:N$47),1)","v":3804},3766.7,3729.4,3692.1,3654.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R215,Gen_Param_2011!O$27:O$47),1)","v":3617.5},3582.9,3548.3,3513.7,3479.1,3444.5,3409.9,3375.3,3340.7,3306.1,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R215,Gen_Param_2011!P$27:P$47),1)","v":3271.6},3241.8,2973.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R215,Gen_Param_2011!Q$27:Q$47),1)","v":2675.9},1,{"$f":"IF(GenREFlag=0,0,IF(BE215,BI215&\" \"&BJ215&\" \"&BK215&\" \"&BL215&\" \"&BM215&\" \"&BN215&\" \"&BO215&\" \"&BP215&\" \"&BQ215&\" \"&BR215&\" \"&BS215&\" \"&BT215&\" \"&BU215&\" \"&BV215&\" \"&BW215&\" \"&BX215&\" \"&BY215&\" \"&BZ215&\" \"&CA215&\" \"&CB215&\" \"&CC215&\" \"&CD215&\" \"&CE215,BI215))","v":"15 16.5 18 19.5 21 22.5 24 25.5 27 28.5 30 33 36 39 42 45 48 51 54 57 60 120 240"},15,15,{"$f":"ROUND(SUMIF(OtherData!$C$20:$C$32,LEFT(A215,3),OtherData!$E$20:$E$32)*$BI$6,0)","v":15},16.5,18,19.5,21,22.5,24,25.5,27,28.5,{"$f":"BI215*2","v":30},33,36,39,42,45,48,51,54,57,{"$f":"BS215*2","v":60},{"$f":"CC215*2","v":120},{"$f":"CD215*2","v":240}]
[{"$f":"A204&B216","v":"NIGEPBIONU"},{"$f":"VLOOKUP(R216,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPBIONU"},{"$f":"VLOOKUP(MID(B216,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Biomass/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"J",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R216,Gen_Param_2011!BO$27:BO$47)","v":0.38},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R216,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":175.33459459459462},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R216,Gen_Param_2011!CC$27:CC$47)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R216,Gen_Param_2011!CF$27:CF$47)","v":0.92999999999999994},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R216,Gen_Param_2011!BA$27:BA$47)/J216","v":0.53763440860215062},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R216,Gen_Param_2011!AV$27:AV$47)","v":30},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R216,Gen_Param_2011!AT$27:AT$47)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R216,Gen_Param_2011!M$27:M$47)*$B$4","v":2500},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R216,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R216,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A204,NameConvs!$P$57:$P$69)","v":250},{"$f":"Gen_Param_2011!B$38","v":"Biomass"},1,{"$f":"IF(V216=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A216,3),NameConvs!$H$57:$H$69))","v":1},"b-p",{"$f":"IF(ISNA(VLOOKUP(D216&\"/\"&LEFT(A216,3),EnergyForms2,2,FALSE)),VLOOKUP(D216,EnergyForms,2,FALSE),VLOOKUP(D216&\"/\"&LEFT(A216,3),EnergyForms2,2,FALSE))","v":"e-I"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A216,3)&MID(B216,3,3),MSG_Fueldata!$E$2:$E$202)/$G216","v":300},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A216,3)&MID(B216,3,3),MSG_Fueldata!$F$2:$F$202)/$G216","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R216,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R216,Gen_Param_2011!AU$27:AU$47)","v":1.2762750000000012},null,null,null,2500,2500,2500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R216,Gen_Param_2011!M$27:M$47),1)","v":2500},2452,2404,2356,2308,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R216,Gen_Param_2011!N$27:N$47),1)","v":2259.8000000000002},2216.4,2173,2129.6,2086.1999999999998,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R216,Gen_Param_2011!O$27:O$47),1)","v":2042.7},2023.2,2003.7,1984.2,1964.7,1945.2,1925.7,1906.2,1886.7,1867.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R216,Gen_Param_2011!P$27:P$47),1)","v":1847.4},1830.6,1679.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R216,Gen_Param_2011!Q$27:Q$47),1)","v":1511},1,"15 16.5 18 19.5 21 22.5 24 25.5 27 28.5 30 33 36 39 42 45 48 51 54 57 60 120 240",15,15,{"$f":"ROUND(SUMIF(OtherData!$C$20:$C$32,LEFT(A216,3),OtherData!$E$20:$E$32)*$BI$6,0)","v":15},16.5,18,19.5,21,22.5,24,25.5,27,28.5,{"$f":"BI216*2","v":30},33,36,39,42,45,48,51,54,57,{"$f":"BS216*2","v":60},{"$f":"CC216*2","v":120},{"$f":"CD216*2","v":240}]
[{"$f":"A204&B217","v":"NIGEPWNDNU25"},{"$f":"VLOOKUP(R217,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPWNDNU25"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"M","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R217,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R217,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":152.66868243243243},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R217,Gen_Param_2011!CC$27:CC$47)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R217,Gen_Param_2011!CF$27:CF$47)","v":0.19999999999999996},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R217,Gen_Param_2011!BA$27:BA$47)/J217","v":1.0000000000000002},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R217,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R217,Gen_Param_2011!AT$27:AT$47)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R217,Gen_Param_2011!M$27:M$47)*$B$4","v":2000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R217,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R217,Gen_Param_2011!BZ$27:BZ$47))","v":300},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A204,NameConvs!$Q$57:$Q$69)","v":16698.849490049182},{"$f":"Gen_Param_2011!B$39","v":"Bulk Wind (20% CF)"},1,{"$f":"IF(V217=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A217,3),NameConvs!$H$57:$H$69))","v":1},"","e-I",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R217,Gen_Param_2011!CG$27:CG$47)","v":0.1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R217,Gen_Param_2011!AU$27:AU$47)","v":1.1550000000000011},null,null,1,"2000 1961.6 1923.2 1884.8 1846.4 1807.8 1779.8 1751.8 1723.8 1695.8 1667.8 1651.9 1636 1620.1 1604.2 1588.3 1572.4 1556.5 1540.6 1524.7 1508.3 1501.1 1436.4 1364.4",2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R217,Gen_Param_2011!M$27:M$47),1)","v":2000},1961.6,1923.2,1884.8,1846.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R217,Gen_Param_2011!N$27:N$47),1)","v":1807.8},1779.8,1751.8,1723.8,1695.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R217,Gen_Param_2011!O$27:O$47),1)","v":1667.8},1651.9,1636,1620.1,1604.2,1588.3,1572.4,1556.5,1540.6,1524.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R217,Gen_Param_2011!P$27:P$47),1)","v":1508.3},1501.1,1436.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R217,Gen_Param_2011!Q$27:Q$47),1)","v":1364.4},1,"300 370 440 510 580 650 720 790 860 930 1000 1100 1200 1300 1400 1500 1600 1700 1800 1900 2000 2000 2000",300,300,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R217,Gen_Param_2011!BZ$27:BZ$47),1)","v":300},370,440,510,580,650,720,790,860,930,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R217,Gen_Param_2011!CA$27:CA$47),1)","v":1000},1100,1200,1300,1400,1500,1600,1700,1800,1900,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R217,Gen_Param_2011!CB$27:CB$47),1)","v":2000},{"$f":"CC217","v":2000},2000]
[{"$f":"A204&B218","v":"NIGEPWNDNU30"},{"$f":"VLOOKUP(R218,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPWNDNU30"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"N","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R218,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R218,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":125.13912162162161},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R218,Gen_Param_2011!CC$27:CC$47)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R218,Gen_Param_2011!CF$27:CF$47)","v":0.30000000000000004},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R218,Gen_Param_2011!BA$27:BA$47)/J218","v":0.99999999999999978},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R218,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R218,Gen_Param_2011!AT$27:AT$47)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R218,Gen_Param_2011!M$27:M$47)*$B$4","v":2000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R218,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R218,Gen_Param_2011!BZ$27:BZ$47))","v":300},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A204,NameConvs!$R$57:$R$69)","v":5014.6465550654011},{"$f":"Gen_Param_2011!B$40","v":"Bulk Wind (30% CF)"},1,{"$f":"IF(V218=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A218,3),NameConvs!$H$57:$H$69))","v":1},"","e-I",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R218,Gen_Param_2011!CG$27:CG$47)","v":0.15},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R218,Gen_Param_2011!AU$27:AU$47)","v":1.1550000000000011},null,null,1,"2000 1961.6 1923.2 1884.8 1846.4 1807.8 1779.8 1751.8 1723.8 1695.8 1667.8 1651.9 1636 1620.1 1604.2 1588.3 1572.4 1556.5 1540.6 1524.7 1508.3 1501.1 1436.4 1364.4",2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R218,Gen_Param_2011!M$27:M$47),1)","v":2000},1961.6,1923.2,1884.8,1846.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R218,Gen_Param_2011!N$27:N$47),1)","v":1807.8},1779.8,1751.8,1723.8,1695.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R218,Gen_Param_2011!O$27:O$47),1)","v":1667.8},1651.9,1636,1620.1,1604.2,1588.3,1572.4,1556.5,1540.6,1524.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R218,Gen_Param_2011!P$27:P$47),1)","v":1508.3},1501.1,1436.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R218,Gen_Param_2011!Q$27:Q$47),1)","v":1364.4},1,"300 370 440 510 580 650 720 790 860 930 1000 1100 1200 1300 1400 1500 1600 1700 1800 1900 2000 2000 2000",300,300,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R218,Gen_Param_2011!BZ$27:BZ$47),1)","v":300},370,440,510,580,650,720,790,860,930,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R218,Gen_Param_2011!CA$27:CA$47),1)","v":1000},1100,1200,1300,1400,1500,1600,1700,1800,1900,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R218,Gen_Param_2011!CB$27:CB$47),1)","v":2000},2000,2000]
[{"$f":"A204&B219","v":"NIGEPSOLNUPVut"},{"$f":"VLOOKUP(R219,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPSOLNUPVut"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"O","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R219,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R219,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":176.03783783783788},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R219,Gen_Param_2011!CC$27:CC$47)","v":2013},{"$f":"J$23","v":0.52800000000000002},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R219,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R219,Gen_Param_2011!AT$27:AT$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R219,Gen_Param_2011!M$27:M$47)*$B$4","v":2000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R219,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R219,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A204,NameConvs!$N$57:$N$69)","v":89434.84428984714},{"$f":"Gen_Param_2011!B$41","v":"Solar PV (utility)"},1,{"$f":"IF(V219=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A219,3),NameConvs!$H$57:$H$69))","v":1},"","e-I",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R219,Gen_Param_2011!CG$27:CG$47)","v":0.05},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R219,Gen_Param_2011!AU$27:AU$47)","v":1.100000000000001},null,null,1,"2000 1926.1 1852.2 1778.3 1704.4 1630.7 1599.4 1568.1 1536.8 1505.5 1474.1 1453.4 1432.7 1412 1391.3 1370.6 1349.9 1329.2 1308.5 1287.8 1267.3 1255.8 1151.9 1036.5",2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R219,Gen_Param_2011!M$27:M$47),1)","v":2000},1926.1,1852.2,1778.3,1704.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R219,Gen_Param_2011!N$27:N$47),1)","v":1630.7},1599.4,1568.1,1536.8,1505.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R219,Gen_Param_2011!O$27:O$47),1)","v":1474.1},1453.4,1432.7,1412,1391.3,1370.6,1349.9,1329.2,1308.5,1287.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R219,Gen_Param_2011!P$27:P$47),1)","v":1267.3},1255.8,1151.9000000000001,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R219,Gen_Param_2011!Q$27:Q$47),1)","v":1036.5},null,500,500,500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R219,Gen_Param_2011!BZ$27:BZ$47),1)","v":500},500,500,500,500,500,500,500,500,500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R219,Gen_Param_2011!CA$27:CA$47),1)","v":500},500,500,500,500,500,500,500,500,500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R219,Gen_Param_2011!CB$27:CB$47),1)","v":500},500,500]
[{"$f":"A204&B220","v":"NIGEPSOLNUPVrt"},{"$f":"VLOOKUP(R220,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPSOLNUPVrt"},null,"Urban/Final","K","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R220,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R220,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":208.30979729729731},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R220,Gen_Param_2011!CC$27:CC$47)","v":2013},{"$f":"J$24","v":0.42299999999999999},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R220,Gen_Param_2011!AV$27:AV$47)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R220,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R220,Gen_Param_2011!M$27:M$47)*$B$4","v":2100},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R220,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R220,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A204,NameConvs!$N$57:$N$69)","v":89434.84428984714},{"$f":"Gen_Param_2011!B$42","v":"Solar PV (roof top)"},1,1,"","u-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R220,Gen_Param_2011!CG$27:CG$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R220,Gen_Param_2011!AU$27:AU$47)","v":1},null,null,1,"2100 2022.5 1945 1867.5 1790 1712.3 1679.4 1646.5 1613.6 1580.7 1547.8 1526.1 1504.4 1482.7 1461 1439.3 1417.6 1395.9 1374.2 1352.5 1330.7 1318.6 1209.6 1088.4",2100,2100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R220,Gen_Param_2011!M$27:M$47),1)","v":2100},2022.5,1945,1867.5,1790,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R220,Gen_Param_2011!N$27:N$47),1)","v":1712.3},1679.4,1646.5,1613.6,1580.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R220,Gen_Param_2011!O$27:O$47),1)","v":1547.8},1526.1,1504.4,1482.7,1461,1439.3,1417.6,1395.9,1374.2,1352.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R220,Gen_Param_2011!P$27:P$47),1)","v":1330.7},1318.6,1209.5999999999999,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R220,Gen_Param_2011!Q$27:Q$47),1)","v":1088.4000000000001},1,"15 16.5 18 19.5 21 22.5 24 25.5 27 28.5 30 33 36 39 42 45 48 51 54 57 60 120 240",15,15,{"$f":"ROUND(SUMIF(OtherData!$C$20:$C$32,LEFT(A220,3),OtherData!$E$20:$E$32)*$BI$6,0)","v":15},16.5,18,19.5,21,22.5,24,25.5,27,28.5,{"$f":"BI220*2","v":30},33,36,39,42,45,48,51,54,57,{"$f":"BS220*2","v":60},{"$f":"CC220*2","v":120},240]
[{"$f":"A204&B221","v":"NIGEPSOLNUPVst"},{"$f":"VLOOKUP(R221,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPSOLNUPVst"},null,"Urban/Final","L","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R221,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R221,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":166.66666666666666},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R221,Gen_Param_2011!CC$27:CC$47)","v":2013},{"$f":"J$25","v":0.38700000000000001},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R221,Gen_Param_2011!AV$27:AV$47)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R221,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R221,Gen_Param_2011!M$27:M$47)*$B$4","v":4257.5},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R221,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R221,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A204,NameConvs!$N$57:$N$69)","v":89434.84428984714},{"$f":"Gen_Param_2011!B$43","v":"Rooftop PV with 1h Battery"},1,1,"","u-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R221,Gen_Param_2011!CG$27:CG$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R221,Gen_Param_2011!AU$27:AU$47)","v":1},null,null,1,"4257.5 4100.3 3943.1 3785.9 3628.7 3471.4 3373.3 3275.2 3177.1 3079 2981.1 2926.6 2872.1 2817.6 2763.1 2708.6 2654.1 2599.6 2545.1 2490.6 2435.7 2413.5 2214 1992.2",4257.5,4257.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R221,Gen_Param_2011!M$27:M$47),1)","v":4257.5},4100.3,3943.1,3785.9,3628.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R221,Gen_Param_2011!N$27:N$47),1)","v":3471.4},3373.3,3275.2,3177.1,3079,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R221,Gen_Param_2011!O$27:O$47),1)","v":2981.1},2926.6,2872.1,2817.6,2763.1,2708.6,2654.1,2599.6,2545.1,2490.6,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R221,Gen_Param_2011!P$27:P$47),1)","v":2435.6999999999998},2413.5,2214,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R221,Gen_Param_2011!Q$27:Q$47),1)","v":1992.2},1,"15 16.5 18 19.5 21 22.5 24 25.5 27 28.5 30 33 36 39 42 45 48 51 54 57 60 120 240",15,15,{"$f":"ROUND(SUMIF(OtherData!$C$20:$C$32,LEFT(A221,3),OtherData!$E$20:$E$32)*$BI$6,0)","v":15},16.5,18,19.5,21,22.5,24,25.5,27,28.5,30,33,36,39,42,45,48,51,54,57,60,120,240]
[{"$f":"A204&B222","v":"NIGEPSOLNUPVst2"},{"$f":"VLOOKUP(R222,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPSOLNUPVst2"},null,"Urban/Final","R","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R222,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R222,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":150},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R222,Gen_Param_2011!CC$27:CC$47)","v":2013},{"$f":"J$26","v":0.38600000000000001},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R222,Gen_Param_2011!AV$27:AV$47)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R222,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R222,Gen_Param_2011!M$27:M$47)*$B$4","v":6275},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R222,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R222,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A204,NameConvs!$N$57:$N$69)","v":89434.84428984714},{"$f":"Gen_Param_2011!B$44","v":"Rooftop PV with 2h Battery"},1,1,"","u-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R222,Gen_Param_2011!CG$27:CG$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R222,Gen_Param_2011!AU$27:AU$47)","v":1},null,null,1,"6275 6043.3 5811.6 5579.9 5348.2 5116.5 4971.9 4827.3 4682.7 4538.1 4393.7 4313.3 4232.9 4152.5 4072.1 3991.7 3911.3 3830.9 3750.5 3670.1 3590 3557.3 3263.2 2936.3",6275,6275,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R222,Gen_Param_2011!M$27:M$47),1)","v":6275},6043.3,5811.6,5579.9,5348.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R222,Gen_Param_2011!N$27:N$47),1)","v":5116.5},4971.8999999999996,4827.3,4682.7,4538.1000000000004,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R222,Gen_Param_2011!O$27:O$47),1)","v":4393.7},4313.3,4232.8999999999996,4152.5,4072.1,3991.7,3911.3,3830.9,3750.5,3670.1,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R222,Gen_Param_2011!P$27:P$47),1)","v":3590},3557.3,3263.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R222,Gen_Param_2011!Q$27:Q$47),1)","v":2936.3},1,"15 16.5 18 19.5 21 22.5 24 25.5 27 28.5 30 33 36 39 42 45 48 51 54 57 60 120 240",15,15,{"$f":"ROUND(SUMIF(OtherData!$C$20:$C$32,LEFT(A222,3),OtherData!$E$20:$E$32)*$BI$6,0)","v":15},16.5,18,19.5,21,22.5,24,25.5,27,28.5,30,33,36,39,42,45,48,51,54,57,60,120,240]
[{"$f":"A204&B223","v":"NIGEPSOLNUPVrtru"},"EPSOLNUPVrtru",null,"Rural/Final","M","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R223,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R223,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":208.30979729729731},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R223,Gen_Param_2011!CC$27:CC$47)","v":2013},{"$f":"J$27","v":0.42299999999999999},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R223,Gen_Param_2011!AV$27:AV$47)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R223,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R223,Gen_Param_2011!M$27:M$47)*$B$4","v":2100},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R223,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R223,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"Q221","v":89434.84428984714},{"$f":"Gen_Param_2011!B$42","v":"Solar PV (roof top)"},1,1,"","r-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R223,Gen_Param_2011!CG$27:CG$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R223,Gen_Param_2011!AU$27:AU$47)","v":1},null,null,1,"2100 2022.5 1945 1867.5 1790 1712.3 1679.4 1646.5 1613.6 1580.7 1547.8 1526.1 1504.4 1482.7 1461 1439.3 1417.6 1395.9 1374.2 1352.5 1330.7 1318.6 1209.6 1088.4",2100,2100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R223,Gen_Param_2011!M$27:M$47),1)","v":2100},2022.5,1945,1867.5,1790,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R223,Gen_Param_2011!N$27:N$47),1)","v":1712.3},1679.4,1646.5,1613.6,1580.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R223,Gen_Param_2011!O$27:O$47),1)","v":1547.8},1526.1,1504.4,1482.7,1461,1439.3,1417.6,1395.9,1374.2,1352.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R223,Gen_Param_2011!P$27:P$47),1)","v":1330.7},1318.6,1209.5999999999999,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R223,Gen_Param_2011!Q$27:Q$47),1)","v":1088.4000000000001},1,"15 16.5 18 19.5 21 22.5 24 25.5 27 28.5 30 33 36 39 42 45 48 51 54 57 60 120 240",15,15,{"$f":"ROUND(SUMIF(OtherData!$C$20:$C$32,LEFT(A223,3),OtherData!$E$20:$E$32)*$BI$6,0)","v":15},16.5,18,19.5,21,22.5,24,25.5,27,28.5,30,33,36,39,42,45,48,51,54,57,60,120,240]
[{"$f":"A204&B224","v":"NIGEPSOLNUPVstru"},"EPSOLNUPVstru",null,"Rural/Final","N","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R224,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R224,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":166.66666666666666},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R224,Gen_Param_2011!CC$27:CC$47)","v":2013},{"$f":"J$28","v":0.38700000000000001},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R224,Gen_Param_2011!AV$27:AV$47)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R224,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R224,Gen_Param_2011!M$27:M$47)*$B$4","v":4257.5},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R224,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R224,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"Q223","v":89434.84428984714},{"$f":"Gen_Param_2011!B$43","v":"Rooftop PV with 1h Battery"},1,1,"","r-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R224,Gen_Param_2011!CG$27:CG$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R224,Gen_Param_2011!AU$27:AU$47)","v":1},null,null,1,"4257.5 4100.3 3943.1 3785.9 3628.7 3471.4 3373.3 3275.2 3177.1 3079 2981.1 2926.6 2872.1 2817.6 2763.1 2708.6 2654.1 2599.6 2545.1 2490.6 2435.7 2413.5 2214 1992.2",4257.5,4257.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R224,Gen_Param_2011!M$27:M$47),1)","v":4257.5},4100.3,3943.1,3785.9,3628.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R224,Gen_Param_2011!N$27:N$47),1)","v":3471.4},3373.3,3275.2,3177.1,3079,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R224,Gen_Param_2011!O$27:O$47),1)","v":2981.1},2926.6,2872.1,2817.6,2763.1,2708.6,2654.1,2599.6,2545.1,2490.6,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R224,Gen_Param_2011!P$27:P$47),1)","v":2435.6999999999998},2413.5,2214,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R224,Gen_Param_2011!Q$27:Q$47),1)","v":1992.2},1,"15 16.5 18 19.5 21 22.5 24 25.5 27 28.5 30 33 36 39 42 45 48 51 54 57 60 120 240",15,15,{"$f":"ROUND(SUMIF(OtherData!$C$20:$C$32,LEFT(A224,3),OtherData!$E$20:$E$32)*$BI$6,0)","v":15},16.5,18,19.5,21,22.5,24,25.5,27,28.5,30,33,36,39,42,45,48,51,54,57,60,120,240]
[{"$f":"A204&B225","v":"NIGEPSOLNUPVstru2"},"EPSOLNUPVstru2",null,"Rural/Final","S","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R225,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R225,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":150},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R225,Gen_Param_2011!CC$27:CC$47)","v":2013},{"$f":"J$29","v":0.38600000000000001},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R225,Gen_Param_2011!AV$27:AV$47)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R225,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R225,Gen_Param_2011!M$27:M$47)*$B$4","v":6275},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R225,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R225,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A204,NameConvs!$N$57:$N$69)","v":89434.84428984714},{"$f":"Gen_Param_2011!B$44","v":"Rooftop PV with 2h Battery"},1,1,"","r-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R225,Gen_Param_2011!CG$27:CG$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R225,Gen_Param_2011!AU$27:AU$47)","v":1},null,null,1,"6275 6043.3 5811.6 5579.9 5348.2 5116.5 4971.9 4827.3 4682.7 4538.1 4393.7 4313.3 4232.9 4152.5 4072.1 3991.7 3911.3 3830.9 3750.5 3670.1 3590 3557.3 3263.2 2936.3",6275,6275,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R225,Gen_Param_2011!M$27:M$47),1)","v":6275},6043.3,5811.6,5579.9,5348.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R225,Gen_Param_2011!N$27:N$47),1)","v":5116.5},4971.8999999999996,4827.3,4682.7,4538.1000000000004,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R225,Gen_Param_2011!O$27:O$47),1)","v":4393.7},4313.3,4232.8999999999996,4152.5,4072.1,3991.7,3911.3,3830.9,3750.5,3670.1,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R225,Gen_Param_2011!P$27:P$47),1)","v":3590},3557.3,3263.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R225,Gen_Param_2011!Q$27:Q$47),1)","v":2936.3},1,"15 16.5 18 19.5 21 22.5 24 25.5 27 28.5 30 33 36 39 42 45 48 51 54 57 60 120 240",15,15,{"$f":"ROUND(SUMIF(OtherData!$C$20:$C$32,LEFT(A225,3),OtherData!$E$20:$E$32)*$BI$6,0)","v":15},16.5,18,19.5,21,22.5,24,25.5,27,28.5,30,33,36,39,42,45,48,51,54,57,60,120,240]
[{"$f":"A204&B226","v":"NIGEPTSONUTH"},{"$f":"VLOOKUP(R226,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPTSONUTH"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"P","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R226,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R226,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":195.62131274131275},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R226,Gen_Param_2011!CC$27:CC$47)","v":2015},{"$f":"J$30","v":0.75800000000000001},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R226,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R226,Gen_Param_2011!AT$27:AT$47)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R226,Gen_Param_2011!M$27:M$47)*$B$4","v":3000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R226,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R226,Gen_Param_2011!BZ$27:BZ$47))","v":100},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A204,NameConvs!$L$57:$L$69)","v":28797.440593503066},{"$f":"Gen_Param_2011!B$45","v":"Solar thermal no storage"},1,{"$f":"IF(V226=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A226,3),NameConvs!$H$57:$H$69))","v":1},"","e-I",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R226,Gen_Param_2011!CG$27:CG$47)","v":0.3},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R226,Gen_Param_2011!AU$27:AU$47)","v":1.2762750000000012},null,null,1,"3000 2915.2 2830.4 2745.6 2660.8 2576.2 2526.7 2477.2 2427.7 2378.2 2328.7 2286.1 2243.5 2200.9 2158.3 2115.7 2073.1 2030.5 1987.9 1945.3 1902.7 1885.4 1729.5 1556.2",3000,3000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R226,Gen_Param_2011!M$27:M$47),1)","v":3000},2915.2,2830.4,2745.6,2660.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R226,Gen_Param_2011!N$27:N$47),1)","v":2576.1999999999998},2526.6999999999998,2477.1999999999998,2427.6999999999998,2378.1999999999998,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R226,Gen_Param_2011!O$27:O$47),1)","v":2328.6999999999998},2286.1,2243.5,2200.9,2158.3000000000002,2115.6999999999998,2073.1,2030.5,1987.9,1945.3,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R226,Gen_Param_2011!P$27:P$47),1)","v":1902.7},1885.4,1729.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R226,Gen_Param_2011!Q$27:Q$47),1)","v":1556.2},1,"100 190 280 370 460 550 640 730 820 910 1000 1100 1200 1300 1400 1500 1600 1700 1800 1900 2000 2000 2000",100,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R226,Gen_Param_2011!BZ$27:BZ$47),1)","v":100},{"$f":"ROUND(($BS226-$BI226)/10+BI226,1)","v":190},280,370,460,550,640,730,820,910,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R226,Gen_Param_2011!CA$27:CA$47),1)","v":1000},{"$f":"ROUND(($CC226-$BS226)/10+BS226,1)","v":1100},1200,1300,1400,1500,1600,1700,1800,1900,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R226,Gen_Param_2011!CB$27:CB$47),1)","v":2000},2000,2000]
[{"$f":"A204&B227","v":"NIGEPTSONUTHst"},{"$f":"VLOOKUP(R227,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPTSONUTHst"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"Q","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R227,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R227,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":165.92391891891893},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R227,Gen_Param_2011!CC$27:CC$47)","v":2015},{"$f":"J$31","v":0.91900000000000004},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R227,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R227,Gen_Param_2011!AT$27:AT$47)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R227,Gen_Param_2011!M$27:M$47)*$B$4","v":5400},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R227,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R227,Gen_Param_2011!BZ$27:BZ$47))","v":100},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A204,NameConvs!$L$57:$L$69)","v":28797.440593503066},{"$f":"Gen_Param_2011!B$46","v":"Solar thermal with Storage"},1,{"$f":"IF(V227=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A227,3),NameConvs!$H$57:$H$69))","v":1},"","e-I",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R227,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R227,Gen_Param_2011!AU$27:AU$47)","v":1.2762750000000012},null,null,1,"5400 5247.4 5094.8 4942.2 4789.6 4637.2 4526.9 4416.6 4306.3 4196 4085.8 4011.1 3936.4 3861.7 3787 3712.3 3637.6 3562.9 3488.2 3413.5 3338.4 3294.9 2903 2467.5",5400,5400,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R227,Gen_Param_2011!M$27:M$47),1)","v":5400},5247.4,5094.8,4942.2,4789.6000000000004,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R227,Gen_Param_2011!N$27:N$47),1)","v":4637.2},4526.8999999999996,4416.6000000000004,4306.3,4196,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R227,Gen_Param_2011!O$27:O$47),1)","v":4085.8},4011.1,3936.4,3861.7,3787,3712.3,3637.6,3562.9,3488.2,3413.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R227,Gen_Param_2011!P$27:P$47),1)","v":3338.4},3294.9,2903,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R227,Gen_Param_2011!Q$27:Q$47),1)","v":2467.5},1,"100 190 280 370 460 550 640 730 820 910 1000 1100 1200 1300 1400 1500 1600 1700 1800 1900 2000 2000 2000",100,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R227,Gen_Param_2011!BZ$27:BZ$47),1)","v":100},{"$f":"ROUND(($BS227-$BI227)/10+BI227,1)","v":190},280,370,460,550,640,730,820,910,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R227,Gen_Param_2011!CA$27:CA$47),1)","v":1000},{"$f":"ROUND(($CC227-$BS227)/10+BS227,1)","v":1100},1200,1300,1400,1500,1600,1700,1800,1900,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R227,Gen_Param_2011!CB$27:CB$47),1)","v":2000},2000,2000]
[{"$f":"A204&B228","v":"NIGEPGASNUSO"},{"$f":"VLOOKUP(R228,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPGASNUSO"},{"$f":"VLOOKUP(MID(B228,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"L",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R228,Gen_Param_2011!BO$27:BO$47)","v":0.53},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R228,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":165.92391891891893},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R228,Gen_Param_2011!CC$27:CC$47)","v":2015},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R228,Gen_Param_2011!CF$27:CF$47)","v":0.92},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R228,Gen_Param_2011!BA$27:BA$47)/J228","v":0.92391304347826075},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R228,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R228,Gen_Param_2011!AT$27:AT$47)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R228,Gen_Param_2011!M$27:M$47)*$B$4","v":1388.31},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R228,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R228,Gen_Param_2011!BZ$27:BZ$47))","v":100},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A204,NameConvs!$L$57:$L$69)","v":28797.440593503066},{"$f":"Gen_Param_2011!B$47","v":"Solar thermal with gas co-firing"},0,{"$f":"IF(V228=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A228,3),NameConvs!$H$57:$H$69))","v":1},"g-p","e-I",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A228,3)&MID(B228,3,3),MSG_Fueldata!$E$2:$E$202)/$G228","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A228,3)&MID(B228,3,3),MSG_Fueldata!$F$2:$F$202)/$G228","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R228,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R228,Gen_Param_2011!AU$27:AU$47)","v":1.2762750000000012},null,null,1,{"$f":"IF(AC228,AG228&\" \"&AH228&\" \"&AI228&\" \"&AJ228&\" \"&AK228&\" \"&AL228&\" \"&AM228&\" \"&AN228&\" \"&AO228&\" \"&AP228&\" \"&AQ228&\" \"&AR228&\" \"&AS228&\" \"&AT228&\" \"&AU228&\" \"&AV228&\" \"&AW228&\" \"&AX228&\" \"&AY228&\" \"&AZ228&\" \"&BA228&\" \"&BB228&\" \"&BC228&\" \"&BD228,N228)","v":"1388.3 1374.7 1361.1 1347.5 1333.9 1320.3 1313.8 1307.3 1300.8 1294.3 1287.6 1281.3 1275 1268.7 1262.4 1256.1 1249.8 1243.5 1237.2 1230.9 1224.6 1224.6 1224.6 1224.6"},1388.3,1388.3,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R228,Gen_Param_2011!M$27:M$47),1)","v":1388.3},1374.7,1361.1,1347.5,1333.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R228,Gen_Param_2011!N$27:N$47),1)","v":1320.3},1313.8,1307.3,1300.8,1294.3,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R228,Gen_Param_2011!O$27:O$47),1)","v":1287.5999999999999},1281.3,1275,1268.7,1262.4000000000001,1256.0999999999999,1249.8,1243.5,1237.2,1230.9000000000001,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R228,Gen_Param_2011!P$27:P$47),1)","v":1224.5999999999999},{"$f":"ROUND(($BD228-$BA228)/20+BA228,1)","v":1224.5999999999999},{"$f":"ROUND(($BD228-$BA228)/2+BA228,1)","v":1224.5999999999999},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R228,Gen_Param_2011!Q$27:Q$47),1)","v":1224.5999999999999},1,"100 190 280 370 460 550 640 730 820 910 1000 1100 1200 1300 1400 1500 1600 1700 1800 1900 2000 2000 2000",100,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R228,Gen_Param_2011!BZ$27:BZ$47),1)","v":100},{"$f":"ROUND(($BS228-$BI228)/10+BI228,1)","v":190},280,370,460,550,640,730,820,910,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R228,Gen_Param_2011!CA$27:CA$47),1)","v":1000},{"$f":"ROUND(($CC228-$BS228)/10+BS228,1)","v":1100},1200,1300,1400,1500,1600,1700,1800,1900,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R228,Gen_Param_2011!CB$27:CB$47),1)","v":2000},2000,2000]
[{"$f":"LEFT(A228,3)","v":"NIG"},{"$f":"ROW(B228)-ROW(B204)","v":24},{"$f":"ROW()-B229-1","v":204}]
[]
[null,{"$f":"VLOOKUP(A232,NameConvs!$B$57:$E$69,4,FALSE)","v":"Nigeria"},"Main Input","Main Output","name","Main Input","Main Output (switch c)","var costs (switch c)","First year","Plant Factor","operation time","Plant life","Constr. Time","Investment Costs","Fixed Costs","bdc (up)","bdi (up)",null,"Renewable?","Loss Factor","Input Fuel","output fuel",null,null,"Firm Capacity","IDC factor",null,"Min Utilisation","Inv. Cost Learning","Inv.Cost String",2008,{"$f":"AE231+1","v":2009},2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2040,2050,"bdc (up) activate?","bdc (up) string",2008,{"$f":"BG231+1","v":2009},2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2040,2050,"bdc (lo) activate?","bdc (lo) string",2008,{"$f":"CH231+1","v":2009},2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2040,2050]
["NGA","MESSAGE Name",null,null,"alt",null,null,"US$'00/kWyr",null,"share","share","years","years","US$'00/kW","US$'00/kW/yr","MW","MW",null,null,null,null,null,null,null,null,null,null,"%"]
[{"$f":"A232&B233","v":"NGAEPODSNU"},{"$f":"VLOOKUP(R233,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPODSNU"},{"$f":"VLOOKUP(MID(B233,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Diesel/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"J",{"$f":"IF(C233=\"\",\"\",1)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R233,Gen_Param_2011!BO$27:BO$47)","v":0.35},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R233,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":148.91999999999999},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R233,Gen_Param_2011!CC$27:CC$47)","v":2013},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R233,Gen_Param_2011!CF$27:CF$47)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R233,Gen_Param_2011!BA$27:BA$47)/J233","v":0.88888888888888895},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R233,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R233,Gen_Param_2011!AT$27:AT$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R233,Gen_Param_2011!M$27:M$47)*$B$4","v":1070},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R233,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R233,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$27","v":"Diesel Centralized"},0,{"$f":"IF(V233=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A233,3),NameConvs!$H$57:$H$69))","v":1},{"$f":"IF(C233=\"\",\"\",VLOOKUP(C233,EnergyForms,2,FALSE))","v":"o-p"},{"$f":"IF(ISNA(VLOOKUP(D233&\"/\"&LEFT(A233,3),EnergyForms2,2,FALSE)),VLOOKUP(D233,EnergyForms,2,FALSE),VLOOKUP(D233&\"/\"&LEFT(A233,3),EnergyForms2,2,FALSE))","v":"e-J"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A233,3)&MID(B233,3,3),MSG_Fueldata!$E$2:$E$202)/$G233","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A233,3)&MID(B233,3,3),MSG_Fueldata!$F$2:$F$202)/$G233","v":6.6739186285714274},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R233,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R233,Gen_Param_2011!AU$27:AU$47)","v":1.100000000000001},null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$54,$R233,Gen_Param_2011!CH$27:CH$54)","v":0.04},null,{"$f":"IF(AC233,AG233&\" \"&AH233&\" \"&AI233&\" \"&AJ233&\" \"&AK233&\" \"&AL233&\" \"&AM233&\" \"&AN233&\" \"&AO233&\" \"&AP233&\" \"&AQ233&\" \"&AR233&\" \"&AS233&\" \"&AT233&\" \"&AU233&\" \"&AV233&\" \"&AW233&\" \"&AX233&\" \"&AY233&\" \"&AZ233&\" \"&BA233&\" \"&BB233&\" \"&BC233&\" \"&BD233,N233)","v":1070},{"$f":"AG233","v":1070},{"$f":"AG233","v":1070},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R233,Gen_Param_2011!M$27:M$47),1)","v":1070},{"$f":"ROUND(($AL233-$AG233)/5+AG233,1)","v":1070},1070,1070,1070,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R233,Gen_Param_2011!N$27:N$47),1)","v":1070},{"$f":"ROUND(($AQ233-$AL233)/5+AL233,1)","v":1070},1070,1070,1070,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R233,Gen_Param_2011!O$27:O$47),1)","v":1070},{"$f":"ROUND(($BA233-$AQ233)/10+AQ233,1)","v":1070},{"$f":"ROUND(($BA233-$AQ233)/10+AR233,1)","v":1070},{"$f":"ROUND(($BA233-$AQ233)/10+AS233,1)","v":1070},{"$f":"ROUND(($BA233-$AQ233)/10+AT233,1)","v":1070},{"$f":"ROUND(($BA233-$AQ233)/10+AU233,1)","v":1070},{"$f":"ROUND(($BA233-$AQ233)/10+AV233,1)","v":1070},{"$f":"ROUND(($BA233-$AQ233)/10+AW233,1)","v":1070},{"$f":"ROUND(($BA233-$AQ233)/10+AX233,1)","v":1070},{"$f":"ROUND(($BA233-$AQ233)/10+AY233,1)","v":1070},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R233,Gen_Param_2011!P$27:P$47),1)","v":1070},{"$f":"ROUND(($BD233-$BA233)/20+BA233,1)","v":1070},{"$f":"ROUND(($BD233-$BA233)/2+BA233,1)","v":1070},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R233,Gen_Param_2011!Q$27:Q$47),1)","v":1070},null,{"$f":"IF(BE233,BI233&\" \"&BJ233&\" \"&BK233&\" \"&BL233&\" \"&BM233&\" \"&BN233&\" \"&BO233&\" \"&BP233&\" \"&BQ233&\" \"&BR233&\" \"&BS233&\" \"&BT233&\" \"&BU233&\" \"&BV233&\" \"&BW233&\" \"&BX233&\" \"&BY233&\" \"&BZ233&\" \"&CA233&\" \"&CB233&\" \"&CC233&\" \"&CD233&\" \"&CE233,BI233)","v":500},{"$f":"BI233","v":500},{"$f":"BI233","v":500},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R233,Gen_Param_2011!BZ$27:BZ$47),1)","v":500},{"$f":"ROUND(($BS233-$BI233)/10+BI233,1)","v":450},{"$f":"ROUND(($BS233-$BI233)/10+BJ233,1)","v":400},350,300,250,200,150,100,50,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R233,Gen_Param_2011!CA$27:CA$47),1)","v":0},{"$f":"ROUND(($CC233-$BS233)/10+BS233,1)","v":0},{"$f":"ROUND(($CC233-$BS233)/10+BT233,1)","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R233,Gen_Param_2011!CB$27:CB$47),1)","v":0},{"$f":"CC233","v":0},{"$f":"CD233","v":0},null,{"$f":"IF(CF233,CH233&\" \"&CI233&\" \"&CJ233&\" \"&CK233&\" \"&CL233&\" \"&CM233&\" \"&CN233&\" \"&CO233&\" \"&CP233&\" \"&CQ233&\" \"&CR233&\" \"&CS233&\" \"&CT233&\" \"&CU233&\" \"&CV233&\" \"&CW233&\" \"&CX233&\" \"&CY233&\" \"&CZ233&\" \"&DA233&\" \"&DB233&\" \"&DC233&\" \"&DD233,\"\")","v":""}]
[{"$f":"A232&B234","v":"NGAEPODSNUind"},{"$f":"VLOOKUP(R234,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPODSNUind"},{"$f":"VLOOKUP(MID(B234,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Diesel/Primary"},"Electricity/Final","K",{"$f":"IF(C234=\"\",\"\",1)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R234,Gen_Param_2011!BO$27:BO$47)","v":0.35},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R234,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":484.86599999999999},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R234,Gen_Param_2011!CC$27:CC$47)","v":2010},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R234,Gen_Param_2011!CF$27:CF$47)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R234,Gen_Param_2011!BA$27:BA$47)/J234","v":0.88888888888888895},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R234,Gen_Param_2011!AV$27:AV$47)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R234,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R234,Gen_Param_2011!M$27:M$47)*$B$4","v":658.66499999999996},null,2000,{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$28","v":"Diesel 100 kW system (industry)"},0,{"$f":"IF(V234=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A234,3),NameConvs!$H$57:$H$69))","v":1},"o-p","i-t",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A234,3)&MID(B234,3,3),MSG_Fueldata!$E$2:$E$202)/$G234","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A234,3)&MID(B234,3,3),MSG_Fueldata!$F$2:$F$202)/$G234","v":6.6739186285714274},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R234,Gen_Param_2011!CG$27:CG$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R234,Gen_Param_2011!AU$27:AU$47)","v":1},{"$f":"VLOOKUP(A232,OtherData!$C$20:$P$32,OtherData!N$1,FALSE)","v":"2000 0 2001 0 2002 0 2003 0 2004 0 2005 0 2006 0 2007 0 2008 0 2009 0 "},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$54,$R234,Gen_Param_2011!CH$27:CH$54)","v":0.04},null,658.66499999999996,{"$f":"AG234","v":658.7},{"$f":"AG234","v":658.7},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R234,Gen_Param_2011!M$27:M$47),1)","v":658.7},658.7,658.7,658.7,658.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R234,Gen_Param_2011!N$27:N$47),1)","v":658.7},658.7,658.7,658.7,658.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R234,Gen_Param_2011!O$27:O$47),1)","v":658.7},{"$f":"ROUND(($BA234-$AQ234)/10+AQ234,1)","v":658.7},658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R234,Gen_Param_2011!P$27:P$47),1)","v":658.7},658.7,658.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R234,Gen_Param_2011!Q$27:Q$47),1)","v":658.7},null,{"$f":"IF(BE234,BI234&\" \"&BJ234&\" \"&BK234&\" \"&BL234&\" \"&BM234&\" \"&BN234&\" \"&BO234&\" \"&BP234&\" \"&BQ234&\" \"&BR234&\" \"&BS234&\" \"&BT234&\" \"&BU234&\" \"&BV234&\" \"&BW234&\" \"&BX234&\" \"&BY234&\" \"&BZ234&\" \"&CA234&\" \"&CB234&\" \"&CC234&\" \"&CD234&\" \"&CE234,BI234)","v":2000},{"$f":"BI234","v":2000},{"$f":"BI234","v":2000},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R234,Gen_Param_2011!BZ$27:BZ$47),1)","v":2000},{"$f":"ROUND(($BS234-$BI234)/10+BI234,1)","v":1800},1600,1400,1200,1000,800,600,400,200,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R234,Gen_Param_2011!CA$27:CA$47),1)","v":0},{"$f":"ROUND(($CC234-$BS234)/10+BS234,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R234,Gen_Param_2011!CB$27:CB$47),1)","v":0},{"$f":"CC234","v":0},0,null,{"$f":"IF(CF234,CH234&\" \"&CI234&\" \"&CJ234&\" \"&CK234&\" \"&CL234&\" \"&CM234&\" \"&CN234&\" \"&CO234&\" \"&CP234&\" \"&CQ234&\" \"&CR234&\" \"&CS234&\" \"&CT234&\" \"&CU234&\" \"&CV234&\" \"&CW234&\" \"&CX234&\" \"&CY234&\" \"&CZ234&\" \"&DA234&\" \"&DB234&\" \"&DC234&\" \"&DD234,\"\")","v":""}]
[{"$f":"A232&B235","v":"NGAEPODSNUurb"},"EPODSNUurb",{"$f":"VLOOKUP(MID(B235,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Diesel/Primary"},"Urban/Final","L",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R235,Gen_Param_2011!BO$27:BO$47)","v":0.16},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R235,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":290.9196},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R235,Gen_Param_2011!CC$27:CC$47)","v":2010},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R235,Gen_Param_2011!CF$27:CF$47)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R235,Gen_Param_2011!BA$27:BA$47)/J235","v":0.33333333333333331},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R235,Gen_Param_2011!AV$27:AV$47)","v":10},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R235,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R235,Gen_Param_2011!M$27:M$47)*$B$4","v":691.875},null,2000,{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$29","v":"Diesel/Gasoline 1kW system (residential/commercial)"},0,1,"o-p","u-t",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A235,3)&MID(B235,3,3),MSG_Fueldata!$E$2:$E$202)/$G235","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A235,3)&MID(B235,3,3),MSG_Fueldata!$F$2:$F$202)/$G235","v":14.599196999999997},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R235,Gen_Param_2011!CG$27:CG$47)","v":0},1,{"$f":"VLOOKUP(A232,OtherData!$C$20:$P$32,OtherData!P$1,FALSE)","v":"2000 16.87 2001 16.87 2002 16.87 2003 16.87 2004 16.87 2005 16.87 2006 16.87 2007 16.87 2008 16.87 2009 16.87 "},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$54,$R235,Gen_Param_2011!CH$27:CH$54)","v":0.04},null,691.875,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R235,Gen_Param_2011!M$27:M$47),1)","v":691.9},691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R235,Gen_Param_2011!N$27:N$47),1)","v":691.9},691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R235,Gen_Param_2011!O$27:O$47),1)","v":691.9},691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R235,Gen_Param_2011!P$27:P$47),1)","v":691.9},691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R235,Gen_Param_2011!Q$27:Q$47),1)","v":691.9},null,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R235,Gen_Param_2011!BZ$27:BZ$47),1)","v":2000},1800,1600,1400,1200,1000,800,600,400,200,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R235,Gen_Param_2011!CA$27:CA$47),1)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R235,Gen_Param_2011!CB$27:CB$47),1)","v":0},{"$f":"CC235","v":0},0,null,""]
[{"$f":"A232&B236","v":"NGAEPODSNUrur"},"EPODSNUrur",{"$f":"VLOOKUP(MID(B236,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Diesel/Primary"},"Rural/Final","M",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R236,Gen_Param_2011!BO$27:BO$47)","v":0.16},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R236,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":290.9196},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R236,Gen_Param_2011!CC$27:CC$47)","v":2010},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R236,Gen_Param_2011!CF$27:CF$47)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R236,Gen_Param_2011!BA$27:BA$47)/J236","v":0.33333333333333331},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R236,Gen_Param_2011!AV$27:AV$47)","v":10},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R236,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R236,Gen_Param_2011!M$27:M$47)*$B$4","v":691.875},null,2000,{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$29","v":"Diesel/Gasoline 1kW system (residential/commercial)"},0,1,"o-p","r-t",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A236,3)&MID(B236,3,3),MSG_Fueldata!$E$2:$E$202)/$G236","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A236,3)&MID(B236,3,3),MSG_Fueldata!$F$2:$F$202)/$G236","v":14.599196999999997},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R236,Gen_Param_2011!CG$27:CG$47)","v":0},1,{"$f":"VLOOKUP(A232,OtherData!$C$20:$P$32,OtherData!O$1,FALSE)","v":"2000 3.65 2001 3.65 2002 3.65 2003 3.65 2004 3.65 2005 3.65 2006 3.65 2007 3.65 2008 3.65 2009 3.65 "},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$54,$R236,Gen_Param_2011!CH$27:CH$54)","v":0.04},null,691.875,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R236,Gen_Param_2011!M$27:M$47),1)","v":691.9},691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R236,Gen_Param_2011!N$27:N$47),1)","v":691.9},691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R236,Gen_Param_2011!O$27:O$47),1)","v":691.9},691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R236,Gen_Param_2011!P$27:P$47),1)","v":691.9},691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R236,Gen_Param_2011!Q$27:Q$47),1)","v":691.9},null,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R236,Gen_Param_2011!BZ$27:BZ$47),1)","v":2000},1800,1600,1400,1200,1000,800,600,400,200,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R236,Gen_Param_2011!CA$27:CA$47),1)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R236,Gen_Param_2011!CB$27:CB$47),1)","v":0},{"$f":"CC236","v":0},0,null,""]
[{"$f":"A232&B237","v":"NGAEPOHFNU"},{"$f":"VLOOKUP(R237,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPOHFNU"},{"$f":"VLOOKUP(MID(B237,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"HFO/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"J",{"$f":"IF(C237=\"\",\"\",1)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R237,Gen_Param_2011!BO$27:BO$47)","v":0.35},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R237,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":131.4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R237,Gen_Param_2011!CC$27:CC$47)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R237,Gen_Param_2011!CF$27:CF$47)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R237,Gen_Param_2011!BA$27:BA$47)/J237","v":0.88888888888888895},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R237,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R237,Gen_Param_2011!AT$27:AT$47)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R237,Gen_Param_2011!M$27:M$47)*$B$4","v":1350},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R237,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R237,Gen_Param_2011!BZ$27:BZ$47))","v":2000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$30","v":"HFO"},0,{"$f":"IF(V237=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A237,3),NameConvs!$H$57:$H$69))","v":1},"h-p","e-J",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A237,3)&MID(B237,3,3),MSG_Fueldata!$E$2:$E$202)/$G237","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A237,3)&MID(B237,3,3),MSG_Fueldata!$F$2:$F$202)/$G237","v":7.2685974857142863},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R237,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R237,Gen_Param_2011!AU$27:AU$47)","v":1.1550000000000011},null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$54,$R237,Gen_Param_2011!CH$27:CH$54)","v":0.05},null,1350,{"$f":"AG237","v":1350},{"$f":"AG237","v":1350},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R237,Gen_Param_2011!M$27:M$47),1)","v":1350},1350,1350,1350,1350,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R237,Gen_Param_2011!N$27:N$47),1)","v":1350},1350,1350,1350,1350,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R237,Gen_Param_2011!O$27:O$47),1)","v":1350},{"$f":"ROUND(($BA237-$AQ237)/10+AQ237,1)","v":1350},1350,1350,1350,1350,1350,1350,1350,1350,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R237,Gen_Param_2011!P$27:P$47),1)","v":1350},1350,1350,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R237,Gen_Param_2011!Q$27:Q$47),1)","v":1350},null,{"$f":"IF(BE237,BI237&\" \"&BJ237&\" \"&BK237&\" \"&BL237&\" \"&BM237&\" \"&BN237&\" \"&BO237&\" \"&BP237&\" \"&BQ237&\" \"&BR237&\" \"&BS237&\" \"&BT237&\" \"&BU237&\" \"&BV237&\" \"&BW237&\" \"&BX237&\" \"&BY237&\" \"&BZ237&\" \"&CA237&\" \"&CB237&\" \"&CC237&\" \"&CD237&\" \"&CE237,BI237)","v":2000},{"$f":"BI237","v":2000},{"$f":"BI237","v":2000},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R237,Gen_Param_2011!BZ$27:BZ$47),1)","v":2000},{"$f":"ROUND(($BS237-$BI237)/10+BI237,1)","v":1800},1600,1400,1200,1000,800,600,400,200,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R237,Gen_Param_2011!CA$27:CA$47),1)","v":0},{"$f":"ROUND(($CC237-$BS237)/10+BS237,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R237,Gen_Param_2011!CB$27:CB$47),1)","v":0},{"$f":"CC237","v":0},{"$f":"CD237","v":0}]
[{"$f":"A232&B238","v":"NGAEPGASNUOC"},{"$f":"VLOOKUP(R238,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPGASNUOC"},{"$f":"VLOOKUP(MID(B238,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"J",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R238,Gen_Param_2011!BO$27:BO$47)","v":0.3},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R238,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":174.52959194488608},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R238,Gen_Param_2011!CC$27:CC$47)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R238,Gen_Param_2011!CF$27:CF$47)","v":0.93500000000000005},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R238,Gen_Param_2011!BA$27:BA$47)/J238","v":0.90909090909090906},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R238,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R238,Gen_Param_2011!AT$27:AT$47)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R238,Gen_Param_2011!M$27:M$47)*$B$4","v":603},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R238,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R238,Gen_Param_2011!BZ$27:BZ$47))","v":1000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$31","v":"OCGT"},0,{"$f":"IF(V238=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A238,3),NameConvs!$H$57:$H$69))","v":1},"g-p","e-J",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A238,3)&MID(B238,3,3),MSG_Fueldata!$E$2:$E$202)/$G238","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A238,3)&MID(B238,3,3),MSG_Fueldata!$F$2:$F$202)/$G238","v":5.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R238,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R238,Gen_Param_2011!AU$27:AU$47)","v":1.1550000000000011},null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$54,$R238,Gen_Param_2011!CH$27:CH$54)","v":1.4999999999999999E-2},null,603,603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R238,Gen_Param_2011!M$27:M$47),1)","v":603},603,603,603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R238,Gen_Param_2011!N$27:N$47),1)","v":603},603,603,603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R238,Gen_Param_2011!O$27:O$47),1)","v":603},603,603,603,603,603,603,603,603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R238,Gen_Param_2011!P$27:P$47),1)","v":603},603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R238,Gen_Param_2011!Q$27:Q$47),1)","v":603},null,1000,1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R238,Gen_Param_2011!BZ$27:BZ$47),1)","v":1000},{"$f":"ROUND(($BS238-$BI238)/10+BI238,1)","v":900},800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R238,Gen_Param_2011!CA$27:CA$47),1)","v":0},{"$f":"ROUND(($CC238-$BS238)/10+BS238,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R238,Gen_Param_2011!CB$27:CB$47),1)","v":0},0,0]
[{"$f":"A232&B239","v":"NGAEPGASNUCC"},{"$f":"VLOOKUP(R239,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPGASNUCC"},{"$f":"VLOOKUP(MID(B239,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"K",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R239,Gen_Param_2011!BO$27:BO$47)","v":0.48},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R239,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":25.363137254901961},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R239,Gen_Param_2011!CC$27:CC$47)","v":2015},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R239,Gen_Param_2011!CF$27:CF$47)","v":0.93500000000000005},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R239,Gen_Param_2011!BA$27:BA$47)/J239","v":0.90909090909090906},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R239,Gen_Param_2011!AV$27:AV$47)","v":30},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R239,Gen_Param_2011!AT$27:AT$47)","v":3},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R239,Gen_Param_2011!M$27:M$47)*$B$4","v":1069},null,2000,{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$32","v":"CCGT"},0,{"$f":"IF(V239=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A239,3),NameConvs!$H$57:$H$69))","v":1},"g-p","e-J",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A239,3)&MID(B239,3,3),MSG_Fueldata!$E$2:$E$202)/$G239","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A239,3)&MID(B239,3,3),MSG_Fueldata!$F$2:$F$202)/$G239","v":3.6875},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R239,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R239,Gen_Param_2011!AU$27:AU$47)","v":1.2136666666666682},null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$54,$R239,Gen_Param_2011!CH$27:CH$54)","v":0.25},null,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R239,Gen_Param_2011!M$27:M$47),1)","v":1069},1069,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R239,Gen_Param_2011!N$27:N$47),1)","v":1069},1069,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R239,Gen_Param_2011!O$27:O$47),1)","v":1069},1069,1069,1069,1069,1069,1069,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R239,Gen_Param_2011!P$27:P$47),1)","v":1069},1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R239,Gen_Param_2011!Q$27:Q$47),1)","v":1069},1,"1000 1100 1200 1300 1400 1500 1600 1700 1800 1900 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000 2000",1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R239,Gen_Param_2011!BZ$27:BZ$47),1)","v":1000},{"$f":"ROUND(($BS239-$BI239)/10+BI239,1)","v":1100},1200,1300,1400,1500,1600,1700,1800,1900,2000,{"$f":"ROUND(($CC239-$BS239)/10+BS239,1)","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000]
[{"$f":"A232&B240","v":"NGAEPCOANUSC"},{"$f":"VLOOKUP(R240,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPCOANUSC"},{"$f":"VLOOKUP(MID(B240,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Coal/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"J",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R240,Gen_Param_2011!BO$27:BO$47)","v":0.37},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R240,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":124.89704292527823},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R240,Gen_Param_2011!CC$27:CC$47)","v":2018},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R240,Gen_Param_2011!CF$27:CF$47)","v":0.94},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R240,Gen_Param_2011!BA$27:BA$47)/J240","v":0.9042553191489362},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R240,Gen_Param_2011!AV$27:AV$47)","v":30},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R240,Gen_Param_2011!AT$27:AT$47)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R240,Gen_Param_2011!M$27:M$47)*$B$4","v":2403.3783783783783},null,700,700,{"$f":"Gen_Param_2011!B$34","v":"Supercritical coal"},{"$f":"IF(OR(MID(B240,3,1)=\"W\",MID(B240,3,1)=\"S\",MID(B240,3,1)=\"H\",MID(B240,3,1)=\"B\",MID(B240,3,1)=\"G\"),1,0)","v":0},{"$f":"IF(V240=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A240,3),NameConvs!$H$57:$H$69))","v":1},"c-p","e-J",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A240,3)&MID(B240,3,3),MSG_Fueldata!$E$2:$E$202)/$G240","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A240,3)&MID(B240,3,3),MSG_Fueldata!$F$2:$F$202)/$G240","v":8.2162162162162158},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R240,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R240,Gen_Param_2011!AU$27:AU$47)","v":1.2762750000000012},null,null,null,2403.3783783783783,2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R240,Gen_Param_2011!M$27:M$47),1)","v":2403.4},2403.4,2403.4,2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R240,Gen_Param_2011!N$27:N$47),1)","v":2403.4},2403.4,2403.4,2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R240,Gen_Param_2011!O$27:O$47),1)","v":2403.4},2403.4,2403.4,2403.4,2403.4,2403.4,2403.4,2403.4,2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R240,Gen_Param_2011!P$27:P$47),1)","v":2403.4},2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R240,Gen_Param_2011!Q$27:Q$47),1)","v":2403.4},0,700,700,700,700,{"$f":"ROUND(($BS240-$BI240)/10+BI240,1)","v":830},960,1090,1220,1350,1480,1610,1740,1870,2000,{"$f":"ROUND(($CC240-$BS240)/10+BS240,1)","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000]
[{"$f":"A232&B241","v":"NGAEPGASNLCC"},{"$f":"VLOOKUP(R241,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPGASNLCC"},{"$f":"VLOOKUP(MID(B241,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"L",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R241,Gen_Param_2011!BO$27:BO$47)","v":0.48},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R241,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":25.363137254901961},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R241,Gen_Param_2011!CC$27:CC$47)","v":2015},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R241,Gen_Param_2011!CF$27:CF$47)","v":0.93500000000000005},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R241,Gen_Param_2011!BA$27:BA$47)/J241","v":0.90909090909090906},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R241,Gen_Param_2011!AV$27:AV$47)","v":30},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R241,Gen_Param_2011!AT$27:AT$47)","v":3},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R241,Gen_Param_2011!M$27:M$47)*$B$4","v":1069},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R241,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R241,Gen_Param_2011!BZ$27:BZ$47))","v":1000},null,{"$f":"Gen_Param_2011!B$33","v":"CCGT Associated Gas"},{"$f":"IF(OR(MID(B241,3,1)=\"W\",MID(B241,3,1)=\"S\",MID(B241,3,1)=\"H\",MID(B241,3,1)=\"B\",MID(B241,3,1)=\"G\"),1,0)","v":1},{"$f":"IF(V241=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A241,3),NameConvs!$H$57:$H$69))","v":1},"g-p","e-J",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A241,3)&MID(B241,3,3),MSG_Fueldata!$E$2:$E$202)/$G241","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A241,3)&MID(B241,3,3),MSG_Fueldata!$F$2:$F$202)/$G241","v":3.6875},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R241,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R241,Gen_Param_2011!AU$27:AU$47)","v":1.2136666666666682},null,null,null,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R241,Gen_Param_2011!M$27:M$47),1)","v":1069},1069,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R241,Gen_Param_2011!N$27:N$47),1)","v":1069},1069,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R241,Gen_Param_2011!O$27:O$47),1)","v":1069},1069,1069,1069,1069,1069,1069,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R241,Gen_Param_2011!P$27:P$47),1)","v":1069},1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R241,Gen_Param_2011!Q$27:Q$47),1)","v":1069},null,1000,1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R241,Gen_Param_2011!BZ$27:BZ$47),1)","v":1000},{"$f":"ROUND(($BS241-$BI241)/10+BI241,1)","v":900},800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R241,Gen_Param_2011!CA$27:CA$47),1)","v":0},{"$f":"ROUND(($CC241-$BS241)/10+BS241,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R241,Gen_Param_2011!CB$27:CB$47),1)","v":0},0,0]
[{"$f":"A232&B242","v":"NGAEPHYDNU"},{"$f":"VLOOKUP(R242,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPHYDNU"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"K","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R242,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R242,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":52.485216216216216},2020,{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R242,Gen_Param_2011!CF$27:CF$47)","v":0.95},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R242,Gen_Param_2011!BA$27:BA$47)/J242","v":0.52631578947368418},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R242,Gen_Param_2011!AV$27:AV$47)","v":50},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R242,Gen_Param_2011!AT$27:AT$47)","v":5},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R242,Gen_Param_2011!M$27:M$47)*$B$4","v":2000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R242,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R242,Gen_Param_2011!BZ$27:BZ$47))","v":1000},6841.7,{"$f":"Gen_Param_2011!B$36","v":"Hydro"},1,{"$f":"IF(V242=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A242,3),NameConvs!$H$57:$H$69))","v":1},"","e-J",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R242,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R242,Gen_Param_2011!AU$27:AU$47)","v":1.3431220000000013},null,null,null,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R242,Gen_Param_2011!M$27:M$47),1)","v":2000},2000,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R242,Gen_Param_2011!N$27:N$47),1)","v":2000},2000,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R242,Gen_Param_2011!O$27:O$47),1)","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R242,Gen_Param_2011!P$27:P$47),1)","v":2000},2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R242,Gen_Param_2011!Q$27:Q$47),1)","v":2000},null,1000,1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R242,Gen_Param_2011!BZ$27:BZ$47),1)","v":1000},{"$f":"ROUND(($BS242-$BI242)/10+BI242,1)","v":900},800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R242,Gen_Param_2011!CA$27:CA$47),1)","v":0},{"$f":"ROUND(($CC242-$BS242)/10+BS242,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R242,Gen_Param_2011!CB$27:CB$47),1)","v":0},0,0]
[{"$f":"A232&B243","v":"NGAEPHYDNUmic"},{"$f":"VLOOKUP(R243,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPHYDNUmic"},null,{"$f":"D251","v":"Rural/Final"},"J","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R243,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R243,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":47.52},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R243,Gen_Param_2011!CC$27:CC$47)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R243,Gen_Param_2011!CF$27:CF$47)","v":0.5},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R243,Gen_Param_2011!BA$27:BA$47)/J243","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R243,Gen_Param_2011!AV$27:AV$47)","v":30},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R243,Gen_Param_2011!AT$27:AT$47)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R243,Gen_Param_2011!M$27:M$47)*$B$4","v":4000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R243,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R243,Gen_Param_2011!BZ$27:BZ$47))","v":100},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A232,NameConvs!$K$57:$K$69)","v":3500},{"$f":"Gen_Param_2011!B$37","v":"Small Hydro"},1,1,"",{"$f":"V251","v":"r-t"},null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R243,Gen_Param_2011!CG$27:CG$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R243,Gen_Param_2011!AU$27:AU$47)","v":1.1550000000000011},null,null,null,4000,4000,4000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R243,Gen_Param_2011!M$27:M$47),1)","v":4000},3960.8,3921.6,3882.4,3843.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R243,Gen_Param_2011!N$27:N$47),1)","v":3804},3766.7,3729.4,3692.1,3654.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R243,Gen_Param_2011!O$27:O$47),1)","v":3617.5},3582.9,3548.3,3513.7,3479.1,3444.5,3409.9,3375.3,3340.7,3306.1,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R243,Gen_Param_2011!P$27:P$47),1)","v":3271.6},3241.8,2973.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R243,Gen_Param_2011!Q$27:Q$47),1)","v":2675.9},1,{"$f":"IF(GenREFlag=0,0,IF(BE243,BI243&\" \"&BJ243&\" \"&BK243&\" \"&BL243&\" \"&BM243&\" \"&BN243&\" \"&BO243&\" \"&BP243&\" \"&BQ243&\" \"&BR243&\" \"&BS243&\" \"&BT243&\" \"&BU243&\" \"&BV243&\" \"&BW243&\" \"&BX243&\" \"&BY243&\" \"&BZ243&\" \"&CA243&\" \"&CB243&\" \"&CC243&\" \"&CD243&\" \"&CE243,BI243))","v":"394 433.4 472.8 512.2 551.6 591 630.4 669.8 709.2 748.6 788 866.8 945.6 1024.4 1103.2 1182 1260.8 1339.6 1418.4 1497.2 1576 3152 6304"},394,394,{"$f":"ROUND(SUMIF(OtherData!$C$20:$C$32,LEFT(A243,3),OtherData!$E$20:$E$32)*$BI$6,0)","v":394},433.4,472.8,512.20000000000005,551.6,591,630.4,669.8,709.2,748.6,{"$f":"BI243*2","v":788},866.8,945.6,1024.4000000000001,1103.2,1182,1260.8,1339.6,1418.4,1497.2,{"$f":"BS243*2","v":1576},{"$f":"CC243*2","v":3152},{"$f":"CD243*2","v":6304}]
[{"$f":"A232&B244","v":"NGAEPBIONU"},{"$f":"VLOOKUP(R244,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPBIONU"},{"$f":"VLOOKUP(MID(B244,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Biomass/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"J",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R244,Gen_Param_2011!BO$27:BO$47)","v":0.38},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R244,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":175.33459459459462},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R244,Gen_Param_2011!CC$27:CC$47)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R244,Gen_Param_2011!CF$27:CF$47)","v":0.92999999999999994},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R244,Gen_Param_2011!BA$27:BA$47)/J244","v":0.53763440860215062},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R244,Gen_Param_2011!AV$27:AV$47)","v":30},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R244,Gen_Param_2011!AT$27:AT$47)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R244,Gen_Param_2011!M$27:M$47)*$B$4","v":2500},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R244,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R244,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A232,NameConvs!$P$57:$P$69)","v":10000},{"$f":"Gen_Param_2011!B$38","v":"Biomass"},1,{"$f":"IF(V244=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A244,3),NameConvs!$H$57:$H$69))","v":1},"b-p",{"$f":"IF(ISNA(VLOOKUP(D244&\"/\"&LEFT(A244,3),EnergyForms2,2,FALSE)),VLOOKUP(D244,EnergyForms,2,FALSE),VLOOKUP(D244&\"/\"&LEFT(A244,3),EnergyForms2,2,FALSE))","v":"e-J"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A244,3)&MID(B244,3,3),MSG_Fueldata!$E$2:$E$202)/$G244","v":123.68421052631579},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A244,3)&MID(B244,3,3),MSG_Fueldata!$F$2:$F$202)/$G244","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R244,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R244,Gen_Param_2011!AU$27:AU$47)","v":1.2762750000000012},null,null,null,2500,2500,2500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R244,Gen_Param_2011!M$27:M$47),1)","v":2500},2452,2404,2356,2308,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R244,Gen_Param_2011!N$27:N$47),1)","v":2259.8000000000002},2216.4,2173,2129.6,2086.1999999999998,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R244,Gen_Param_2011!O$27:O$47),1)","v":2042.7},2023.2,2003.7,1984.2,1964.7,1945.2,1925.7,1906.2,1886.7,1867.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R244,Gen_Param_2011!P$27:P$47),1)","v":1847.4},1830.6,1679.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R244,Gen_Param_2011!Q$27:Q$47),1)","v":1511},1,"394 433.4 472.8 512.2 551.6 591 630.4 669.8 709.2 748.6 788 866.8 945.6 1024.4 1103.2 1182 1260.8 1339.6 1418.4 1497.2 1576 3152 6304",394,394,{"$f":"ROUND(SUMIF(OtherData!$C$20:$C$32,LEFT(A244,3),OtherData!$E$20:$E$32)*$BI$6,0)","v":394},433.4,472.8,512.20000000000005,551.6,591,630.4,669.8,709.2,748.6,{"$f":"BI244*2","v":788},866.8,945.6,1024.4000000000001,1103.2,1182,1260.8,1339.6,1418.4,1497.2,{"$f":"BS244*2","v":1576},{"$f":"CC244*2","v":3152},{"$f":"CD244*2","v":6304}]
[{"$f":"A232&B245","v":"NGAEPWNDNU25"},{"$f":"VLOOKUP(R245,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPWNDNU25"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"M","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R245,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R245,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":152.66868243243243},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R245,Gen_Param_2011!CC$27:CC$47)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R245,Gen_Param_2011!CF$27:CF$47)","v":0.19999999999999996},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R245,Gen_Param_2011!BA$27:BA$47)/J245","v":1.0000000000000002},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R245,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R245,Gen_Param_2011!AT$27:AT$47)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R245,Gen_Param_2011!M$27:M$47)*$B$4","v":2000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R245,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R245,Gen_Param_2011!BZ$27:BZ$47))","v":300},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A232,NameConvs!$Q$57:$Q$69)","v":14688.570581837475},{"$f":"Gen_Param_2011!B$39","v":"Bulk Wind (20% CF)"},1,{"$f":"IF(V245=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A245,3),NameConvs!$H$57:$H$69))","v":1},"","e-J",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R245,Gen_Param_2011!CG$27:CG$47)","v":0.1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R245,Gen_Param_2011!AU$27:AU$47)","v":1.1550000000000011},null,null,1,"2000 1961.6 1923.2 1884.8 1846.4 1807.8 1779.8 1751.8 1723.8 1695.8 1667.8 1651.9 1636 1620.1 1604.2 1588.3 1572.4 1556.5 1540.6 1524.7 1508.3 1501.1 1436.4 1364.4",2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R245,Gen_Param_2011!M$27:M$47),1)","v":2000},1961.6,1923.2,1884.8,1846.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R245,Gen_Param_2011!N$27:N$47),1)","v":1807.8},1779.8,1751.8,1723.8,1695.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R245,Gen_Param_2011!O$27:O$47),1)","v":1667.8},1651.9,1636,1620.1,1604.2,1588.3,1572.4,1556.5,1540.6,1524.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R245,Gen_Param_2011!P$27:P$47),1)","v":1508.3},1501.1,1436.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R245,Gen_Param_2011!Q$27:Q$47),1)","v":1364.4},1,"300 370 440 510 580 650 720 790 860 930 1000 1100 1200 1300 1400 1500 1600 1700 1800 1900 2000 2000 2000",300,300,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R245,Gen_Param_2011!BZ$27:BZ$47),1)","v":300},370,440,510,580,650,720,790,860,930,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R245,Gen_Param_2011!CA$27:CA$47),1)","v":1000},1100,1200,1300,1400,1500,1600,1700,1800,1900,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R245,Gen_Param_2011!CB$27:CB$47),1)","v":2000},{"$f":"CC245","v":2000},2000]
[{"$f":"A232&B246","v":"NGAEPWNDNU30"},{"$f":"VLOOKUP(R246,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPWNDNU30"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"N","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R246,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R246,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":125.13912162162161},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R246,Gen_Param_2011!CC$27:CC$47)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R246,Gen_Param_2011!CF$27:CF$47)","v":0.30000000000000004},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R246,Gen_Param_2011!BA$27:BA$47)/J246","v":0.99999999999999978},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R246,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R246,Gen_Param_2011!AT$27:AT$47)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R246,Gen_Param_2011!M$27:M$47)*$B$4","v":2000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R246,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R246,Gen_Param_2011!BZ$27:BZ$47))","v":300},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A232,NameConvs!$R$57:$R$69)","v":362.68456297306534},{"$f":"Gen_Param_2011!B$40","v":"Bulk Wind (30% CF)"},1,{"$f":"IF(V246=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A246,3),NameConvs!$H$57:$H$69))","v":1},"","e-J",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R246,Gen_Param_2011!CG$27:CG$47)","v":0.15},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R246,Gen_Param_2011!AU$27:AU$47)","v":1.1550000000000011},null,null,1,"2000 1961.6 1923.2 1884.8 1846.4 1807.8 1779.8 1751.8 1723.8 1695.8 1667.8 1651.9 1636 1620.1 1604.2 1588.3 1572.4 1556.5 1540.6 1524.7 1508.3 1501.1 1436.4 1364.4",2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R246,Gen_Param_2011!M$27:M$47),1)","v":2000},1961.6,1923.2,1884.8,1846.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R246,Gen_Param_2011!N$27:N$47),1)","v":1807.8},1779.8,1751.8,1723.8,1695.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R246,Gen_Param_2011!O$27:O$47),1)","v":1667.8},1651.9,1636,1620.1,1604.2,1588.3,1572.4,1556.5,1540.6,1524.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R246,Gen_Param_2011!P$27:P$47),1)","v":1508.3},1501.1,1436.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R246,Gen_Param_2011!Q$27:Q$47),1)","v":1364.4},1,"300 370 440 510 580 650 720 790 860 930 1000 1100 1200 1300 1400 1500 1600 1700 1800 1900 2000 2000 2000",300,300,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R246,Gen_Param_2011!BZ$27:BZ$47),1)","v":300},370,440,510,580,650,720,790,860,930,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R246,Gen_Param_2011!CA$27:CA$47),1)","v":1000},1100,1200,1300,1400,1500,1600,1700,1800,1900,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R246,Gen_Param_2011!CB$27:CB$47),1)","v":2000},2000,2000]
[{"$f":"A232&B247","v":"NGAEPSOLNUPVut"},{"$f":"VLOOKUP(R247,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPSOLNUPVut"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"O","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R247,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R247,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":176.03783783783788},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R247,Gen_Param_2011!CC$27:CC$47)","v":2013},{"$f":"J$23","v":0.52800000000000002},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R247,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R247,Gen_Param_2011!AT$27:AT$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R247,Gen_Param_2011!M$27:M$47)*$B$4","v":2000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R247,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R247,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A232,NameConvs!$N$57:$N$69)","v":185252.03963801268},{"$f":"Gen_Param_2011!B$41","v":"Solar PV (utility)"},1,{"$f":"IF(V247=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A247,3),NameConvs!$H$57:$H$69))","v":1},"","e-J",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R247,Gen_Param_2011!CG$27:CG$47)","v":0.05},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R247,Gen_Param_2011!AU$27:AU$47)","v":1.100000000000001},null,null,1,"2000 1926.1 1852.2 1778.3 1704.4 1630.7 1599.4 1568.1 1536.8 1505.5 1474.1 1453.4 1432.7 1412 1391.3 1370.6 1349.9 1329.2 1308.5 1287.8 1267.3 1255.8 1151.9 1036.5",2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R247,Gen_Param_2011!M$27:M$47),1)","v":2000},1926.1,1852.2,1778.3,1704.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R247,Gen_Param_2011!N$27:N$47),1)","v":1630.7},1599.4,1568.1,1536.8,1505.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R247,Gen_Param_2011!O$27:O$47),1)","v":1474.1},1453.4,1432.7,1412,1391.3,1370.6,1349.9,1329.2,1308.5,1287.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R247,Gen_Param_2011!P$27:P$47),1)","v":1267.3},1255.8,1151.9000000000001,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R247,Gen_Param_2011!Q$27:Q$47),1)","v":1036.5},null,500,500,500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R247,Gen_Param_2011!BZ$27:BZ$47),1)","v":500},500,500,500,500,500,500,500,500,500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R247,Gen_Param_2011!CA$27:CA$47),1)","v":500},500,500,500,500,500,500,500,500,500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R247,Gen_Param_2011!CB$27:CB$47),1)","v":500},500,500]
[{"$f":"A232&B248","v":"NGAEPSOLNUPVrt"},{"$f":"VLOOKUP(R248,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPSOLNUPVrt"},null,"Urban/Final","K","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R248,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R248,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":208.30979729729731},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R248,Gen_Param_2011!CC$27:CC$47)","v":2013},{"$f":"J$24","v":0.42299999999999999},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R248,Gen_Param_2011!AV$27:AV$47)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R248,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R248,Gen_Param_2011!M$27:M$47)*$B$4","v":2100},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R248,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R248,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A232,NameConvs!$N$57:$N$69)","v":185252.03963801268},{"$f":"Gen_Param_2011!B$42","v":"Solar PV (roof top)"},1,1,"","u-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R248,Gen_Param_2011!CG$27:CG$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R248,Gen_Param_2011!AU$27:AU$47)","v":1},null,null,1,"2100 2022.5 1945 1867.5 1790 1712.3 1679.4 1646.5 1613.6 1580.7 1547.8 1526.1 1504.4 1482.7 1461 1439.3 1417.6 1395.9 1374.2 1352.5 1330.7 1318.6 1209.6 1088.4",2100,2100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R248,Gen_Param_2011!M$27:M$47),1)","v":2100},2022.5,1945,1867.5,1790,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R248,Gen_Param_2011!N$27:N$47),1)","v":1712.3},1679.4,1646.5,1613.6,1580.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R248,Gen_Param_2011!O$27:O$47),1)","v":1547.8},1526.1,1504.4,1482.7,1461,1439.3,1417.6,1395.9,1374.2,1352.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R248,Gen_Param_2011!P$27:P$47),1)","v":1330.7},1318.6,1209.5999999999999,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R248,Gen_Param_2011!Q$27:Q$47),1)","v":1088.4000000000001},1,"394 433.4 472.8 512.2 551.6 591 630.4 669.8 709.2 748.6 788 866.8 945.6 1024.4 1103.2 1182 1260.8 1339.6 1418.4 1497.2 1576 3152 6304",394,394,{"$f":"ROUND(SUMIF(OtherData!$C$20:$C$32,LEFT(A248,3),OtherData!$E$20:$E$32)*$BI$6,0)","v":394},433.4,472.8,512.20000000000005,551.6,591,630.4,669.8,709.2,748.6,{"$f":"BI248*2","v":788},866.8,945.6,1024.4000000000001,1103.2,1182,1260.8,1339.6,1418.4,1497.2,{"$f":"BS248*2","v":1576},{"$f":"CC248*2","v":3152},6304]
[{"$f":"A232&B249","v":"NGAEPSOLNUPVst"},{"$f":"VLOOKUP(R249,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPSOLNUPVst"},null,"Urban/Final","L","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R249,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R249,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":166.66666666666666},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R249,Gen_Param_2011!CC$27:CC$47)","v":2013},{"$f":"J$25","v":0.38700000000000001},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R249,Gen_Param_2011!AV$27:AV$47)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R249,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R249,Gen_Param_2011!M$27:M$47)*$B$4","v":4257.5},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R249,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R249,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A232,NameConvs!$N$57:$N$69)","v":185252.03963801268},{"$f":"Gen_Param_2011!B$43","v":"Rooftop PV with 1h Battery"},1,1,"","u-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R249,Gen_Param_2011!CG$27:CG$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R249,Gen_Param_2011!AU$27:AU$47)","v":1},null,null,1,"4257.5 4100.3 3943.1 3785.9 3628.7 3471.4 3373.3 3275.2 3177.1 3079 2981.1 2926.6 2872.1 2817.6 2763.1 2708.6 2654.1 2599.6 2545.1 2490.6 2435.7 2413.5 2214 1992.2",4257.5,4257.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R249,Gen_Param_2011!M$27:M$47),1)","v":4257.5},4100.3,3943.1,3785.9,3628.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R249,Gen_Param_2011!N$27:N$47),1)","v":3471.4},3373.3,3275.2,3177.1,3079,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R249,Gen_Param_2011!O$27:O$47),1)","v":2981.1},2926.6,2872.1,2817.6,2763.1,2708.6,2654.1,2599.6,2545.1,2490.6,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R249,Gen_Param_2011!P$27:P$47),1)","v":2435.6999999999998},2413.5,2214,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R249,Gen_Param_2011!Q$27:Q$47),1)","v":1992.2},1,"394 433.4 472.8 512.2 551.6 591 630.4 669.8 709.2 748.6 788 866.8 945.6 1024.4 1103.2 1182 1260.8 1339.6 1418.4 1497.2 1576 3152 6304",394,394,{"$f":"ROUND(SUMIF(OtherData!$C$20:$C$32,LEFT(A249,3),OtherData!$E$20:$E$32)*$BI$6,0)","v":394},433.4,472.8,512.20000000000005,551.6,591,630.4,669.8,709.2,748.6,788,866.8,945.6,1024.4000000000001,1103.2,1182,1260.8,1339.6,1418.4,1497.2,1576,3152,6304]
[{"$f":"A232&B250","v":"NGAEPSOLNUPVst2"},{"$f":"VLOOKUP(R250,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPSOLNUPVst2"},null,"Urban/Final","R","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R250,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R250,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":150},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R250,Gen_Param_2011!CC$27:CC$47)","v":2013},{"$f":"J$26","v":0.38600000000000001},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R250,Gen_Param_2011!AV$27:AV$47)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R250,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R250,Gen_Param_2011!M$27:M$47)*$B$4","v":6275},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R250,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R250,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A232,NameConvs!$N$57:$N$69)","v":185252.03963801268},{"$f":"Gen_Param_2011!B$44","v":"Rooftop PV with 2h Battery"},1,1,"","u-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R250,Gen_Param_2011!CG$27:CG$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R250,Gen_Param_2011!AU$27:AU$47)","v":1},null,null,1,"6275 6043.3 5811.6 5579.9 5348.2 5116.5 4971.9 4827.3 4682.7 4538.1 4393.7 4313.3 4232.9 4152.5 4072.1 3991.7 3911.3 3830.9 3750.5 3670.1 3590 3557.3 3263.2 2936.3",6275,6275,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R250,Gen_Param_2011!M$27:M$47),1)","v":6275},6043.3,5811.6,5579.9,5348.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R250,Gen_Param_2011!N$27:N$47),1)","v":5116.5},4971.8999999999996,4827.3,4682.7,4538.1000000000004,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R250,Gen_Param_2011!O$27:O$47),1)","v":4393.7},4313.3,4232.8999999999996,4152.5,4072.1,3991.7,3911.3,3830.9,3750.5,3670.1,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R250,Gen_Param_2011!P$27:P$47),1)","v":3590},3557.3,3263.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R250,Gen_Param_2011!Q$27:Q$47),1)","v":2936.3},1,"394 433.4 472.8 512.2 551.6 591 630.4 669.8 709.2 748.6 788 866.8 945.6 1024.4 1103.2 1182 1260.8 1339.6 1418.4 1497.2 1576 3152 6304",394,394,{"$f":"ROUND(SUMIF(OtherData!$C$20:$C$32,LEFT(A250,3),OtherData!$E$20:$E$32)*$BI$6,0)","v":394},433.4,472.8,512.20000000000005,551.6,591,630.4,669.8,709.2,748.6,788,866.8,945.6,1024.4000000000001,1103.2,1182,1260.8,1339.6,1418.4,1497.2,1576,3152,6304]
[{"$f":"A232&B251","v":"NGAEPSOLNUPVrtru"},"EPSOLNUPVrtru",null,"Rural/Final","M","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R251,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R251,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":208.30979729729731},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R251,Gen_Param_2011!CC$27:CC$47)","v":2013},{"$f":"J$27","v":0.42299999999999999},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R251,Gen_Param_2011!AV$27:AV$47)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R251,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R251,Gen_Param_2011!M$27:M$47)*$B$4","v":2100},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R251,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R251,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"Q249","v":185252.03963801268},{"$f":"Gen_Param_2011!B$42","v":"Solar PV (roof top)"},1,1,"","r-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R251,Gen_Param_2011!CG$27:CG$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R251,Gen_Param_2011!AU$27:AU$47)","v":1},null,null,1,"2100 2022.5 1945 1867.5 1790 1712.3 1679.4 1646.5 1613.6 1580.7 1547.8 1526.1 1504.4 1482.7 1461 1439.3 1417.6 1395.9 1374.2 1352.5 1330.7 1318.6 1209.6 1088.4",2100,2100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R251,Gen_Param_2011!M$27:M$47),1)","v":2100},2022.5,1945,1867.5,1790,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R251,Gen_Param_2011!N$27:N$47),1)","v":1712.3},1679.4,1646.5,1613.6,1580.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R251,Gen_Param_2011!O$27:O$47),1)","v":1547.8},1526.1,1504.4,1482.7,1461,1439.3,1417.6,1395.9,1374.2,1352.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R251,Gen_Param_2011!P$27:P$47),1)","v":1330.7},1318.6,1209.5999999999999,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R251,Gen_Param_2011!Q$27:Q$47),1)","v":1088.4000000000001},1,"394 433.4 472.8 512.2 551.6 591 630.4 669.8 709.2 748.6 788 866.8 945.6 1024.4 1103.2 1182 1260.8 1339.6 1418.4 1497.2 1576 3152 6304",394,394,{"$f":"ROUND(SUMIF(OtherData!$C$20:$C$32,LEFT(A251,3),OtherData!$E$20:$E$32)*$BI$6,0)","v":394},433.4,472.8,512.20000000000005,551.6,591,630.4,669.8,709.2,748.6,788,866.8,945.6,1024.4000000000001,1103.2,1182,1260.8,1339.6,1418.4,1497.2,1576,3152,6304]
[{"$f":"A232&B252","v":"NGAEPSOLNUPVstru"},"EPSOLNUPVstru",null,"Rural/Final","N","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R252,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R252,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":166.66666666666666},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R252,Gen_Param_2011!CC$27:CC$47)","v":2013},{"$f":"J$28","v":0.38700000000000001},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R252,Gen_Param_2011!AV$27:AV$47)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R252,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R252,Gen_Param_2011!M$27:M$47)*$B$4","v":4257.5},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R252,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R252,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"Q251","v":185252.03963801268},{"$f":"Gen_Param_2011!B$43","v":"Rooftop PV with 1h Battery"},1,1,"","r-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R252,Gen_Param_2011!CG$27:CG$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R252,Gen_Param_2011!AU$27:AU$47)","v":1},null,null,1,"4257.5 4100.3 3943.1 3785.9 3628.7 3471.4 3373.3 3275.2 3177.1 3079 2981.1 2926.6 2872.1 2817.6 2763.1 2708.6 2654.1 2599.6 2545.1 2490.6 2435.7 2413.5 2214 1992.2",4257.5,4257.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R252,Gen_Param_2011!M$27:M$47),1)","v":4257.5},4100.3,3943.1,3785.9,3628.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R252,Gen_Param_2011!N$27:N$47),1)","v":3471.4},3373.3,3275.2,3177.1,3079,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R252,Gen_Param_2011!O$27:O$47),1)","v":2981.1},2926.6,2872.1,2817.6,2763.1,2708.6,2654.1,2599.6,2545.1,2490.6,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R252,Gen_Param_2011!P$27:P$47),1)","v":2435.6999999999998},2413.5,2214,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R252,Gen_Param_2011!Q$27:Q$47),1)","v":1992.2},1,"394 433.4 472.8 512.2 551.6 591 630.4 669.8 709.2 748.6 788 866.8 945.6 1024.4 1103.2 1182 1260.8 1339.6 1418.4 1497.2 1576 3152 6304",394,394,{"$f":"ROUND(SUMIF(OtherData!$C$20:$C$32,LEFT(A252,3),OtherData!$E$20:$E$32)*$BI$6,0)","v":394},433.4,472.8,512.20000000000005,551.6,591,630.4,669.8,709.2,748.6,788,866.8,945.6,1024.4000000000001,1103.2,1182,1260.8,1339.6,1418.4,1497.2,1576,3152,6304]
[{"$f":"A232&B253","v":"NGAEPSOLNUPVstru2"},"EPSOLNUPVstru2",null,"Rural/Final","S","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R253,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R253,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":150},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R253,Gen_Param_2011!CC$27:CC$47)","v":2013},{"$f":"J$29","v":0.38600000000000001},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R253,Gen_Param_2011!AV$27:AV$47)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R253,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R253,Gen_Param_2011!M$27:M$47)*$B$4","v":6275},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R253,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R253,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A232,NameConvs!$N$57:$N$69)","v":185252.03963801268},{"$f":"Gen_Param_2011!B$44","v":"Rooftop PV with 2h Battery"},1,1,"","r-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R253,Gen_Param_2011!CG$27:CG$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R253,Gen_Param_2011!AU$27:AU$47)","v":1},null,null,1,"6275 6043.3 5811.6 5579.9 5348.2 5116.5 4971.9 4827.3 4682.7 4538.1 4393.7 4313.3 4232.9 4152.5 4072.1 3991.7 3911.3 3830.9 3750.5 3670.1 3590 3557.3 3263.2 2936.3",6275,6275,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R253,Gen_Param_2011!M$27:M$47),1)","v":6275},6043.3,5811.6,5579.9,5348.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R253,Gen_Param_2011!N$27:N$47),1)","v":5116.5},4971.8999999999996,4827.3,4682.7,4538.1000000000004,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R253,Gen_Param_2011!O$27:O$47),1)","v":4393.7},4313.3,4232.8999999999996,4152.5,4072.1,3991.7,3911.3,3830.9,3750.5,3670.1,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R253,Gen_Param_2011!P$27:P$47),1)","v":3590},3557.3,3263.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R253,Gen_Param_2011!Q$27:Q$47),1)","v":2936.3},1,"394 433.4 472.8 512.2 551.6 591 630.4 669.8 709.2 748.6 788 866.8 945.6 1024.4 1103.2 1182 1260.8 1339.6 1418.4 1497.2 1576 3152 6304",394,394,{"$f":"ROUND(SUMIF(OtherData!$C$20:$C$32,LEFT(A253,3),OtherData!$E$20:$E$32)*$BI$6,0)","v":394},433.4,472.8,512.20000000000005,551.6,591,630.4,669.8,709.2,748.6,788,866.8,945.6,1024.4000000000001,1103.2,1182,1260.8,1339.6,1418.4,1497.2,1576,3152,6304]
[{"$f":"A232&B254","v":"NGAEPTSONUTH"},{"$f":"VLOOKUP(R254,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPTSONUTH"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"P","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R254,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R254,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":195.62131274131275},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R254,Gen_Param_2011!CC$27:CC$47)","v":2015},{"$f":"J$30","v":0.75800000000000001},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R254,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R254,Gen_Param_2011!AT$27:AT$47)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R254,Gen_Param_2011!M$27:M$47)*$B$4","v":3000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R254,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R254,Gen_Param_2011!BZ$27:BZ$47))","v":100},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A232,NameConvs!$L$57:$L$69)","v":32762.531814406564},{"$f":"Gen_Param_2011!B$45","v":"Solar thermal no storage"},1,{"$f":"IF(V254=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A254,3),NameConvs!$H$57:$H$69))","v":1},"","e-J",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R254,Gen_Param_2011!CG$27:CG$47)","v":0.3},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R254,Gen_Param_2011!AU$27:AU$47)","v":1.2762750000000012},null,null,1,"3000 2915.2 2830.4 2745.6 2660.8 2576.2 2526.7 2477.2 2427.7 2378.2 2328.7 2286.1 2243.5 2200.9 2158.3 2115.7 2073.1 2030.5 1987.9 1945.3 1902.7 1885.4 1729.5 1556.2",3000,3000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R254,Gen_Param_2011!M$27:M$47),1)","v":3000},2915.2,2830.4,2745.6,2660.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R254,Gen_Param_2011!N$27:N$47),1)","v":2576.1999999999998},2526.6999999999998,2477.1999999999998,2427.6999999999998,2378.1999999999998,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R254,Gen_Param_2011!O$27:O$47),1)","v":2328.6999999999998},2286.1,2243.5,2200.9,2158.3000000000002,2115.6999999999998,2073.1,2030.5,1987.9,1945.3,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R254,Gen_Param_2011!P$27:P$47),1)","v":1902.7},1885.4,1729.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R254,Gen_Param_2011!Q$27:Q$47),1)","v":1556.2},1,"100 190 280 370 460 550 640 730 820 910 1000 1100 1200 1300 1400 1500 1600 1700 1800 1900 2000 2000 2000",100,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R254,Gen_Param_2011!BZ$27:BZ$47),1)","v":100},{"$f":"ROUND(($BS254-$BI254)/10+BI254,1)","v":190},280,370,460,550,640,730,820,910,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R254,Gen_Param_2011!CA$27:CA$47),1)","v":1000},{"$f":"ROUND(($CC254-$BS254)/10+BS254,1)","v":1100},1200,1300,1400,1500,1600,1700,1800,1900,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R254,Gen_Param_2011!CB$27:CB$47),1)","v":2000},2000,2000]
[{"$f":"A232&B255","v":"NGAEPTSONUTHst"},{"$f":"VLOOKUP(R255,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPTSONUTHst"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"Q","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R255,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R255,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":165.92391891891893},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R255,Gen_Param_2011!CC$27:CC$47)","v":2015},{"$f":"J$31","v":0.91900000000000004},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R255,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R255,Gen_Param_2011!AT$27:AT$47)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R255,Gen_Param_2011!M$27:M$47)*$B$4","v":5400},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R255,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R255,Gen_Param_2011!BZ$27:BZ$47))","v":100},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A232,NameConvs!$L$57:$L$69)","v":32762.531814406564},{"$f":"Gen_Param_2011!B$46","v":"Solar thermal with Storage"},1,{"$f":"IF(V255=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A255,3),NameConvs!$H$57:$H$69))","v":1},"","e-J",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R255,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R255,Gen_Param_2011!AU$27:AU$47)","v":1.2762750000000012},null,null,1,"5400 5247.4 5094.8 4942.2 4789.6 4637.2 4526.9 4416.6 4306.3 4196 4085.8 4011.1 3936.4 3861.7 3787 3712.3 3637.6 3562.9 3488.2 3413.5 3338.4 3294.9 2903 2467.5",5400,5400,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R255,Gen_Param_2011!M$27:M$47),1)","v":5400},5247.4,5094.8,4942.2,4789.6000000000004,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R255,Gen_Param_2011!N$27:N$47),1)","v":4637.2},4526.8999999999996,4416.6000000000004,4306.3,4196,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R255,Gen_Param_2011!O$27:O$47),1)","v":4085.8},4011.1,3936.4,3861.7,3787,3712.3,3637.6,3562.9,3488.2,3413.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R255,Gen_Param_2011!P$27:P$47),1)","v":3338.4},3294.9,2903,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R255,Gen_Param_2011!Q$27:Q$47),1)","v":2467.5},1,"100 190 280 370 460 550 640 730 820 910 1000 1100 1200 1300 1400 1500 1600 1700 1800 1900 2000 2000 2000",100,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R255,Gen_Param_2011!BZ$27:BZ$47),1)","v":100},{"$f":"ROUND(($BS255-$BI255)/10+BI255,1)","v":190},280,370,460,550,640,730,820,910,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R255,Gen_Param_2011!CA$27:CA$47),1)","v":1000},{"$f":"ROUND(($CC255-$BS255)/10+BS255,1)","v":1100},1200,1300,1400,1500,1600,1700,1800,1900,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R255,Gen_Param_2011!CB$27:CB$47),1)","v":2000},2000,2000]
[{"$f":"A232&B256","v":"NGAEPGASNUSO"},{"$f":"VLOOKUP(R256,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPGASNUSO"},{"$f":"VLOOKUP(MID(B256,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"L",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R256,Gen_Param_2011!BO$27:BO$47)","v":0.53},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R256,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":165.92391891891893},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R256,Gen_Param_2011!CC$27:CC$47)","v":2015},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R256,Gen_Param_2011!CF$27:CF$47)","v":0.92},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R256,Gen_Param_2011!BA$27:BA$47)/J256","v":0.92391304347826075},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R256,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R256,Gen_Param_2011!AT$27:AT$47)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R256,Gen_Param_2011!M$27:M$47)*$B$4","v":1388.31},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R256,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R256,Gen_Param_2011!BZ$27:BZ$47))","v":100},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A232,NameConvs!$L$57:$L$69)","v":32762.531814406564},{"$f":"Gen_Param_2011!B$47","v":"Solar thermal with gas co-firing"},0,{"$f":"IF(V256=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A256,3),NameConvs!$H$57:$H$69))","v":1},"g-p","e-J",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A256,3)&MID(B256,3,3),MSG_Fueldata!$E$2:$E$202)/$G256","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A256,3)&MID(B256,3,3),MSG_Fueldata!$F$2:$F$202)/$G256","v":3.3396226415094339},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R256,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R256,Gen_Param_2011!AU$27:AU$47)","v":1.2762750000000012},null,null,1,{"$f":"IF(AC256,AG256&\" \"&AH256&\" \"&AI256&\" \"&AJ256&\" \"&AK256&\" \"&AL256&\" \"&AM256&\" \"&AN256&\" \"&AO256&\" \"&AP256&\" \"&AQ256&\" \"&AR256&\" \"&AS256&\" \"&AT256&\" \"&AU256&\" \"&AV256&\" \"&AW256&\" \"&AX256&\" \"&AY256&\" \"&AZ256&\" \"&BA256&\" \"&BB256&\" \"&BC256&\" \"&BD256,N256)","v":"1388.3 1374.7 1361.1 1347.5 1333.9 1320.3 1313.8 1307.3 1300.8 1294.3 1287.6 1281.3 1275 1268.7 1262.4 1256.1 1249.8 1243.5 1237.2 1230.9 1224.6 1224.6 1224.6 1224.6"},1388.3,1388.3,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R256,Gen_Param_2011!M$27:M$47),1)","v":1388.3},1374.7,1361.1,1347.5,1333.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R256,Gen_Param_2011!N$27:N$47),1)","v":1320.3},1313.8,1307.3,1300.8,1294.3,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R256,Gen_Param_2011!O$27:O$47),1)","v":1287.5999999999999},1281.3,1275,1268.7,1262.4000000000001,1256.0999999999999,1249.8,1243.5,1237.2,1230.9000000000001,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R256,Gen_Param_2011!P$27:P$47),1)","v":1224.5999999999999},{"$f":"ROUND(($BD256-$BA256)/20+BA256,1)","v":1224.5999999999999},{"$f":"ROUND(($BD256-$BA256)/2+BA256,1)","v":1224.5999999999999},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R256,Gen_Param_2011!Q$27:Q$47),1)","v":1224.5999999999999},1,"100 190 280 370 460 550 640 730 820 910 1000 1100 1200 1300 1400 1500 1600 1700 1800 1900 2000 2000 2000",100,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R256,Gen_Param_2011!BZ$27:BZ$47),1)","v":100},{"$f":"ROUND(($BS256-$BI256)/10+BI256,1)","v":190},280,370,460,550,640,730,820,910,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R256,Gen_Param_2011!CA$27:CA$47),1)","v":1000},{"$f":"ROUND(($CC256-$BS256)/10+BS256,1)","v":1100},1200,1300,1400,1500,1600,1700,1800,1900,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R256,Gen_Param_2011!CB$27:CB$47),1)","v":2000},2000,2000]
[{"$f":"LEFT(A256,3)","v":"NGA"},{"$f":"ROW(B256)-ROW(B232)","v":24},{"$f":"ROW()-B257-1","v":232}]
[]
[null,{"$f":"VLOOKUP(A260,NameConvs!$B$57:$E$69,4,FALSE)","v":"Sierra Leone"},"Main Input","Main Output","name","Main Input","Main Output (switch c)","var costs (switch c)","First year","Plant Factor","operation time","Plant life","Constr. Time","Investment Costs","Fixed Costs","bdc (up)","bdi (up)",null,"Renewable?","Loss Factor","Input Fuel","output fuel",null,null,"Firm Capacity","IDC factor",null,"Min Utilisation","Inv. Cost Learning","Inv.Cost String",2008,{"$f":"AE259+1","v":2009},2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2040,2050,"bdc (up) activate?","bdc (up) string",2008,{"$f":"BG259+1","v":2009},2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2040,2050,"bdc (lo) activate?","bdc (lo) string",2008,{"$f":"CH259+1","v":2009},2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2040,2050]
["SIE","MESSAGE Name",null,null,"alt",null,null,"US$'00/kWyr",null,"share","share","years","years","US$'00/kW","US$'00/kW/yr","MW","MW",null,null,null,null,null,null,null,null,null,null,"%"]
[{"$f":"A260&B261","v":"SIEEPODSNU"},{"$f":"VLOOKUP(R261,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPODSNU"},{"$f":"VLOOKUP(MID(B261,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Diesel/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"J",{"$f":"IF(C261=\"\",\"\",1)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R261,Gen_Param_2011!BO$27:BO$47)","v":0.35},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R261,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":148.91999999999999},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R261,Gen_Param_2011!CC$27:CC$47)","v":2013},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R261,Gen_Param_2011!CF$27:CF$47)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R261,Gen_Param_2011!BA$27:BA$47)/J261","v":0.88888888888888895},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R261,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R261,Gen_Param_2011!AT$27:AT$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R261,Gen_Param_2011!M$27:M$47)*$B$4","v":1070},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R261,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R261,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$27","v":"Diesel Centralized"},0,{"$f":"IF(V261=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A261,3),NameConvs!$H$57:$H$69))","v":1},{"$f":"IF(C261=\"\",\"\",VLOOKUP(C261,EnergyForms,2,FALSE))","v":"o-p"},{"$f":"IF(ISNA(VLOOKUP(D261&\"/\"&LEFT(A261,3),EnergyForms2,2,FALSE)),VLOOKUP(D261,EnergyForms,2,FALSE),VLOOKUP(D261&\"/\"&LEFT(A261,3),EnergyForms2,2,FALSE))","v":"e-L"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A261,3)&MID(B261,3,3),MSG_Fueldata!$E$2:$E$202)/$G261","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A261,3)&MID(B261,3,3),MSG_Fueldata!$F$2:$F$202)/$G261","v":6.6739186285714274},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R261,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R261,Gen_Param_2011!AU$27:AU$47)","v":1.100000000000001},null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$54,$R261,Gen_Param_2011!CH$27:CH$54)","v":0.04},null,{"$f":"IF(AC261,AG261&\" \"&AH261&\" \"&AI261&\" \"&AJ261&\" \"&AK261&\" \"&AL261&\" \"&AM261&\" \"&AN261&\" \"&AO261&\" \"&AP261&\" \"&AQ261&\" \"&AR261&\" \"&AS261&\" \"&AT261&\" \"&AU261&\" \"&AV261&\" \"&AW261&\" \"&AX261&\" \"&AY261&\" \"&AZ261&\" \"&BA261&\" \"&BB261&\" \"&BC261&\" \"&BD261,N261)","v":1070},{"$f":"AG261","v":1070},{"$f":"AG261","v":1070},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R261,Gen_Param_2011!M$27:M$47),1)","v":1070},{"$f":"ROUND(($AL261-$AG261)/5+AG261,1)","v":1070},1070,1070,1070,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R261,Gen_Param_2011!N$27:N$47),1)","v":1070},{"$f":"ROUND(($AQ261-$AL261)/5+AL261,1)","v":1070},1070,1070,1070,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R261,Gen_Param_2011!O$27:O$47),1)","v":1070},{"$f":"ROUND(($BA261-$AQ261)/10+AQ261,1)","v":1070},{"$f":"ROUND(($BA261-$AQ261)/10+AR261,1)","v":1070},{"$f":"ROUND(($BA261-$AQ261)/10+AS261,1)","v":1070},{"$f":"ROUND(($BA261-$AQ261)/10+AT261,1)","v":1070},{"$f":"ROUND(($BA261-$AQ261)/10+AU261,1)","v":1070},{"$f":"ROUND(($BA261-$AQ261)/10+AV261,1)","v":1070},{"$f":"ROUND(($BA261-$AQ261)/10+AW261,1)","v":1070},{"$f":"ROUND(($BA261-$AQ261)/10+AX261,1)","v":1070},{"$f":"ROUND(($BA261-$AQ261)/10+AY261,1)","v":1070},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R261,Gen_Param_2011!P$27:P$47),1)","v":1070},{"$f":"ROUND(($BD261-$BA261)/20+BA261,1)","v":1070},{"$f":"ROUND(($BD261-$BA261)/2+BA261,1)","v":1070},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R261,Gen_Param_2011!Q$27:Q$47),1)","v":1070},null,{"$f":"IF(BE261,BI261&\" \"&BJ261&\" \"&BK261&\" \"&BL261&\" \"&BM261&\" \"&BN261&\" \"&BO261&\" \"&BP261&\" \"&BQ261&\" \"&BR261&\" \"&BS261&\" \"&BT261&\" \"&BU261&\" \"&BV261&\" \"&BW261&\" \"&BX261&\" \"&BY261&\" \"&BZ261&\" \"&CA261&\" \"&CB261&\" \"&CC261&\" \"&CD261&\" \"&CE261,BI261)","v":500},{"$f":"BI261","v":500},{"$f":"BI261","v":500},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R261,Gen_Param_2011!BZ$27:BZ$47),1)","v":500},{"$f":"ROUND(($BS261-$BI261)/10+BI261,1)","v":450},{"$f":"ROUND(($BS261-$BI261)/10+BJ261,1)","v":400},350,300,250,200,150,100,50,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R261,Gen_Param_2011!CA$27:CA$47),1)","v":0},{"$f":"ROUND(($CC261-$BS261)/10+BS261,1)","v":0},{"$f":"ROUND(($CC261-$BS261)/10+BT261,1)","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R261,Gen_Param_2011!CB$27:CB$47),1)","v":0},{"$f":"CC261","v":0},{"$f":"CD261","v":0},null,{"$f":"IF(CF261,CH261&\" \"&CI261&\" \"&CJ261&\" \"&CK261&\" \"&CL261&\" \"&CM261&\" \"&CN261&\" \"&CO261&\" \"&CP261&\" \"&CQ261&\" \"&CR261&\" \"&CS261&\" \"&CT261&\" \"&CU261&\" \"&CV261&\" \"&CW261&\" \"&CX261&\" \"&CY261&\" \"&CZ261&\" \"&DA261&\" \"&DB261&\" \"&DC261&\" \"&DD261,\"\")","v":""}]
[{"$f":"A260&B262","v":"SIEEPODSNUind"},{"$f":"VLOOKUP(R262,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPODSNUind"},{"$f":"VLOOKUP(MID(B262,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Diesel/Primary"},"Electricity/Final","K",{"$f":"IF(C262=\"\",\"\",1)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R262,Gen_Param_2011!BO$27:BO$47)","v":0.35},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R262,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":484.86599999999999},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R262,Gen_Param_2011!CC$27:CC$47)","v":2010},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R262,Gen_Param_2011!CF$27:CF$47)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R262,Gen_Param_2011!BA$27:BA$47)/J262","v":0.88888888888888895},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R262,Gen_Param_2011!AV$27:AV$47)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R262,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R262,Gen_Param_2011!M$27:M$47)*$B$4","v":658.66499999999996},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R262,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R262,Gen_Param_2011!BZ$27:BZ$47))","v":2000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$28","v":"Diesel 100 kW system (industry)"},0,{"$f":"IF(V262=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A262,3),NameConvs!$H$57:$H$69))","v":1},"o-p","i-t",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A262,3)&MID(B262,3,3),MSG_Fueldata!$E$2:$E$202)/$G262","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A262,3)&MID(B262,3,3),MSG_Fueldata!$F$2:$F$202)/$G262","v":6.6739186285714274},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R262,Gen_Param_2011!CG$27:CG$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R262,Gen_Param_2011!AU$27:AU$47)","v":1},{"$f":"VLOOKUP(A260,OtherData!$C$20:$P$32,OtherData!N$1,FALSE)","v":"2000 0 2001 0 2002 0 2003 0 2004 0 2005 0 2006 0 2007 0 2008 0 2009 0 "},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$54,$R262,Gen_Param_2011!CH$27:CH$54)","v":0.04},null,658.66499999999996,{"$f":"AG262","v":658.7},{"$f":"AG262","v":658.7},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R262,Gen_Param_2011!M$27:M$47),1)","v":658.7},658.7,658.7,658.7,658.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R262,Gen_Param_2011!N$27:N$47),1)","v":658.7},658.7,658.7,658.7,658.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R262,Gen_Param_2011!O$27:O$47),1)","v":658.7},{"$f":"ROUND(($BA262-$AQ262)/10+AQ262,1)","v":658.7},658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R262,Gen_Param_2011!P$27:P$47),1)","v":658.7},658.7,658.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R262,Gen_Param_2011!Q$27:Q$47),1)","v":658.7},null,{"$f":"IF(BE262,BI262&\" \"&BJ262&\" \"&BK262&\" \"&BL262&\" \"&BM262&\" \"&BN262&\" \"&BO262&\" \"&BP262&\" \"&BQ262&\" \"&BR262&\" \"&BS262&\" \"&BT262&\" \"&BU262&\" \"&BV262&\" \"&BW262&\" \"&BX262&\" \"&BY262&\" \"&BZ262&\" \"&CA262&\" \"&CB262&\" \"&CC262&\" \"&CD262&\" \"&CE262,BI262)","v":2000},{"$f":"BI262","v":2000},{"$f":"BI262","v":2000},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R262,Gen_Param_2011!BZ$27:BZ$47),1)","v":2000},{"$f":"ROUND(($BS262-$BI262)/10+BI262,1)","v":1800},1600,1400,1200,1000,800,600,400,200,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R262,Gen_Param_2011!CA$27:CA$47),1)","v":0},{"$f":"ROUND(($CC262-$BS262)/10+BS262,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R262,Gen_Param_2011!CB$27:CB$47),1)","v":0},{"$f":"CC262","v":0},0,null,{"$f":"IF(CF262,CH262&\" \"&CI262&\" \"&CJ262&\" \"&CK262&\" \"&CL262&\" \"&CM262&\" \"&CN262&\" \"&CO262&\" \"&CP262&\" \"&CQ262&\" \"&CR262&\" \"&CS262&\" \"&CT262&\" \"&CU262&\" \"&CV262&\" \"&CW262&\" \"&CX262&\" \"&CY262&\" \"&CZ262&\" \"&DA262&\" \"&DB262&\" \"&DC262&\" \"&DD262,\"\")","v":""}]
[{"$f":"A260&B263","v":"SIEEPODSNUurb"},"EPODSNUurb",{"$f":"VLOOKUP(MID(B263,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Diesel/Primary"},"Urban/Final","L",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R263,Gen_Param_2011!BO$27:BO$47)","v":0.16},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R263,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":290.9196},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R263,Gen_Param_2011!CC$27:CC$47)","v":2010},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R263,Gen_Param_2011!CF$27:CF$47)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R263,Gen_Param_2011!BA$27:BA$47)/J263","v":0.33333333333333331},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R263,Gen_Param_2011!AV$27:AV$47)","v":10},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R263,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R263,Gen_Param_2011!M$27:M$47)*$B$4","v":691.875},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R263,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R263,Gen_Param_2011!BZ$27:BZ$47))","v":2000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$29","v":"Diesel/Gasoline 1kW system (residential/commercial)"},0,1,"o-p","u-t",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A263,3)&MID(B263,3,3),MSG_Fueldata!$E$2:$E$202)/$G263","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A263,3)&MID(B263,3,3),MSG_Fueldata!$F$2:$F$202)/$G263","v":14.599196999999997},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R263,Gen_Param_2011!CG$27:CG$47)","v":0},1,{"$f":"VLOOKUP(A260,OtherData!$C$20:$P$32,OtherData!P$1,FALSE)","v":"2000 0.05 2001 0.05 2002 0.05 2003 0.05 2004 0.05 2005 0.05 2006 0.05 2007 0.05 2008 0.05 2009 0.05 "},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$54,$R263,Gen_Param_2011!CH$27:CH$54)","v":0.04},null,691.875,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R263,Gen_Param_2011!M$27:M$47),1)","v":691.9},691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R263,Gen_Param_2011!N$27:N$47),1)","v":691.9},691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R263,Gen_Param_2011!O$27:O$47),1)","v":691.9},691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R263,Gen_Param_2011!P$27:P$47),1)","v":691.9},691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R263,Gen_Param_2011!Q$27:Q$47),1)","v":691.9},null,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R263,Gen_Param_2011!BZ$27:BZ$47),1)","v":2000},1800,1600,1400,1200,1000,800,600,400,200,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R263,Gen_Param_2011!CA$27:CA$47),1)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R263,Gen_Param_2011!CB$27:CB$47),1)","v":0},{"$f":"CC263","v":0},0,null,""]
[{"$f":"A260&B264","v":"SIEEPODSNUrur"},"EPODSNUrur",{"$f":"VLOOKUP(MID(B264,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Diesel/Primary"},"Rural/Final","M",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R264,Gen_Param_2011!BO$27:BO$47)","v":0.16},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R264,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":290.9196},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R264,Gen_Param_2011!CC$27:CC$47)","v":2010},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R264,Gen_Param_2011!CF$27:CF$47)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R264,Gen_Param_2011!BA$27:BA$47)/J264","v":0.33333333333333331},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R264,Gen_Param_2011!AV$27:AV$47)","v":10},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R264,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R264,Gen_Param_2011!M$27:M$47)*$B$4","v":691.875},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R264,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R264,Gen_Param_2011!BZ$27:BZ$47))","v":2000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$29","v":"Diesel/Gasoline 1kW system (residential/commercial)"},0,1,"o-p","r-t",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A264,3)&MID(B264,3,3),MSG_Fueldata!$E$2:$E$202)/$G264","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A264,3)&MID(B264,3,3),MSG_Fueldata!$F$2:$F$202)/$G264","v":14.599196999999997},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R264,Gen_Param_2011!CG$27:CG$47)","v":0},1,{"$f":"VLOOKUP(A260,OtherData!$C$20:$P$32,OtherData!O$1,FALSE)","v":"2000 0 2001 0 2002 0 2003 0 2004 0 2005 0 2006 0 2007 0 2008 0 2009 0 "},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$54,$R264,Gen_Param_2011!CH$27:CH$54)","v":0.04},null,691.875,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R264,Gen_Param_2011!M$27:M$47),1)","v":691.9},691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R264,Gen_Param_2011!N$27:N$47),1)","v":691.9},691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R264,Gen_Param_2011!O$27:O$47),1)","v":691.9},691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R264,Gen_Param_2011!P$27:P$47),1)","v":691.9},691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R264,Gen_Param_2011!Q$27:Q$47),1)","v":691.9},null,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R264,Gen_Param_2011!BZ$27:BZ$47),1)","v":2000},1800,1600,1400,1200,1000,800,600,400,200,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R264,Gen_Param_2011!CA$27:CA$47),1)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R264,Gen_Param_2011!CB$27:CB$47),1)","v":0},{"$f":"CC264","v":0},0,null,""]
[{"$f":"A260&B265","v":"SIEEPOHFNU"},{"$f":"VLOOKUP(R265,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPOHFNU"},{"$f":"VLOOKUP(MID(B265,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"HFO/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"J",{"$f":"IF(C265=\"\",\"\",1)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R265,Gen_Param_2011!BO$27:BO$47)","v":0.35},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R265,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":131.4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R265,Gen_Param_2011!CC$27:CC$47)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R265,Gen_Param_2011!CF$27:CF$47)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R265,Gen_Param_2011!BA$27:BA$47)/J265","v":0.88888888888888895},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R265,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R265,Gen_Param_2011!AT$27:AT$47)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R265,Gen_Param_2011!M$27:M$47)*$B$4","v":1350},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R265,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R265,Gen_Param_2011!BZ$27:BZ$47))","v":2000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$30","v":"HFO"},0,{"$f":"IF(V265=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A265,3),NameConvs!$H$57:$H$69))","v":1},"h-p","e-L",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A265,3)&MID(B265,3,3),MSG_Fueldata!$E$2:$E$202)/$G265","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A265,3)&MID(B265,3,3),MSG_Fueldata!$F$2:$F$202)/$G265","v":7.2685974857142863},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R265,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R265,Gen_Param_2011!AU$27:AU$47)","v":1.1550000000000011},null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$54,$R265,Gen_Param_2011!CH$27:CH$54)","v":0.05},null,1350,{"$f":"AG265","v":1350},{"$f":"AG265","v":1350},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R265,Gen_Param_2011!M$27:M$47),1)","v":1350},1350,1350,1350,1350,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R265,Gen_Param_2011!N$27:N$47),1)","v":1350},1350,1350,1350,1350,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R265,Gen_Param_2011!O$27:O$47),1)","v":1350},{"$f":"ROUND(($BA265-$AQ265)/10+AQ265,1)","v":1350},1350,1350,1350,1350,1350,1350,1350,1350,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R265,Gen_Param_2011!P$27:P$47),1)","v":1350},1350,1350,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R265,Gen_Param_2011!Q$27:Q$47),1)","v":1350},null,{"$f":"IF(BE265,BI265&\" \"&BJ265&\" \"&BK265&\" \"&BL265&\" \"&BM265&\" \"&BN265&\" \"&BO265&\" \"&BP265&\" \"&BQ265&\" \"&BR265&\" \"&BS265&\" \"&BT265&\" \"&BU265&\" \"&BV265&\" \"&BW265&\" \"&BX265&\" \"&BY265&\" \"&BZ265&\" \"&CA265&\" \"&CB265&\" \"&CC265&\" \"&CD265&\" \"&CE265,BI265)","v":2000},{"$f":"BI265","v":2000},{"$f":"BI265","v":2000},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R265,Gen_Param_2011!BZ$27:BZ$47),1)","v":2000},{"$f":"ROUND(($BS265-$BI265)/10+BI265,1)","v":1800},1600,1400,1200,1000,800,600,400,200,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R265,Gen_Param_2011!CA$27:CA$47),1)","v":0},{"$f":"ROUND(($CC265-$BS265)/10+BS265,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R265,Gen_Param_2011!CB$27:CB$47),1)","v":0},{"$f":"CC265","v":0},{"$f":"CD265","v":0}]
[{"$f":"A260&B266","v":"SIEEPGASNUOC"},{"$f":"VLOOKUP(R266,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPGASNUOC"},{"$f":"VLOOKUP(MID(B266,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"J",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R266,Gen_Param_2011!BO$27:BO$47)","v":0.3},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R266,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":174.52959194488608},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R266,Gen_Param_2011!CC$27:CC$47)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R266,Gen_Param_2011!CF$27:CF$47)","v":0.93500000000000005},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R266,Gen_Param_2011!BA$27:BA$47)/J266","v":0.90909090909090906},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R266,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R266,Gen_Param_2011!AT$27:AT$47)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R266,Gen_Param_2011!M$27:M$47)*$B$4","v":603},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R266,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R266,Gen_Param_2011!BZ$27:BZ$47))","v":1000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$31","v":"OCGT"},0,{"$f":"IF(V266=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A266,3),NameConvs!$H$57:$H$69))","v":1},"g-p","e-L",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A266,3)&MID(B266,3,3),MSG_Fueldata!$E$2:$E$202)/$G266","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A266,3)&MID(B266,3,3),MSG_Fueldata!$F$2:$F$202)/$G266","v":5.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R266,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R266,Gen_Param_2011!AU$27:AU$47)","v":1.1550000000000011},null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$54,$R266,Gen_Param_2011!CH$27:CH$54)","v":1.4999999999999999E-2},null,603,603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R266,Gen_Param_2011!M$27:M$47),1)","v":603},603,603,603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R266,Gen_Param_2011!N$27:N$47),1)","v":603},603,603,603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R266,Gen_Param_2011!O$27:O$47),1)","v":603},603,603,603,603,603,603,603,603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R266,Gen_Param_2011!P$27:P$47),1)","v":603},603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R266,Gen_Param_2011!Q$27:Q$47),1)","v":603},null,1000,1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R266,Gen_Param_2011!BZ$27:BZ$47),1)","v":1000},{"$f":"ROUND(($BS266-$BI266)/10+BI266,1)","v":900},800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R266,Gen_Param_2011!CA$27:CA$47),1)","v":0},{"$f":"ROUND(($CC266-$BS266)/10+BS266,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R266,Gen_Param_2011!CB$27:CB$47),1)","v":0},0,0]
[{"$f":"A260&B267","v":"SIEEPGASNUCC"},{"$f":"VLOOKUP(R267,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPGASNUCC"},{"$f":"VLOOKUP(MID(B267,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"K",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R267,Gen_Param_2011!BO$27:BO$47)","v":0.48},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R267,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":25.363137254901961},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R267,Gen_Param_2011!CC$27:CC$47)","v":2015},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R267,Gen_Param_2011!CF$27:CF$47)","v":0.93500000000000005},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R267,Gen_Param_2011!BA$27:BA$47)/J267","v":0.90909090909090906},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R267,Gen_Param_2011!AV$27:AV$47)","v":30},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R267,Gen_Param_2011!AT$27:AT$47)","v":3},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R267,Gen_Param_2011!M$27:M$47)*$B$4","v":1069},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R267,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R267,Gen_Param_2011!BZ$27:BZ$47))","v":1000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$32","v":"CCGT"},0,{"$f":"IF(V267=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A267,3),NameConvs!$H$57:$H$69))","v":1},"g-p","e-L",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A267,3)&MID(B267,3,3),MSG_Fueldata!$E$2:$E$202)/$G267","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A267,3)&MID(B267,3,3),MSG_Fueldata!$F$2:$F$202)/$G267","v":3.6875},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R267,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R267,Gen_Param_2011!AU$27:AU$47)","v":1.2136666666666682},null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$54,$R267,Gen_Param_2011!CH$27:CH$54)","v":0.25},null,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R267,Gen_Param_2011!M$27:M$47),1)","v":1069},1069,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R267,Gen_Param_2011!N$27:N$47),1)","v":1069},1069,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R267,Gen_Param_2011!O$27:O$47),1)","v":1069},1069,1069,1069,1069,1069,1069,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R267,Gen_Param_2011!P$27:P$47),1)","v":1069},1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R267,Gen_Param_2011!Q$27:Q$47),1)","v":1069},null,1000,1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R267,Gen_Param_2011!BZ$27:BZ$47),1)","v":1000},{"$f":"ROUND(($BS267-$BI267)/10+BI267,1)","v":900},800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R267,Gen_Param_2011!CA$27:CA$47),1)","v":0},{"$f":"ROUND(($CC267-$BS267)/10+BS267,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R267,Gen_Param_2011!CB$27:CB$47),1)","v":0},0,0]
[{"$f":"A260&B268","v":"SIEEPCOANUSC"},{"$f":"VLOOKUP(R268,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPCOANUSC"},{"$f":"VLOOKUP(MID(B268,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Coal/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"J",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R268,Gen_Param_2011!BO$27:BO$47)","v":0.37},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R268,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":124.89704292527823},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R268,Gen_Param_2011!CC$27:CC$47)","v":2018},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R268,Gen_Param_2011!CF$27:CF$47)","v":0.94},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R268,Gen_Param_2011!BA$27:BA$47)/J268","v":0.9042553191489362},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R268,Gen_Param_2011!AV$27:AV$47)","v":30},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R268,Gen_Param_2011!AT$27:AT$47)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R268,Gen_Param_2011!M$27:M$47)*$B$4","v":2403.3783783783783},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R268,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R268,Gen_Param_2011!BZ$27:BZ$47))","v":1000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$34","v":"Supercritical coal"},{"$f":"IF(OR(MID(B268,3,1)=\"W\",MID(B268,3,1)=\"S\",MID(B268,3,1)=\"H\",MID(B268,3,1)=\"B\",MID(B268,3,1)=\"G\"),1,0)","v":0},{"$f":"IF(V268=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A268,3),NameConvs!$H$57:$H$69))","v":1},"c-p","e-L",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A268,3)&MID(B268,3,3),MSG_Fueldata!$E$2:$E$202)/$G268","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A268,3)&MID(B268,3,3),MSG_Fueldata!$F$2:$F$202)/$G268","v":8.2162162162162158},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R268,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R268,Gen_Param_2011!AU$27:AU$47)","v":1.2762750000000012},null,null,null,2403.3783783783783,2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R268,Gen_Param_2011!M$27:M$47),1)","v":2403.4},2403.4,2403.4,2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R268,Gen_Param_2011!N$27:N$47),1)","v":2403.4},2403.4,2403.4,2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R268,Gen_Param_2011!O$27:O$47),1)","v":2403.4},2403.4,2403.4,2403.4,2403.4,2403.4,2403.4,2403.4,2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R268,Gen_Param_2011!P$27:P$47),1)","v":2403.4},2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R268,Gen_Param_2011!Q$27:Q$47),1)","v":2403.4},null,1000,1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R268,Gen_Param_2011!BZ$27:BZ$47),1)","v":1000},{"$f":"ROUND(($BS268-$BI268)/10+BI268,1)","v":900},800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R268,Gen_Param_2011!CA$27:CA$47),1)","v":0},{"$f":"ROUND(($CC268-$BS268)/10+BS268,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R268,Gen_Param_2011!CB$27:CB$47),1)","v":0},0,0]
[{"$f":"A260&B269","v":"SIEEPGASNLCC"},{"$f":"VLOOKUP(R269,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPGASNLCC"},{"$f":"VLOOKUP(MID(B269,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"L",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R269,Gen_Param_2011!BO$27:BO$47)","v":0.48},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R269,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":25.363137254901961},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R269,Gen_Param_2011!CC$27:CC$47)","v":2015},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R269,Gen_Param_2011!CF$27:CF$47)","v":0.93500000000000005},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R269,Gen_Param_2011!BA$27:BA$47)/J269","v":0.90909090909090906},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R269,Gen_Param_2011!AV$27:AV$47)","v":30},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R269,Gen_Param_2011!AT$27:AT$47)","v":3},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R269,Gen_Param_2011!M$27:M$47)*$B$4","v":1069},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R269,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R269,Gen_Param_2011!BZ$27:BZ$47))","v":1000},0,{"$f":"Gen_Param_2011!B$33","v":"CCGT Associated Gas"},{"$f":"IF(OR(MID(B269,3,1)=\"W\",MID(B269,3,1)=\"S\",MID(B269,3,1)=\"H\",MID(B269,3,1)=\"B\",MID(B269,3,1)=\"G\"),1,0)","v":1},{"$f":"IF(V269=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A269,3),NameConvs!$H$57:$H$69))","v":1},"g-p","e-L",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A269,3)&MID(B269,3,3),MSG_Fueldata!$E$2:$E$202)/$G269","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A269,3)&MID(B269,3,3),MSG_Fueldata!$F$2:$F$202)/$G269","v":3.6875},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R269,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R269,Gen_Param_2011!AU$27:AU$47)","v":1.2136666666666682},null,null,null,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R269,Gen_Param_2011!M$27:M$47),1)","v":1069},1069,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R269,Gen_Param_2011!N$27:N$47),1)","v":1069},1069,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R269,Gen_Param_2011!O$27:O$47),1)","v":1069},1069,1069,1069,1069,1069,1069,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R269,Gen_Param_2011!P$27:P$47),1)","v":1069},1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R269,Gen_Param_2011!Q$27:Q$47),1)","v":1069},null,1000,1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R269,Gen_Param_2011!BZ$27:BZ$47),1)","v":1000},{"$f":"ROUND(($BS269-$BI269)/10+BI269,1)","v":900},800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R269,Gen_Param_2011!CA$27:CA$47),1)","v":0},{"$f":"ROUND(($CC269-$BS269)/10+BS269,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R269,Gen_Param_2011!CB$27:CB$47),1)","v":0},0,0]
[{"$f":"A260&B270","v":"SIEEPHYDNU"},{"$f":"VLOOKUP(R270,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPHYDNU"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"K","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R270,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R270,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":52.485216216216216},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R270,Gen_Param_2011!CC$27:CC$47)","v":2026},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R270,Gen_Param_2011!CF$27:CF$47)","v":0.95},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R270,Gen_Param_2011!BA$27:BA$47)/J270","v":0.52631578947368418},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R270,Gen_Param_2011!AV$27:AV$47)","v":50},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R270,Gen_Param_2011!AT$27:AT$47)","v":5},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R270,Gen_Param_2011!M$27:M$47)*$B$4","v":2000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R270,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R270,Gen_Param_2011!BZ$27:BZ$47))","v":1000},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A260,NameConvs!$J$57:$J$69)","v":0},{"$f":"Gen_Param_2011!B$36","v":"Hydro"},1,{"$f":"IF(V270=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A270,3),NameConvs!$H$57:$H$69))","v":1},"","e-L",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R270,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R270,Gen_Param_2011!AU$27:AU$47)","v":1.3431220000000013},null,null,null,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R270,Gen_Param_2011!M$27:M$47),1)","v":2000},2000,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R270,Gen_Param_2011!N$27:N$47),1)","v":2000},2000,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R270,Gen_Param_2011!O$27:O$47),1)","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R270,Gen_Param_2011!P$27:P$47),1)","v":2000},2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R270,Gen_Param_2011!Q$27:Q$47),1)","v":2000},null,1000,1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R270,Gen_Param_2011!BZ$27:BZ$47),1)","v":1000},{"$f":"ROUND(($BS270-$BI270)/10+BI270,1)","v":900},800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R270,Gen_Param_2011!CA$27:CA$47),1)","v":0},{"$f":"ROUND(($CC270-$BS270)/10+BS270,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R270,Gen_Param_2011!CB$27:CB$47),1)","v":0},0,0]
[{"$f":"A260&B271","v":"SIEEPHYDNUmic"},{"$f":"VLOOKUP(R271,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPHYDNUmic"},null,{"$f":"D279","v":"Rural/Final"},"J","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R271,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R271,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":47.52},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R271,Gen_Param_2011!CC$27:CC$47)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R271,Gen_Param_2011!CF$27:CF$47)","v":0.5},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R271,Gen_Param_2011!BA$27:BA$47)/J271","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R271,Gen_Param_2011!AV$27:AV$47)","v":30},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R271,Gen_Param_2011!AT$27:AT$47)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R271,Gen_Param_2011!M$27:M$47)*$B$4","v":4000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R271,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R271,Gen_Param_2011!BZ$27:BZ$47))","v":100},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A260,NameConvs!$K$57:$K$69)","v":85.438000000000017},{"$f":"Gen_Param_2011!B$37","v":"Small Hydro"},1,1,"",{"$f":"V279","v":"r-t"},null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R271,Gen_Param_2011!CG$27:CG$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R271,Gen_Param_2011!AU$27:AU$47)","v":1.1550000000000011},null,null,null,4000,4000,4000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R271,Gen_Param_2011!M$27:M$47),1)","v":4000},3960.8,3921.6,3882.4,3843.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R271,Gen_Param_2011!N$27:N$47),1)","v":3804},3766.7,3729.4,3692.1,3654.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R271,Gen_Param_2011!O$27:O$47),1)","v":3617.5},3582.9,3548.3,3513.7,3479.1,3444.5,3409.9,3375.3,3340.7,3306.1,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R271,Gen_Param_2011!P$27:P$47),1)","v":3271.6},3241.8,2973.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R271,Gen_Param_2011!Q$27:Q$47),1)","v":2675.9},1,{"$f":"IF(GenREFlag=0,0,IF(BE271,BI271&\" \"&BJ271&\" \"&BK271&\" \"&BL271&\" \"&BM271&\" \"&BN271&\" \"&BO271&\" \"&BP271&\" \"&BQ271&\" \"&BR271&\" \"&BS271&\" \"&BT271&\" \"&BU271&\" \"&BV271&\" \"&BW271&\" \"&BX271&\" \"&BY271&\" \"&BZ271&\" \"&CA271&\" \"&CB271&\" \"&CC271&\" \"&CD271&\" \"&CE271,BI271))","v":"4 4.4 4.8 5.2 5.6 6 6.4 6.8 7.2 7.6 8 8.8 9.6 10.4 11.2 12 12.8 13.6 14.4 15.2 16 32 64"},4,4,{"$f":"ROUND(SUMIF(OtherData!$C$20:$C$32,LEFT(A271,3),OtherData!$E$20:$E$32)*$BI$6,0)","v":4},4.4000000000000004,4.8,5.2,5.6,6,6.4,6.8,7.2,7.6,{"$f":"BI271*2","v":8},8.8000000000000007,9.6,10.4,11.2,12,12.8,13.6,14.4,15.2,{"$f":"BS271*2","v":16},{"$f":"CC271*2","v":32},{"$f":"CD271*2","v":64}]
[{"$f":"A260&B272","v":"SIEEPBIONU"},{"$f":"VLOOKUP(R272,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPBIONU"},{"$f":"VLOOKUP(MID(B272,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Biomass/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"J",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R272,Gen_Param_2011!BO$27:BO$47)","v":0.38},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R272,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":175.33459459459462},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R272,Gen_Param_2011!CC$27:CC$47)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R272,Gen_Param_2011!CF$27:CF$47)","v":0.92999999999999994},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R272,Gen_Param_2011!BA$27:BA$47)/J272","v":0.53763440860215062},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R272,Gen_Param_2011!AV$27:AV$47)","v":30},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R272,Gen_Param_2011!AT$27:AT$47)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R272,Gen_Param_2011!M$27:M$47)*$B$4","v":2500},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R272,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R272,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A260,NameConvs!$P$57:$P$69)","v":250},{"$f":"Gen_Param_2011!B$38","v":"Biomass"},1,{"$f":"IF(V272=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A272,3),NameConvs!$H$57:$H$69))","v":1},"b-p",{"$f":"IF(ISNA(VLOOKUP(D272&\"/\"&LEFT(A272,3),EnergyForms2,2,FALSE)),VLOOKUP(D272,EnergyForms,2,FALSE),VLOOKUP(D272&\"/\"&LEFT(A272,3),EnergyForms2,2,FALSE))","v":"e-L"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A272,3)&MID(B272,3,3),MSG_Fueldata!$E$2:$E$202)/$G272","v":123.68421052631579},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A272,3)&MID(B272,3,3),MSG_Fueldata!$F$2:$F$202)/$G272","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R272,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R272,Gen_Param_2011!AU$27:AU$47)","v":1.2762750000000012},null,null,null,2500,2500,2500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R272,Gen_Param_2011!M$27:M$47),1)","v":2500},2452,2404,2356,2308,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R272,Gen_Param_2011!N$27:N$47),1)","v":2259.8000000000002},2216.4,2173,2129.6,2086.1999999999998,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R272,Gen_Param_2011!O$27:O$47),1)","v":2042.7},2023.2,2003.7,1984.2,1964.7,1945.2,1925.7,1906.2,1886.7,1867.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R272,Gen_Param_2011!P$27:P$47),1)","v":1847.4},1830.6,1679.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R272,Gen_Param_2011!Q$27:Q$47),1)","v":1511},1,"4 4.4 4.8 5.2 5.6 6 6.4 6.8 7.2 7.6 8 8.8 9.6 10.4 11.2 12 12.8 13.6 14.4 15.2 16 32 64",4,4,{"$f":"ROUND(SUMIF(OtherData!$C$20:$C$32,LEFT(A272,3),OtherData!$E$20:$E$32)*$BI$6,0)","v":4},4.4000000000000004,4.8,5.2,5.6,6,6.4,6.8,7.2,7.6,{"$f":"BI272*2","v":8},8.8000000000000007,9.6,10.4,11.2,12,12.8,13.6,14.4,15.2,{"$f":"BS272*2","v":16},{"$f":"CC272*2","v":32},{"$f":"CD272*2","v":64}]
[{"$f":"A260&B273","v":"SIEEPWNDNU25"},{"$f":"VLOOKUP(R273,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPWNDNU25"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"M","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R273,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R273,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":152.66868243243243},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R273,Gen_Param_2011!CC$27:CC$47)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R273,Gen_Param_2011!CF$27:CF$47)","v":0.19999999999999996},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R273,Gen_Param_2011!BA$27:BA$47)/J273","v":1.0000000000000002},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R273,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R273,Gen_Param_2011!AT$27:AT$47)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R273,Gen_Param_2011!M$27:M$47)*$B$4","v":2000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R273,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R273,Gen_Param_2011!BZ$27:BZ$47))","v":300},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A260,NameConvs!$Q$57:$Q$69)","v":0},{"$f":"Gen_Param_2011!B$39","v":"Bulk Wind (20% CF)"},1,{"$f":"IF(V273=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A273,3),NameConvs!$H$57:$H$69))","v":1},"","e-L",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R273,Gen_Param_2011!CG$27:CG$47)","v":0.1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R273,Gen_Param_2011!AU$27:AU$47)","v":1.1550000000000011},null,null,1,"2000 1961.6 1923.2 1884.8 1846.4 1807.8 1779.8 1751.8 1723.8 1695.8 1667.8 1651.9 1636 1620.1 1604.2 1588.3 1572.4 1556.5 1540.6 1524.7 1508.3 1501.1 1436.4 1364.4",2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R273,Gen_Param_2011!M$27:M$47),1)","v":2000},1961.6,1923.2,1884.8,1846.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R273,Gen_Param_2011!N$27:N$47),1)","v":1807.8},1779.8,1751.8,1723.8,1695.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R273,Gen_Param_2011!O$27:O$47),1)","v":1667.8},1651.9,1636,1620.1,1604.2,1588.3,1572.4,1556.5,1540.6,1524.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R273,Gen_Param_2011!P$27:P$47),1)","v":1508.3},1501.1,1436.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R273,Gen_Param_2011!Q$27:Q$47),1)","v":1364.4},1,"300 370 440 510 580 650 720 790 860 930 1000 1100 1200 1300 1400 1500 1600 1700 1800 1900 2000 2000 2000",300,300,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R273,Gen_Param_2011!BZ$27:BZ$47),1)","v":300},370,440,510,580,650,720,790,860,930,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R273,Gen_Param_2011!CA$27:CA$47),1)","v":1000},1100,1200,1300,1400,1500,1600,1700,1800,1900,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R273,Gen_Param_2011!CB$27:CB$47),1)","v":2000},{"$f":"CC273","v":2000},2000]
[{"$f":"A260&B274","v":"SIEEPWNDNU30"},{"$f":"VLOOKUP(R274,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPWNDNU30"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"N","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R274,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R274,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":125.13912162162161},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R274,Gen_Param_2011!CC$27:CC$47)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R274,Gen_Param_2011!CF$27:CF$47)","v":0.30000000000000004},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R274,Gen_Param_2011!BA$27:BA$47)/J274","v":0.99999999999999978},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R274,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R274,Gen_Param_2011!AT$27:AT$47)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R274,Gen_Param_2011!M$27:M$47)*$B$4","v":2000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R274,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R274,Gen_Param_2011!BZ$27:BZ$47))","v":300},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A260,NameConvs!$R$57:$R$69)","v":0},{"$f":"Gen_Param_2011!B$40","v":"Bulk Wind (30% CF)"},1,{"$f":"IF(V274=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A274,3),NameConvs!$H$57:$H$69))","v":1},"","e-L",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R274,Gen_Param_2011!CG$27:CG$47)","v":0.15},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R274,Gen_Param_2011!AU$27:AU$47)","v":1.1550000000000011},null,null,1,"2000 1961.6 1923.2 1884.8 1846.4 1807.8 1779.8 1751.8 1723.8 1695.8 1667.8 1651.9 1636 1620.1 1604.2 1588.3 1572.4 1556.5 1540.6 1524.7 1508.3 1501.1 1436.4 1364.4",2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R274,Gen_Param_2011!M$27:M$47),1)","v":2000},1961.6,1923.2,1884.8,1846.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R274,Gen_Param_2011!N$27:N$47),1)","v":1807.8},1779.8,1751.8,1723.8,1695.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R274,Gen_Param_2011!O$27:O$47),1)","v":1667.8},1651.9,1636,1620.1,1604.2,1588.3,1572.4,1556.5,1540.6,1524.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R274,Gen_Param_2011!P$27:P$47),1)","v":1508.3},1501.1,1436.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R274,Gen_Param_2011!Q$27:Q$47),1)","v":1364.4},1,"300 370 440 510 580 650 720 790 860 930 1000 1100 1200 1300 1400 1500 1600 1700 1800 1900 2000 2000 2000",300,300,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R274,Gen_Param_2011!BZ$27:BZ$47),1)","v":300},370,440,510,580,650,720,790,860,930,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R274,Gen_Param_2011!CA$27:CA$47),1)","v":1000},1100,1200,1300,1400,1500,1600,1700,1800,1900,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R274,Gen_Param_2011!CB$27:CB$47),1)","v":2000},2000,2000]
[{"$f":"A260&B275","v":"SIEEPSOLNUPVut"},{"$f":"VLOOKUP(R275,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPSOLNUPVut"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"O","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R275,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R275,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":176.03783783783788},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R275,Gen_Param_2011!CC$27:CC$47)","v":2013},{"$f":"J$23","v":0.52800000000000002},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R275,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R275,Gen_Param_2011!AT$27:AT$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R275,Gen_Param_2011!M$27:M$47)*$B$4","v":2000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R275,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R275,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A260,NameConvs!$N$57:$N$69)","v":8555.7998227116113},{"$f":"Gen_Param_2011!B$41","v":"Solar PV (utility)"},1,{"$f":"IF(V275=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A275,3),NameConvs!$H$57:$H$69))","v":1},"","e-L",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R275,Gen_Param_2011!CG$27:CG$47)","v":0.05},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R275,Gen_Param_2011!AU$27:AU$47)","v":1.100000000000001},null,null,1,"2000 1926.1 1852.2 1778.3 1704.4 1630.7 1599.4 1568.1 1536.8 1505.5 1474.1 1453.4 1432.7 1412 1391.3 1370.6 1349.9 1329.2 1308.5 1287.8 1267.3 1255.8 1151.9 1036.5",2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R275,Gen_Param_2011!M$27:M$47),1)","v":2000},1926.1,1852.2,1778.3,1704.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R275,Gen_Param_2011!N$27:N$47),1)","v":1630.7},1599.4,1568.1,1536.8,1505.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R275,Gen_Param_2011!O$27:O$47),1)","v":1474.1},1453.4,1432.7,1412,1391.3,1370.6,1349.9,1329.2,1308.5,1287.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R275,Gen_Param_2011!P$27:P$47),1)","v":1267.3},1255.8,1151.9000000000001,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R275,Gen_Param_2011!Q$27:Q$47),1)","v":1036.5},null,500,500,500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R275,Gen_Param_2011!BZ$27:BZ$47),1)","v":500},500,500,500,500,500,500,500,500,500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R275,Gen_Param_2011!CA$27:CA$47),1)","v":500},500,500,500,500,500,500,500,500,500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R275,Gen_Param_2011!CB$27:CB$47),1)","v":500},500,500]
[{"$f":"A260&B276","v":"SIEEPSOLNUPVrt"},{"$f":"VLOOKUP(R276,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPSOLNUPVrt"},null,"Urban/Final","K","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R276,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R276,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":208.30979729729731},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R276,Gen_Param_2011!CC$27:CC$47)","v":2013},{"$f":"J$24","v":0.42299999999999999},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R276,Gen_Param_2011!AV$27:AV$47)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R276,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R276,Gen_Param_2011!M$27:M$47)*$B$4","v":2100},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R276,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R276,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A260,NameConvs!$N$57:$N$69)","v":8555.7998227116113},{"$f":"Gen_Param_2011!B$42","v":"Solar PV (roof top)"},1,1,"","u-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R276,Gen_Param_2011!CG$27:CG$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R276,Gen_Param_2011!AU$27:AU$47)","v":1},null,null,1,"2100 2022.5 1945 1867.5 1790 1712.3 1679.4 1646.5 1613.6 1580.7 1547.8 1526.1 1504.4 1482.7 1461 1439.3 1417.6 1395.9 1374.2 1352.5 1330.7 1318.6 1209.6 1088.4",2100,2100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R276,Gen_Param_2011!M$27:M$47),1)","v":2100},2022.5,1945,1867.5,1790,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R276,Gen_Param_2011!N$27:N$47),1)","v":1712.3},1679.4,1646.5,1613.6,1580.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R276,Gen_Param_2011!O$27:O$47),1)","v":1547.8},1526.1,1504.4,1482.7,1461,1439.3,1417.6,1395.9,1374.2,1352.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R276,Gen_Param_2011!P$27:P$47),1)","v":1330.7},1318.6,1209.5999999999999,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R276,Gen_Param_2011!Q$27:Q$47),1)","v":1088.4000000000001},1,"4 4.4 4.8 5.2 5.6 6 6.4 6.8 7.2 7.6 8 8.8 9.6 10.4 11.2 12 12.8 13.6 14.4 15.2 16 32 64",4,4,{"$f":"ROUND(SUMIF(OtherData!$C$20:$C$32,LEFT(A276,3),OtherData!$E$20:$E$32)*$BI$6,0)","v":4},4.4000000000000004,4.8,5.2,5.6,6,6.4,6.8,7.2,7.6,{"$f":"BI276*2","v":8},8.8000000000000007,9.6,10.4,11.2,12,12.8,13.6,14.4,15.2,{"$f":"BS276*2","v":16},{"$f":"CC276*2","v":32},64]
[{"$f":"A260&B277","v":"SIEEPSOLNUPVst"},{"$f":"VLOOKUP(R277,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPSOLNUPVst"},null,"Urban/Final","L","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R277,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R277,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":166.66666666666666},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R277,Gen_Param_2011!CC$27:CC$47)","v":2013},{"$f":"J$25","v":0.38700000000000001},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R277,Gen_Param_2011!AV$27:AV$47)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R277,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R277,Gen_Param_2011!M$27:M$47)*$B$4","v":4257.5},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R277,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R277,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A260,NameConvs!$N$57:$N$69)","v":8555.7998227116113},{"$f":"Gen_Param_2011!B$43","v":"Rooftop PV with 1h Battery"},1,1,"","u-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R277,Gen_Param_2011!CG$27:CG$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R277,Gen_Param_2011!AU$27:AU$47)","v":1},null,null,1,"4257.5 4100.3 3943.1 3785.9 3628.7 3471.4 3373.3 3275.2 3177.1 3079 2981.1 2926.6 2872.1 2817.6 2763.1 2708.6 2654.1 2599.6 2545.1 2490.6 2435.7 2413.5 2214 1992.2",4257.5,4257.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R277,Gen_Param_2011!M$27:M$47),1)","v":4257.5},4100.3,3943.1,3785.9,3628.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R277,Gen_Param_2011!N$27:N$47),1)","v":3471.4},3373.3,3275.2,3177.1,3079,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R277,Gen_Param_2011!O$27:O$47),1)","v":2981.1},2926.6,2872.1,2817.6,2763.1,2708.6,2654.1,2599.6,2545.1,2490.6,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R277,Gen_Param_2011!P$27:P$47),1)","v":2435.6999999999998},2413.5,2214,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R277,Gen_Param_2011!Q$27:Q$47),1)","v":1992.2},1,"4 4.4 4.8 5.2 5.6 6 6.4 6.8 7.2 7.6 8 8.8 9.6 10.4 11.2 12 12.8 13.6 14.4 15.2 16 32 64",4,4,{"$f":"ROUND(SUMIF(OtherData!$C$20:$C$32,LEFT(A277,3),OtherData!$E$20:$E$32)*$BI$6,0)","v":4},4.4000000000000004,4.8,5.2,5.6,6,6.4,6.8,7.2,7.6,8,8.8000000000000007,9.6,10.4,11.2,12,12.8,13.6,14.4,15.2,16,32,64]
[{"$f":"A260&B278","v":"SIEEPSOLNUPVst2"},{"$f":"VLOOKUP(R278,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPSOLNUPVst2"},null,"Urban/Final","R","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R278,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R278,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":150},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R278,Gen_Param_2011!CC$27:CC$47)","v":2013},{"$f":"J$26","v":0.38600000000000001},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R278,Gen_Param_2011!AV$27:AV$47)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R278,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R278,Gen_Param_2011!M$27:M$47)*$B$4","v":6275},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R278,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R278,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A260,NameConvs!$N$57:$N$69)","v":8555.7998227116113},{"$f":"Gen_Param_2011!B$44","v":"Rooftop PV with 2h Battery"},1,1,"","u-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R278,Gen_Param_2011!CG$27:CG$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R278,Gen_Param_2011!AU$27:AU$47)","v":1},null,null,1,"6275 6043.3 5811.6 5579.9 5348.2 5116.5 4971.9 4827.3 4682.7 4538.1 4393.7 4313.3 4232.9 4152.5 4072.1 3991.7 3911.3 3830.9 3750.5 3670.1 3590 3557.3 3263.2 2936.3",6275,6275,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R278,Gen_Param_2011!M$27:M$47),1)","v":6275},6043.3,5811.6,5579.9,5348.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R278,Gen_Param_2011!N$27:N$47),1)","v":5116.5},4971.8999999999996,4827.3,4682.7,4538.1000000000004,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R278,Gen_Param_2011!O$27:O$47),1)","v":4393.7},4313.3,4232.8999999999996,4152.5,4072.1,3991.7,3911.3,3830.9,3750.5,3670.1,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R278,Gen_Param_2011!P$27:P$47),1)","v":3590},3557.3,3263.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R278,Gen_Param_2011!Q$27:Q$47),1)","v":2936.3},1,"4 4.4 4.8 5.2 5.6 6 6.4 6.8 7.2 7.6 8 8.8 9.6 10.4 11.2 12 12.8 13.6 14.4 15.2 16 32 64",4,4,{"$f":"ROUND(SUMIF(OtherData!$C$20:$C$32,LEFT(A278,3),OtherData!$E$20:$E$32)*$BI$6,0)","v":4},4.4000000000000004,4.8,5.2,5.6,6,6.4,6.8,7.2,7.6,8,8.8000000000000007,9.6,10.4,11.2,12,12.8,13.6,14.4,15.2,16,32,64]
[{"$f":"A260&B279","v":"SIEEPSOLNUPVrtru"},"EPSOLNUPVrtru",null,"Rural/Final","M","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R279,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R279,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":208.30979729729731},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R279,Gen_Param_2011!CC$27:CC$47)","v":2013},{"$f":"J$27","v":0.42299999999999999},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R279,Gen_Param_2011!AV$27:AV$47)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R279,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R279,Gen_Param_2011!M$27:M$47)*$B$4","v":2100},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R279,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R279,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"Q277","v":8555.7998227116113},{"$f":"Gen_Param_2011!B$42","v":"Solar PV (roof top)"},1,1,"","r-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R279,Gen_Param_2011!CG$27:CG$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R279,Gen_Param_2011!AU$27:AU$47)","v":1},null,null,1,"2100 2022.5 1945 1867.5 1790 1712.3 1679.4 1646.5 1613.6 1580.7 1547.8 1526.1 1504.4 1482.7 1461 1439.3 1417.6 1395.9 1374.2 1352.5 1330.7 1318.6 1209.6 1088.4",2100,2100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R279,Gen_Param_2011!M$27:M$47),1)","v":2100},2022.5,1945,1867.5,1790,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R279,Gen_Param_2011!N$27:N$47),1)","v":1712.3},1679.4,1646.5,1613.6,1580.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R279,Gen_Param_2011!O$27:O$47),1)","v":1547.8},1526.1,1504.4,1482.7,1461,1439.3,1417.6,1395.9,1374.2,1352.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R279,Gen_Param_2011!P$27:P$47),1)","v":1330.7},1318.6,1209.5999999999999,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R279,Gen_Param_2011!Q$27:Q$47),1)","v":1088.4000000000001},1,"4 4.4 4.8 5.2 5.6 6 6.4 6.8 7.2 7.6 8 8.8 9.6 10.4 11.2 12 12.8 13.6 14.4 15.2 16 32 64",4,4,{"$f":"ROUND(SUMIF(OtherData!$C$20:$C$32,LEFT(A279,3),OtherData!$E$20:$E$32)*$BI$6,0)","v":4},4.4000000000000004,4.8,5.2,5.6,6,6.4,6.8,7.2,7.6,8,8.8000000000000007,9.6,10.4,11.2,12,12.8,13.6,14.4,15.2,16,32,64]
[{"$f":"A260&B280","v":"SIEEPSOLNUPVstru"},"EPSOLNUPVstru",null,"Rural/Final","N","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R280,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R280,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":166.66666666666666},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R280,Gen_Param_2011!CC$27:CC$47)","v":2013},{"$f":"J$28","v":0.38700000000000001},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R280,Gen_Param_2011!AV$27:AV$47)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R280,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R280,Gen_Param_2011!M$27:M$47)*$B$4","v":4257.5},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R280,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R280,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"Q279","v":8555.7998227116113},{"$f":"Gen_Param_2011!B$43","v":"Rooftop PV with 1h Battery"},1,1,"","r-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R280,Gen_Param_2011!CG$27:CG$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R280,Gen_Param_2011!AU$27:AU$47)","v":1},null,null,1,"4257.5 4100.3 3943.1 3785.9 3628.7 3471.4 3373.3 3275.2 3177.1 3079 2981.1 2926.6 2872.1 2817.6 2763.1 2708.6 2654.1 2599.6 2545.1 2490.6 2435.7 2413.5 2214 1992.2",4257.5,4257.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R280,Gen_Param_2011!M$27:M$47),1)","v":4257.5},4100.3,3943.1,3785.9,3628.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R280,Gen_Param_2011!N$27:N$47),1)","v":3471.4},3373.3,3275.2,3177.1,3079,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R280,Gen_Param_2011!O$27:O$47),1)","v":2981.1},2926.6,2872.1,2817.6,2763.1,2708.6,2654.1,2599.6,2545.1,2490.6,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R280,Gen_Param_2011!P$27:P$47),1)","v":2435.6999999999998},2413.5,2214,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R280,Gen_Param_2011!Q$27:Q$47),1)","v":1992.2},1,"4 4.4 4.8 5.2 5.6 6 6.4 6.8 7.2 7.6 8 8.8 9.6 10.4 11.2 12 12.8 13.6 14.4 15.2 16 32 64",4,4,{"$f":"ROUND(SUMIF(OtherData!$C$20:$C$32,LEFT(A280,3),OtherData!$E$20:$E$32)*$BI$6,0)","v":4},4.4000000000000004,4.8,5.2,5.6,6,6.4,6.8,7.2,7.6,8,8.8000000000000007,9.6,10.4,11.2,12,12.8,13.6,14.4,15.2,16,32,64]
[{"$f":"A260&B281","v":"SIEEPSOLNUPVstru2"},"EPSOLNUPVstru2",null,"Rural/Final","S","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R281,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R281,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":150},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R281,Gen_Param_2011!CC$27:CC$47)","v":2013},{"$f":"J$29","v":0.38600000000000001},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R281,Gen_Param_2011!AV$27:AV$47)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R281,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R281,Gen_Param_2011!M$27:M$47)*$B$4","v":6275},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R281,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R281,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A260,NameConvs!$N$57:$N$69)","v":8555.7998227116113},{"$f":"Gen_Param_2011!B$44","v":"Rooftop PV with 2h Battery"},1,1,"","r-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R281,Gen_Param_2011!CG$27:CG$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R281,Gen_Param_2011!AU$27:AU$47)","v":1},null,null,1,"6275 6043.3 5811.6 5579.9 5348.2 5116.5 4971.9 4827.3 4682.7 4538.1 4393.7 4313.3 4232.9 4152.5 4072.1 3991.7 3911.3 3830.9 3750.5 3670.1 3590 3557.3 3263.2 2936.3",6275,6275,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R281,Gen_Param_2011!M$27:M$47),1)","v":6275},6043.3,5811.6,5579.9,5348.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R281,Gen_Param_2011!N$27:N$47),1)","v":5116.5},4971.8999999999996,4827.3,4682.7,4538.1000000000004,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R281,Gen_Param_2011!O$27:O$47),1)","v":4393.7},4313.3,4232.8999999999996,4152.5,4072.1,3991.7,3911.3,3830.9,3750.5,3670.1,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R281,Gen_Param_2011!P$27:P$47),1)","v":3590},3557.3,3263.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R281,Gen_Param_2011!Q$27:Q$47),1)","v":2936.3},1,"4 4.4 4.8 5.2 5.6 6 6.4 6.8 7.2 7.6 8 8.8 9.6 10.4 11.2 12 12.8 13.6 14.4 15.2 16 32 64",4,4,{"$f":"ROUND(SUMIF(OtherData!$C$20:$C$32,LEFT(A281,3),OtherData!$E$20:$E$32)*$BI$6,0)","v":4},4.4000000000000004,4.8,5.2,5.6,6,6.4,6.8,7.2,7.6,8,8.8000000000000007,9.6,10.4,11.2,12,12.8,13.6,14.4,15.2,16,32,64]
[{"$f":"A260&B282","v":"SIEEPTSONUTH"},{"$f":"VLOOKUP(R282,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPTSONUTH"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"P","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R282,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R282,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":195.62131274131275},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R282,Gen_Param_2011!CC$27:CC$47)","v":2015},{"$f":"J$30","v":0.75800000000000001},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R282,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R282,Gen_Param_2011!AT$27:AT$47)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R282,Gen_Param_2011!M$27:M$47)*$B$4","v":3000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R282,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R282,Gen_Param_2011!BZ$27:BZ$47))","v":100},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A260,NameConvs!$L$57:$L$69)","v":642.79139217388376},{"$f":"Gen_Param_2011!B$45","v":"Solar thermal no storage"},1,{"$f":"IF(V282=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A282,3),NameConvs!$H$57:$H$69))","v":1},"","e-L",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R282,Gen_Param_2011!CG$27:CG$47)","v":0.3},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R282,Gen_Param_2011!AU$27:AU$47)","v":1.2762750000000012},null,null,1,"3000 2915.2 2830.4 2745.6 2660.8 2576.2 2526.7 2477.2 2427.7 2378.2 2328.7 2286.1 2243.5 2200.9 2158.3 2115.7 2073.1 2030.5 1987.9 1945.3 1902.7 1885.4 1729.5 1556.2",3000,3000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R282,Gen_Param_2011!M$27:M$47),1)","v":3000},2915.2,2830.4,2745.6,2660.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R282,Gen_Param_2011!N$27:N$47),1)","v":2576.1999999999998},2526.6999999999998,2477.1999999999998,2427.6999999999998,2378.1999999999998,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R282,Gen_Param_2011!O$27:O$47),1)","v":2328.6999999999998},2286.1,2243.5,2200.9,2158.3000000000002,2115.6999999999998,2073.1,2030.5,1987.9,1945.3,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R282,Gen_Param_2011!P$27:P$47),1)","v":1902.7},1885.4,1729.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R282,Gen_Param_2011!Q$27:Q$47),1)","v":1556.2},1,"100 190 280 370 460 550 640 730 820 910 1000 1100 1200 1300 1400 1500 1600 1700 1800 1900 2000 2000 2000",100,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R282,Gen_Param_2011!BZ$27:BZ$47),1)","v":100},{"$f":"ROUND(($BS282-$BI282)/10+BI282,1)","v":190},280,370,460,550,640,730,820,910,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R282,Gen_Param_2011!CA$27:CA$47),1)","v":1000},{"$f":"ROUND(($CC282-$BS282)/10+BS282,1)","v":1100},1200,1300,1400,1500,1600,1700,1800,1900,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R282,Gen_Param_2011!CB$27:CB$47),1)","v":2000},2000,2000]
[{"$f":"A260&B283","v":"SIEEPTSONUTHst"},{"$f":"VLOOKUP(R283,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPTSONUTHst"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"Q","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R283,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R283,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":165.92391891891893},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R283,Gen_Param_2011!CC$27:CC$47)","v":2015},{"$f":"J$31","v":0.91900000000000004},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R283,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R283,Gen_Param_2011!AT$27:AT$47)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R283,Gen_Param_2011!M$27:M$47)*$B$4","v":5400},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R283,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R283,Gen_Param_2011!BZ$27:BZ$47))","v":100},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A260,NameConvs!$L$57:$L$69)","v":642.79139217388376},{"$f":"Gen_Param_2011!B$46","v":"Solar thermal with Storage"},1,{"$f":"IF(V283=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A283,3),NameConvs!$H$57:$H$69))","v":1},"","e-L",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R283,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R283,Gen_Param_2011!AU$27:AU$47)","v":1.2762750000000012},null,null,1,"5400 5247.4 5094.8 4942.2 4789.6 4637.2 4526.9 4416.6 4306.3 4196 4085.8 4011.1 3936.4 3861.7 3787 3712.3 3637.6 3562.9 3488.2 3413.5 3338.4 3294.9 2903 2467.5",5400,5400,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R283,Gen_Param_2011!M$27:M$47),1)","v":5400},5247.4,5094.8,4942.2,4789.6000000000004,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R283,Gen_Param_2011!N$27:N$47),1)","v":4637.2},4526.8999999999996,4416.6000000000004,4306.3,4196,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R283,Gen_Param_2011!O$27:O$47),1)","v":4085.8},4011.1,3936.4,3861.7,3787,3712.3,3637.6,3562.9,3488.2,3413.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R283,Gen_Param_2011!P$27:P$47),1)","v":3338.4},3294.9,2903,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R283,Gen_Param_2011!Q$27:Q$47),1)","v":2467.5},1,"100 190 280 370 460 550 640 730 820 910 1000 1100 1200 1300 1400 1500 1600 1700 1800 1900 2000 2000 2000",100,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R283,Gen_Param_2011!BZ$27:BZ$47),1)","v":100},{"$f":"ROUND(($BS283-$BI283)/10+BI283,1)","v":190},280,370,460,550,640,730,820,910,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R283,Gen_Param_2011!CA$27:CA$47),1)","v":1000},{"$f":"ROUND(($CC283-$BS283)/10+BS283,1)","v":1100},1200,1300,1400,1500,1600,1700,1800,1900,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R283,Gen_Param_2011!CB$27:CB$47),1)","v":2000},2000,2000]
[{"$f":"A260&B284","v":"SIEEPGASNUSO"},{"$f":"VLOOKUP(R284,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPGASNUSO"},{"$f":"VLOOKUP(MID(B284,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"L",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R284,Gen_Param_2011!BO$27:BO$47)","v":0.53},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R284,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":165.92391891891893},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R284,Gen_Param_2011!CC$27:CC$47)","v":2015},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R284,Gen_Param_2011!CF$27:CF$47)","v":0.92},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R284,Gen_Param_2011!BA$27:BA$47)/J284","v":0.92391304347826075},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R284,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R284,Gen_Param_2011!AT$27:AT$47)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R284,Gen_Param_2011!M$27:M$47)*$B$4","v":1388.31},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R284,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R284,Gen_Param_2011!BZ$27:BZ$47))","v":100},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A260,NameConvs!$L$57:$L$69)","v":642.79139217388376},{"$f":"Gen_Param_2011!B$47","v":"Solar thermal with gas co-firing"},0,{"$f":"IF(V284=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A284,3),NameConvs!$H$57:$H$69))","v":1},"g-p","e-L",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A284,3)&MID(B284,3,3),MSG_Fueldata!$E$2:$E$202)/$G284","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A284,3)&MID(B284,3,3),MSG_Fueldata!$F$2:$F$202)/$G284","v":3.3396226415094339},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R284,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R284,Gen_Param_2011!AU$27:AU$47)","v":1.2762750000000012},null,null,1,{"$f":"IF(AC284,AG284&\" \"&AH284&\" \"&AI284&\" \"&AJ284&\" \"&AK284&\" \"&AL284&\" \"&AM284&\" \"&AN284&\" \"&AO284&\" \"&AP284&\" \"&AQ284&\" \"&AR284&\" \"&AS284&\" \"&AT284&\" \"&AU284&\" \"&AV284&\" \"&AW284&\" \"&AX284&\" \"&AY284&\" \"&AZ284&\" \"&BA284&\" \"&BB284&\" \"&BC284&\" \"&BD284,N284)","v":"1388.3 1374.7 1361.1 1347.5 1333.9 1320.3 1313.8 1307.3 1300.8 1294.3 1287.6 1281.3 1275 1268.7 1262.4 1256.1 1249.8 1243.5 1237.2 1230.9 1224.6 1224.6 1224.6 1224.6"},1388.3,1388.3,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R284,Gen_Param_2011!M$27:M$47),1)","v":1388.3},1374.7,1361.1,1347.5,1333.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R284,Gen_Param_2011!N$27:N$47),1)","v":1320.3},1313.8,1307.3,1300.8,1294.3,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R284,Gen_Param_2011!O$27:O$47),1)","v":1287.5999999999999},1281.3,1275,1268.7,1262.4000000000001,1256.0999999999999,1249.8,1243.5,1237.2,1230.9000000000001,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R284,Gen_Param_2011!P$27:P$47),1)","v":1224.5999999999999},{"$f":"ROUND(($BD284-$BA284)/20+BA284,1)","v":1224.5999999999999},{"$f":"ROUND(($BD284-$BA284)/2+BA284,1)","v":1224.5999999999999},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R284,Gen_Param_2011!Q$27:Q$47),1)","v":1224.5999999999999},1,"100 190 280 370 460 550 640 730 820 910 1000 1100 1200 1300 1400 1500 1600 1700 1800 1900 2000 2000 2000",100,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R284,Gen_Param_2011!BZ$27:BZ$47),1)","v":100},{"$f":"ROUND(($BS284-$BI284)/10+BI284,1)","v":190},280,370,460,550,640,730,820,910,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R284,Gen_Param_2011!CA$27:CA$47),1)","v":1000},{"$f":"ROUND(($CC284-$BS284)/10+BS284,1)","v":1100},1200,1300,1400,1500,1600,1700,1800,1900,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R284,Gen_Param_2011!CB$27:CB$47),1)","v":2000},2000,2000]
[{"$f":"LEFT(A284,3)","v":"SIE"},{"$f":"ROW(B284)-ROW(B260)","v":24},{"$f":"ROW()-B285-1","v":260}]
[]
[null,{"$f":"VLOOKUP(A288,NameConvs!$B$57:$E$69,4,FALSE)","v":"Togo/Benin"},"Main Input","Main Output","name","Main Input","Main Output (switch c)","var costs (switch c)","First year","Plant Factor","operation time","Plant life","Constr. Time","Investment Costs","Fixed Costs","bdc (up)","bdi (up)",null,"Renewable?","Loss Factor","Input Fuel","output fuel",null,null,"Firm Capacity","IDC factor",null,"Min Utilisation","Inv. Cost Learning","Inv.Cost String",2008,{"$f":"AE287+1","v":2009},2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2040,2050,"bdc (up) activate?","bdc (up) string",2008,{"$f":"BG287+1","v":2009},2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2040,2050,"bdc (lo) activate?","bdc (lo) string",2008,{"$f":"CH287+1","v":2009},2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2040,2050]
["TBN","MESSAGE Name",null,null,"alt",null,null,"US$'00/kWyr",null,"share","share","years","years","US$'00/kW","US$'00/kW/yr","MW","MW",null,null,null,null,null,null,null,null,null,null,"%"]
[{"$f":"A288&B289","v":"TBNEPODSNU"},{"$f":"VLOOKUP(R289,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPODSNU"},{"$f":"VLOOKUP(MID(B289,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Diesel/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"J",{"$f":"IF(C289=\"\",\"\",1)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R289,Gen_Param_2011!BO$27:BO$47)","v":0.35},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R289,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":148.91999999999999},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R289,Gen_Param_2011!CC$27:CC$47)","v":2013},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R289,Gen_Param_2011!CF$27:CF$47)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R289,Gen_Param_2011!BA$27:BA$47)/J289","v":0.88888888888888895},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R289,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R289,Gen_Param_2011!AT$27:AT$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R289,Gen_Param_2011!M$27:M$47)*$B$4","v":1070},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R289,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R289,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$27","v":"Diesel Centralized"},0,{"$f":"IF(V289=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A289,3),NameConvs!$H$57:$H$69))","v":1},{"$f":"IF(C289=\"\",\"\",VLOOKUP(C289,EnergyForms,2,FALSE))","v":"o-p"},{"$f":"IF(ISNA(VLOOKUP(D289&\"/\"&LEFT(A289,3),EnergyForms2,2,FALSE)),VLOOKUP(D289,EnergyForms,2,FALSE),VLOOKUP(D289&\"/\"&LEFT(A289,3),EnergyForms2,2,FALSE))","v":"e-M"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A289,3)&MID(B289,3,3),MSG_Fueldata!$E$2:$E$202)/$G289","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A289,3)&MID(B289,3,3),MSG_Fueldata!$F$2:$F$202)/$G289","v":6.6739186285714274},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R289,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R289,Gen_Param_2011!AU$27:AU$47)","v":1.100000000000001},null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$54,$R289,Gen_Param_2011!CH$27:CH$54)","v":0.04},null,{"$f":"IF(AC289,AG289&\" \"&AH289&\" \"&AI289&\" \"&AJ289&\" \"&AK289&\" \"&AL289&\" \"&AM289&\" \"&AN289&\" \"&AO289&\" \"&AP289&\" \"&AQ289&\" \"&AR289&\" \"&AS289&\" \"&AT289&\" \"&AU289&\" \"&AV289&\" \"&AW289&\" \"&AX289&\" \"&AY289&\" \"&AZ289&\" \"&BA289&\" \"&BB289&\" \"&BC289&\" \"&BD289,N289)","v":1070},{"$f":"AG289","v":1070},{"$f":"AG289","v":1070},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R289,Gen_Param_2011!M$27:M$47),1)","v":1070},{"$f":"ROUND(($AL289-$AG289)/5+AG289,1)","v":1070},1070,1070,1070,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R289,Gen_Param_2011!N$27:N$47),1)","v":1070},{"$f":"ROUND(($AQ289-$AL289)/5+AL289,1)","v":1070},1070,1070,1070,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R289,Gen_Param_2011!O$27:O$47),1)","v":1070},{"$f":"ROUND(($BA289-$AQ289)/10+AQ289,1)","v":1070},{"$f":"ROUND(($BA289-$AQ289)/10+AR289,1)","v":1070},{"$f":"ROUND(($BA289-$AQ289)/10+AS289,1)","v":1070},{"$f":"ROUND(($BA289-$AQ289)/10+AT289,1)","v":1070},{"$f":"ROUND(($BA289-$AQ289)/10+AU289,1)","v":1070},{"$f":"ROUND(($BA289-$AQ289)/10+AV289,1)","v":1070},{"$f":"ROUND(($BA289-$AQ289)/10+AW289,1)","v":1070},{"$f":"ROUND(($BA289-$AQ289)/10+AX289,1)","v":1070},{"$f":"ROUND(($BA289-$AQ289)/10+AY289,1)","v":1070},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R289,Gen_Param_2011!P$27:P$47),1)","v":1070},{"$f":"ROUND(($BD289-$BA289)/20+BA289,1)","v":1070},{"$f":"ROUND(($BD289-$BA289)/2+BA289,1)","v":1070},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R289,Gen_Param_2011!Q$27:Q$47),1)","v":1070},null,{"$f":"IF(BE289,BI289&\" \"&BJ289&\" \"&BK289&\" \"&BL289&\" \"&BM289&\" \"&BN289&\" \"&BO289&\" \"&BP289&\" \"&BQ289&\" \"&BR289&\" \"&BS289&\" \"&BT289&\" \"&BU289&\" \"&BV289&\" \"&BW289&\" \"&BX289&\" \"&BY289&\" \"&BZ289&\" \"&CA289&\" \"&CB289&\" \"&CC289&\" \"&CD289&\" \"&CE289,BI289)","v":500},{"$f":"BI289","v":500},{"$f":"BI289","v":500},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R289,Gen_Param_2011!BZ$27:BZ$47),1)","v":500},{"$f":"ROUND(($BS289-$BI289)/10+BI289,1)","v":450},{"$f":"ROUND(($BS289-$BI289)/10+BJ289,1)","v":400},350,300,250,200,150,100,50,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R289,Gen_Param_2011!CA$27:CA$47),1)","v":0},{"$f":"ROUND(($CC289-$BS289)/10+BS289,1)","v":0},{"$f":"ROUND(($CC289-$BS289)/10+BT289,1)","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R289,Gen_Param_2011!CB$27:CB$47),1)","v":0},{"$f":"CC289","v":0},{"$f":"CD289","v":0},null,{"$f":"IF(CF289,CH289&\" \"&CI289&\" \"&CJ289&\" \"&CK289&\" \"&CL289&\" \"&CM289&\" \"&CN289&\" \"&CO289&\" \"&CP289&\" \"&CQ289&\" \"&CR289&\" \"&CS289&\" \"&CT289&\" \"&CU289&\" \"&CV289&\" \"&CW289&\" \"&CX289&\" \"&CY289&\" \"&CZ289&\" \"&DA289&\" \"&DB289&\" \"&DC289&\" \"&DD289,\"\")","v":""}]
[{"$f":"A288&B290","v":"TBNEPODSNUind"},{"$f":"VLOOKUP(R290,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPODSNUind"},{"$f":"VLOOKUP(MID(B290,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Diesel/Primary"},"Electricity/Final","K",{"$f":"IF(C290=\"\",\"\",1)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R290,Gen_Param_2011!BO$27:BO$47)","v":0.35},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R290,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":484.86599999999999},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R290,Gen_Param_2011!CC$27:CC$47)","v":2010},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R290,Gen_Param_2011!CF$27:CF$47)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R290,Gen_Param_2011!BA$27:BA$47)/J290","v":0.88888888888888895},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R290,Gen_Param_2011!AV$27:AV$47)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R290,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R290,Gen_Param_2011!M$27:M$47)*$B$4","v":658.66499999999996},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R290,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R290,Gen_Param_2011!BZ$27:BZ$47))","v":2000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$28","v":"Diesel 100 kW system (industry)"},0,{"$f":"IF(V290=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A290,3),NameConvs!$H$57:$H$69))","v":1},"o-p","i-t",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A290,3)&MID(B290,3,3),MSG_Fueldata!$E$2:$E$202)/$G290","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A290,3)&MID(B290,3,3),MSG_Fueldata!$F$2:$F$202)/$G290","v":6.6739186285714274},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R290,Gen_Param_2011!CG$27:CG$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R290,Gen_Param_2011!AU$27:AU$47)","v":1},{"$f":"VLOOKUP(A288,OtherData!$C$20:$P$32,OtherData!N$1,FALSE)","v":"2000 2.49 2001 2.49 2002 2.49 2003 2.49 2004 2.49 2005 2.49 2006 2.49 2007 2.49 2008 2.49 2009 2.49 "},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$54,$R290,Gen_Param_2011!CH$27:CH$54)","v":0.04},null,658.66499999999996,{"$f":"AG290","v":658.7},{"$f":"AG290","v":658.7},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R290,Gen_Param_2011!M$27:M$47),1)","v":658.7},658.7,658.7,658.7,658.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R290,Gen_Param_2011!N$27:N$47),1)","v":658.7},658.7,658.7,658.7,658.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R290,Gen_Param_2011!O$27:O$47),1)","v":658.7},{"$f":"ROUND(($BA290-$AQ290)/10+AQ290,1)","v":658.7},658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R290,Gen_Param_2011!P$27:P$47),1)","v":658.7},658.7,658.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R290,Gen_Param_2011!Q$27:Q$47),1)","v":658.7},null,{"$f":"IF(BE290,BI290&\" \"&BJ290&\" \"&BK290&\" \"&BL290&\" \"&BM290&\" \"&BN290&\" \"&BO290&\" \"&BP290&\" \"&BQ290&\" \"&BR290&\" \"&BS290&\" \"&BT290&\" \"&BU290&\" \"&BV290&\" \"&BW290&\" \"&BX290&\" \"&BY290&\" \"&BZ290&\" \"&CA290&\" \"&CB290&\" \"&CC290&\" \"&CD290&\" \"&CE290,BI290)","v":2000},{"$f":"BI290","v":2000},{"$f":"BI290","v":2000},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R290,Gen_Param_2011!BZ$27:BZ$47),1)","v":2000},{"$f":"ROUND(($BS290-$BI290)/10+BI290,1)","v":1800},1600,1400,1200,1000,800,600,400,200,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R290,Gen_Param_2011!CA$27:CA$47),1)","v":0},{"$f":"ROUND(($CC290-$BS290)/10+BS290,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R290,Gen_Param_2011!CB$27:CB$47),1)","v":0},{"$f":"CC290","v":0},0,null,{"$f":"IF(CF290,CH290&\" \"&CI290&\" \"&CJ290&\" \"&CK290&\" \"&CL290&\" \"&CM290&\" \"&CN290&\" \"&CO290&\" \"&CP290&\" \"&CQ290&\" \"&CR290&\" \"&CS290&\" \"&CT290&\" \"&CU290&\" \"&CV290&\" \"&CW290&\" \"&CX290&\" \"&CY290&\" \"&CZ290&\" \"&DA290&\" \"&DB290&\" \"&DC290&\" \"&DD290,\"\")","v":""}]
[{"$f":"A288&B291","v":"TBNEPODSNUurb"},"EPODSNUurb",{"$f":"VLOOKUP(MID(B291,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Diesel/Primary"},"Urban/Final","L",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R291,Gen_Param_2011!BO$27:BO$47)","v":0.16},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R291,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":290.9196},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R291,Gen_Param_2011!CC$27:CC$47)","v":2010},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R291,Gen_Param_2011!CF$27:CF$47)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R291,Gen_Param_2011!BA$27:BA$47)/J291","v":0.33333333333333331},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R291,Gen_Param_2011!AV$27:AV$47)","v":10},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R291,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R291,Gen_Param_2011!M$27:M$47)*$B$4","v":691.875},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R291,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R291,Gen_Param_2011!BZ$27:BZ$47))","v":2000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$29","v":"Diesel/Gasoline 1kW system (residential/commercial)"},0,1,"o-p","u-t",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A291,3)&MID(B291,3,3),MSG_Fueldata!$E$2:$E$202)/$G291","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A291,3)&MID(B291,3,3),MSG_Fueldata!$F$2:$F$202)/$G291","v":14.599196999999997},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R291,Gen_Param_2011!CG$27:CG$47)","v":0},1,{"$f":"VLOOKUP(A288,OtherData!$C$20:$P$32,OtherData!P$1,FALSE)","v":"2000 3.69 2001 3.69 2002 3.69 2003 3.69 2004 3.69 2005 3.69 2006 3.69 2007 3.69 2008 3.69 2009 3.69 "},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$54,$R291,Gen_Param_2011!CH$27:CH$54)","v":0.04},null,691.875,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R291,Gen_Param_2011!M$27:M$47),1)","v":691.9},691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R291,Gen_Param_2011!N$27:N$47),1)","v":691.9},691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R291,Gen_Param_2011!O$27:O$47),1)","v":691.9},691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R291,Gen_Param_2011!P$27:P$47),1)","v":691.9},691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R291,Gen_Param_2011!Q$27:Q$47),1)","v":691.9},null,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R291,Gen_Param_2011!BZ$27:BZ$47),1)","v":2000},1800,1600,1400,1200,1000,800,600,400,200,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R291,Gen_Param_2011!CA$27:CA$47),1)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R291,Gen_Param_2011!CB$27:CB$47),1)","v":0},{"$f":"CC291","v":0},0,null,""]
[{"$f":"A288&B292","v":"TBNEPODSNUrur"},"EPODSNUrur",{"$f":"VLOOKUP(MID(B292,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Diesel/Primary"},"Rural/Final","M",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R292,Gen_Param_2011!BO$27:BO$47)","v":0.16},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R292,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":290.9196},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R292,Gen_Param_2011!CC$27:CC$47)","v":2010},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R292,Gen_Param_2011!CF$27:CF$47)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R292,Gen_Param_2011!BA$27:BA$47)/J292","v":0.33333333333333331},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R292,Gen_Param_2011!AV$27:AV$47)","v":10},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R292,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R292,Gen_Param_2011!M$27:M$47)*$B$4","v":691.875},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R292,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R292,Gen_Param_2011!BZ$27:BZ$47))","v":2000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$29","v":"Diesel/Gasoline 1kW system (residential/commercial)"},0,1,"o-p","r-t",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A292,3)&MID(B292,3,3),MSG_Fueldata!$E$2:$E$202)/$G292","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A292,3)&MID(B292,3,3),MSG_Fueldata!$F$2:$F$202)/$G292","v":14.599196999999997},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R292,Gen_Param_2011!CG$27:CG$47)","v":0},1,{"$f":"VLOOKUP(A288,OtherData!$C$20:$P$32,OtherData!O$1,FALSE)","v":"2000 0.81 2001 0.81 2002 0.81 2003 0.81 2004 0.81 2005 0.81 2006 0.81 2007 0.81 2008 0.81 2009 0.81 "},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$54,$R292,Gen_Param_2011!CH$27:CH$54)","v":0.04},null,691.875,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R292,Gen_Param_2011!M$27:M$47),1)","v":691.9},691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R292,Gen_Param_2011!N$27:N$47),1)","v":691.9},691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R292,Gen_Param_2011!O$27:O$47),1)","v":691.9},691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R292,Gen_Param_2011!P$27:P$47),1)","v":691.9},691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R292,Gen_Param_2011!Q$27:Q$47),1)","v":691.9},null,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R292,Gen_Param_2011!BZ$27:BZ$47),1)","v":2000},1800,1600,1400,1200,1000,800,600,400,200,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R292,Gen_Param_2011!CA$27:CA$47),1)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R292,Gen_Param_2011!CB$27:CB$47),1)","v":0},{"$f":"CC292","v":0},0,null,""]
[{"$f":"A288&B293","v":"TBNEPOHFNU"},{"$f":"VLOOKUP(R293,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPOHFNU"},{"$f":"VLOOKUP(MID(B293,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"HFO/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"J",{"$f":"IF(C293=\"\",\"\",1)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R293,Gen_Param_2011!BO$27:BO$47)","v":0.35},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R293,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":131.4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R293,Gen_Param_2011!CC$27:CC$47)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R293,Gen_Param_2011!CF$27:CF$47)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R293,Gen_Param_2011!BA$27:BA$47)/J293","v":0.88888888888888895},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R293,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R293,Gen_Param_2011!AT$27:AT$47)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R293,Gen_Param_2011!M$27:M$47)*$B$4","v":1350},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R293,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R293,Gen_Param_2011!BZ$27:BZ$47))","v":2000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$30","v":"HFO"},0,{"$f":"IF(V293=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A293,3),NameConvs!$H$57:$H$69))","v":1},"h-p","e-M",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A293,3)&MID(B293,3,3),MSG_Fueldata!$E$2:$E$202)/$G293","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A293,3)&MID(B293,3,3),MSG_Fueldata!$F$2:$F$202)/$G293","v":7.2685974857142863},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R293,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R293,Gen_Param_2011!AU$27:AU$47)","v":1.1550000000000011},null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$54,$R293,Gen_Param_2011!CH$27:CH$54)","v":0.05},null,1350,{"$f":"AG293","v":1350},{"$f":"AG293","v":1350},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R293,Gen_Param_2011!M$27:M$47),1)","v":1350},1350,1350,1350,1350,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R293,Gen_Param_2011!N$27:N$47),1)","v":1350},1350,1350,1350,1350,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R293,Gen_Param_2011!O$27:O$47),1)","v":1350},{"$f":"ROUND(($BA293-$AQ293)/10+AQ293,1)","v":1350},1350,1350,1350,1350,1350,1350,1350,1350,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R293,Gen_Param_2011!P$27:P$47),1)","v":1350},1350,1350,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R293,Gen_Param_2011!Q$27:Q$47),1)","v":1350},null,{"$f":"IF(BE293,BI293&\" \"&BJ293&\" \"&BK293&\" \"&BL293&\" \"&BM293&\" \"&BN293&\" \"&BO293&\" \"&BP293&\" \"&BQ293&\" \"&BR293&\" \"&BS293&\" \"&BT293&\" \"&BU293&\" \"&BV293&\" \"&BW293&\" \"&BX293&\" \"&BY293&\" \"&BZ293&\" \"&CA293&\" \"&CB293&\" \"&CC293&\" \"&CD293&\" \"&CE293,BI293)","v":2000},{"$f":"BI293","v":2000},{"$f":"BI293","v":2000},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R293,Gen_Param_2011!BZ$27:BZ$47),1)","v":2000},{"$f":"ROUND(($BS293-$BI293)/10+BI293,1)","v":1800},1600,1400,1200,1000,800,600,400,200,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R293,Gen_Param_2011!CA$27:CA$47),1)","v":0},{"$f":"ROUND(($CC293-$BS293)/10+BS293,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R293,Gen_Param_2011!CB$27:CB$47),1)","v":0},{"$f":"CC293","v":0},{"$f":"CD293","v":0}]
[{"$f":"A288&B294","v":"TBNEPGASNUOC"},{"$f":"VLOOKUP(R294,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPGASNUOC"},{"$f":"VLOOKUP(MID(B294,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"J",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R294,Gen_Param_2011!BO$27:BO$47)","v":0.3},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R294,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":174.52959194488608},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R294,Gen_Param_2011!CC$27:CC$47)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R294,Gen_Param_2011!CF$27:CF$47)","v":0.93500000000000005},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R294,Gen_Param_2011!BA$27:BA$47)/J294","v":0.90909090909090906},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R294,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R294,Gen_Param_2011!AT$27:AT$47)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R294,Gen_Param_2011!M$27:M$47)*$B$4","v":603},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R294,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R294,Gen_Param_2011!BZ$27:BZ$47))","v":1000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$31","v":"OCGT"},0,{"$f":"IF(V294=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A294,3),NameConvs!$H$57:$H$69))","v":1},"g-p","e-M",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A294,3)&MID(B294,3,3),MSG_Fueldata!$E$2:$E$202)/$G294","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A294,3)&MID(B294,3,3),MSG_Fueldata!$F$2:$F$202)/$G294","v":5.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R294,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R294,Gen_Param_2011!AU$27:AU$47)","v":1.1550000000000011},null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$54,$R294,Gen_Param_2011!CH$27:CH$54)","v":1.4999999999999999E-2},null,603,603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R294,Gen_Param_2011!M$27:M$47),1)","v":603},603,603,603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R294,Gen_Param_2011!N$27:N$47),1)","v":603},603,603,603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R294,Gen_Param_2011!O$27:O$47),1)","v":603},603,603,603,603,603,603,603,603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R294,Gen_Param_2011!P$27:P$47),1)","v":603},603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R294,Gen_Param_2011!Q$27:Q$47),1)","v":603},null,1000,1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R294,Gen_Param_2011!BZ$27:BZ$47),1)","v":1000},{"$f":"ROUND(($BS294-$BI294)/10+BI294,1)","v":900},800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R294,Gen_Param_2011!CA$27:CA$47),1)","v":0},{"$f":"ROUND(($CC294-$BS294)/10+BS294,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R294,Gen_Param_2011!CB$27:CB$47),1)","v":0},0,0]
[{"$f":"A288&B295","v":"TBNEPGASNUCC"},{"$f":"VLOOKUP(R295,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPGASNUCC"},{"$f":"VLOOKUP(MID(B295,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"K",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R295,Gen_Param_2011!BO$27:BO$47)","v":0.48},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R295,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":25.363137254901961},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R295,Gen_Param_2011!CC$27:CC$47)","v":2015},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R295,Gen_Param_2011!CF$27:CF$47)","v":0.93500000000000005},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R295,Gen_Param_2011!BA$27:BA$47)/J295","v":0.90909090909090906},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R295,Gen_Param_2011!AV$27:AV$47)","v":30},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R295,Gen_Param_2011!AT$27:AT$47)","v":3},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R295,Gen_Param_2011!M$27:M$47)*$B$4","v":1069},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R295,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R295,Gen_Param_2011!BZ$27:BZ$47))","v":1000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$32","v":"CCGT"},0,{"$f":"IF(V295=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A295,3),NameConvs!$H$57:$H$69))","v":1},"g-p","e-M",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A295,3)&MID(B295,3,3),MSG_Fueldata!$E$2:$E$202)/$G295","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A295,3)&MID(B295,3,3),MSG_Fueldata!$F$2:$F$202)/$G295","v":3.6875},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R295,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R295,Gen_Param_2011!AU$27:AU$47)","v":1.2136666666666682},null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$54,$R295,Gen_Param_2011!CH$27:CH$54)","v":0.25},null,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R295,Gen_Param_2011!M$27:M$47),1)","v":1069},1069,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R295,Gen_Param_2011!N$27:N$47),1)","v":1069},1069,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R295,Gen_Param_2011!O$27:O$47),1)","v":1069},1069,1069,1069,1069,1069,1069,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R295,Gen_Param_2011!P$27:P$47),1)","v":1069},1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R295,Gen_Param_2011!Q$27:Q$47),1)","v":1069},null,1000,1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R295,Gen_Param_2011!BZ$27:BZ$47),1)","v":1000},{"$f":"ROUND(($BS295-$BI295)/10+BI295,1)","v":900},800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R295,Gen_Param_2011!CA$27:CA$47),1)","v":0},{"$f":"ROUND(($CC295-$BS295)/10+BS295,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R295,Gen_Param_2011!CB$27:CB$47),1)","v":0},0,0]
[{"$f":"A288&B296","v":"TBNEPCOANUSC"},{"$f":"VLOOKUP(R296,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPCOANUSC"},{"$f":"VLOOKUP(MID(B296,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Coal/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"J",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R296,Gen_Param_2011!BO$27:BO$47)","v":0.37},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R296,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":124.89704292527823},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R296,Gen_Param_2011!CC$27:CC$47)","v":2018},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R296,Gen_Param_2011!CF$27:CF$47)","v":0.94},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R296,Gen_Param_2011!BA$27:BA$47)/J296","v":0.9042553191489362},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R296,Gen_Param_2011!AV$27:AV$47)","v":30},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R296,Gen_Param_2011!AT$27:AT$47)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R296,Gen_Param_2011!M$27:M$47)*$B$4","v":2403.3783783783783},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R296,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R296,Gen_Param_2011!BZ$27:BZ$47))","v":1000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$34","v":"Supercritical coal"},{"$f":"IF(OR(MID(B296,3,1)=\"W\",MID(B296,3,1)=\"S\",MID(B296,3,1)=\"H\",MID(B296,3,1)=\"B\",MID(B296,3,1)=\"G\"),1,0)","v":0},{"$f":"IF(V296=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A296,3),NameConvs!$H$57:$H$69))","v":1},"c-p","e-M",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A296,3)&MID(B296,3,3),MSG_Fueldata!$E$2:$E$202)/$G296","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A296,3)&MID(B296,3,3),MSG_Fueldata!$F$2:$F$202)/$G296","v":8.2162162162162158},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R296,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R296,Gen_Param_2011!AU$27:AU$47)","v":1.2762750000000012},null,null,null,2403.3783783783783,2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R296,Gen_Param_2011!M$27:M$47),1)","v":2403.4},2403.4,2403.4,2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R296,Gen_Param_2011!N$27:N$47),1)","v":2403.4},2403.4,2403.4,2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R296,Gen_Param_2011!O$27:O$47),1)","v":2403.4},2403.4,2403.4,2403.4,2403.4,2403.4,2403.4,2403.4,2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R296,Gen_Param_2011!P$27:P$47),1)","v":2403.4},2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R296,Gen_Param_2011!Q$27:Q$47),1)","v":2403.4},null,1000,1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R296,Gen_Param_2011!BZ$27:BZ$47),1)","v":1000},{"$f":"ROUND(($BS296-$BI296)/10+BI296,1)","v":900},800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R296,Gen_Param_2011!CA$27:CA$47),1)","v":0},{"$f":"ROUND(($CC296-$BS296)/10+BS296,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R296,Gen_Param_2011!CB$27:CB$47),1)","v":0},0,0]
[{"$f":"A288&B297","v":"TBNEPGASNLCC"},{"$f":"VLOOKUP(R297,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPGASNLCC"},{"$f":"VLOOKUP(MID(B297,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"L",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R297,Gen_Param_2011!BO$27:BO$47)","v":0.48},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R297,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":25.363137254901961},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R297,Gen_Param_2011!CC$27:CC$47)","v":2015},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R297,Gen_Param_2011!CF$27:CF$47)","v":0.93500000000000005},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R297,Gen_Param_2011!BA$27:BA$47)/J297","v":0.90909090909090906},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R297,Gen_Param_2011!AV$27:AV$47)","v":30},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R297,Gen_Param_2011!AT$27:AT$47)","v":3},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R297,Gen_Param_2011!M$27:M$47)*$B$4","v":1069},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R297,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R297,Gen_Param_2011!BZ$27:BZ$47))","v":1000},0,{"$f":"Gen_Param_2011!B$33","v":"CCGT Associated Gas"},{"$f":"IF(OR(MID(B297,3,1)=\"W\",MID(B297,3,1)=\"S\",MID(B297,3,1)=\"H\",MID(B297,3,1)=\"B\",MID(B297,3,1)=\"G\"),1,0)","v":1},{"$f":"IF(V297=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A297,3),NameConvs!$H$57:$H$69))","v":1},"g-p","e-M",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A297,3)&MID(B297,3,3),MSG_Fueldata!$E$2:$E$202)/$G297","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A297,3)&MID(B297,3,3),MSG_Fueldata!$F$2:$F$202)/$G297","v":3.6875},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R297,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R297,Gen_Param_2011!AU$27:AU$47)","v":1.2136666666666682},null,null,null,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R297,Gen_Param_2011!M$27:M$47),1)","v":1069},1069,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R297,Gen_Param_2011!N$27:N$47),1)","v":1069},1069,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R297,Gen_Param_2011!O$27:O$47),1)","v":1069},1069,1069,1069,1069,1069,1069,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R297,Gen_Param_2011!P$27:P$47),1)","v":1069},1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R297,Gen_Param_2011!Q$27:Q$47),1)","v":1069},null,1000,1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R297,Gen_Param_2011!BZ$27:BZ$47),1)","v":1000},{"$f":"ROUND(($BS297-$BI297)/10+BI297,1)","v":900},800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R297,Gen_Param_2011!CA$27:CA$47),1)","v":0},{"$f":"ROUND(($CC297-$BS297)/10+BS297,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R297,Gen_Param_2011!CB$27:CB$47),1)","v":0},0,0]
[{"$f":"A288&B298","v":"TBNEPHYDNU"},{"$f":"VLOOKUP(R298,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPHYDNU"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"K","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R298,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R298,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":52.485216216216216},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R298,Gen_Param_2011!CC$27:CC$47)","v":2026},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R298,Gen_Param_2011!CF$27:CF$47)","v":0.95},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R298,Gen_Param_2011!BA$27:BA$47)/J298","v":0.52631578947368418},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R298,Gen_Param_2011!AV$27:AV$47)","v":50},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R298,Gen_Param_2011!AT$27:AT$47)","v":5},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R298,Gen_Param_2011!M$27:M$47)*$B$4","v":2000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R298,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R298,Gen_Param_2011!BZ$27:BZ$47))","v":1000},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A288,NameConvs!$J$57:$J$69)","v":0},{"$f":"Gen_Param_2011!B$36","v":"Hydro"},1,{"$f":"IF(V298=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A298,3),NameConvs!$H$57:$H$69))","v":1},"","e-M",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R298,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R298,Gen_Param_2011!AU$27:AU$47)","v":1.3431220000000013},null,null,null,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R298,Gen_Param_2011!M$27:M$47),1)","v":2000},2000,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R298,Gen_Param_2011!N$27:N$47),1)","v":2000},2000,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R298,Gen_Param_2011!O$27:O$47),1)","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R298,Gen_Param_2011!P$27:P$47),1)","v":2000},2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R298,Gen_Param_2011!Q$27:Q$47),1)","v":2000},null,1000,1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R298,Gen_Param_2011!BZ$27:BZ$47),1)","v":1000},{"$f":"ROUND(($BS298-$BI298)/10+BI298,1)","v":900},800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R298,Gen_Param_2011!CA$27:CA$47),1)","v":0},{"$f":"ROUND(($CC298-$BS298)/10+BS298,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R298,Gen_Param_2011!CB$27:CB$47),1)","v":0},0,0]
[{"$f":"A288&B299","v":"TBNEPHYDNUmic"},{"$f":"VLOOKUP(R299,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPHYDNUmic"},null,{"$f":"D307","v":"Rural/Final"},"J","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R299,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R299,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":47.52},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R299,Gen_Param_2011!CC$27:CC$47)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R299,Gen_Param_2011!CF$27:CF$47)","v":0.5},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R299,Gen_Param_2011!BA$27:BA$47)/J299","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R299,Gen_Param_2011!AV$27:AV$47)","v":30},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R299,Gen_Param_2011!AT$27:AT$47)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R299,Gen_Param_2011!M$27:M$47)*$B$4","v":4000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R299,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R299,Gen_Param_2011!BZ$27:BZ$47))","v":100},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A288,NameConvs!$K$57:$K$69)","v":336},{"$f":"Gen_Param_2011!B$37","v":"Small Hydro"},1,1,"",{"$f":"V307","v":"r-t"},null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R299,Gen_Param_2011!CG$27:CG$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R299,Gen_Param_2011!AU$27:AU$47)","v":1.1550000000000011},null,null,null,4000,4000,4000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R299,Gen_Param_2011!M$27:M$47),1)","v":4000},3960.8,3921.6,3882.4,3843.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R299,Gen_Param_2011!N$27:N$47),1)","v":3804},3766.7,3729.4,3692.1,3654.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R299,Gen_Param_2011!O$27:O$47),1)","v":3617.5},3582.9,3548.3,3513.7,3479.1,3444.5,3409.9,3375.3,3340.7,3306.1,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R299,Gen_Param_2011!P$27:P$47),1)","v":3271.6},3241.8,2973.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R299,Gen_Param_2011!Q$27:Q$47),1)","v":2675.9},1,{"$f":"IF(GenREFlag=0,0,IF(BE299,BI299&\" \"&BJ299&\" \"&BK299&\" \"&BL299&\" \"&BM299&\" \"&BN299&\" \"&BO299&\" \"&BP299&\" \"&BQ299&\" \"&BR299&\" \"&BS299&\" \"&BT299&\" \"&BU299&\" \"&BV299&\" \"&BW299&\" \"&BX299&\" \"&BY299&\" \"&BZ299&\" \"&CA299&\" \"&CB299&\" \"&CC299&\" \"&CD299&\" \"&CE299,BI299))","v":"33 36.3 39.6 42.9 46.2 49.5 52.8 56.1 59.4 62.7 66 72.6 79.2 85.8 92.4 99 105.6 112.2 118.8 125.4 132 264 528"},33,33,{"$f":"ROUND(SUMIF(OtherData!$C$20:$C$32,LEFT(A299,3),OtherData!$E$20:$E$32)*$BI$6,0)","v":33},36.299999999999997,39.6,42.9,46.2,49.5,52.8,56.1,59.4,62.7,{"$f":"BI299*2","v":66},72.599999999999994,79.2,85.8,92.4,99,105.6,112.2,118.8,125.4,{"$f":"BS299*2","v":132},{"$f":"CC299*2","v":264},{"$f":"CD299*2","v":528}]
[{"$f":"A288&B300","v":"TBNEPBIONU"},{"$f":"VLOOKUP(R300,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPBIONU"},{"$f":"VLOOKUP(MID(B300,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Biomass/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"J",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R300,Gen_Param_2011!BO$27:BO$47)","v":0.38},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R300,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":175.33459459459462},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R300,Gen_Param_2011!CC$27:CC$47)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R300,Gen_Param_2011!CF$27:CF$47)","v":0.92999999999999994},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R300,Gen_Param_2011!BA$27:BA$47)/J300","v":0.53763440860215062},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R300,Gen_Param_2011!AV$27:AV$47)","v":30},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R300,Gen_Param_2011!AT$27:AT$47)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R300,Gen_Param_2011!M$27:M$47)*$B$4","v":2500},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R300,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R300,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A288,NameConvs!$P$57:$P$69)","v":957},{"$f":"Gen_Param_2011!B$38","v":"Biomass"},1,{"$f":"IF(V300=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A300,3),NameConvs!$H$57:$H$69))","v":1},"b-p",{"$f":"IF(ISNA(VLOOKUP(D300&\"/\"&LEFT(A300,3),EnergyForms2,2,FALSE)),VLOOKUP(D300,EnergyForms,2,FALSE),VLOOKUP(D300&\"/\"&LEFT(A300,3),EnergyForms2,2,FALSE))","v":"e-M"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A300,3)&MID(B300,3,3),MSG_Fueldata!$E$2:$E$202)/$G300","v":123.68421052631579},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A300,3)&MID(B300,3,3),MSG_Fueldata!$F$2:$F$202)/$G300","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R300,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R300,Gen_Param_2011!AU$27:AU$47)","v":1.2762750000000012},null,null,null,2500,2500,2500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R300,Gen_Param_2011!M$27:M$47),1)","v":2500},2452,2404,2356,2308,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R300,Gen_Param_2011!N$27:N$47),1)","v":2259.8000000000002},2216.4,2173,2129.6,2086.1999999999998,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R300,Gen_Param_2011!O$27:O$47),1)","v":2042.7},2023.2,2003.7,1984.2,1964.7,1945.2,1925.7,1906.2,1886.7,1867.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R300,Gen_Param_2011!P$27:P$47),1)","v":1847.4},1830.6,1679.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R300,Gen_Param_2011!Q$27:Q$47),1)","v":1511},1,"33 36.3 39.6 42.9 46.2 49.5 52.8 56.1 59.4 62.7 66 72.6 79.2 85.8 92.4 99 105.6 112.2 118.8 125.4 132 264 528",33,33,{"$f":"ROUND(SUMIF(OtherData!$C$20:$C$32,LEFT(A300,3),OtherData!$E$20:$E$32)*$BI$6,0)","v":33},36.299999999999997,39.6,42.9,46.2,49.5,52.8,56.1,59.4,62.7,{"$f":"BI300*2","v":66},72.599999999999994,79.2,85.8,92.4,99,105.6,112.2,118.8,125.4,{"$f":"BS300*2","v":132},{"$f":"CC300*2","v":264},{"$f":"CD300*2","v":528}]
[{"$f":"A288&B301","v":"TBNEPWNDNU25"},{"$f":"VLOOKUP(R301,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPWNDNU25"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"M","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R301,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R301,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":152.66868243243243},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R301,Gen_Param_2011!CC$27:CC$47)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R301,Gen_Param_2011!CF$27:CF$47)","v":0.19999999999999996},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R301,Gen_Param_2011!BA$27:BA$47)/J301","v":1.0000000000000002},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R301,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R301,Gen_Param_2011!AT$27:AT$47)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R301,Gen_Param_2011!M$27:M$47)*$B$4","v":2000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R301,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R301,Gen_Param_2011!BZ$27:BZ$47))","v":300},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A288,NameConvs!$Q$57:$Q$69)","v":551.84854770537049},{"$f":"Gen_Param_2011!B$39","v":"Bulk Wind (20% CF)"},1,{"$f":"IF(V301=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A301,3),NameConvs!$H$57:$H$69))","v":1},"","e-M",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R301,Gen_Param_2011!CG$27:CG$47)","v":0.1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R301,Gen_Param_2011!AU$27:AU$47)","v":1.1550000000000011},null,null,1,"2000 1961.6 1923.2 1884.8 1846.4 1807.8 1779.8 1751.8 1723.8 1695.8 1667.8 1651.9 1636 1620.1 1604.2 1588.3 1572.4 1556.5 1540.6 1524.7 1508.3 1501.1 1436.4 1364.4",2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R301,Gen_Param_2011!M$27:M$47),1)","v":2000},1961.6,1923.2,1884.8,1846.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R301,Gen_Param_2011!N$27:N$47),1)","v":1807.8},1779.8,1751.8,1723.8,1695.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R301,Gen_Param_2011!O$27:O$47),1)","v":1667.8},1651.9,1636,1620.1,1604.2,1588.3,1572.4,1556.5,1540.6,1524.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R301,Gen_Param_2011!P$27:P$47),1)","v":1508.3},1501.1,1436.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R301,Gen_Param_2011!Q$27:Q$47),1)","v":1364.4},1,"300 370 440 510 580 650 720 790 860 930 1000 1100 1200 1300 1400 1500 1600 1700 1800 1900 2000 2000 2000",300,300,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R301,Gen_Param_2011!BZ$27:BZ$47),1)","v":300},370,440,510,580,650,720,790,860,930,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R301,Gen_Param_2011!CA$27:CA$47),1)","v":1000},1100,1200,1300,1400,1500,1600,1700,1800,1900,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R301,Gen_Param_2011!CB$27:CB$47),1)","v":2000},{"$f":"CC301","v":2000},2000]
[{"$f":"A288&B302","v":"TBNEPWNDNU30"},{"$f":"VLOOKUP(R302,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPWNDNU30"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"N","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R302,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R302,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":125.13912162162161},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R302,Gen_Param_2011!CC$27:CC$47)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R302,Gen_Param_2011!CF$27:CF$47)","v":0.30000000000000004},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R302,Gen_Param_2011!BA$27:BA$47)/J302","v":0.99999999999999978},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R302,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R302,Gen_Param_2011!AT$27:AT$47)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R302,Gen_Param_2011!M$27:M$47)*$B$4","v":2000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R302,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R302,Gen_Param_2011!BZ$27:BZ$47))","v":300},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A288,NameConvs!$R$57:$R$69)","v":0},{"$f":"Gen_Param_2011!B$40","v":"Bulk Wind (30% CF)"},1,{"$f":"IF(V302=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A302,3),NameConvs!$H$57:$H$69))","v":1},"","e-M",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R302,Gen_Param_2011!CG$27:CG$47)","v":0.15},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R302,Gen_Param_2011!AU$27:AU$47)","v":1.1550000000000011},null,null,1,"2000 1961.6 1923.2 1884.8 1846.4 1807.8 1779.8 1751.8 1723.8 1695.8 1667.8 1651.9 1636 1620.1 1604.2 1588.3 1572.4 1556.5 1540.6 1524.7 1508.3 1501.1 1436.4 1364.4",2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R302,Gen_Param_2011!M$27:M$47),1)","v":2000},1961.6,1923.2,1884.8,1846.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R302,Gen_Param_2011!N$27:N$47),1)","v":1807.8},1779.8,1751.8,1723.8,1695.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R302,Gen_Param_2011!O$27:O$47),1)","v":1667.8},1651.9,1636,1620.1,1604.2,1588.3,1572.4,1556.5,1540.6,1524.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R302,Gen_Param_2011!P$27:P$47),1)","v":1508.3},1501.1,1436.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R302,Gen_Param_2011!Q$27:Q$47),1)","v":1364.4},1,"300 370 440 510 580 650 720 790 860 930 1000 1100 1200 1300 1400 1500 1600 1700 1800 1900 2000 2000 2000",300,300,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R302,Gen_Param_2011!BZ$27:BZ$47),1)","v":300},370,440,510,580,650,720,790,860,930,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R302,Gen_Param_2011!CA$27:CA$47),1)","v":1000},1100,1200,1300,1400,1500,1600,1700,1800,1900,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R302,Gen_Param_2011!CB$27:CB$47),1)","v":2000},2000,2000]
[{"$f":"A288&B303","v":"TBNEPSOLNUPVut"},{"$f":"VLOOKUP(R303,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPSOLNUPVut"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"O","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R303,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R303,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":176.03783783783788},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R303,Gen_Param_2011!CC$27:CC$47)","v":2013},{"$f":"J$23","v":0.52800000000000002},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R303,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R303,Gen_Param_2011!AT$27:AT$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R303,Gen_Param_2011!M$27:M$47)*$B$4","v":2000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R303,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R303,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A288,NameConvs!$N$57:$N$69)","v":29426.836204162806},{"$f":"Gen_Param_2011!B$41","v":"Solar PV (utility)"},1,{"$f":"IF(V303=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A303,3),NameConvs!$H$57:$H$69))","v":1},"","e-M",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R303,Gen_Param_2011!CG$27:CG$47)","v":0.05},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R303,Gen_Param_2011!AU$27:AU$47)","v":1.100000000000001},null,null,1,"2000 1926.1 1852.2 1778.3 1704.4 1630.7 1599.4 1568.1 1536.8 1505.5 1474.1 1453.4 1432.7 1412 1391.3 1370.6 1349.9 1329.2 1308.5 1287.8 1267.3 1255.8 1151.9 1036.5",2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R303,Gen_Param_2011!M$27:M$47),1)","v":2000},1926.1,1852.2,1778.3,1704.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R303,Gen_Param_2011!N$27:N$47),1)","v":1630.7},1599.4,1568.1,1536.8,1505.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R303,Gen_Param_2011!O$27:O$47),1)","v":1474.1},1453.4,1432.7,1412,1391.3,1370.6,1349.9,1329.2,1308.5,1287.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R303,Gen_Param_2011!P$27:P$47),1)","v":1267.3},1255.8,1151.9000000000001,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R303,Gen_Param_2011!Q$27:Q$47),1)","v":1036.5},null,500,500,500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R303,Gen_Param_2011!BZ$27:BZ$47),1)","v":500},500,500,500,500,500,500,500,500,500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R303,Gen_Param_2011!CA$27:CA$47),1)","v":500},500,500,500,500,500,500,500,500,500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R303,Gen_Param_2011!CB$27:CB$47),1)","v":500},500,500]
[{"$f":"A288&B304","v":"TBNEPSOLNUPVrt"},{"$f":"VLOOKUP(R304,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPSOLNUPVrt"},null,"Urban/Final","K","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R304,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R304,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":208.30979729729731},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R304,Gen_Param_2011!CC$27:CC$47)","v":2013},{"$f":"J$24","v":0.42299999999999999},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R304,Gen_Param_2011!AV$27:AV$47)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R304,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R304,Gen_Param_2011!M$27:M$47)*$B$4","v":2100},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R304,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R304,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A288,NameConvs!$N$57:$N$69)","v":29426.836204162806},{"$f":"Gen_Param_2011!B$42","v":"Solar PV (roof top)"},1,1,"","u-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R304,Gen_Param_2011!CG$27:CG$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R304,Gen_Param_2011!AU$27:AU$47)","v":1},null,null,1,"2100 2022.5 1945 1867.5 1790 1712.3 1679.4 1646.5 1613.6 1580.7 1547.8 1526.1 1504.4 1482.7 1461 1439.3 1417.6 1395.9 1374.2 1352.5 1330.7 1318.6 1209.6 1088.4",2100,2100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R304,Gen_Param_2011!M$27:M$47),1)","v":2100},2022.5,1945,1867.5,1790,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R304,Gen_Param_2011!N$27:N$47),1)","v":1712.3},1679.4,1646.5,1613.6,1580.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R304,Gen_Param_2011!O$27:O$47),1)","v":1547.8},1526.1,1504.4,1482.7,1461,1439.3,1417.6,1395.9,1374.2,1352.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R304,Gen_Param_2011!P$27:P$47),1)","v":1330.7},1318.6,1209.5999999999999,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R304,Gen_Param_2011!Q$27:Q$47),1)","v":1088.4000000000001},1,"33 36.3 39.6 42.9 46.2 49.5 52.8 56.1 59.4 62.7 66 72.6 79.2 85.8 92.4 99 105.6 112.2 118.8 125.4 132 264 528",33,33,{"$f":"ROUND(SUMIF(OtherData!$C$20:$C$32,LEFT(A304,3),OtherData!$E$20:$E$32)*$BI$6,0)","v":33},36.299999999999997,39.6,42.9,46.2,49.5,52.8,56.1,59.4,62.7,{"$f":"BI304*2","v":66},72.599999999999994,79.2,85.8,92.4,99,105.6,112.2,118.8,125.4,{"$f":"BS304*2","v":132},{"$f":"CC304*2","v":264},528]
[{"$f":"A288&B305","v":"TBNEPSOLNUPVst"},{"$f":"VLOOKUP(R305,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPSOLNUPVst"},null,"Urban/Final","L","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R305,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R305,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":166.66666666666666},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R305,Gen_Param_2011!CC$27:CC$47)","v":2013},{"$f":"J$25","v":0.38700000000000001},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R305,Gen_Param_2011!AV$27:AV$47)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R305,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R305,Gen_Param_2011!M$27:M$47)*$B$4","v":4257.5},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R305,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R305,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A288,NameConvs!$N$57:$N$69)","v":29426.836204162806},{"$f":"Gen_Param_2011!B$43","v":"Rooftop PV with 1h Battery"},1,1,"","u-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R305,Gen_Param_2011!CG$27:CG$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R305,Gen_Param_2011!AU$27:AU$47)","v":1},null,null,1,"4257.5 4100.3 3943.1 3785.9 3628.7 3471.4 3373.3 3275.2 3177.1 3079 2981.1 2926.6 2872.1 2817.6 2763.1 2708.6 2654.1 2599.6 2545.1 2490.6 2435.7 2413.5 2214 1992.2",4257.5,4257.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R305,Gen_Param_2011!M$27:M$47),1)","v":4257.5},4100.3,3943.1,3785.9,3628.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R305,Gen_Param_2011!N$27:N$47),1)","v":3471.4},3373.3,3275.2,3177.1,3079,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R305,Gen_Param_2011!O$27:O$47),1)","v":2981.1},2926.6,2872.1,2817.6,2763.1,2708.6,2654.1,2599.6,2545.1,2490.6,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R305,Gen_Param_2011!P$27:P$47),1)","v":2435.6999999999998},2413.5,2214,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R305,Gen_Param_2011!Q$27:Q$47),1)","v":1992.2},1,"33 36.3 39.6 42.9 46.2 49.5 52.8 56.1 59.4 62.7 66 72.6 79.2 85.8 92.4 99 105.6 112.2 118.8 125.4 132 264 528",33,33,{"$f":"ROUND(SUMIF(OtherData!$C$20:$C$32,LEFT(A305,3),OtherData!$E$20:$E$32)*$BI$6,0)","v":33},36.299999999999997,39.6,42.9,46.2,49.5,52.8,56.1,59.4,62.7,66,72.599999999999994,79.2,85.8,92.4,99,105.6,112.2,118.8,125.4,132,264,528]
[{"$f":"A288&B306","v":"TBNEPSOLNUPVst2"},{"$f":"VLOOKUP(R306,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPSOLNUPVst2"},null,"Urban/Final","R","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R306,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R306,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":150},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R306,Gen_Param_2011!CC$27:CC$47)","v":2013},{"$f":"J$26","v":0.38600000000000001},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R306,Gen_Param_2011!AV$27:AV$47)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R306,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R306,Gen_Param_2011!M$27:M$47)*$B$4","v":6275},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R306,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R306,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A288,NameConvs!$N$57:$N$69)","v":29426.836204162806},{"$f":"Gen_Param_2011!B$44","v":"Rooftop PV with 2h Battery"},1,1,"","u-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R306,Gen_Param_2011!CG$27:CG$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R306,Gen_Param_2011!AU$27:AU$47)","v":1},null,null,1,"6275 6043.3 5811.6 5579.9 5348.2 5116.5 4971.9 4827.3 4682.7 4538.1 4393.7 4313.3 4232.9 4152.5 4072.1 3991.7 3911.3 3830.9 3750.5 3670.1 3590 3557.3 3263.2 2936.3",6275,6275,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R306,Gen_Param_2011!M$27:M$47),1)","v":6275},6043.3,5811.6,5579.9,5348.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R306,Gen_Param_2011!N$27:N$47),1)","v":5116.5},4971.8999999999996,4827.3,4682.7,4538.1000000000004,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R306,Gen_Param_2011!O$27:O$47),1)","v":4393.7},4313.3,4232.8999999999996,4152.5,4072.1,3991.7,3911.3,3830.9,3750.5,3670.1,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R306,Gen_Param_2011!P$27:P$47),1)","v":3590},3557.3,3263.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R306,Gen_Param_2011!Q$27:Q$47),1)","v":2936.3},1,"33 36.3 39.6 42.9 46.2 49.5 52.8 56.1 59.4 62.7 66 72.6 79.2 85.8 92.4 99 105.6 112.2 118.8 125.4 132 264 528",33,33,{"$f":"ROUND(SUMIF(OtherData!$C$20:$C$32,LEFT(A306,3),OtherData!$E$20:$E$32)*$BI$6,0)","v":33},36.299999999999997,39.6,42.9,46.2,49.5,52.8,56.1,59.4,62.7,66,72.599999999999994,79.2,85.8,92.4,99,105.6,112.2,118.8,125.4,132,264,528]
[{"$f":"A288&B307","v":"TBNEPSOLNUPVrtru"},"EPSOLNUPVrtru",null,"Rural/Final","M","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R307,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R307,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":208.30979729729731},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R307,Gen_Param_2011!CC$27:CC$47)","v":2013},{"$f":"J$27","v":0.42299999999999999},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R307,Gen_Param_2011!AV$27:AV$47)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R307,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R307,Gen_Param_2011!M$27:M$47)*$B$4","v":2100},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R307,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R307,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"Q305","v":29426.836204162806},{"$f":"Gen_Param_2011!B$42","v":"Solar PV (roof top)"},1,1,"","r-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R307,Gen_Param_2011!CG$27:CG$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R307,Gen_Param_2011!AU$27:AU$47)","v":1},null,null,1,"2100 2022.5 1945 1867.5 1790 1712.3 1679.4 1646.5 1613.6 1580.7 1547.8 1526.1 1504.4 1482.7 1461 1439.3 1417.6 1395.9 1374.2 1352.5 1330.7 1318.6 1209.6 1088.4",2100,2100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R307,Gen_Param_2011!M$27:M$47),1)","v":2100},2022.5,1945,1867.5,1790,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R307,Gen_Param_2011!N$27:N$47),1)","v":1712.3},1679.4,1646.5,1613.6,1580.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R307,Gen_Param_2011!O$27:O$47),1)","v":1547.8},1526.1,1504.4,1482.7,1461,1439.3,1417.6,1395.9,1374.2,1352.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R307,Gen_Param_2011!P$27:P$47),1)","v":1330.7},1318.6,1209.5999999999999,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R307,Gen_Param_2011!Q$27:Q$47),1)","v":1088.4000000000001},1,"33 36.3 39.6 42.9 46.2 49.5 52.8 56.1 59.4 62.7 66 72.6 79.2 85.8 92.4 99 105.6 112.2 118.8 125.4 132 264 528",33,33,{"$f":"ROUND(SUMIF(OtherData!$C$20:$C$32,LEFT(A307,3),OtherData!$E$20:$E$32)*$BI$6,0)","v":33},36.299999999999997,39.6,42.9,46.2,49.5,52.8,56.1,59.4,62.7,66,72.599999999999994,79.2,85.8,92.4,99,105.6,112.2,118.8,125.4,132,264,528]
[{"$f":"A288&B308","v":"TBNEPSOLNUPVstru"},"EPSOLNUPVstru",null,"Rural/Final","N","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R308,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R308,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":166.66666666666666},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R308,Gen_Param_2011!CC$27:CC$47)","v":2013},{"$f":"J$28","v":0.38700000000000001},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R308,Gen_Param_2011!AV$27:AV$47)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R308,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R308,Gen_Param_2011!M$27:M$47)*$B$4","v":4257.5},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R308,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R308,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"Q307","v":29426.836204162806},{"$f":"Gen_Param_2011!B$43","v":"Rooftop PV with 1h Battery"},1,1,"","r-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R308,Gen_Param_2011!CG$27:CG$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R308,Gen_Param_2011!AU$27:AU$47)","v":1},null,null,1,"4257.5 4100.3 3943.1 3785.9 3628.7 3471.4 3373.3 3275.2 3177.1 3079 2981.1 2926.6 2872.1 2817.6 2763.1 2708.6 2654.1 2599.6 2545.1 2490.6 2435.7 2413.5 2214 1992.2",4257.5,4257.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R308,Gen_Param_2011!M$27:M$47),1)","v":4257.5},4100.3,3943.1,3785.9,3628.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R308,Gen_Param_2011!N$27:N$47),1)","v":3471.4},3373.3,3275.2,3177.1,3079,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R308,Gen_Param_2011!O$27:O$47),1)","v":2981.1},2926.6,2872.1,2817.6,2763.1,2708.6,2654.1,2599.6,2545.1,2490.6,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R308,Gen_Param_2011!P$27:P$47),1)","v":2435.6999999999998},2413.5,2214,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R308,Gen_Param_2011!Q$27:Q$47),1)","v":1992.2},1,"33 36.3 39.6 42.9 46.2 49.5 52.8 56.1 59.4 62.7 66 72.6 79.2 85.8 92.4 99 105.6 112.2 118.8 125.4 132 264 528",33,33,{"$f":"ROUND(SUMIF(OtherData!$C$20:$C$32,LEFT(A308,3),OtherData!$E$20:$E$32)*$BI$6,0)","v":33},36.299999999999997,39.6,42.9,46.2,49.5,52.8,56.1,59.4,62.7,66,72.599999999999994,79.2,85.8,92.4,99,105.6,112.2,118.8,125.4,132,264,528]
[{"$f":"A288&B309","v":"TBNEPSOLNUPVstru2"},"EPSOLNUPVstru2",null,"Rural/Final","S","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R309,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R309,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":150},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R309,Gen_Param_2011!CC$27:CC$47)","v":2013},{"$f":"J$29","v":0.38600000000000001},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R309,Gen_Param_2011!AV$27:AV$47)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R309,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R309,Gen_Param_2011!M$27:M$47)*$B$4","v":6275},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R309,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R309,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A288,NameConvs!$N$57:$N$69)","v":29426.836204162806},{"$f":"Gen_Param_2011!B$44","v":"Rooftop PV with 2h Battery"},1,1,"","r-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R309,Gen_Param_2011!CG$27:CG$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R309,Gen_Param_2011!AU$27:AU$47)","v":1},null,null,1,"6275 6043.3 5811.6 5579.9 5348.2 5116.5 4971.9 4827.3 4682.7 4538.1 4393.7 4313.3 4232.9 4152.5 4072.1 3991.7 3911.3 3830.9 3750.5 3670.1 3590 3557.3 3263.2 2936.3",6275,6275,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R309,Gen_Param_2011!M$27:M$47),1)","v":6275},6043.3,5811.6,5579.9,5348.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R309,Gen_Param_2011!N$27:N$47),1)","v":5116.5},4971.8999999999996,4827.3,4682.7,4538.1000000000004,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R309,Gen_Param_2011!O$27:O$47),1)","v":4393.7},4313.3,4232.8999999999996,4152.5,4072.1,3991.7,3911.3,3830.9,3750.5,3670.1,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R309,Gen_Param_2011!P$27:P$47),1)","v":3590},3557.3,3263.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R309,Gen_Param_2011!Q$27:Q$47),1)","v":2936.3},1,"33 36.3 39.6 42.9 46.2 49.5 52.8 56.1 59.4 62.7 66 72.6 79.2 85.8 92.4 99 105.6 112.2 118.8 125.4 132 264 528",33,33,{"$f":"ROUND(SUMIF(OtherData!$C$20:$C$32,LEFT(A309,3),OtherData!$E$20:$E$32)*$BI$6,0)","v":33},36.299999999999997,39.6,42.9,46.2,49.5,52.8,56.1,59.4,62.7,66,72.599999999999994,79.2,85.8,92.4,99,105.6,112.2,118.8,125.4,132,264,528]
[{"$f":"A288&B310","v":"TBNEPTSONUTH"},{"$f":"VLOOKUP(R310,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPTSONUTH"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"P","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R310,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R310,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":195.62131274131275},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R310,Gen_Param_2011!CC$27:CC$47)","v":2015},{"$f":"J$30","v":0.75800000000000001},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R310,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R310,Gen_Param_2011!AT$27:AT$47)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R310,Gen_Param_2011!M$27:M$47)*$B$4","v":3000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R310,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R310,Gen_Param_2011!BZ$27:BZ$47))","v":100},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A288,NameConvs!$L$57:$L$69)","v":0},{"$f":"Gen_Param_2011!B$45","v":"Solar thermal no storage"},1,{"$f":"IF(V310=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A310,3),NameConvs!$H$57:$H$69))","v":1},"","e-M",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R310,Gen_Param_2011!CG$27:CG$47)","v":0.3},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R310,Gen_Param_2011!AU$27:AU$47)","v":1.2762750000000012},null,null,1,"3000 2915.2 2830.4 2745.6 2660.8 2576.2 2526.7 2477.2 2427.7 2378.2 2328.7 2286.1 2243.5 2200.9 2158.3 2115.7 2073.1 2030.5 1987.9 1945.3 1902.7 1885.4 1729.5 1556.2",3000,3000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R310,Gen_Param_2011!M$27:M$47),1)","v":3000},2915.2,2830.4,2745.6,2660.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R310,Gen_Param_2011!N$27:N$47),1)","v":2576.1999999999998},2526.6999999999998,2477.1999999999998,2427.6999999999998,2378.1999999999998,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R310,Gen_Param_2011!O$27:O$47),1)","v":2328.6999999999998},2286.1,2243.5,2200.9,2158.3000000000002,2115.6999999999998,2073.1,2030.5,1987.9,1945.3,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R310,Gen_Param_2011!P$27:P$47),1)","v":1902.7},1885.4,1729.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R310,Gen_Param_2011!Q$27:Q$47),1)","v":1556.2},1,"100 190 280 370 460 550 640 730 820 910 1000 1100 1200 1300 1400 1500 1600 1700 1800 1900 2000 2000 2000",100,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R310,Gen_Param_2011!BZ$27:BZ$47),1)","v":100},{"$f":"ROUND(($BS310-$BI310)/10+BI310,1)","v":190},280,370,460,550,640,730,820,910,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R310,Gen_Param_2011!CA$27:CA$47),1)","v":1000},{"$f":"ROUND(($CC310-$BS310)/10+BS310,1)","v":1100},1200,1300,1400,1500,1600,1700,1800,1900,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R310,Gen_Param_2011!CB$27:CB$47),1)","v":2000},2000,2000]
[{"$f":"A288&B311","v":"TBNEPTSONUTHst"},{"$f":"VLOOKUP(R311,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPTSONUTHst"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"Q","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R311,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R311,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":165.92391891891893},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R311,Gen_Param_2011!CC$27:CC$47)","v":2015},{"$f":"J$31","v":0.91900000000000004},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R311,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R311,Gen_Param_2011!AT$27:AT$47)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R311,Gen_Param_2011!M$27:M$47)*$B$4","v":5400},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R311,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R311,Gen_Param_2011!BZ$27:BZ$47))","v":100},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A288,NameConvs!$L$57:$L$69)","v":0},{"$f":"Gen_Param_2011!B$46","v":"Solar thermal with Storage"},1,{"$f":"IF(V311=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A311,3),NameConvs!$H$57:$H$69))","v":1},"","e-M",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R311,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R311,Gen_Param_2011!AU$27:AU$47)","v":1.2762750000000012},null,null,1,"5400 5247.4 5094.8 4942.2 4789.6 4637.2 4526.9 4416.6 4306.3 4196 4085.8 4011.1 3936.4 3861.7 3787 3712.3 3637.6 3562.9 3488.2 3413.5 3338.4 3294.9 2903 2467.5",5400,5400,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R311,Gen_Param_2011!M$27:M$47),1)","v":5400},5247.4,5094.8,4942.2,4789.6000000000004,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R311,Gen_Param_2011!N$27:N$47),1)","v":4637.2},4526.8999999999996,4416.6000000000004,4306.3,4196,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R311,Gen_Param_2011!O$27:O$47),1)","v":4085.8},4011.1,3936.4,3861.7,3787,3712.3,3637.6,3562.9,3488.2,3413.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R311,Gen_Param_2011!P$27:P$47),1)","v":3338.4},3294.9,2903,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R311,Gen_Param_2011!Q$27:Q$47),1)","v":2467.5},1,"100 190 280 370 460 550 640 730 820 910 1000 1100 1200 1300 1400 1500 1600 1700 1800 1900 2000 2000 2000",100,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R311,Gen_Param_2011!BZ$27:BZ$47),1)","v":100},{"$f":"ROUND(($BS311-$BI311)/10+BI311,1)","v":190},280,370,460,550,640,730,820,910,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R311,Gen_Param_2011!CA$27:CA$47),1)","v":1000},{"$f":"ROUND(($CC311-$BS311)/10+BS311,1)","v":1100},1200,1300,1400,1500,1600,1700,1800,1900,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R311,Gen_Param_2011!CB$27:CB$47),1)","v":2000},2000,2000]
[{"$f":"A288&B312","v":"TBNEPGASNUSO"},{"$f":"VLOOKUP(R312,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPGASNUSO"},{"$f":"VLOOKUP(MID(B312,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"L",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R312,Gen_Param_2011!BO$27:BO$47)","v":0.53},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R312,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":165.92391891891893},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R312,Gen_Param_2011!CC$27:CC$47)","v":2015},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R312,Gen_Param_2011!CF$27:CF$47)","v":0.92},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R312,Gen_Param_2011!BA$27:BA$47)/J312","v":0.92391304347826075},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R312,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R312,Gen_Param_2011!AT$27:AT$47)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R312,Gen_Param_2011!M$27:M$47)*$B$4","v":1388.31},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R312,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R312,Gen_Param_2011!BZ$27:BZ$47))","v":100},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A288,NameConvs!$L$57:$L$69)","v":0},{"$f":"Gen_Param_2011!B$47","v":"Solar thermal with gas co-firing"},0,{"$f":"IF(V312=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A312,3),NameConvs!$H$57:$H$69))","v":1},"g-p","e-M",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A312,3)&MID(B312,3,3),MSG_Fueldata!$E$2:$E$202)/$G312","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A312,3)&MID(B312,3,3),MSG_Fueldata!$F$2:$F$202)/$G312","v":3.3396226415094339},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R312,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R312,Gen_Param_2011!AU$27:AU$47)","v":1.2762750000000012},null,null,1,{"$f":"IF(AC312,AG312&\" \"&AH312&\" \"&AI312&\" \"&AJ312&\" \"&AK312&\" \"&AL312&\" \"&AM312&\" \"&AN312&\" \"&AO312&\" \"&AP312&\" \"&AQ312&\" \"&AR312&\" \"&AS312&\" \"&AT312&\" \"&AU312&\" \"&AV312&\" \"&AW312&\" \"&AX312&\" \"&AY312&\" \"&AZ312&\" \"&BA312&\" \"&BB312&\" \"&BC312&\" \"&BD312,N312)","v":"1388.3 1374.7 1361.1 1347.5 1333.9 1320.3 1313.8 1307.3 1300.8 1294.3 1287.6 1281.3 1275 1268.7 1262.4 1256.1 1249.8 1243.5 1237.2 1230.9 1224.6 1224.6 1224.6 1224.6"},1388.3,1388.3,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R312,Gen_Param_2011!M$27:M$47),1)","v":1388.3},1374.7,1361.1,1347.5,1333.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R312,Gen_Param_2011!N$27:N$47),1)","v":1320.3},1313.8,1307.3,1300.8,1294.3,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R312,Gen_Param_2011!O$27:O$47),1)","v":1287.5999999999999},1281.3,1275,1268.7,1262.4000000000001,1256.0999999999999,1249.8,1243.5,1237.2,1230.9000000000001,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R312,Gen_Param_2011!P$27:P$47),1)","v":1224.5999999999999},{"$f":"ROUND(($BD312-$BA312)/20+BA312,1)","v":1224.5999999999999},{"$f":"ROUND(($BD312-$BA312)/2+BA312,1)","v":1224.5999999999999},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R312,Gen_Param_2011!Q$27:Q$47),1)","v":1224.5999999999999},1,"100 190 280 370 460 550 640 730 820 910 1000 1100 1200 1300 1400 1500 1600 1700 1800 1900 2000 2000 2000",100,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R312,Gen_Param_2011!BZ$27:BZ$47),1)","v":100},{"$f":"ROUND(($BS312-$BI312)/10+BI312,1)","v":190},280,370,460,550,640,730,820,910,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R312,Gen_Param_2011!CA$27:CA$47),1)","v":1000},{"$f":"ROUND(($CC312-$BS312)/10+BS312,1)","v":1100},1200,1300,1400,1500,1600,1700,1800,1900,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R312,Gen_Param_2011!CB$27:CB$47),1)","v":2000},2000,2000]
[{"$f":"LEFT(A312,3)","v":"TBN"},{"$f":"ROW(B312)-ROW(B288)","v":24},{"$f":"ROW()-B313-1","v":288}]
[]
[]
[null,{"$f":"VLOOKUP(A317,NameConvs!$B$57:$E$69,4,FALSE)","v":"Cote d'Ivoire"},"Main Input","Main Output","name","Main Input","Main Output (switch c)","var costs (switch c)","First year","Plant Factor","operation time","Plant life","Constr. Time","Investment Costs","Fixed Costs","bdc (up)","bdi (up)",null,"Renewable?","Loss Factor","Input Fuel","output fuel",null,null,"Firm Capacity","IDC factor",null,"Min Utilisation","Inv. Cost Learning","Inv.Cost String",2008,{"$f":"AE316+1","v":2009},2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2040,2050,"bdc (up) activate?","bdc (up) string",2008,{"$f":"BG316+1","v":2009},2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2040,2050,"bdc (lo) activate?","bdc (lo) string",2008,{"$f":"CH316+1","v":2009},2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2040,2050]
["CIV","MESSAGE Name",null,null,"alt",null,null,"US$'00/kWyr",null,"share","share","years","years","US$'00/kW","US$'00/kW/yr","MW","MW",null,null,null,null,null,null,null,null,null,null,"%"]
[{"$f":"A317&B318","v":"CIVEPODSNU"},{"$f":"VLOOKUP(R318,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPODSNU"},{"$f":"VLOOKUP(MID(B318,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Diesel/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"J",{"$f":"IF(C318=\"\",\"\",1)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R318,Gen_Param_2011!BO$27:BO$47)","v":0.35},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R318,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":148.91999999999999},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R318,Gen_Param_2011!CC$27:CC$47)","v":2013},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R318,Gen_Param_2011!CF$27:CF$47)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R318,Gen_Param_2011!BA$27:BA$47)/J318","v":0.88888888888888895},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R318,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R318,Gen_Param_2011!AT$27:AT$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R318,Gen_Param_2011!M$27:M$47)*$B$4","v":1070},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R318,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R318,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$27","v":"Diesel Centralized"},0,{"$f":"IF(V318=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A318,3),NameConvs!$H$57:$H$69))","v":1},{"$f":"IF(C318=\"\",\"\",VLOOKUP(C318,EnergyForms,2,FALSE))","v":"o-p"},{"$f":"IF(ISNA(VLOOKUP(D318&\"/\"&LEFT(A318,3),EnergyForms2,2,FALSE)),VLOOKUP(D318,EnergyForms,2,FALSE),VLOOKUP(D318&\"/\"&LEFT(A318,3),EnergyForms2,2,FALSE))","v":"e-B"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A318,3)&MID(B318,3,3),MSG_Fueldata!$E$2:$E$202)/$G318","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A318,3)&MID(B318,3,3),MSG_Fueldata!$F$2:$F$202)/$G318","v":6.6739186285714274},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R318,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R318,Gen_Param_2011!AU$27:AU$47)","v":1.100000000000001},null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$54,$R318,Gen_Param_2011!CH$27:CH$54)","v":0.04},null,{"$f":"IF(AC318,AG318&\" \"&AH318&\" \"&AI318&\" \"&AJ318&\" \"&AK318&\" \"&AL318&\" \"&AM318&\" \"&AN318&\" \"&AO318&\" \"&AP318&\" \"&AQ318&\" \"&AR318&\" \"&AS318&\" \"&AT318&\" \"&AU318&\" \"&AV318&\" \"&AW318&\" \"&AX318&\" \"&AY318&\" \"&AZ318&\" \"&BA318&\" \"&BB318&\" \"&BC318&\" \"&BD318,N318)","v":1070},{"$f":"AG318","v":1070},{"$f":"AG318","v":1070},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R318,Gen_Param_2011!M$27:M$47),1)","v":1070},{"$f":"ROUND(($AL318-$AG318)/5+AG318,1)","v":1070},1070,1070,1070,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R318,Gen_Param_2011!N$27:N$47),1)","v":1070},{"$f":"ROUND(($AQ318-$AL318)/5+AL318,1)","v":1070},1070,1070,1070,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R318,Gen_Param_2011!O$27:O$47),1)","v":1070},{"$f":"ROUND(($BA318-$AQ318)/10+AQ318,1)","v":1070},{"$f":"ROUND(($BA318-$AQ318)/10+AR318,1)","v":1070},{"$f":"ROUND(($BA318-$AQ318)/10+AS318,1)","v":1070},{"$f":"ROUND(($BA318-$AQ318)/10+AT318,1)","v":1070},{"$f":"ROUND(($BA318-$AQ318)/10+AU318,1)","v":1070},{"$f":"ROUND(($BA318-$AQ318)/10+AV318,1)","v":1070},{"$f":"ROUND(($BA318-$AQ318)/10+AW318,1)","v":1070},{"$f":"ROUND(($BA318-$AQ318)/10+AX318,1)","v":1070},{"$f":"ROUND(($BA318-$AQ318)/10+AY318,1)","v":1070},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R318,Gen_Param_2011!P$27:P$47),1)","v":1070},{"$f":"ROUND(($BD318-$BA318)/20+BA318,1)","v":1070},{"$f":"ROUND(($BD318-$BA318)/2+BA318,1)","v":1070},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R318,Gen_Param_2011!Q$27:Q$47),1)","v":1070},null,{"$f":"IF(BE318,BI318&\" \"&BJ318&\" \"&BK318&\" \"&BL318&\" \"&BM318&\" \"&BN318&\" \"&BO318&\" \"&BP318&\" \"&BQ318&\" \"&BR318&\" \"&BS318&\" \"&BT318&\" \"&BU318&\" \"&BV318&\" \"&BW318&\" \"&BX318&\" \"&BY318&\" \"&BZ318&\" \"&CA318&\" \"&CB318&\" \"&CC318&\" \"&CD318&\" \"&CE318,BI318)","v":500},{"$f":"BI318","v":500},{"$f":"BI318","v":500},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R318,Gen_Param_2011!BZ$27:BZ$47),1)","v":500},{"$f":"ROUND(($BS318-$BI318)/10+BI318,1)","v":450},{"$f":"ROUND(($BS318-$BI318)/10+BJ318,1)","v":400},350,300,250,200,150,100,50,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R318,Gen_Param_2011!CA$27:CA$47),1)","v":0},{"$f":"ROUND(($CC318-$BS318)/10+BS318,1)","v":0},{"$f":"ROUND(($CC318-$BS318)/10+BT318,1)","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R318,Gen_Param_2011!CB$27:CB$47),1)","v":0},{"$f":"CC318","v":0},{"$f":"CD318","v":0},null,{"$f":"IF(CF318,CH318&\" \"&CI318&\" \"&CJ318&\" \"&CK318&\" \"&CL318&\" \"&CM318&\" \"&CN318&\" \"&CO318&\" \"&CP318&\" \"&CQ318&\" \"&CR318&\" \"&CS318&\" \"&CT318&\" \"&CU318&\" \"&CV318&\" \"&CW318&\" \"&CX318&\" \"&CY318&\" \"&CZ318&\" \"&DA318&\" \"&DB318&\" \"&DC318&\" \"&DD318,\"\")","v":""}]
[{"$f":"A317&B319","v":"CIVEPODSNUind"},{"$f":"VLOOKUP(R319,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPODSNUind"},{"$f":"VLOOKUP(MID(B319,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Diesel/Primary"},"Electricity/Final","K",{"$f":"IF(C319=\"\",\"\",1)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R319,Gen_Param_2011!BO$27:BO$47)","v":0.35},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R319,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":484.86599999999999},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R319,Gen_Param_2011!CC$27:CC$47)","v":2010},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R319,Gen_Param_2011!CF$27:CF$47)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R319,Gen_Param_2011!BA$27:BA$47)/J319","v":0.88888888888888895},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R319,Gen_Param_2011!AV$27:AV$47)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R319,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R319,Gen_Param_2011!M$27:M$47)*$B$4","v":658.66499999999996},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R319,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R319,Gen_Param_2011!BZ$27:BZ$47))","v":2000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$28","v":"Diesel 100 kW system (industry)"},0,{"$f":"IF(V319=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A319,3),NameConvs!$H$57:$H$69))","v":1},"o-p","i-t",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A319,3)&MID(B319,3,3),MSG_Fueldata!$E$2:$E$202)/$G319","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A319,3)&MID(B319,3,3),MSG_Fueldata!$F$2:$F$202)/$G319","v":6.6739186285714274},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R319,Gen_Param_2011!CG$27:CG$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R319,Gen_Param_2011!AU$27:AU$47)","v":1},{"$f":"VLOOKUP(A317,OtherData!$C$20:$P$32,OtherData!N$1,FALSE)","v":"2000 7.85 2001 7.85 2002 7.85 2003 7.85 2004 7.85 2005 7.85 2006 7.85 2007 7.85 2008 7.85 2009 7.85 "},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$54,$R319,Gen_Param_2011!CH$27:CH$54)","v":0.04},null,658.66499999999996,{"$f":"AG319","v":658.7},{"$f":"AG319","v":658.7},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R319,Gen_Param_2011!M$27:M$47),1)","v":658.7},658.7,658.7,658.7,658.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R319,Gen_Param_2011!N$27:N$47),1)","v":658.7},658.7,658.7,658.7,658.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R319,Gen_Param_2011!O$27:O$47),1)","v":658.7},{"$f":"ROUND(($BA319-$AQ319)/10+AQ319,1)","v":658.7},658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R319,Gen_Param_2011!P$27:P$47),1)","v":658.7},658.7,658.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R319,Gen_Param_2011!Q$27:Q$47),1)","v":658.7},null,{"$f":"IF(BE319,BI319&\" \"&BJ319&\" \"&BK319&\" \"&BL319&\" \"&BM319&\" \"&BN319&\" \"&BO319&\" \"&BP319&\" \"&BQ319&\" \"&BR319&\" \"&BS319&\" \"&BT319&\" \"&BU319&\" \"&BV319&\" \"&BW319&\" \"&BX319&\" \"&BY319&\" \"&BZ319&\" \"&CA319&\" \"&CB319&\" \"&CC319&\" \"&CD319&\" \"&CE319,BI319)","v":2000},{"$f":"BI319","v":2000},{"$f":"BI319","v":2000},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R319,Gen_Param_2011!BZ$27:BZ$47),1)","v":2000},{"$f":"ROUND(($BS319-$BI319)/10+BI319,1)","v":1800},1600,1400,1200,1000,800,600,400,200,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R319,Gen_Param_2011!CA$27:CA$47),1)","v":0},{"$f":"ROUND(($CC319-$BS319)/10+BS319,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R319,Gen_Param_2011!CB$27:CB$47),1)","v":0},{"$f":"CC319","v":0},0,null,{"$f":"IF(CF319,CH319&\" \"&CI319&\" \"&CJ319&\" \"&CK319&\" \"&CL319&\" \"&CM319&\" \"&CN319&\" \"&CO319&\" \"&CP319&\" \"&CQ319&\" \"&CR319&\" \"&CS319&\" \"&CT319&\" \"&CU319&\" \"&CV319&\" \"&CW319&\" \"&CX319&\" \"&CY319&\" \"&CZ319&\" \"&DA319&\" \"&DB319&\" \"&DC319&\" \"&DD319,\"\")","v":""}]
[{"$f":"A317&B320","v":"CIVEPODSNUurb"},"EPODSNUurb",{"$f":"VLOOKUP(MID(B320,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Diesel/Primary"},"Urban/Final","L",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R320,Gen_Param_2011!BO$27:BO$47)","v":0.16},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R320,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":290.9196},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R320,Gen_Param_2011!CC$27:CC$47)","v":2010},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R320,Gen_Param_2011!CF$27:CF$47)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R320,Gen_Param_2011!BA$27:BA$47)/J320","v":0.33333333333333331},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R320,Gen_Param_2011!AV$27:AV$47)","v":10},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R320,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R320,Gen_Param_2011!M$27:M$47)*$B$4","v":691.875},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R320,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R320,Gen_Param_2011!BZ$27:BZ$47))","v":2000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$29","v":"Diesel/Gasoline 1kW system (residential/commercial)"},0,1,"o-p","u-t",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A320,3)&MID(B320,3,3),MSG_Fueldata!$E$2:$E$202)/$G320","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A320,3)&MID(B320,3,3),MSG_Fueldata!$F$2:$F$202)/$G320","v":14.599196999999997},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R320,Gen_Param_2011!CG$27:CG$47)","v":0},1,{"$f":"VLOOKUP(A317,OtherData!$C$20:$P$32,OtherData!P$1,FALSE)","v":"2000 13.63 2001 13.63 2002 13.63 2003 13.63 2004 13.63 2005 13.63 2006 13.63 2007 13.63 2008 13.63 2009 13.63 "},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$54,$R320,Gen_Param_2011!CH$27:CH$54)","v":0.04},null,691.875,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R320,Gen_Param_2011!M$27:M$47),1)","v":691.9},691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R320,Gen_Param_2011!N$27:N$47),1)","v":691.9},691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R320,Gen_Param_2011!O$27:O$47),1)","v":691.9},691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R320,Gen_Param_2011!P$27:P$47),1)","v":691.9},691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R320,Gen_Param_2011!Q$27:Q$47),1)","v":691.9},null,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R320,Gen_Param_2011!BZ$27:BZ$47),1)","v":2000},1800,1600,1400,1200,1000,800,600,400,200,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R320,Gen_Param_2011!CA$27:CA$47),1)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R320,Gen_Param_2011!CB$27:CB$47),1)","v":0},{"$f":"CC320","v":0},0,null,""]
[{"$f":"A317&B321","v":"CIVEPODSNUrur"},"EPODSNUrur",{"$f":"VLOOKUP(MID(B321,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Diesel/Primary"},"Rural/Final","M",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R321,Gen_Param_2011!BO$27:BO$47)","v":0.16},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R321,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":290.9196},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R321,Gen_Param_2011!CC$27:CC$47)","v":2010},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R321,Gen_Param_2011!CF$27:CF$47)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R321,Gen_Param_2011!BA$27:BA$47)/J321","v":0.33333333333333331},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R321,Gen_Param_2011!AV$27:AV$47)","v":10},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R321,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R321,Gen_Param_2011!M$27:M$47)*$B$4","v":691.875},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R321,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R321,Gen_Param_2011!BZ$27:BZ$47))","v":2000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$29","v":"Diesel/Gasoline 1kW system (residential/commercial)"},0,1,"o-p","r-t",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A321,3)&MID(B321,3,3),MSG_Fueldata!$E$2:$E$202)/$G321","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A321,3)&MID(B321,3,3),MSG_Fueldata!$F$2:$F$202)/$G321","v":14.599196999999997},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R321,Gen_Param_2011!CG$27:CG$47)","v":0},1,{"$f":"VLOOKUP(A317,OtherData!$C$20:$P$32,OtherData!O$1,FALSE)","v":"2000 1.4 2001 1.4 2002 1.4 2003 1.4 2004 1.4 2005 1.4 2006 1.4 2007 1.4 2008 1.4 2009 1.4 "},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$54,$R321,Gen_Param_2011!CH$27:CH$54)","v":0.04},null,691.875,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R321,Gen_Param_2011!M$27:M$47),1)","v":691.9},691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R321,Gen_Param_2011!N$27:N$47),1)","v":691.9},691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R321,Gen_Param_2011!O$27:O$47),1)","v":691.9},691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R321,Gen_Param_2011!P$27:P$47),1)","v":691.9},691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R321,Gen_Param_2011!Q$27:Q$47),1)","v":691.9},null,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R321,Gen_Param_2011!BZ$27:BZ$47),1)","v":2000},1800,1600,1400,1200,1000,800,600,400,200,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R321,Gen_Param_2011!CA$27:CA$47),1)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R321,Gen_Param_2011!CB$27:CB$47),1)","v":0},{"$f":"CC321","v":0},0,null,""]
[{"$f":"A317&B322","v":"CIVEPOHFNU"},{"$f":"VLOOKUP(R322,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPOHFNU"},{"$f":"VLOOKUP(MID(B322,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"HFO/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"J",{"$f":"IF(C322=\"\",\"\",1)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R322,Gen_Param_2011!BO$27:BO$47)","v":0.35},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R322,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":131.4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R322,Gen_Param_2011!CC$27:CC$47)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R322,Gen_Param_2011!CF$27:CF$47)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R322,Gen_Param_2011!BA$27:BA$47)/J322","v":0.88888888888888895},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R322,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R322,Gen_Param_2011!AT$27:AT$47)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R322,Gen_Param_2011!M$27:M$47)*$B$4","v":1350},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R322,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R322,Gen_Param_2011!BZ$27:BZ$47))","v":2000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$30","v":"HFO"},0,{"$f":"IF(V322=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A322,3),NameConvs!$H$57:$H$69))","v":1},"h-p","e-B",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A322,3)&MID(B322,3,3),MSG_Fueldata!$E$2:$E$202)/$G322","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A322,3)&MID(B322,3,3),MSG_Fueldata!$F$2:$F$202)/$G322","v":7.2685974857142863},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R322,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R322,Gen_Param_2011!AU$27:AU$47)","v":1.1550000000000011},null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$54,$R322,Gen_Param_2011!CH$27:CH$54)","v":0.05},null,1350,{"$f":"AG322","v":1350},{"$f":"AG322","v":1350},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R322,Gen_Param_2011!M$27:M$47),1)","v":1350},1350,1350,1350,1350,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R322,Gen_Param_2011!N$27:N$47),1)","v":1350},1350,1350,1350,1350,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R322,Gen_Param_2011!O$27:O$47),1)","v":1350},{"$f":"ROUND(($BA322-$AQ322)/10+AQ322,1)","v":1350},1350,1350,1350,1350,1350,1350,1350,1350,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R322,Gen_Param_2011!P$27:P$47),1)","v":1350},1350,1350,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R322,Gen_Param_2011!Q$27:Q$47),1)","v":1350},null,{"$f":"IF(BE322,BI322&\" \"&BJ322&\" \"&BK322&\" \"&BL322&\" \"&BM322&\" \"&BN322&\" \"&BO322&\" \"&BP322&\" \"&BQ322&\" \"&BR322&\" \"&BS322&\" \"&BT322&\" \"&BU322&\" \"&BV322&\" \"&BW322&\" \"&BX322&\" \"&BY322&\" \"&BZ322&\" \"&CA322&\" \"&CB322&\" \"&CC322&\" \"&CD322&\" \"&CE322,BI322)","v":2000},{"$f":"BI322","v":2000},{"$f":"BI322","v":2000},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R322,Gen_Param_2011!BZ$27:BZ$47),1)","v":2000},{"$f":"ROUND(($BS322-$BI322)/10+BI322,1)","v":1800},1600,1400,1200,1000,800,600,400,200,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R322,Gen_Param_2011!CA$27:CA$47),1)","v":0},{"$f":"ROUND(($CC322-$BS322)/10+BS322,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R322,Gen_Param_2011!CB$27:CB$47),1)","v":0},{"$f":"CC322","v":0},{"$f":"CD322","v":0}]
[{"$f":"A317&B323","v":"CIVEPGASNUOC"},{"$f":"VLOOKUP(R323,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPGASNUOC"},{"$f":"VLOOKUP(MID(B323,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"J",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R323,Gen_Param_2011!BO$27:BO$47)","v":0.3},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R323,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":174.52959194488608},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R323,Gen_Param_2011!CC$27:CC$47)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R323,Gen_Param_2011!CF$27:CF$47)","v":0.93500000000000005},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R323,Gen_Param_2011!BA$27:BA$47)/J323","v":0.90909090909090906},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R323,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R323,Gen_Param_2011!AT$27:AT$47)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R323,Gen_Param_2011!M$27:M$47)*$B$4","v":603},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R323,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R323,Gen_Param_2011!BZ$27:BZ$47))","v":1000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$31","v":"OCGT"},0,{"$f":"IF(V323=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A323,3),NameConvs!$H$57:$H$69))","v":1},"g-p","e-B",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A323,3)&MID(B323,3,3),MSG_Fueldata!$E$2:$E$202)/$G323","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A323,3)&MID(B323,3,3),MSG_Fueldata!$F$2:$F$202)/$G323","v":5.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R323,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R323,Gen_Param_2011!AU$27:AU$47)","v":1.1550000000000011},null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$54,$R323,Gen_Param_2011!CH$27:CH$54)","v":1.4999999999999999E-2},null,603,603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R323,Gen_Param_2011!M$27:M$47),1)","v":603},603,603,603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R323,Gen_Param_2011!N$27:N$47),1)","v":603},603,603,603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R323,Gen_Param_2011!O$27:O$47),1)","v":603},603,603,603,603,603,603,603,603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R323,Gen_Param_2011!P$27:P$47),1)","v":603},603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R323,Gen_Param_2011!Q$27:Q$47),1)","v":603},null,1000,1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R323,Gen_Param_2011!BZ$27:BZ$47),1)","v":1000},{"$f":"ROUND(($BS323-$BI323)/10+BI323,1)","v":900},800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R323,Gen_Param_2011!CA$27:CA$47),1)","v":0},{"$f":"ROUND(($CC323-$BS323)/10+BS323,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R323,Gen_Param_2011!CB$27:CB$47),1)","v":0},0,0]
[{"$f":"A317&B324","v":"CIVEPGASNUCC"},{"$f":"VLOOKUP(R324,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPGASNUCC"},{"$f":"VLOOKUP(MID(B324,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"K",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R324,Gen_Param_2011!BO$27:BO$47)","v":0.48},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R324,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":25.363137254901961},2016,{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R324,Gen_Param_2011!CF$27:CF$47)","v":0.93500000000000005},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R324,Gen_Param_2011!BA$27:BA$47)/J324","v":0.90909090909090906},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R324,Gen_Param_2011!AV$27:AV$47)","v":30},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R324,Gen_Param_2011!AT$27:AT$47)","v":3},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R324,Gen_Param_2011!M$27:M$47)*$B$4","v":1069},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R324,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R324,Gen_Param_2011!BZ$27:BZ$47))","v":1000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$32","v":"CCGT"},0,{"$f":"IF(V324=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A324,3),NameConvs!$H$57:$H$69))","v":1},"g-p","e-B",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A324,3)&MID(B324,3,3),MSG_Fueldata!$E$2:$E$202)/$G324","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A324,3)&MID(B324,3,3),MSG_Fueldata!$F$2:$F$202)/$G324","v":3.6875},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R324,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R324,Gen_Param_2011!AU$27:AU$47)","v":1.2136666666666682},null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$54,$R324,Gen_Param_2011!CH$27:CH$54)","v":0.25},null,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R324,Gen_Param_2011!M$27:M$47),1)","v":1069},1069,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R324,Gen_Param_2011!N$27:N$47),1)","v":1069},1069,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R324,Gen_Param_2011!O$27:O$47),1)","v":1069},1069,1069,1069,1069,1069,1069,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R324,Gen_Param_2011!P$27:P$47),1)","v":1069},1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R324,Gen_Param_2011!Q$27:Q$47),1)","v":1069},null,1000,1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R324,Gen_Param_2011!BZ$27:BZ$47),1)","v":1000},{"$f":"ROUND(($BS324-$BI324)/10+BI324,1)","v":900},800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R324,Gen_Param_2011!CA$27:CA$47),1)","v":0},{"$f":"ROUND(($CC324-$BS324)/10+BS324,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R324,Gen_Param_2011!CB$27:CB$47),1)","v":0},0,0]
[{"$f":"A317&B325","v":"CIVEPCOANUSC"},{"$f":"VLOOKUP(R325,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPCOANUSC"},{"$f":"VLOOKUP(MID(B325,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Coal/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"J",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R325,Gen_Param_2011!BO$27:BO$47)","v":0.37},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R325,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":124.89704292527823},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R325,Gen_Param_2011!CC$27:CC$47)","v":2018},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R325,Gen_Param_2011!CF$27:CF$47)","v":0.94},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R325,Gen_Param_2011!BA$27:BA$47)/J325","v":0.9042553191489362},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R325,Gen_Param_2011!AV$27:AV$47)","v":30},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R325,Gen_Param_2011!AT$27:AT$47)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R325,Gen_Param_2011!M$27:M$47)*$B$4","v":2403.3783783783783},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R325,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R325,Gen_Param_2011!BZ$27:BZ$47))","v":1000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$34","v":"Supercritical coal"},{"$f":"IF(OR(MID(B325,3,1)=\"W\",MID(B325,3,1)=\"S\",MID(B325,3,1)=\"H\",MID(B325,3,1)=\"B\",MID(B325,3,1)=\"G\"),1,0)","v":0},{"$f":"IF(V325=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A325,3),NameConvs!$H$57:$H$69))","v":1},"c-p","e-B",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A325,3)&MID(B325,3,3),MSG_Fueldata!$E$2:$E$202)/$G325","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A325,3)&MID(B325,3,3),MSG_Fueldata!$F$2:$F$202)/$G325","v":8.2162162162162158},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R325,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R325,Gen_Param_2011!AU$27:AU$47)","v":1.2762750000000012},null,null,null,2403.3783783783783,2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R325,Gen_Param_2011!M$27:M$47),1)","v":2403.4},2403.4,2403.4,2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R325,Gen_Param_2011!N$27:N$47),1)","v":2403.4},2403.4,2403.4,2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R325,Gen_Param_2011!O$27:O$47),1)","v":2403.4},2403.4,2403.4,2403.4,2403.4,2403.4,2403.4,2403.4,2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R325,Gen_Param_2011!P$27:P$47),1)","v":2403.4},2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R325,Gen_Param_2011!Q$27:Q$47),1)","v":2403.4},null,1000,1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R325,Gen_Param_2011!BZ$27:BZ$47),1)","v":1000},{"$f":"ROUND(($BS325-$BI325)/10+BI325,1)","v":900},800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R325,Gen_Param_2011!CA$27:CA$47),1)","v":0},{"$f":"ROUND(($CC325-$BS325)/10+BS325,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R325,Gen_Param_2011!CB$27:CB$47),1)","v":0},0,0]
[{"$f":"A317&B326","v":"CIVEPGASNLCC"},{"$f":"VLOOKUP(R326,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPGASNLCC"},{"$f":"VLOOKUP(MID(B326,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"L",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R326,Gen_Param_2011!BO$27:BO$47)","v":0.48},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R326,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":25.363137254901961},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R326,Gen_Param_2011!CC$27:CC$47)","v":2015},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R326,Gen_Param_2011!CF$27:CF$47)","v":0.93500000000000005},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R326,Gen_Param_2011!BA$27:BA$47)/J326","v":0.90909090909090906},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R326,Gen_Param_2011!AV$27:AV$47)","v":30},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R326,Gen_Param_2011!AT$27:AT$47)","v":3},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R326,Gen_Param_2011!M$27:M$47)*$B$4","v":1069},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R326,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R326,Gen_Param_2011!BZ$27:BZ$47))","v":1000},0,{"$f":"Gen_Param_2011!B$33","v":"CCGT Associated Gas"},{"$f":"IF(OR(MID(B326,3,1)=\"W\",MID(B326,3,1)=\"S\",MID(B326,3,1)=\"H\",MID(B326,3,1)=\"B\",MID(B326,3,1)=\"G\"),1,0)","v":1},{"$f":"IF(V326=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A326,3),NameConvs!$H$57:$H$69))","v":1},"g-p","e-B",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A326,3)&MID(B326,3,3),MSG_Fueldata!$E$2:$E$202)/$G326","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A326,3)&MID(B326,3,3),MSG_Fueldata!$F$2:$F$202)/$G326","v":3.6875},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R326,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R326,Gen_Param_2011!AU$27:AU$47)","v":1.2136666666666682},null,null,null,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R326,Gen_Param_2011!M$27:M$47),1)","v":1069},1069,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R326,Gen_Param_2011!N$27:N$47),1)","v":1069},1069,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R326,Gen_Param_2011!O$27:O$47),1)","v":1069},1069,1069,1069,1069,1069,1069,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R326,Gen_Param_2011!P$27:P$47),1)","v":1069},1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R326,Gen_Param_2011!Q$27:Q$47),1)","v":1069},null,1000,1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R326,Gen_Param_2011!BZ$27:BZ$47),1)","v":1000},{"$f":"ROUND(($BS326-$BI326)/10+BI326,1)","v":900},800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R326,Gen_Param_2011!CA$27:CA$47),1)","v":0},{"$f":"ROUND(($CC326-$BS326)/10+BS326,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R326,Gen_Param_2011!CB$27:CB$47),1)","v":0},0,0]
[{"$f":"A317&B327","v":"CIVEPHYDNU"},{"$f":"VLOOKUP(R327,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPHYDNU"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"K","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R327,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R327,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":52.485216216216216},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R327,Gen_Param_2011!CC$27:CC$47)","v":2026},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R327,Gen_Param_2011!CF$27:CF$47)","v":0.95},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R327,Gen_Param_2011!BA$27:BA$47)/J327","v":0.52631578947368418},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R327,Gen_Param_2011!AV$27:AV$47)","v":50},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R327,Gen_Param_2011!AT$27:AT$47)","v":5},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R327,Gen_Param_2011!M$27:M$47)*$B$4","v":2000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R327,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R327,Gen_Param_2011!BZ$27:BZ$47))","v":1000},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A317,NameConvs!$J$57:$J$69)","v":0},{"$f":"Gen_Param_2011!B$36","v":"Hydro"},1,{"$f":"IF(V327=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A327,3),NameConvs!$H$57:$H$69))","v":1},"","e-B",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R327,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R327,Gen_Param_2011!AU$27:AU$47)","v":1.3431220000000013},null,null,null,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R327,Gen_Param_2011!M$27:M$47),1)","v":2000},2000,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R327,Gen_Param_2011!N$27:N$47),1)","v":2000},2000,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R327,Gen_Param_2011!O$27:O$47),1)","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R327,Gen_Param_2011!P$27:P$47),1)","v":2000},2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R327,Gen_Param_2011!Q$27:Q$47),1)","v":2000},null,1000,1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R327,Gen_Param_2011!BZ$27:BZ$47),1)","v":1000},{"$f":"ROUND(($BS327-$BI327)/10+BI327,1)","v":900},800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R327,Gen_Param_2011!CA$27:CA$47),1)","v":0},{"$f":"ROUND(($CC327-$BS327)/10+BS327,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R327,Gen_Param_2011!CB$27:CB$47),1)","v":0},0,0]
[{"$f":"A317&B328","v":"CIVEPHYDNUmic"},{"$f":"VLOOKUP(R328,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPHYDNUmic"},null,{"$f":"D336","v":"Rural/Final"},"J","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R328,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R328,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":47.52},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R328,Gen_Param_2011!CC$27:CC$47)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R328,Gen_Param_2011!CF$27:CF$47)","v":0.5},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R328,Gen_Param_2011!BA$27:BA$47)/J328","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R328,Gen_Param_2011!AV$27:AV$47)","v":30},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R328,Gen_Param_2011!AT$27:AT$47)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R328,Gen_Param_2011!M$27:M$47)*$B$4","v":4000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R328,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R328,Gen_Param_2011!BZ$27:BZ$47))","v":100},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A317,NameConvs!$K$57:$K$69)","v":242.13000000000002},{"$f":"Gen_Param_2011!B$37","v":"Small Hydro"},1,1,"",{"$f":"V336","v":"r-t"},null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R328,Gen_Param_2011!CG$27:CG$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R328,Gen_Param_2011!AU$27:AU$47)","v":1.1550000000000011},null,null,null,4000,4000,4000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R328,Gen_Param_2011!M$27:M$47),1)","v":4000},3960.8,3921.6,3882.4,3843.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R328,Gen_Param_2011!N$27:N$47),1)","v":3804},3766.7,3729.4,3692.1,3654.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R328,Gen_Param_2011!O$27:O$47),1)","v":3617.5},3582.9,3548.3,3513.7,3479.1,3444.5,3409.9,3375.3,3340.7,3306.1,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R328,Gen_Param_2011!P$27:P$47),1)","v":3271.6},3241.8,2973.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R328,Gen_Param_2011!Q$27:Q$47),1)","v":2675.9},1,{"$f":"IF(GenREFlag=0,0,IF(BE328,BI328&\" \"&BJ328&\" \"&BK328&\" \"&BL328&\" \"&BM328&\" \"&BN328&\" \"&BO328&\" \"&BP328&\" \"&BQ328&\" \"&BR328&\" \"&BS328&\" \"&BT328&\" \"&BU328&\" \"&BV328&\" \"&BW328&\" \"&BX328&\" \"&BY328&\" \"&BZ328&\" \"&CA328&\" \"&CB328&\" \"&CC328&\" \"&CD328&\" \"&CE328,BI328))","v":"91 100.1 109.2 118.3 127.4 136.5 145.6 154.7 163.8 172.9 182 200.2 218.4 236.6 254.8 273 291.2 309.4 327.6 345.8 364 728 1456"},91,91,{"$f":"ROUND(SUMIF(OtherData!$C$20:$C$32,LEFT(A328,3),OtherData!$E$20:$E$32)*$BI$6,0)","v":91},100.1,109.2,118.3,127.4,136.5,145.6,154.69999999999999,163.80000000000001,172.9,{"$f":"BI328*2","v":182},200.2,218.4,236.6,254.8,273,291.2,309.39999999999998,327.60000000000002,345.8,{"$f":"BS328*2","v":364},{"$f":"CC328*2","v":728},{"$f":"CD328*2","v":1456}]
[{"$f":"A317&B329","v":"CIVEPBIONU"},{"$f":"VLOOKUP(R329,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPBIONU"},{"$f":"VLOOKUP(MID(B329,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Biomass/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"J",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R329,Gen_Param_2011!BO$27:BO$47)","v":0.38},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R329,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":175.33459459459462},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R329,Gen_Param_2011!CC$27:CC$47)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R329,Gen_Param_2011!CF$27:CF$47)","v":0.92999999999999994},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R329,Gen_Param_2011!BA$27:BA$47)/J329","v":0.53763440860215062},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R329,Gen_Param_2011!AV$27:AV$47)","v":30},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R329,Gen_Param_2011!AT$27:AT$47)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R329,Gen_Param_2011!M$27:M$47)*$B$4","v":2500},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R329,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R329,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A317,NameConvs!$P$57:$P$69)","v":1350},{"$f":"Gen_Param_2011!B$38","v":"Biomass"},1,{"$f":"IF(V329=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A329,3),NameConvs!$H$57:$H$69))","v":1},"b-p",{"$f":"IF(ISNA(VLOOKUP(D329&\"/\"&LEFT(A329,3),EnergyForms2,2,FALSE)),VLOOKUP(D329,EnergyForms,2,FALSE),VLOOKUP(D329&\"/\"&LEFT(A329,3),EnergyForms2,2,FALSE))","v":"e-B"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A329,3)&MID(B329,3,3),MSG_Fueldata!$E$2:$E$202)/$G329","v":123.68421052631579},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A329,3)&MID(B329,3,3),MSG_Fueldata!$F$2:$F$202)/$G329","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R329,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R329,Gen_Param_2011!AU$27:AU$47)","v":1.2762750000000012},null,null,null,2500,2500,2500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R329,Gen_Param_2011!M$27:M$47),1)","v":2500},2452,2404,2356,2308,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R329,Gen_Param_2011!N$27:N$47),1)","v":2259.8000000000002},2216.4,2173,2129.6,2086.1999999999998,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R329,Gen_Param_2011!O$27:O$47),1)","v":2042.7},2023.2,2003.7,1984.2,1964.7,1945.2,1925.7,1906.2,1886.7,1867.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R329,Gen_Param_2011!P$27:P$47),1)","v":1847.4},1830.6,1679.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R329,Gen_Param_2011!Q$27:Q$47),1)","v":1511},1,"91 100.1 109.2 118.3 127.4 136.5 145.6 154.7 163.8 172.9 182 200.2 218.4 236.6 254.8 273 291.2 309.4 327.6 345.8 364 728 1456",91,91,{"$f":"ROUND(SUMIF(OtherData!$C$20:$C$32,LEFT(A329,3),OtherData!$E$20:$E$32)*$BI$6,0)","v":91},100.1,109.2,118.3,127.4,136.5,145.6,154.69999999999999,163.80000000000001,172.9,{"$f":"BI329*2","v":182},200.2,218.4,236.6,254.8,273,291.2,309.39999999999998,327.60000000000002,345.8,{"$f":"BS329*2","v":364},{"$f":"CC329*2","v":728},{"$f":"CD329*2","v":1456}]
[{"$f":"A317&B330","v":"CIVEPWNDNU25"},{"$f":"VLOOKUP(R330,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPWNDNU25"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"M","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R330,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R330,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":152.66868243243243},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R330,Gen_Param_2011!CC$27:CC$47)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R330,Gen_Param_2011!CF$27:CF$47)","v":0.19999999999999996},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R330,Gen_Param_2011!BA$27:BA$47)/J330","v":1.0000000000000002},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R330,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R330,Gen_Param_2011!AT$27:AT$47)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R330,Gen_Param_2011!M$27:M$47)*$B$4","v":2000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R330,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R330,Gen_Param_2011!BZ$27:BZ$47))","v":300},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A317,NameConvs!$Q$57:$Q$69)","v":491.41998493324201},{"$f":"Gen_Param_2011!B$39","v":"Bulk Wind (20% CF)"},1,{"$f":"IF(V330=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A330,3),NameConvs!$H$57:$H$69))","v":1},"","e-B",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R330,Gen_Param_2011!CG$27:CG$47)","v":0.1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R330,Gen_Param_2011!AU$27:AU$47)","v":1.1550000000000011},null,null,1,"2000 1961.6 1923.2 1884.8 1846.4 1807.8 1779.8 1751.8 1723.8 1695.8 1667.8 1651.9 1636 1620.1 1604.2 1588.3 1572.4 1556.5 1540.6 1524.7 1508.3 1501.1 1436.4 1364.4",2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R330,Gen_Param_2011!M$27:M$47),1)","v":2000},1961.6,1923.2,1884.8,1846.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R330,Gen_Param_2011!N$27:N$47),1)","v":1807.8},1779.8,1751.8,1723.8,1695.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R330,Gen_Param_2011!O$27:O$47),1)","v":1667.8},1651.9,1636,1620.1,1604.2,1588.3,1572.4,1556.5,1540.6,1524.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R330,Gen_Param_2011!P$27:P$47),1)","v":1508.3},1501.1,1436.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R330,Gen_Param_2011!Q$27:Q$47),1)","v":1364.4},1,"300 370 440 510 580 650 720 790 860 930 1000 1100 1200 1300 1400 1500 1600 1700 1800 1900 2000 2000 2000",300,300,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R330,Gen_Param_2011!BZ$27:BZ$47),1)","v":300},370,440,510,580,650,720,790,860,930,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R330,Gen_Param_2011!CA$27:CA$47),1)","v":1000},1100,1200,1300,1400,1500,1600,1700,1800,1900,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R330,Gen_Param_2011!CB$27:CB$47),1)","v":2000},{"$f":"CC330","v":2000},2000]
[{"$f":"A317&B331","v":"CIVEPWNDNU30"},{"$f":"VLOOKUP(R331,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPWNDNU30"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"N","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R331,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R331,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":125.13912162162161},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R331,Gen_Param_2011!CC$27:CC$47)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R331,Gen_Param_2011!CF$27:CF$47)","v":0.30000000000000004},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R331,Gen_Param_2011!BA$27:BA$47)/J331","v":0.99999999999999978},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R331,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R331,Gen_Param_2011!AT$27:AT$47)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R331,Gen_Param_2011!M$27:M$47)*$B$4","v":2000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R331,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R331,Gen_Param_2011!BZ$27:BZ$47))","v":300},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A317,NameConvs!$R$57:$R$69)","v":0},{"$f":"Gen_Param_2011!B$40","v":"Bulk Wind (30% CF)"},1,{"$f":"IF(V331=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A331,3),NameConvs!$H$57:$H$69))","v":1},"","e-B",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R331,Gen_Param_2011!CG$27:CG$47)","v":0.15},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R331,Gen_Param_2011!AU$27:AU$47)","v":1.1550000000000011},null,null,1,"2000 1961.6 1923.2 1884.8 1846.4 1807.8 1779.8 1751.8 1723.8 1695.8 1667.8 1651.9 1636 1620.1 1604.2 1588.3 1572.4 1556.5 1540.6 1524.7 1508.3 1501.1 1436.4 1364.4",2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R331,Gen_Param_2011!M$27:M$47),1)","v":2000},1961.6,1923.2,1884.8,1846.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R331,Gen_Param_2011!N$27:N$47),1)","v":1807.8},1779.8,1751.8,1723.8,1695.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R331,Gen_Param_2011!O$27:O$47),1)","v":1667.8},1651.9,1636,1620.1,1604.2,1588.3,1572.4,1556.5,1540.6,1524.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R331,Gen_Param_2011!P$27:P$47),1)","v":1508.3},1501.1,1436.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R331,Gen_Param_2011!Q$27:Q$47),1)","v":1364.4},1,"300 370 440 510 580 650 720 790 860 930 1000 1100 1200 1300 1400 1500 1600 1700 1800 1900 2000 2000 2000",300,300,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R331,Gen_Param_2011!BZ$27:BZ$47),1)","v":300},370,440,510,580,650,720,790,860,930,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R331,Gen_Param_2011!CA$27:CA$47),1)","v":1000},1100,1200,1300,1400,1500,1600,1700,1800,1900,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R331,Gen_Param_2011!CB$27:CB$47),1)","v":2000},2000,2000]
[{"$f":"A317&B332","v":"CIVEPSOLNUPVut"},{"$f":"VLOOKUP(R332,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPSOLNUPVut"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"O","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R332,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R332,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":176.03783783783788},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R332,Gen_Param_2011!CC$27:CC$47)","v":2013},{"$f":"J$23","v":0.52800000000000002},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R332,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R332,Gen_Param_2011!AT$27:AT$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R332,Gen_Param_2011!M$27:M$47)*$B$4","v":2000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R332,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R332,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A317,NameConvs!$N$57:$N$69)","v":58930.538533679151},{"$f":"Gen_Param_2011!B$41","v":"Solar PV (utility)"},1,{"$f":"IF(V332=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A332,3),NameConvs!$H$57:$H$69))","v":1},"","e-B",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R332,Gen_Param_2011!CG$27:CG$47)","v":0.05},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R332,Gen_Param_2011!AU$27:AU$47)","v":1.100000000000001},null,null,1,"2000 1926.1 1852.2 1778.3 1704.4 1630.7 1599.4 1568.1 1536.8 1505.5 1474.1 1453.4 1432.7 1412 1391.3 1370.6 1349.9 1329.2 1308.5 1287.8 1267.3 1255.8 1151.9 1036.5",2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R332,Gen_Param_2011!M$27:M$47),1)","v":2000},1926.1,1852.2,1778.3,1704.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R332,Gen_Param_2011!N$27:N$47),1)","v":1630.7},1599.4,1568.1,1536.8,1505.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R332,Gen_Param_2011!O$27:O$47),1)","v":1474.1},1453.4,1432.7,1412,1391.3,1370.6,1349.9,1329.2,1308.5,1287.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R332,Gen_Param_2011!P$27:P$47),1)","v":1267.3},1255.8,1151.9000000000001,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R332,Gen_Param_2011!Q$27:Q$47),1)","v":1036.5},null,500,500,500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R332,Gen_Param_2011!BZ$27:BZ$47),1)","v":500},500,500,500,500,500,500,500,500,500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R332,Gen_Param_2011!CA$27:CA$47),1)","v":500},500,500,500,500,500,500,500,500,500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R332,Gen_Param_2011!CB$27:CB$47),1)","v":500},500,500]
[{"$f":"A317&B333","v":"CIVEPSOLNUPVrt"},{"$f":"VLOOKUP(R333,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPSOLNUPVrt"},null,"Urban/Final","K","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R333,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R333,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":208.30979729729731},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R333,Gen_Param_2011!CC$27:CC$47)","v":2013},{"$f":"J$24","v":0.42299999999999999},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R333,Gen_Param_2011!AV$27:AV$47)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R333,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R333,Gen_Param_2011!M$27:M$47)*$B$4","v":2100},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R333,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R333,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A317,NameConvs!$N$57:$N$69)","v":58930.538533679151},{"$f":"Gen_Param_2011!B$42","v":"Solar PV (roof top)"},1,1,"","u-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R333,Gen_Param_2011!CG$27:CG$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R333,Gen_Param_2011!AU$27:AU$47)","v":1},null,null,1,"2100 2022.5 1945 1867.5 1790 1712.3 1679.4 1646.5 1613.6 1580.7 1547.8 1526.1 1504.4 1482.7 1461 1439.3 1417.6 1395.9 1374.2 1352.5 1330.7 1318.6 1209.6 1088.4",2100,2100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R333,Gen_Param_2011!M$27:M$47),1)","v":2100},2022.5,1945,1867.5,1790,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R333,Gen_Param_2011!N$27:N$47),1)","v":1712.3},1679.4,1646.5,1613.6,1580.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R333,Gen_Param_2011!O$27:O$47),1)","v":1547.8},1526.1,1504.4,1482.7,1461,1439.3,1417.6,1395.9,1374.2,1352.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R333,Gen_Param_2011!P$27:P$47),1)","v":1330.7},1318.6,1209.5999999999999,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R333,Gen_Param_2011!Q$27:Q$47),1)","v":1088.4000000000001},1,"91 100.1 109.2 118.3 127.4 136.5 145.6 154.7 163.8 172.9 182 200.2 218.4 236.6 254.8 273 291.2 309.4 327.6 345.8 364 728 1456",91,91,{"$f":"ROUND(SUMIF(OtherData!$C$20:$C$32,LEFT(A333,3),OtherData!$E$20:$E$32)*$BI$6,0)","v":91},100.1,109.2,118.3,127.4,136.5,145.6,154.69999999999999,163.80000000000001,172.9,{"$f":"BI333*2","v":182},200.2,218.4,236.6,254.8,273,291.2,309.39999999999998,327.60000000000002,345.8,{"$f":"BS333*2","v":364},{"$f":"CC333*2","v":728},1456]
[{"$f":"A317&B334","v":"CIVEPSOLNUPVst"},{"$f":"VLOOKUP(R334,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPSOLNUPVst"},null,"Urban/Final","L","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R334,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R334,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":166.66666666666666},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R334,Gen_Param_2011!CC$27:CC$47)","v":2013},{"$f":"J$25","v":0.38700000000000001},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R334,Gen_Param_2011!AV$27:AV$47)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R334,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R334,Gen_Param_2011!M$27:M$47)*$B$4","v":4257.5},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R334,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R334,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A317,NameConvs!$N$57:$N$69)","v":58930.538533679151},{"$f":"Gen_Param_2011!B$43","v":"Rooftop PV with 1h Battery"},1,1,"","u-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R334,Gen_Param_2011!CG$27:CG$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R334,Gen_Param_2011!AU$27:AU$47)","v":1},null,null,1,"4257.5 4100.3 3943.1 3785.9 3628.7 3471.4 3373.3 3275.2 3177.1 3079 2981.1 2926.6 2872.1 2817.6 2763.1 2708.6 2654.1 2599.6 2545.1 2490.6 2435.7 2413.5 2214 1992.2",4257.5,4257.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R334,Gen_Param_2011!M$27:M$47),1)","v":4257.5},4100.3,3943.1,3785.9,3628.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R334,Gen_Param_2011!N$27:N$47),1)","v":3471.4},3373.3,3275.2,3177.1,3079,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R334,Gen_Param_2011!O$27:O$47),1)","v":2981.1},2926.6,2872.1,2817.6,2763.1,2708.6,2654.1,2599.6,2545.1,2490.6,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R334,Gen_Param_2011!P$27:P$47),1)","v":2435.6999999999998},2413.5,2214,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R334,Gen_Param_2011!Q$27:Q$47),1)","v":1992.2},1,"91 100.1 109.2 118.3 127.4 136.5 145.6 154.7 163.8 172.9 182 200.2 218.4 236.6 254.8 273 291.2 309.4 327.6 345.8 364 728 1456",91,91,{"$f":"ROUND(SUMIF(OtherData!$C$20:$C$32,LEFT(A334,3),OtherData!$E$20:$E$32)*$BI$6,0)","v":91},100.1,109.2,118.3,127.4,136.5,145.6,154.69999999999999,163.80000000000001,172.9,182,200.2,218.4,236.6,254.8,273,291.2,309.39999999999998,327.60000000000002,345.8,364,728,1456]
[{"$f":"A317&B335","v":"CIVEPSOLNUPVst2"},{"$f":"VLOOKUP(R335,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPSOLNUPVst2"},null,"Urban/Final","R","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R335,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R335,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":150},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R335,Gen_Param_2011!CC$27:CC$47)","v":2013},{"$f":"J$26","v":0.38600000000000001},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R335,Gen_Param_2011!AV$27:AV$47)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R335,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R335,Gen_Param_2011!M$27:M$47)*$B$4","v":6275},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R335,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R335,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A317,NameConvs!$N$57:$N$69)","v":58930.538533679151},{"$f":"Gen_Param_2011!B$44","v":"Rooftop PV with 2h Battery"},1,1,"","u-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R335,Gen_Param_2011!CG$27:CG$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R335,Gen_Param_2011!AU$27:AU$47)","v":1},null,null,1,"6275 6043.3 5811.6 5579.9 5348.2 5116.5 4971.9 4827.3 4682.7 4538.1 4393.7 4313.3 4232.9 4152.5 4072.1 3991.7 3911.3 3830.9 3750.5 3670.1 3590 3557.3 3263.2 2936.3",6275,6275,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R335,Gen_Param_2011!M$27:M$47),1)","v":6275},6043.3,5811.6,5579.9,5348.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R335,Gen_Param_2011!N$27:N$47),1)","v":5116.5},4971.8999999999996,4827.3,4682.7,4538.1000000000004,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R335,Gen_Param_2011!O$27:O$47),1)","v":4393.7},4313.3,4232.8999999999996,4152.5,4072.1,3991.7,3911.3,3830.9,3750.5,3670.1,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R335,Gen_Param_2011!P$27:P$47),1)","v":3590},3557.3,3263.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R335,Gen_Param_2011!Q$27:Q$47),1)","v":2936.3},1,"91 100.1 109.2 118.3 127.4 136.5 145.6 154.7 163.8 172.9 182 200.2 218.4 236.6 254.8 273 291.2 309.4 327.6 345.8 364 728 1456",91,91,{"$f":"ROUND(SUMIF(OtherData!$C$20:$C$32,LEFT(A335,3),OtherData!$E$20:$E$32)*$BI$6,0)","v":91},100.1,109.2,118.3,127.4,136.5,145.6,154.69999999999999,163.80000000000001,172.9,182,200.2,218.4,236.6,254.8,273,291.2,309.39999999999998,327.60000000000002,345.8,364,728,1456]
[{"$f":"A317&B336","v":"CIVEPSOLNUPVrtru"},"EPSOLNUPVrtru",null,"Rural/Final","M","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R336,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R336,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":208.30979729729731},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R336,Gen_Param_2011!CC$27:CC$47)","v":2013},{"$f":"J$27","v":0.42299999999999999},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R336,Gen_Param_2011!AV$27:AV$47)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R336,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R336,Gen_Param_2011!M$27:M$47)*$B$4","v":2100},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R336,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R336,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"Q334","v":58930.538533679151},{"$f":"Gen_Param_2011!B$42","v":"Solar PV (roof top)"},1,1,"","r-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R336,Gen_Param_2011!CG$27:CG$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R336,Gen_Param_2011!AU$27:AU$47)","v":1},null,null,1,"2100 2022.5 1945 1867.5 1790 1712.3 1679.4 1646.5 1613.6 1580.7 1547.8 1526.1 1504.4 1482.7 1461 1439.3 1417.6 1395.9 1374.2 1352.5 1330.7 1318.6 1209.6 1088.4",2100,2100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R336,Gen_Param_2011!M$27:M$47),1)","v":2100},2022.5,1945,1867.5,1790,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R336,Gen_Param_2011!N$27:N$47),1)","v":1712.3},1679.4,1646.5,1613.6,1580.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R336,Gen_Param_2011!O$27:O$47),1)","v":1547.8},1526.1,1504.4,1482.7,1461,1439.3,1417.6,1395.9,1374.2,1352.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R336,Gen_Param_2011!P$27:P$47),1)","v":1330.7},1318.6,1209.5999999999999,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R336,Gen_Param_2011!Q$27:Q$47),1)","v":1088.4000000000001},1,"91 100.1 109.2 118.3 127.4 136.5 145.6 154.7 163.8 172.9 182 200.2 218.4 236.6 254.8 273 291.2 309.4 327.6 345.8 364 728 1456",91,91,{"$f":"ROUND(SUMIF(OtherData!$C$20:$C$32,LEFT(A336,3),OtherData!$E$20:$E$32)*$BI$6,0)","v":91},100.1,109.2,118.3,127.4,136.5,145.6,154.69999999999999,163.80000000000001,172.9,182,200.2,218.4,236.6,254.8,273,291.2,309.39999999999998,327.60000000000002,345.8,364,728,1456]
[{"$f":"A317&B337","v":"CIVEPSOLNUPVstru"},"EPSOLNUPVstru",null,"Rural/Final","N","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R337,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R337,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":166.66666666666666},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R337,Gen_Param_2011!CC$27:CC$47)","v":2013},{"$f":"J$28","v":0.38700000000000001},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R337,Gen_Param_2011!AV$27:AV$47)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R337,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R337,Gen_Param_2011!M$27:M$47)*$B$4","v":4257.5},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R337,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R337,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"Q336","v":58930.538533679151},{"$f":"Gen_Param_2011!B$43","v":"Rooftop PV with 1h Battery"},1,1,"","r-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R337,Gen_Param_2011!CG$27:CG$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R337,Gen_Param_2011!AU$27:AU$47)","v":1},null,null,1,"4257.5 4100.3 3943.1 3785.9 3628.7 3471.4 3373.3 3275.2 3177.1 3079 2981.1 2926.6 2872.1 2817.6 2763.1 2708.6 2654.1 2599.6 2545.1 2490.6 2435.7 2413.5 2214 1992.2",4257.5,4257.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R337,Gen_Param_2011!M$27:M$47),1)","v":4257.5},4100.3,3943.1,3785.9,3628.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R337,Gen_Param_2011!N$27:N$47),1)","v":3471.4},3373.3,3275.2,3177.1,3079,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R337,Gen_Param_2011!O$27:O$47),1)","v":2981.1},2926.6,2872.1,2817.6,2763.1,2708.6,2654.1,2599.6,2545.1,2490.6,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R337,Gen_Param_2011!P$27:P$47),1)","v":2435.6999999999998},2413.5,2214,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R337,Gen_Param_2011!Q$27:Q$47),1)","v":1992.2},1,"91 100.1 109.2 118.3 127.4 136.5 145.6 154.7 163.8 172.9 182 200.2 218.4 236.6 254.8 273 291.2 309.4 327.6 345.8 364 728 1456",91,91,{"$f":"ROUND(SUMIF(OtherData!$C$20:$C$32,LEFT(A337,3),OtherData!$E$20:$E$32)*$BI$6,0)","v":91},100.1,109.2,118.3,127.4,136.5,145.6,154.69999999999999,163.80000000000001,172.9,182,200.2,218.4,236.6,254.8,273,291.2,309.39999999999998,327.60000000000002,345.8,364,728,1456]
[{"$f":"A317&B338","v":"CIVEPSOLNUPVstru2"},"EPSOLNUPVstru2",null,"Rural/Final","S","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R338,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R338,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":150},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R338,Gen_Param_2011!CC$27:CC$47)","v":2013},{"$f":"J$29","v":0.38600000000000001},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R338,Gen_Param_2011!AV$27:AV$47)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R338,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R338,Gen_Param_2011!M$27:M$47)*$B$4","v":6275},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R338,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R338,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A317,NameConvs!$N$57:$N$69)","v":58930.538533679151},{"$f":"Gen_Param_2011!B$44","v":"Rooftop PV with 2h Battery"},1,1,"","r-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R338,Gen_Param_2011!CG$27:CG$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R338,Gen_Param_2011!AU$27:AU$47)","v":1},null,null,1,"6275 6043.3 5811.6 5579.9 5348.2 5116.5 4971.9 4827.3 4682.7 4538.1 4393.7 4313.3 4232.9 4152.5 4072.1 3991.7 3911.3 3830.9 3750.5 3670.1 3590 3557.3 3263.2 2936.3",6275,6275,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R338,Gen_Param_2011!M$27:M$47),1)","v":6275},6043.3,5811.6,5579.9,5348.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R338,Gen_Param_2011!N$27:N$47),1)","v":5116.5},4971.8999999999996,4827.3,4682.7,4538.1000000000004,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R338,Gen_Param_2011!O$27:O$47),1)","v":4393.7},4313.3,4232.8999999999996,4152.5,4072.1,3991.7,3911.3,3830.9,3750.5,3670.1,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R338,Gen_Param_2011!P$27:P$47),1)","v":3590},3557.3,3263.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R338,Gen_Param_2011!Q$27:Q$47),1)","v":2936.3},1,"91 100.1 109.2 118.3 127.4 136.5 145.6 154.7 163.8 172.9 182 200.2 218.4 236.6 254.8 273 291.2 309.4 327.6 345.8 364 728 1456",91,91,{"$f":"ROUND(SUMIF(OtherData!$C$20:$C$32,LEFT(A338,3),OtherData!$E$20:$E$32)*$BI$6,0)","v":91},100.1,109.2,118.3,127.4,136.5,145.6,154.69999999999999,163.80000000000001,172.9,182,200.2,218.4,236.6,254.8,273,291.2,309.39999999999998,327.60000000000002,345.8,364,728,1456]
[{"$f":"A317&B339","v":"CIVEPTSONUTH"},{"$f":"VLOOKUP(R339,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPTSONUTH"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"P","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R339,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R339,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":195.62131274131275},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R339,Gen_Param_2011!CC$27:CC$47)","v":2015},{"$f":"J$30","v":0.75800000000000001},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R339,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R339,Gen_Param_2011!AT$27:AT$47)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R339,Gen_Param_2011!M$27:M$47)*$B$4","v":3000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R339,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R339,Gen_Param_2011!BZ$27:BZ$47))","v":100},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A317,NameConvs!$L$57:$L$69)","v":720.33166951242845},{"$f":"Gen_Param_2011!B$45","v":"Solar thermal no storage"},1,{"$f":"IF(V339=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A339,3),NameConvs!$H$57:$H$69))","v":1},"","e-B",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R339,Gen_Param_2011!CG$27:CG$47)","v":0.3},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R339,Gen_Param_2011!AU$27:AU$47)","v":1.2762750000000012},null,null,1,"3000 2915.2 2830.4 2745.6 2660.8 2576.2 2526.7 2477.2 2427.7 2378.2 2328.7 2286.1 2243.5 2200.9 2158.3 2115.7 2073.1 2030.5 1987.9 1945.3 1902.7 1885.4 1729.5 1556.2",3000,3000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R339,Gen_Param_2011!M$27:M$47),1)","v":3000},2915.2,2830.4,2745.6,2660.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R339,Gen_Param_2011!N$27:N$47),1)","v":2576.1999999999998},2526.6999999999998,2477.1999999999998,2427.6999999999998,2378.1999999999998,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R339,Gen_Param_2011!O$27:O$47),1)","v":2328.6999999999998},2286.1,2243.5,2200.9,2158.3000000000002,2115.6999999999998,2073.1,2030.5,1987.9,1945.3,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R339,Gen_Param_2011!P$27:P$47),1)","v":1902.7},1885.4,1729.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R339,Gen_Param_2011!Q$27:Q$47),1)","v":1556.2},1,"100 190 280 370 460 550 640 730 820 910 1000 1100 1200 1300 1400 1500 1600 1700 1800 1900 2000 2000 2000",100,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R339,Gen_Param_2011!BZ$27:BZ$47),1)","v":100},{"$f":"ROUND(($BS339-$BI339)/10+BI339,1)","v":190},280,370,460,550,640,730,820,910,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R339,Gen_Param_2011!CA$27:CA$47),1)","v":1000},{"$f":"ROUND(($CC339-$BS339)/10+BS339,1)","v":1100},1200,1300,1400,1500,1600,1700,1800,1900,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R339,Gen_Param_2011!CB$27:CB$47),1)","v":2000},2000,2000]
[{"$f":"A317&B340","v":"CIVEPTSONUTHst"},{"$f":"VLOOKUP(R340,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPTSONUTHst"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"Q","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R340,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R340,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":165.92391891891893},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R340,Gen_Param_2011!CC$27:CC$47)","v":2015},{"$f":"J$31","v":0.91900000000000004},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R340,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R340,Gen_Param_2011!AT$27:AT$47)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R340,Gen_Param_2011!M$27:M$47)*$B$4","v":5400},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R340,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R340,Gen_Param_2011!BZ$27:BZ$47))","v":100},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A317,NameConvs!$L$57:$L$69)","v":720.33166951242845},{"$f":"Gen_Param_2011!B$46","v":"Solar thermal with Storage"},1,{"$f":"IF(V340=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A340,3),NameConvs!$H$57:$H$69))","v":1},"","e-B",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R340,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R340,Gen_Param_2011!AU$27:AU$47)","v":1.2762750000000012},null,null,1,"5400 5247.4 5094.8 4942.2 4789.6 4637.2 4526.9 4416.6 4306.3 4196 4085.8 4011.1 3936.4 3861.7 3787 3712.3 3637.6 3562.9 3488.2 3413.5 3338.4 3294.9 2903 2467.5",5400,5400,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R340,Gen_Param_2011!M$27:M$47),1)","v":5400},5247.4,5094.8,4942.2,4789.6000000000004,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R340,Gen_Param_2011!N$27:N$47),1)","v":4637.2},4526.8999999999996,4416.6000000000004,4306.3,4196,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R340,Gen_Param_2011!O$27:O$47),1)","v":4085.8},4011.1,3936.4,3861.7,3787,3712.3,3637.6,3562.9,3488.2,3413.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R340,Gen_Param_2011!P$27:P$47),1)","v":3338.4},3294.9,2903,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R340,Gen_Param_2011!Q$27:Q$47),1)","v":2467.5},1,"100 190 280 370 460 550 640 730 820 910 1000 1100 1200 1300 1400 1500 1600 1700 1800 1900 2000 2000 2000",100,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R340,Gen_Param_2011!BZ$27:BZ$47),1)","v":100},{"$f":"ROUND(($BS340-$BI340)/10+BI340,1)","v":190},280,370,460,550,640,730,820,910,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R340,Gen_Param_2011!CA$27:CA$47),1)","v":1000},{"$f":"ROUND(($CC340-$BS340)/10+BS340,1)","v":1100},1200,1300,1400,1500,1600,1700,1800,1900,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R340,Gen_Param_2011!CB$27:CB$47),1)","v":2000},2000,2000]
[{"$f":"A317&B341","v":"CIVEPGASNUSO"},{"$f":"VLOOKUP(R341,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPGASNUSO"},{"$f":"VLOOKUP(MID(B341,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"L",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R341,Gen_Param_2011!BO$27:BO$47)","v":0.53},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R341,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":165.92391891891893},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R341,Gen_Param_2011!CC$27:CC$47)","v":2015},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R341,Gen_Param_2011!CF$27:CF$47)","v":0.92},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R341,Gen_Param_2011!BA$27:BA$47)/J341","v":0.92391304347826075},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R341,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R341,Gen_Param_2011!AT$27:AT$47)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R341,Gen_Param_2011!M$27:M$47)*$B$4","v":1388.31},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R341,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R341,Gen_Param_2011!BZ$27:BZ$47))","v":100},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A317,NameConvs!$L$57:$L$69)","v":720.33166951242845},{"$f":"Gen_Param_2011!B$47","v":"Solar thermal with gas co-firing"},0,{"$f":"IF(V341=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A341,3),NameConvs!$H$57:$H$69))","v":1},"g-p","e-B",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A341,3)&MID(B341,3,3),MSG_Fueldata!$E$2:$E$202)/$G341","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A341,3)&MID(B341,3,3),MSG_Fueldata!$F$2:$F$202)/$G341","v":3.3396226415094339},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R341,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R341,Gen_Param_2011!AU$27:AU$47)","v":1.2762750000000012},null,null,1,{"$f":"IF(AC341,AG341&\" \"&AH341&\" \"&AI341&\" \"&AJ341&\" \"&AK341&\" \"&AL341&\" \"&AM341&\" \"&AN341&\" \"&AO341&\" \"&AP341&\" \"&AQ341&\" \"&AR341&\" \"&AS341&\" \"&AT341&\" \"&AU341&\" \"&AV341&\" \"&AW341&\" \"&AX341&\" \"&AY341&\" \"&AZ341&\" \"&BA341&\" \"&BB341&\" \"&BC341&\" \"&BD341,N341)","v":"1388.3 1374.7 1361.1 1347.5 1333.9 1320.3 1313.8 1307.3 1300.8 1294.3 1287.6 1281.3 1275 1268.7 1262.4 1256.1 1249.8 1243.5 1237.2 1230.9 1224.6 1224.6 1224.6 1224.6"},1388.3,1388.3,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R341,Gen_Param_2011!M$27:M$47),1)","v":1388.3},1374.7,1361.1,1347.5,1333.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R341,Gen_Param_2011!N$27:N$47),1)","v":1320.3},1313.8,1307.3,1300.8,1294.3,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R341,Gen_Param_2011!O$27:O$47),1)","v":1287.5999999999999},1281.3,1275,1268.7,1262.4000000000001,1256.0999999999999,1249.8,1243.5,1237.2,1230.9000000000001,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R341,Gen_Param_2011!P$27:P$47),1)","v":1224.5999999999999},{"$f":"ROUND(($BD341-$BA341)/20+BA341,1)","v":1224.5999999999999},{"$f":"ROUND(($BD341-$BA341)/2+BA341,1)","v":1224.5999999999999},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R341,Gen_Param_2011!Q$27:Q$47),1)","v":1224.5999999999999},1,"100 190 280 370 460 550 640 730 820 910 1000 1100 1200 1300 1400 1500 1600 1700 1800 1900 2000 2000 2000",100,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R341,Gen_Param_2011!BZ$27:BZ$47),1)","v":100},{"$f":"ROUND(($BS341-$BI341)/10+BI341,1)","v":190},280,370,460,550,640,730,820,910,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R341,Gen_Param_2011!CA$27:CA$47),1)","v":1000},{"$f":"ROUND(($CC341-$BS341)/10+BS341,1)","v":1100},1200,1300,1400,1500,1600,1700,1800,1900,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R341,Gen_Param_2011!CB$27:CB$47),1)","v":2000},2000,2000]
[{"$f":"LEFT(A341,3)","v":"CIV"},{"$f":"ROW(B341)-ROW(B317)","v":24},{"$f":"ROW()-B342-1","v":317}]
[]
[]
[null,{"$f":"VLOOKUP(A346,NameConvs!$B$57:$E$69,4,FALSE)","v":"Burkina"},"Main Input","Main Output","name","Main Input","Main Output (switch c)","var costs (switch c)","First year","Plant Factor","operation time","Plant life","Constr. Time","Investment Costs","Fixed Costs","bdc (up)","bdi (up)",null,"Renewable?","Loss Factor","Input Fuel","output fuel",null,null,"Firm Capacity","IDC factor",null,"Min Utilisation","Inv. Cost Learning","Inv.Cost String",2008,{"$f":"AE345+1","v":2009},2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2040,2050,"bdc (up) activate?","bdc (up) string",2008,{"$f":"BG345+1","v":2009},2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2040,2050,"bdc (lo) activate?","bdc (lo) string",2008,{"$f":"CH345+1","v":2009},2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2040,2050]
["BUR","MESSAGE Name",null,null,"alt",null,null,"US$'00/kWyr",null,"share","share","years","years","US$'00/kW","US$'00/kW/yr","MW","MW",null,null,null,null,null,null,null,null,null,null,"%"]
[{"$f":"A346&B347","v":"BUREPODSNU"},{"$f":"VLOOKUP(R347,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPODSNU"},{"$f":"VLOOKUP(MID(B347,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Diesel/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"J",{"$f":"IF(C347=\"\",\"\",1)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R347,Gen_Param_2011!BO$27:BO$47)","v":0.35},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R347,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":148.91999999999999},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R347,Gen_Param_2011!CC$27:CC$47)","v":2013},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R347,Gen_Param_2011!CF$27:CF$47)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R347,Gen_Param_2011!BA$27:BA$47)/J347","v":0.88888888888888895},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R347,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R347,Gen_Param_2011!AT$27:AT$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R347,Gen_Param_2011!M$27:M$47)*$B$4","v":1070},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R347,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R347,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$27","v":"Diesel Centralized"},0,{"$f":"IF(V347=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A347,3),NameConvs!$H$57:$H$69))","v":1},{"$f":"IF(C347=\"\",\"\",VLOOKUP(C347,EnergyForms,2,FALSE))","v":"o-p"},{"$f":"IF(ISNA(VLOOKUP(D347&\"/\"&LEFT(A347,3),EnergyForms2,2,FALSE)),VLOOKUP(D347,EnergyForms,2,FALSE),VLOOKUP(D347&\"/\"&LEFT(A347,3),EnergyForms2,2,FALSE))","v":"e-A"},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A347,3)&MID(B347,3,3),MSG_Fueldata!$E$2:$E$202)/$G347","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A347,3)&MID(B347,3,3),MSG_Fueldata!$F$2:$F$202)/$G347","v":6.6739186285714274},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R347,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R347,Gen_Param_2011!AU$27:AU$47)","v":1.100000000000001},null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$54,$R347,Gen_Param_2011!CH$27:CH$54)","v":0.04},null,{"$f":"IF(AC347,AG347&\" \"&AH347&\" \"&AI347&\" \"&AJ347&\" \"&AK347&\" \"&AL347&\" \"&AM347&\" \"&AN347&\" \"&AO347&\" \"&AP347&\" \"&AQ347&\" \"&AR347&\" \"&AS347&\" \"&AT347&\" \"&AU347&\" \"&AV347&\" \"&AW347&\" \"&AX347&\" \"&AY347&\" \"&AZ347&\" \"&BA347&\" \"&BB347&\" \"&BC347&\" \"&BD347,N347)","v":1070},{"$f":"AG347","v":1070},{"$f":"AG347","v":1070},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R347,Gen_Param_2011!M$27:M$47),1)","v":1070},{"$f":"ROUND(($AL347-$AG347)/5+AG347,1)","v":1070},1070,1070,1070,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R347,Gen_Param_2011!N$27:N$47),1)","v":1070},{"$f":"ROUND(($AQ347-$AL347)/5+AL347,1)","v":1070},1070,1070,1070,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R347,Gen_Param_2011!O$27:O$47),1)","v":1070},{"$f":"ROUND(($BA347-$AQ347)/10+AQ347,1)","v":1070},{"$f":"ROUND(($BA347-$AQ347)/10+AR347,1)","v":1070},{"$f":"ROUND(($BA347-$AQ347)/10+AS347,1)","v":1070},{"$f":"ROUND(($BA347-$AQ347)/10+AT347,1)","v":1070},{"$f":"ROUND(($BA347-$AQ347)/10+AU347,1)","v":1070},{"$f":"ROUND(($BA347-$AQ347)/10+AV347,1)","v":1070},{"$f":"ROUND(($BA347-$AQ347)/10+AW347,1)","v":1070},{"$f":"ROUND(($BA347-$AQ347)/10+AX347,1)","v":1070},{"$f":"ROUND(($BA347-$AQ347)/10+AY347,1)","v":1070},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R347,Gen_Param_2011!P$27:P$47),1)","v":1070},{"$f":"ROUND(($BD347-$BA347)/20+BA347,1)","v":1070},{"$f":"ROUND(($BD347-$BA347)/2+BA347,1)","v":1070},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R347,Gen_Param_2011!Q$27:Q$47),1)","v":1070},null,{"$f":"IF(BE347,BI347&\" \"&BJ347&\" \"&BK347&\" \"&BL347&\" \"&BM347&\" \"&BN347&\" \"&BO347&\" \"&BP347&\" \"&BQ347&\" \"&BR347&\" \"&BS347&\" \"&BT347&\" \"&BU347&\" \"&BV347&\" \"&BW347&\" \"&BX347&\" \"&BY347&\" \"&BZ347&\" \"&CA347&\" \"&CB347&\" \"&CC347&\" \"&CD347&\" \"&CE347,BI347)","v":500},{"$f":"BI347","v":500},{"$f":"BI347","v":500},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R347,Gen_Param_2011!BZ$27:BZ$47),1)","v":500},{"$f":"ROUND(($BS347-$BI347)/10+BI347,1)","v":450},{"$f":"ROUND(($BS347-$BI347)/10+BJ347,1)","v":400},350,300,250,200,150,100,50,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R347,Gen_Param_2011!CA$27:CA$47),1)","v":0},{"$f":"ROUND(($CC347-$BS347)/10+BS347,1)","v":0},{"$f":"ROUND(($CC347-$BS347)/10+BT347,1)","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R347,Gen_Param_2011!CB$27:CB$47),1)","v":0},{"$f":"CC347","v":0},{"$f":"CD347","v":0},null,{"$f":"IF(CF347,CH347&\" \"&CI347&\" \"&CJ347&\" \"&CK347&\" \"&CL347&\" \"&CM347&\" \"&CN347&\" \"&CO347&\" \"&CP347&\" \"&CQ347&\" \"&CR347&\" \"&CS347&\" \"&CT347&\" \"&CU347&\" \"&CV347&\" \"&CW347&\" \"&CX347&\" \"&CY347&\" \"&CZ347&\" \"&DA347&\" \"&DB347&\" \"&DC347&\" \"&DD347,\"\")","v":""}]
[{"$f":"A346&B348","v":"BUREPODSNUind"},{"$f":"VLOOKUP(R348,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPODSNUind"},{"$f":"VLOOKUP(MID(B348,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Diesel/Primary"},"Electricity/Final","K",{"$f":"IF(C348=\"\",\"\",1)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R348,Gen_Param_2011!BO$27:BO$47)","v":0.35},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R348,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":484.86599999999999},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R348,Gen_Param_2011!CC$27:CC$47)","v":2010},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R348,Gen_Param_2011!CF$27:CF$47)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R348,Gen_Param_2011!BA$27:BA$47)/J348","v":0.88888888888888895},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R348,Gen_Param_2011!AV$27:AV$47)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R348,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R348,Gen_Param_2011!M$27:M$47)*$B$4","v":658.66499999999996},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R348,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R348,Gen_Param_2011!BZ$27:BZ$47))","v":2000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$28","v":"Diesel 100 kW system (industry)"},0,{"$f":"IF(V348=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A348,3),NameConvs!$H$57:$H$69))","v":1},"o-p","i-t",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A348,3)&MID(B348,3,3),MSG_Fueldata!$E$2:$E$202)/$G348","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A348,3)&MID(B348,3,3),MSG_Fueldata!$F$2:$F$202)/$G348","v":6.6739186285714274},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R348,Gen_Param_2011!CG$27:CG$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R348,Gen_Param_2011!AU$27:AU$47)","v":1},{"$f":"VLOOKUP(A346,OtherData!$C$20:$P$32,OtherData!N$1,FALSE)","v":"2000 1.13 2001 1.13 2002 1.13 2003 1.13 2004 1.13 2005 1.13 2006 1.13 2007 1.13 2008 1.13 2009 1.13 "},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$54,$R348,Gen_Param_2011!CH$27:CH$54)","v":0.04},null,658.66499999999996,{"$f":"AG348","v":658.7},{"$f":"AG348","v":658.7},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R348,Gen_Param_2011!M$27:M$47),1)","v":658.7},658.7,658.7,658.7,658.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R348,Gen_Param_2011!N$27:N$47),1)","v":658.7},658.7,658.7,658.7,658.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R348,Gen_Param_2011!O$27:O$47),1)","v":658.7},{"$f":"ROUND(($BA348-$AQ348)/10+AQ348,1)","v":658.7},658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R348,Gen_Param_2011!P$27:P$47),1)","v":658.7},658.7,658.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R348,Gen_Param_2011!Q$27:Q$47),1)","v":658.7},null,{"$f":"IF(BE348,BI348&\" \"&BJ348&\" \"&BK348&\" \"&BL348&\" \"&BM348&\" \"&BN348&\" \"&BO348&\" \"&BP348&\" \"&BQ348&\" \"&BR348&\" \"&BS348&\" \"&BT348&\" \"&BU348&\" \"&BV348&\" \"&BW348&\" \"&BX348&\" \"&BY348&\" \"&BZ348&\" \"&CA348&\" \"&CB348&\" \"&CC348&\" \"&CD348&\" \"&CE348,BI348)","v":2000},{"$f":"BI348","v":2000},{"$f":"BI348","v":2000},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R348,Gen_Param_2011!BZ$27:BZ$47),1)","v":2000},{"$f":"ROUND(($BS348-$BI348)/10+BI348,1)","v":1800},1600,1400,1200,1000,800,600,400,200,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R348,Gen_Param_2011!CA$27:CA$47),1)","v":0},{"$f":"ROUND(($CC348-$BS348)/10+BS348,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R348,Gen_Param_2011!CB$27:CB$47),1)","v":0},{"$f":"CC348","v":0},0,null,{"$f":"IF(CF348,CH348&\" \"&CI348&\" \"&CJ348&\" \"&CK348&\" \"&CL348&\" \"&CM348&\" \"&CN348&\" \"&CO348&\" \"&CP348&\" \"&CQ348&\" \"&CR348&\" \"&CS348&\" \"&CT348&\" \"&CU348&\" \"&CV348&\" \"&CW348&\" \"&CX348&\" \"&CY348&\" \"&CZ348&\" \"&DA348&\" \"&DB348&\" \"&DC348&\" \"&DD348,\"\")","v":""}]
[{"$f":"A346&B349","v":"BUREPODSNUurb"},"EPODSNUurb",{"$f":"VLOOKUP(MID(B349,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Diesel/Primary"},"Urban/Final","L",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R349,Gen_Param_2011!BO$27:BO$47)","v":0.16},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R349,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":290.9196},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R349,Gen_Param_2011!CC$27:CC$47)","v":2010},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R349,Gen_Param_2011!CF$27:CF$47)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R349,Gen_Param_2011!BA$27:BA$47)/J349","v":0.33333333333333331},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R349,Gen_Param_2011!AV$27:AV$47)","v":10},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R349,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R349,Gen_Param_2011!M$27:M$47)*$B$4","v":691.875},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R349,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R349,Gen_Param_2011!BZ$27:BZ$47))","v":2000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$29","v":"Diesel/Gasoline 1kW system (residential/commercial)"},0,1,"o-p","u-t",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A349,3)&MID(B349,3,3),MSG_Fueldata!$E$2:$E$202)/$G349","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A349,3)&MID(B349,3,3),MSG_Fueldata!$F$2:$F$202)/$G349","v":14.599196999999997},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R349,Gen_Param_2011!CG$27:CG$47)","v":0},1,{"$f":"VLOOKUP(A346,OtherData!$C$20:$P$32,OtherData!P$1,FALSE)","v":"2000 1.07 2001 1.07 2002 1.07 2003 1.07 2004 1.07 2005 1.07 2006 1.07 2007 1.07 2008 1.07 2009 1.07 "},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$54,$R349,Gen_Param_2011!CH$27:CH$54)","v":0.04},null,691.875,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R349,Gen_Param_2011!M$27:M$47),1)","v":691.9},691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R349,Gen_Param_2011!N$27:N$47),1)","v":691.9},691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R349,Gen_Param_2011!O$27:O$47),1)","v":691.9},691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R349,Gen_Param_2011!P$27:P$47),1)","v":691.9},691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R349,Gen_Param_2011!Q$27:Q$47),1)","v":691.9},null,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R349,Gen_Param_2011!BZ$27:BZ$47),1)","v":2000},1800,1600,1400,1200,1000,800,600,400,200,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R349,Gen_Param_2011!CA$27:CA$47),1)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R349,Gen_Param_2011!CB$27:CB$47),1)","v":0},{"$f":"CC349","v":0},0,null,""]
[{"$f":"A346&B350","v":"BUREPODSNUrur"},"EPODSNUrur",{"$f":"VLOOKUP(MID(B350,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Diesel/Primary"},"Rural/Final","M",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R350,Gen_Param_2011!BO$27:BO$47)","v":0.16},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R350,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":290.9196},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R350,Gen_Param_2011!CC$27:CC$47)","v":2010},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R350,Gen_Param_2011!CF$27:CF$47)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R350,Gen_Param_2011!BA$27:BA$47)/J350","v":0.33333333333333331},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R350,Gen_Param_2011!AV$27:AV$47)","v":10},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R350,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R350,Gen_Param_2011!M$27:M$47)*$B$4","v":691.875},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R350,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R350,Gen_Param_2011!BZ$27:BZ$47))","v":2000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$29","v":"Diesel/Gasoline 1kW system (residential/commercial)"},0,1,"o-p","r-t",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A350,3)&MID(B350,3,3),MSG_Fueldata!$E$2:$E$202)/$G350","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A350,3)&MID(B350,3,3),MSG_Fueldata!$F$2:$F$202)/$G350","v":14.599196999999997},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R350,Gen_Param_2011!CG$27:CG$47)","v":0},1,{"$f":"VLOOKUP(A346,OtherData!$C$20:$P$32,OtherData!O$1,FALSE)","v":"2000 0.1 2001 0.1 2002 0.1 2003 0.1 2004 0.1 2005 0.1 2006 0.1 2007 0.1 2008 0.1 2009 0.1 "},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$54,$R350,Gen_Param_2011!CH$27:CH$54)","v":0.04},null,691.875,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R350,Gen_Param_2011!M$27:M$47),1)","v":691.9},691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R350,Gen_Param_2011!N$27:N$47),1)","v":691.9},691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R350,Gen_Param_2011!O$27:O$47),1)","v":691.9},691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R350,Gen_Param_2011!P$27:P$47),1)","v":691.9},691.9,691.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R350,Gen_Param_2011!Q$27:Q$47),1)","v":691.9},null,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R350,Gen_Param_2011!BZ$27:BZ$47),1)","v":2000},1800,1600,1400,1200,1000,800,600,400,200,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R350,Gen_Param_2011!CA$27:CA$47),1)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R350,Gen_Param_2011!CB$27:CB$47),1)","v":0},{"$f":"CC350","v":0},0,null,""]
[{"$f":"A346&B351","v":"BUREPOHFNU"},{"$f":"VLOOKUP(R351,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPOHFNU"},{"$f":"VLOOKUP(MID(B351,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"HFO/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"J",{"$f":"IF(C351=\"\",\"\",1)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R351,Gen_Param_2011!BO$27:BO$47)","v":0.35},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R351,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":131.4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R351,Gen_Param_2011!CC$27:CC$47)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R351,Gen_Param_2011!CF$27:CF$47)","v":0.9},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R351,Gen_Param_2011!BA$27:BA$47)/J351","v":0.88888888888888895},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R351,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R351,Gen_Param_2011!AT$27:AT$47)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R351,Gen_Param_2011!M$27:M$47)*$B$4","v":1350},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R351,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R351,Gen_Param_2011!BZ$27:BZ$47))","v":2000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$30","v":"HFO"},0,{"$f":"IF(V351=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A351,3),NameConvs!$H$57:$H$69))","v":1},"h-p","e-A",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A351,3)&MID(B351,3,3),MSG_Fueldata!$E$2:$E$202)/$G351","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A351,3)&MID(B351,3,3),MSG_Fueldata!$F$2:$F$202)/$G351","v":7.2685974857142863},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R351,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R351,Gen_Param_2011!AU$27:AU$47)","v":1.1550000000000011},null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$54,$R351,Gen_Param_2011!CH$27:CH$54)","v":0.05},null,1350,{"$f":"AG351","v":1350},{"$f":"AG351","v":1350},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R351,Gen_Param_2011!M$27:M$47),1)","v":1350},1350,1350,1350,1350,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R351,Gen_Param_2011!N$27:N$47),1)","v":1350},1350,1350,1350,1350,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R351,Gen_Param_2011!O$27:O$47),1)","v":1350},{"$f":"ROUND(($BA351-$AQ351)/10+AQ351,1)","v":1350},1350,1350,1350,1350,1350,1350,1350,1350,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R351,Gen_Param_2011!P$27:P$47),1)","v":1350},1350,1350,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R351,Gen_Param_2011!Q$27:Q$47),1)","v":1350},null,{"$f":"IF(BE351,BI351&\" \"&BJ351&\" \"&BK351&\" \"&BL351&\" \"&BM351&\" \"&BN351&\" \"&BO351&\" \"&BP351&\" \"&BQ351&\" \"&BR351&\" \"&BS351&\" \"&BT351&\" \"&BU351&\" \"&BV351&\" \"&BW351&\" \"&BX351&\" \"&BY351&\" \"&BZ351&\" \"&CA351&\" \"&CB351&\" \"&CC351&\" \"&CD351&\" \"&CE351,BI351)","v":2000},{"$f":"BI351","v":2000},{"$f":"BI351","v":2000},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R351,Gen_Param_2011!BZ$27:BZ$47),1)","v":2000},{"$f":"ROUND(($BS351-$BI351)/10+BI351,1)","v":1800},1600,1400,1200,1000,800,600,400,200,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R351,Gen_Param_2011!CA$27:CA$47),1)","v":0},{"$f":"ROUND(($CC351-$BS351)/10+BS351,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R351,Gen_Param_2011!CB$27:CB$47),1)","v":0},{"$f":"CC351","v":0},{"$f":"CD351","v":0}]
[{"$f":"A346&B352","v":"BUREPGASNUOC"},{"$f":"VLOOKUP(R352,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPGASNUOC"},{"$f":"VLOOKUP(MID(B352,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"J",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R352,Gen_Param_2011!BO$27:BO$47)","v":0.3},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R352,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":174.52959194488608},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R352,Gen_Param_2011!CC$27:CC$47)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R352,Gen_Param_2011!CF$27:CF$47)","v":0.93500000000000005},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R352,Gen_Param_2011!BA$27:BA$47)/J352","v":0.90909090909090906},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R352,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R352,Gen_Param_2011!AT$27:AT$47)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R352,Gen_Param_2011!M$27:M$47)*$B$4","v":603},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R352,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R352,Gen_Param_2011!BZ$27:BZ$47))","v":1000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$31","v":"OCGT"},0,{"$f":"IF(V352=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A352,3),NameConvs!$H$57:$H$69))","v":1},"g-p","e-A",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A352,3)&MID(B352,3,3),MSG_Fueldata!$E$2:$E$202)/$G352","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A352,3)&MID(B352,3,3),MSG_Fueldata!$F$2:$F$202)/$G352","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R352,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R352,Gen_Param_2011!AU$27:AU$47)","v":1.1550000000000011},null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$54,$R352,Gen_Param_2011!CH$27:CH$54)","v":1.4999999999999999E-2},null,603,603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R352,Gen_Param_2011!M$27:M$47),1)","v":603},603,603,603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R352,Gen_Param_2011!N$27:N$47),1)","v":603},603,603,603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R352,Gen_Param_2011!O$27:O$47),1)","v":603},603,603,603,603,603,603,603,603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R352,Gen_Param_2011!P$27:P$47),1)","v":603},603,603,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R352,Gen_Param_2011!Q$27:Q$47),1)","v":603},null,1000,1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R352,Gen_Param_2011!BZ$27:BZ$47),1)","v":1000},{"$f":"ROUND(($BS352-$BI352)/10+BI352,1)","v":900},800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R352,Gen_Param_2011!CA$27:CA$47),1)","v":0},{"$f":"ROUND(($CC352-$BS352)/10+BS352,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R352,Gen_Param_2011!CB$27:CB$47),1)","v":0},0,0]
[{"$f":"A346&B353","v":"BUREPGASNUCC"},{"$f":"VLOOKUP(R353,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPGASNUCC"},{"$f":"VLOOKUP(MID(B353,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"K",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R353,Gen_Param_2011!BO$27:BO$47)","v":0.48},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R353,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":25.363137254901961},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R353,Gen_Param_2011!CC$27:CC$47)","v":2015},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R353,Gen_Param_2011!CF$27:CF$47)","v":0.93500000000000005},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R353,Gen_Param_2011!BA$27:BA$47)/J353","v":0.90909090909090906},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R353,Gen_Param_2011!AV$27:AV$47)","v":30},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R353,Gen_Param_2011!AT$27:AT$47)","v":3},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R353,Gen_Param_2011!M$27:M$47)*$B$4","v":1069},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R353,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R353,Gen_Param_2011!BZ$27:BZ$47))","v":1000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$32","v":"CCGT"},0,{"$f":"IF(V353=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A353,3),NameConvs!$H$57:$H$69))","v":1},"g-p","e-A",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A353,3)&MID(B353,3,3),MSG_Fueldata!$E$2:$E$202)/$G353","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A353,3)&MID(B353,3,3),MSG_Fueldata!$F$2:$F$202)/$G353","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R353,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R353,Gen_Param_2011!AU$27:AU$47)","v":1.2136666666666682},null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$54,$R353,Gen_Param_2011!CH$27:CH$54)","v":0.25},null,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R353,Gen_Param_2011!M$27:M$47),1)","v":1069},1069,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R353,Gen_Param_2011!N$27:N$47),1)","v":1069},1069,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R353,Gen_Param_2011!O$27:O$47),1)","v":1069},1069,1069,1069,1069,1069,1069,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R353,Gen_Param_2011!P$27:P$47),1)","v":1069},1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R353,Gen_Param_2011!Q$27:Q$47),1)","v":1069},null,1000,1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R353,Gen_Param_2011!BZ$27:BZ$47),1)","v":1000},{"$f":"ROUND(($BS353-$BI353)/10+BI353,1)","v":900},800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R353,Gen_Param_2011!CA$27:CA$47),1)","v":0},{"$f":"ROUND(($CC353-$BS353)/10+BS353,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R353,Gen_Param_2011!CB$27:CB$47),1)","v":0},0,0]
[{"$f":"A346&B354","v":"BUREPCOANUSC"},{"$f":"VLOOKUP(R354,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPCOANUSC"},{"$f":"VLOOKUP(MID(B354,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Coal/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"J",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R354,Gen_Param_2011!BO$27:BO$47)","v":0.37},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R354,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":124.89704292527823},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R354,Gen_Param_2011!CC$27:CC$47)","v":2018},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R354,Gen_Param_2011!CF$27:CF$47)","v":0.94},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R354,Gen_Param_2011!BA$27:BA$47)/J354","v":0.9042553191489362},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R354,Gen_Param_2011!AV$27:AV$47)","v":30},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R354,Gen_Param_2011!AT$27:AT$47)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R354,Gen_Param_2011!M$27:M$47)*$B$4","v":2403.3783783783783},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R354,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R354,Gen_Param_2011!BZ$27:BZ$47))","v":1000},{"$f":"\"\"","v":""},{"$f":"Gen_Param_2011!B$34","v":"Supercritical coal"},{"$f":"IF(OR(MID(B354,3,1)=\"W\",MID(B354,3,1)=\"S\",MID(B354,3,1)=\"H\",MID(B354,3,1)=\"B\",MID(B354,3,1)=\"G\"),1,0)","v":0},{"$f":"IF(V354=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A354,3),NameConvs!$H$57:$H$69))","v":1},"c-p","e-A",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A354,3)&MID(B354,3,3),MSG_Fueldata!$E$2:$E$202)/$G354","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A354,3)&MID(B354,3,3),MSG_Fueldata!$F$2:$F$202)/$G354","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R354,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R354,Gen_Param_2011!AU$27:AU$47)","v":1.2762750000000012},null,null,null,2403.3783783783783,2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R354,Gen_Param_2011!M$27:M$47),1)","v":2403.4},2403.4,2403.4,2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R354,Gen_Param_2011!N$27:N$47),1)","v":2403.4},2403.4,2403.4,2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R354,Gen_Param_2011!O$27:O$47),1)","v":2403.4},2403.4,2403.4,2403.4,2403.4,2403.4,2403.4,2403.4,2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R354,Gen_Param_2011!P$27:P$47),1)","v":2403.4},2403.4,2403.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R354,Gen_Param_2011!Q$27:Q$47),1)","v":2403.4},null,1000,1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R354,Gen_Param_2011!BZ$27:BZ$47),1)","v":1000},{"$f":"ROUND(($BS354-$BI354)/10+BI354,1)","v":900},800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R354,Gen_Param_2011!CA$27:CA$47),1)","v":0},{"$f":"ROUND(($CC354-$BS354)/10+BS354,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R354,Gen_Param_2011!CB$27:CB$47),1)","v":0},0,0]
[{"$f":"A346&B355","v":"BUREPGASNLCC"},{"$f":"VLOOKUP(R355,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPGASNLCC"},{"$f":"VLOOKUP(MID(B355,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"L",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R355,Gen_Param_2011!BO$27:BO$47)","v":0.48},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R355,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":25.363137254901961},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R355,Gen_Param_2011!CC$27:CC$47)","v":2015},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R355,Gen_Param_2011!CF$27:CF$47)","v":0.93500000000000005},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R355,Gen_Param_2011!BA$27:BA$47)/J355","v":0.90909090909090906},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R355,Gen_Param_2011!AV$27:AV$47)","v":30},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R355,Gen_Param_2011!AT$27:AT$47)","v":3},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R355,Gen_Param_2011!M$27:M$47)*$B$4","v":1069},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R355,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R355,Gen_Param_2011!BZ$27:BZ$47))","v":1000},0,{"$f":"Gen_Param_2011!B$33","v":"CCGT Associated Gas"},{"$f":"IF(OR(MID(B355,3,1)=\"W\",MID(B355,3,1)=\"S\",MID(B355,3,1)=\"H\",MID(B355,3,1)=\"B\",MID(B355,3,1)=\"G\"),1,0)","v":1},{"$f":"IF(V355=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A355,3),NameConvs!$H$57:$H$69))","v":1},"g-p","e-A",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A355,3)&MID(B355,3,3),MSG_Fueldata!$E$2:$E$202)/$G355","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A355,3)&MID(B355,3,3),MSG_Fueldata!$F$2:$F$202)/$G355","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R355,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R355,Gen_Param_2011!AU$27:AU$47)","v":1.2136666666666682},null,null,null,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R355,Gen_Param_2011!M$27:M$47),1)","v":1069},1069,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R355,Gen_Param_2011!N$27:N$47),1)","v":1069},1069,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R355,Gen_Param_2011!O$27:O$47),1)","v":1069},1069,1069,1069,1069,1069,1069,1069,1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R355,Gen_Param_2011!P$27:P$47),1)","v":1069},1069,1069,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R355,Gen_Param_2011!Q$27:Q$47),1)","v":1069},null,1000,1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R355,Gen_Param_2011!BZ$27:BZ$47),1)","v":1000},{"$f":"ROUND(($BS355-$BI355)/10+BI355,1)","v":900},800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R355,Gen_Param_2011!CA$27:CA$47),1)","v":0},{"$f":"ROUND(($CC355-$BS355)/10+BS355,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R355,Gen_Param_2011!CB$27:CB$47),1)","v":0},0,0]
[{"$f":"A346&B356","v":"BUREPHYDNU"},{"$f":"VLOOKUP(R356,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPHYDNU"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"K","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R356,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R356,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":52.485216216216216},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R356,Gen_Param_2011!CC$27:CC$47)","v":2026},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R356,Gen_Param_2011!CF$27:CF$47)","v":0.95},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R356,Gen_Param_2011!BA$27:BA$47)/J356","v":0.52631578947368418},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R356,Gen_Param_2011!AV$27:AV$47)","v":50},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R356,Gen_Param_2011!AT$27:AT$47)","v":5},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R356,Gen_Param_2011!M$27:M$47)*$B$4","v":2000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R356,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R356,Gen_Param_2011!BZ$27:BZ$47))","v":1000},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A346,NameConvs!$J$57:$J$69)","v":0},{"$f":"Gen_Param_2011!B$36","v":"Hydro"},1,{"$f":"IF(V356=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A356,3),NameConvs!$H$57:$H$69))","v":1},"","e-A",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R356,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R356,Gen_Param_2011!AU$27:AU$47)","v":1.3431220000000013},null,null,null,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R356,Gen_Param_2011!M$27:M$47),1)","v":2000},2000,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R356,Gen_Param_2011!N$27:N$47),1)","v":2000},2000,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R356,Gen_Param_2011!O$27:O$47),1)","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R356,Gen_Param_2011!P$27:P$47),1)","v":2000},2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R356,Gen_Param_2011!Q$27:Q$47),1)","v":2000},null,1000,1000,1000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R356,Gen_Param_2011!BZ$27:BZ$47),1)","v":1000},{"$f":"ROUND(($BS356-$BI356)/10+BI356,1)","v":900},800,700,600,500,400,300,200,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R356,Gen_Param_2011!CA$27:CA$47),1)","v":0},{"$f":"ROUND(($CC356-$BS356)/10+BS356,1)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R356,Gen_Param_2011!CB$27:CB$47),1)","v":0},0,0]
[{"$f":"A346&B357","v":"BUREPHYDNUmic"},{"$f":"VLOOKUP(R357,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPHYDNUmic"},null,{"$f":"D365","v":"Rural/Final"},"J","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R357,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R357,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":47.52},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R357,Gen_Param_2011!CC$27:CC$47)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R357,Gen_Param_2011!CF$27:CF$47)","v":0.5},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R357,Gen_Param_2011!BA$27:BA$47)/J357","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R357,Gen_Param_2011!AV$27:AV$47)","v":30},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R357,Gen_Param_2011!AT$27:AT$47)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R357,Gen_Param_2011!M$27:M$47)*$B$4*1.2","v":4800},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R357,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R357,Gen_Param_2011!BZ$27:BZ$47))","v":100},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A346,NameConvs!$K$57:$K$69)","v":140},{"$f":"Gen_Param_2011!B$37","v":"Small Hydro"},1,1,"",{"$f":"V365","v":"r-t"},null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R357,Gen_Param_2011!CG$27:CG$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R357,Gen_Param_2011!AU$27:AU$47)","v":1.1550000000000011},null,null,null,4800,4000,4000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R357,Gen_Param_2011!M$27:M$47),1)","v":4000},3960.8,3921.6,3882.4,3843.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R357,Gen_Param_2011!N$27:N$47),1)","v":3804},3766.7,3729.4,3692.1,3654.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R357,Gen_Param_2011!O$27:O$47),1)","v":3617.5},3582.9,3548.3,3513.7,3479.1,3444.5,3409.9,3375.3,3340.7,3306.1,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R357,Gen_Param_2011!P$27:P$47),1)","v":3271.6},3241.8,2973.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R357,Gen_Param_2011!Q$27:Q$47),1)","v":2675.9},1,{"$f":"IF(GenREFlag=0,0,IF(BE357,BI357&\" \"&BJ357&\" \"&BK357&\" \"&BL357&\" \"&BM357&\" \"&BN357&\" \"&BO357&\" \"&BP357&\" \"&BQ357&\" \"&BR357&\" \"&BS357&\" \"&BT357&\" \"&BU357&\" \"&BV357&\" \"&BW357&\" \"&BX357&\" \"&BY357&\" \"&BZ357&\" \"&CA357&\" \"&CB357&\" \"&CC357&\" \"&CD357&\" \"&CE357,BI357))","v":"16 17.6 19.2 20.8 22.4 24 25.6 27.2 28.8 30.4 32 35.2 38.4 41.6 44.8 48 51.2 54.4 57.6 60.8 64 128 256"},16,16,{"$f":"ROUND(SUMIF(OtherData!$C$20:$C$32,LEFT(A357,3),OtherData!$E$20:$E$32)*$BI$6,0)","v":16},17.600000000000001,19.2,20.8,22.4,24,25.6,27.2,28.8,30.4,{"$f":"BI357*2","v":32},35.200000000000003,38.4,41.6,44.8,48,51.2,54.4,57.6,60.8,{"$f":"BS357*2","v":64},{"$f":"CC357*2","v":128},{"$f":"CD357*2","v":256}]
[{"$f":"A346&B358","v":"BUREPBIONU"},{"$f":"VLOOKUP(R358,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPBIONU"},{"$f":"VLOOKUP(MID(B358,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Biomass/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"J",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R358,Gen_Param_2011!BO$27:BO$47)","v":0.38},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R358,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":175.33459459459462},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R358,Gen_Param_2011!CC$27:CC$47)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R358,Gen_Param_2011!CF$27:CF$47)","v":0.92999999999999994},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R358,Gen_Param_2011!BA$27:BA$47)/J358","v":0.53763440860215062},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R358,Gen_Param_2011!AV$27:AV$47)","v":30},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R358,Gen_Param_2011!AT$27:AT$47)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R358,Gen_Param_2011!M$27:M$47)*$B$4","v":2500},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R358,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R358,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A346,NameConvs!$P$57:$P$69)","v":250},{"$f":"Gen_Param_2011!B$38","v":"Biomass"},1,{"$f":"IF(V358=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A358,3),NameConvs!$H$57:$H$69))","v":1},"b-p","e-A",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A358,3)&MID(B358,3,3),MSG_Fueldata!$E$2:$E$202)/$G358","v":300},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A358,3)&MID(B358,3,3),MSG_Fueldata!$F$2:$F$202)/$G358","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R358,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R358,Gen_Param_2011!AU$27:AU$47)","v":1.2762750000000012},null,null,null,2500,2500,2500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R358,Gen_Param_2011!M$27:M$47),1)","v":2500},2452,2404,2356,2308,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R358,Gen_Param_2011!N$27:N$47),1)","v":2259.8000000000002},2216.4,2173,2129.6,2086.1999999999998,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R358,Gen_Param_2011!O$27:O$47),1)","v":2042.7},2023.2,2003.7,1984.2,1964.7,1945.2,1925.7,1906.2,1886.7,1867.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R358,Gen_Param_2011!P$27:P$47),1)","v":1847.4},1830.6,1679.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R358,Gen_Param_2011!Q$27:Q$47),1)","v":1511},1,"16 17.6 19.2 20.8 22.4 24 25.6 27.2 28.8 30.4 32 35.2 38.4 41.6 44.8 48 51.2 54.4 57.6 60.8 64 128 256",16,16,{"$f":"ROUND(SUMIF(OtherData!$C$20:$C$32,LEFT(A358,3),OtherData!$E$20:$E$32)*$BI$6,0)","v":16},17.600000000000001,19.2,20.8,22.4,24,25.6,27.2,28.8,30.4,{"$f":"BI358*2","v":32},35.200000000000003,38.4,41.6,44.8,48,51.2,54.4,57.6,60.8,{"$f":"BS358*2","v":64},{"$f":"CC358*2","v":128},{"$f":"CD358*2","v":256}]
[{"$f":"A346&B359","v":"BUREPWNDNU25"},{"$f":"VLOOKUP(R359,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPWNDNU25"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"M","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R359,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R359,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":152.66868243243243},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R359,Gen_Param_2011!CC$27:CC$47)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R359,Gen_Param_2011!CF$27:CF$47)","v":0.19999999999999996},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R359,Gen_Param_2011!BA$27:BA$47)/J359","v":1.0000000000000002},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R359,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R359,Gen_Param_2011!AT$27:AT$47)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R359,Gen_Param_2011!M$27:M$47)*$B$4","v":2000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R359,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R359,Gen_Param_2011!BZ$27:BZ$47))","v":300},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A346,NameConvs!$Q$57:$Q$69)","v":4742.006471221398},{"$f":"Gen_Param_2011!B$39","v":"Bulk Wind (20% CF)"},1,{"$f":"IF(V359=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A359,3),NameConvs!$H$57:$H$69))","v":1},"","e-A",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R359,Gen_Param_2011!CG$27:CG$47)","v":0.1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R359,Gen_Param_2011!AU$27:AU$47)","v":1.1550000000000011},null,null,1,"2000 1961.6 1923.2 1884.8 1846.4 1807.8 1779.8 1751.8 1723.8 1695.8 1667.8 1651.9 1636 1620.1 1604.2 1588.3 1572.4 1556.5 1540.6 1524.7 1508.3 1501.1 1436.4 1364.4",2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R359,Gen_Param_2011!M$27:M$47),1)","v":2000},1961.6,1923.2,1884.8,1846.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R359,Gen_Param_2011!N$27:N$47),1)","v":1807.8},1779.8,1751.8,1723.8,1695.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R359,Gen_Param_2011!O$27:O$47),1)","v":1667.8},1651.9,1636,1620.1,1604.2,1588.3,1572.4,1556.5,1540.6,1524.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R359,Gen_Param_2011!P$27:P$47),1)","v":1508.3},1501.1,1436.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R359,Gen_Param_2011!Q$27:Q$47),1)","v":1364.4},1,"300 370 440 510 580 650 720 790 860 930 1000 1100 1200 1300 1400 1500 1600 1700 1800 1900 2000 2000 2000",300,300,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R359,Gen_Param_2011!BZ$27:BZ$47),1)","v":300},370,440,510,580,650,720,790,860,930,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R359,Gen_Param_2011!CA$27:CA$47),1)","v":1000},1100,1200,1300,1400,1500,1600,1700,1800,1900,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R359,Gen_Param_2011!CB$27:CB$47),1)","v":2000},{"$f":"CC359","v":2000},2000]
[{"$f":"A346&B360","v":"BUREPWNDNU30"},{"$f":"VLOOKUP(R360,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPWNDNU30"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"N","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R360,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R360,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":125.13912162162161},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R360,Gen_Param_2011!CC$27:CC$47)","v":2014},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R360,Gen_Param_2011!CF$27:CF$47)","v":0.30000000000000004},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R360,Gen_Param_2011!BA$27:BA$47)/J360","v":0.99999999999999978},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R360,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R360,Gen_Param_2011!AT$27:AT$47)","v":2},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R360,Gen_Param_2011!M$27:M$47)*$B$4","v":2000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R360,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R360,Gen_Param_2011!BZ$27:BZ$47))","v":300},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A346,NameConvs!$R$57:$R$69)","v":28.670436180061557},{"$f":"Gen_Param_2011!B$40","v":"Bulk Wind (30% CF)"},1,{"$f":"IF(V360=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A360,3),NameConvs!$H$57:$H$69))","v":1},"","e-A",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R360,Gen_Param_2011!CG$27:CG$47)","v":0.15},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R360,Gen_Param_2011!AU$27:AU$47)","v":1.1550000000000011},null,null,1,"2000 1961.6 1923.2 1884.8 1846.4 1807.8 1779.8 1751.8 1723.8 1695.8 1667.8 1651.9 1636 1620.1 1604.2 1588.3 1572.4 1556.5 1540.6 1524.7 1508.3 1501.1 1436.4 1364.4",2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R360,Gen_Param_2011!M$27:M$47),1)","v":2000},1961.6,1923.2,1884.8,1846.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R360,Gen_Param_2011!N$27:N$47),1)","v":1807.8},1779.8,1751.8,1723.8,1695.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R360,Gen_Param_2011!O$27:O$47),1)","v":1667.8},1651.9,1636,1620.1,1604.2,1588.3,1572.4,1556.5,1540.6,1524.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R360,Gen_Param_2011!P$27:P$47),1)","v":1508.3},1501.1,1436.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R360,Gen_Param_2011!Q$27:Q$47),1)","v":1364.4},1,"300 370 440 510 580 650 720 790 860 930 1000 1100 1200 1300 1400 1500 1600 1700 1800 1900 2000 2000 2000",300,300,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R360,Gen_Param_2011!BZ$27:BZ$47),1)","v":300},370,440,510,580,650,720,790,860,930,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R360,Gen_Param_2011!CA$27:CA$47),1)","v":1000},1100,1200,1300,1400,1500,1600,1700,1800,1900,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R360,Gen_Param_2011!CB$27:CB$47),1)","v":2000},2000,2000]
[{"$f":"A346&B361","v":"BUREPSOLNUPVut"},{"$f":"VLOOKUP(R361,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPSOLNUPVut"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"O","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R361,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R361,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":176.03783783783788},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R361,Gen_Param_2011!CC$27:CC$47)","v":2013},{"$f":"J$23","v":0.52800000000000002},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R361,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R361,Gen_Param_2011!AT$27:AT$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R361,Gen_Param_2011!M$27:M$47)*$B$4","v":2000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R361,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R361,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A346,NameConvs!$N$57:$N$69)","v":44189.496043218358},{"$f":"Gen_Param_2011!B$41","v":"Solar PV (utility)"},1,{"$f":"IF(V361=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A361,3),NameConvs!$H$57:$H$69))","v":1},"","e-A",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R361,Gen_Param_2011!CG$27:CG$47)","v":0.05},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R361,Gen_Param_2011!AU$27:AU$47)","v":1.100000000000001},null,null,1,"2000 1926.1 1852.2 1778.3 1704.4 1630.7 1599.4 1568.1 1536.8 1505.5 1474.1 1453.4 1432.7 1412 1391.3 1370.6 1349.9 1329.2 1308.5 1287.8 1267.3 1255.8 1151.9 1036.5",2000,2000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R361,Gen_Param_2011!M$27:M$47),1)","v":2000},1926.1,1852.2,1778.3,1704.4,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R361,Gen_Param_2011!N$27:N$47),1)","v":1630.7},1599.4,1568.1,1536.8,1505.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R361,Gen_Param_2011!O$27:O$47),1)","v":1474.1},1453.4,1432.7,1412,1391.3,1370.6,1349.9,1329.2,1308.5,1287.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R361,Gen_Param_2011!P$27:P$47),1)","v":1267.3},1255.8,1151.9000000000001,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R361,Gen_Param_2011!Q$27:Q$47),1)","v":1036.5},null,500,500,500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R361,Gen_Param_2011!BZ$27:BZ$47),1)","v":500},500,500,500,500,500,500,500,500,500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R361,Gen_Param_2011!CA$27:CA$47),1)","v":500},500,500,500,500,500,500,500,500,500,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R361,Gen_Param_2011!CB$27:CB$47),1)","v":500},500,500]
[{"$f":"A346&B362","v":"BUREPSOLNUPVrt"},{"$f":"VLOOKUP(R362,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPSOLNUPVrt"},null,"Urban/Final","K","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R362,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R362,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":208.30979729729731},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R362,Gen_Param_2011!CC$27:CC$47)","v":2013},{"$f":"J$24","v":0.42299999999999999},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R362,Gen_Param_2011!AV$27:AV$47)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R362,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R362,Gen_Param_2011!M$27:M$47)*$B$4","v":2100},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R362,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R362,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A346,NameConvs!$N$57:$N$69)","v":44189.496043218358},{"$f":"Gen_Param_2011!B$42","v":"Solar PV (roof top)"},1,1,"","u-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R362,Gen_Param_2011!CG$27:CG$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R362,Gen_Param_2011!AU$27:AU$47)","v":1},null,null,1,"2100 2022.5 1945 1867.5 1790 1712.3 1679.4 1646.5 1613.6 1580.7 1547.8 1526.1 1504.4 1482.7 1461 1439.3 1417.6 1395.9 1374.2 1352.5 1330.7 1318.6 1209.6 1088.4",2100,2100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R362,Gen_Param_2011!M$27:M$47),1)","v":2100},2022.5,1945,1867.5,1790,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R362,Gen_Param_2011!N$27:N$47),1)","v":1712.3},1679.4,1646.5,1613.6,1580.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R362,Gen_Param_2011!O$27:O$47),1)","v":1547.8},1526.1,1504.4,1482.7,1461,1439.3,1417.6,1395.9,1374.2,1352.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R362,Gen_Param_2011!P$27:P$47),1)","v":1330.7},1318.6,1209.5999999999999,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R362,Gen_Param_2011!Q$27:Q$47),1)","v":1088.4000000000001},1,"16 17.6 19.2 20.8 22.4 24 25.6 27.2 28.8 30.4 32 35.2 38.4 41.6 44.8 48 51.2 54.4 57.6 60.8 64 128 256",16,16,{"$f":"ROUND(SUMIF(OtherData!$C$20:$C$32,LEFT(A362,3),OtherData!$E$20:$E$32)*$BI$6,0)","v":16},17.600000000000001,19.2,20.8,22.4,24,25.6,27.2,28.8,30.4,{"$f":"BI362*2","v":32},35.200000000000003,38.4,41.6,44.8,48,51.2,54.4,57.6,60.8,{"$f":"BS362*2","v":64},{"$f":"CC362*2","v":128},256]
[{"$f":"A346&B363","v":"BUREPSOLNUPVst"},{"$f":"VLOOKUP(R363,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPSOLNUPVst"},null,"Urban/Final","L","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R363,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R363,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":166.66666666666666},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R363,Gen_Param_2011!CC$27:CC$47)","v":2013},{"$f":"J$25","v":0.38700000000000001},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R363,Gen_Param_2011!AV$27:AV$47)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R363,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R363,Gen_Param_2011!M$27:M$47)*$B$4","v":4257.5},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R363,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R363,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A346,NameConvs!$N$57:$N$69)","v":44189.496043218358},{"$f":"Gen_Param_2011!B$43","v":"Rooftop PV with 1h Battery"},1,1,"","u-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R363,Gen_Param_2011!CG$27:CG$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R363,Gen_Param_2011!AU$27:AU$47)","v":1},null,null,1,"4257.5 4100.3 3943.1 3785.9 3628.7 3471.4 3373.3 3275.2 3177.1 3079 2981.1 2926.6 2872.1 2817.6 2763.1 2708.6 2654.1 2599.6 2545.1 2490.6 2435.7 2413.5 2214 1992.2",4257.5,4257.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R363,Gen_Param_2011!M$27:M$47),1)","v":4257.5},4100.3,3943.1,3785.9,3628.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R363,Gen_Param_2011!N$27:N$47),1)","v":3471.4},3373.3,3275.2,3177.1,3079,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R363,Gen_Param_2011!O$27:O$47),1)","v":2981.1},2926.6,2872.1,2817.6,2763.1,2708.6,2654.1,2599.6,2545.1,2490.6,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R363,Gen_Param_2011!P$27:P$47),1)","v":2435.6999999999998},2413.5,2214,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R363,Gen_Param_2011!Q$27:Q$47),1)","v":1992.2},1,"16 17.6 19.2 20.8 22.4 24 25.6 27.2 28.8 30.4 32 35.2 38.4 41.6 44.8 48 51.2 54.4 57.6 60.8 64 128 256",16,16,{"$f":"ROUND(SUMIF(OtherData!$C$20:$C$32,LEFT(A363,3),OtherData!$E$20:$E$32)*$BI$6,0)","v":16},17.600000000000001,19.2,20.8,22.4,24,25.6,27.2,28.8,30.4,32,35.200000000000003,38.4,41.6,44.8,48,51.2,54.4,57.6,60.8,64,128,256]
[{"$f":"A346&B364","v":"BUREPSOLNUPVst2"},{"$f":"VLOOKUP(R364,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPSOLNUPVst2"},null,"Urban/Final","R","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R364,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R364,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":150},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R364,Gen_Param_2011!CC$27:CC$47)","v":2013},{"$f":"J$26","v":0.38600000000000001},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R364,Gen_Param_2011!AV$27:AV$47)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R364,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R364,Gen_Param_2011!M$27:M$47)*$B$4","v":6275},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R364,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R364,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A346,NameConvs!$N$57:$N$69)","v":44189.496043218358},{"$f":"Gen_Param_2011!B$44","v":"Rooftop PV with 2h Battery"},1,1,"","u-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R364,Gen_Param_2011!CG$27:CG$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R364,Gen_Param_2011!AU$27:AU$47)","v":1},null,null,1,"6275 6043.3 5811.6 5579.9 5348.2 5116.5 4971.9 4827.3 4682.7 4538.1 4393.7 4313.3 4232.9 4152.5 4072.1 3991.7 3911.3 3830.9 3750.5 3670.1 3590 3557.3 3263.2 2936.3",6275,6275,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R364,Gen_Param_2011!M$27:M$47),1)","v":6275},6043.3,5811.6,5579.9,5348.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R364,Gen_Param_2011!N$27:N$47),1)","v":5116.5},4971.8999999999996,4827.3,4682.7,4538.1000000000004,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R364,Gen_Param_2011!O$27:O$47),1)","v":4393.7},4313.3,4232.8999999999996,4152.5,4072.1,3991.7,3911.3,3830.9,3750.5,3670.1,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R364,Gen_Param_2011!P$27:P$47),1)","v":3590},3557.3,3263.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R364,Gen_Param_2011!Q$27:Q$47),1)","v":2936.3},1,"16 17.6 19.2 20.8 22.4 24 25.6 27.2 28.8 30.4 32 35.2 38.4 41.6 44.8 48 51.2 54.4 57.6 60.8 64 128 256",16,16,{"$f":"ROUND(SUMIF(OtherData!$C$20:$C$32,LEFT(A364,3),OtherData!$E$20:$E$32)*$BI$6,0)","v":16},17.600000000000001,19.2,20.8,22.4,24,25.6,27.2,28.8,30.4,32,35.200000000000003,38.4,41.6,44.8,48,51.2,54.4,57.6,60.8,64,128,256]
[{"$f":"A346&B365","v":"BUREPSOLNUPVrtru"},"EPSOLNUPVrtru",null,"Rural/Final","M","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R365,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R365,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":208.30979729729731},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R365,Gen_Param_2011!CC$27:CC$47)","v":2013},{"$f":"J$27","v":0.42299999999999999},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R365,Gen_Param_2011!AV$27:AV$47)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R365,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R365,Gen_Param_2011!M$27:M$47)*$B$4","v":2100},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R365,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R365,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"Q363","v":44189.496043218358},{"$f":"Gen_Param_2011!B$42","v":"Solar PV (roof top)"},1,1,"","r-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R365,Gen_Param_2011!CG$27:CG$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R365,Gen_Param_2011!AU$27:AU$47)","v":1},null,null,1,"2100 2022.5 1945 1867.5 1790 1712.3 1679.4 1646.5 1613.6 1580.7 1547.8 1526.1 1504.4 1482.7 1461 1439.3 1417.6 1395.9 1374.2 1352.5 1330.7 1318.6 1209.6 1088.4",2100,2100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R365,Gen_Param_2011!M$27:M$47),1)","v":2100},2022.5,1945,1867.5,1790,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R365,Gen_Param_2011!N$27:N$47),1)","v":1712.3},1679.4,1646.5,1613.6,1580.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R365,Gen_Param_2011!O$27:O$47),1)","v":1547.8},1526.1,1504.4,1482.7,1461,1439.3,1417.6,1395.9,1374.2,1352.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R365,Gen_Param_2011!P$27:P$47),1)","v":1330.7},1318.6,1209.5999999999999,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R365,Gen_Param_2011!Q$27:Q$47),1)","v":1088.4000000000001},1,"16 17.6 19.2 20.8 22.4 24 25.6 27.2 28.8 30.4 32 35.2 38.4 41.6 44.8 48 51.2 54.4 57.6 60.8 64 128 256",16,16,{"$f":"ROUND(SUMIF(OtherData!$C$20:$C$32,LEFT(A365,3),OtherData!$E$20:$E$32)*$BI$6,0)","v":16},17.600000000000001,19.2,20.8,22.4,24,25.6,27.2,28.8,30.4,32,35.200000000000003,38.4,41.6,44.8,48,51.2,54.4,57.6,60.8,64,128,256]
[{"$f":"A346&B366","v":"BUREPSOLNUPVstru"},"EPSOLNUPVstru",null,"Rural/Final","N","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R366,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R366,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":166.66666666666666},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R366,Gen_Param_2011!CC$27:CC$47)","v":2013},{"$f":"J$28","v":0.38700000000000001},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R366,Gen_Param_2011!AV$27:AV$47)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R366,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R366,Gen_Param_2011!M$27:M$47)*$B$4","v":4257.5},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R366,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R366,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"Q365","v":44189.496043218358},{"$f":"Gen_Param_2011!B$43","v":"Rooftop PV with 1h Battery"},1,1,"","r-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R366,Gen_Param_2011!CG$27:CG$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R366,Gen_Param_2011!AU$27:AU$47)","v":1},null,null,1,"4257.5 4100.3 3943.1 3785.9 3628.7 3471.4 3373.3 3275.2 3177.1 3079 2981.1 2926.6 2872.1 2817.6 2763.1 2708.6 2654.1 2599.6 2545.1 2490.6 2435.7 2413.5 2214 1992.2",4257.5,4257.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R366,Gen_Param_2011!M$27:M$47),1)","v":4257.5},4100.3,3943.1,3785.9,3628.7,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R366,Gen_Param_2011!N$27:N$47),1)","v":3471.4},3373.3,3275.2,3177.1,3079,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R366,Gen_Param_2011!O$27:O$47),1)","v":2981.1},2926.6,2872.1,2817.6,2763.1,2708.6,2654.1,2599.6,2545.1,2490.6,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R366,Gen_Param_2011!P$27:P$47),1)","v":2435.6999999999998},2413.5,2214,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R366,Gen_Param_2011!Q$27:Q$47),1)","v":1992.2},1,"16 17.6 19.2 20.8 22.4 24 25.6 27.2 28.8 30.4 32 35.2 38.4 41.6 44.8 48 51.2 54.4 57.6 60.8 64 128 256",16,16,{"$f":"ROUND(SUMIF(OtherData!$C$20:$C$32,LEFT(A366,3),OtherData!$E$20:$E$32)*$BI$6,0)","v":16},17.600000000000001,19.2,20.8,22.4,24,25.6,27.2,28.8,30.4,32,35.200000000000003,38.4,41.6,44.8,48,51.2,54.4,57.6,60.8,64,128,256]
[{"$f":"A346&B367","v":"BUREPSOLNUPVstru2"},"EPSOLNUPVstru2",null,"Rural/Final","S","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R367,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R367,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":150},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R367,Gen_Param_2011!CC$27:CC$47)","v":2013},{"$f":"J$29","v":0.38600000000000001},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R367,Gen_Param_2011!AV$27:AV$47)","v":20},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R367,Gen_Param_2011!AT$27:AT$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R367,Gen_Param_2011!M$27:M$47)*$B$4","v":6275},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R367,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R367,Gen_Param_2011!BZ$27:BZ$47))","v":500},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A346,NameConvs!$N$57:$N$69)","v":44189.496043218358},{"$f":"Gen_Param_2011!B$44","v":"Rooftop PV with 2h Battery"},1,1,"","r-t",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R367,Gen_Param_2011!CG$27:CG$47)","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R367,Gen_Param_2011!AU$27:AU$47)","v":1},null,null,1,"6275 6043.3 5811.6 5579.9 5348.2 5116.5 4971.9 4827.3 4682.7 4538.1 4393.7 4313.3 4232.9 4152.5 4072.1 3991.7 3911.3 3830.9 3750.5 3670.1 3590 3557.3 3263.2 2936.3",6275,6275,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R367,Gen_Param_2011!M$27:M$47),1)","v":6275},6043.3,5811.6,5579.9,5348.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R367,Gen_Param_2011!N$27:N$47),1)","v":5116.5},4971.8999999999996,4827.3,4682.7,4538.1000000000004,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R367,Gen_Param_2011!O$27:O$47),1)","v":4393.7},4313.3,4232.8999999999996,4152.5,4072.1,3991.7,3911.3,3830.9,3750.5,3670.1,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R367,Gen_Param_2011!P$27:P$47),1)","v":3590},3557.3,3263.2,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R367,Gen_Param_2011!Q$27:Q$47),1)","v":2936.3},1,"16 17.6 19.2 20.8 22.4 24 25.6 27.2 28.8 30.4 32 35.2 38.4 41.6 44.8 48 51.2 54.4 57.6 60.8 64 128 256",16,16,{"$f":"ROUND(SUMIF(OtherData!$C$20:$C$32,LEFT(A367,3),OtherData!$E$20:$E$32)*$BI$6,0)","v":16},17.600000000000001,19.2,20.8,22.4,24,25.6,27.2,28.8,30.4,32,35.200000000000003,38.4,41.6,44.8,48,51.2,54.4,57.6,60.8,64,128,256]
[{"$f":"A346&B368","v":"BUREPTSONUTH"},{"$f":"VLOOKUP(R368,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPTSONUTH"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"P","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R368,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R368,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":195.62131274131275},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R368,Gen_Param_2011!CC$27:CC$47)","v":2015},{"$f":"J$30","v":0.75800000000000001},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R368,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R368,Gen_Param_2011!AT$27:AT$47)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R368,Gen_Param_2011!M$27:M$47)*$B$4","v":3000},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R368,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R368,Gen_Param_2011!BZ$27:BZ$47))","v":100},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A346,NameConvs!$L$57:$L$69)","v":5907.4005516405723},{"$f":"Gen_Param_2011!B$45","v":"Solar thermal no storage"},1,{"$f":"IF(V368=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A368,3),NameConvs!$H$57:$H$69))","v":1},"","e-A",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R368,Gen_Param_2011!CG$27:CG$47)","v":0.3},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R368,Gen_Param_2011!AU$27:AU$47)","v":1.2762750000000012},null,null,1,"3000 2915.2 2830.4 2745.6 2660.8 2576.2 2526.7 2477.2 2427.7 2378.2 2328.7 2286.1 2243.5 2200.9 2158.3 2115.7 2073.1 2030.5 1987.9 1945.3 1902.7 1885.4 1729.5 1556.2",3000,3000,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R368,Gen_Param_2011!M$27:M$47),1)","v":3000},2915.2,2830.4,2745.6,2660.8,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R368,Gen_Param_2011!N$27:N$47),1)","v":2576.1999999999998},2526.6999999999998,2477.1999999999998,2427.6999999999998,2378.1999999999998,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R368,Gen_Param_2011!O$27:O$47),1)","v":2328.6999999999998},2286.1,2243.5,2200.9,2158.3000000000002,2115.6999999999998,2073.1,2030.5,1987.9,1945.3,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R368,Gen_Param_2011!P$27:P$47),1)","v":1902.7},1885.4,1729.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R368,Gen_Param_2011!Q$27:Q$47),1)","v":1556.2},1,"100 190 280 370 460 550 640 730 820 910 1000 1100 1200 1300 1400 1500 1600 1700 1800 1900 2000 2000 2000",100,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R368,Gen_Param_2011!BZ$27:BZ$47),1)","v":100},{"$f":"ROUND(($BS368-$BI368)/10+BI368,1)","v":190},280,370,460,550,640,730,820,910,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R368,Gen_Param_2011!CA$27:CA$47),1)","v":1000},{"$f":"ROUND(($CC368-$BS368)/10+BS368,1)","v":1100},1200,1300,1400,1500,1600,1700,1800,1900,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R368,Gen_Param_2011!CB$27:CB$47),1)","v":2000},2000,2000]
[{"$f":"A346&B369","v":"BUREPTSONUTHst"},{"$f":"VLOOKUP(R369,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPTSONUTHst"},null,{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"Q","",{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R369,Gen_Param_2011!BO$27:BO$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R369,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":165.92391891891893},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R369,Gen_Param_2011!CC$27:CC$47)","v":2015},{"$f":"J$31","v":0.91900000000000004},1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R369,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R369,Gen_Param_2011!AT$27:AT$47)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R369,Gen_Param_2011!M$27:M$47)*$B$4","v":5400},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R369,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R369,Gen_Param_2011!BZ$27:BZ$47))","v":100},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A346,NameConvs!$L$57:$L$69)","v":5907.4005516405723},{"$f":"Gen_Param_2011!B$46","v":"Solar thermal with Storage"},1,{"$f":"IF(V369=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A369,3),NameConvs!$H$57:$H$69))","v":1},"","e-A",null,null,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R369,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R369,Gen_Param_2011!AU$27:AU$47)","v":1.2762750000000012},null,null,1,"5400 5247.4 5094.8 4942.2 4789.6 4637.2 4526.9 4416.6 4306.3 4196 4085.8 4011.1 3936.4 3861.7 3787 3712.3 3637.6 3562.9 3488.2 3413.5 3338.4 3294.9 2903 2467.5",5400,5400,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R369,Gen_Param_2011!M$27:M$47),1)","v":5400},5247.4,5094.8,4942.2,4789.6000000000004,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R369,Gen_Param_2011!N$27:N$47),1)","v":4637.2},4526.8999999999996,4416.6000000000004,4306.3,4196,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R369,Gen_Param_2011!O$27:O$47),1)","v":4085.8},4011.1,3936.4,3861.7,3787,3712.3,3637.6,3562.9,3488.2,3413.5,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R369,Gen_Param_2011!P$27:P$47),1)","v":3338.4},3294.9,2903,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R369,Gen_Param_2011!Q$27:Q$47),1)","v":2467.5},1,"100 190 280 370 460 550 640 730 820 910 1000 1100 1200 1300 1400 1500 1600 1700 1800 1900 2000 2000 2000",100,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R369,Gen_Param_2011!BZ$27:BZ$47),1)","v":100},{"$f":"ROUND(($BS369-$BI369)/10+BI369,1)","v":190},280,370,460,550,640,730,820,910,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R369,Gen_Param_2011!CA$27:CA$47),1)","v":1000},{"$f":"ROUND(($CC369-$BS369)/10+BS369,1)","v":1100},1200,1300,1400,1500,1600,1700,1800,1900,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R369,Gen_Param_2011!CB$27:CB$47),1)","v":2000},2000,2000]
[{"$f":"A346&B370","v":"BUREPGASNUSO"},{"$f":"VLOOKUP(R370,Gen_Param_2011!$B$27:$CI$47,B$5,FALSE)","v":"EPGASNUSO"},{"$f":"VLOOKUP(MID(B370,3,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Gas/Primary"},{"$f":"OFFSET(NameConvs!$D$11,0,lang)&\"/\"&OFFSET(NameConvs!$H$17,0,lang)","v":"Electricity/Secondary"},"L",1,{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R370,Gen_Param_2011!BO$27:BO$47)","v":0.53},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R370,Gen_Param_2011!BK$27:BK$47)*$B$4*8.76","v":165.92391891891893},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R370,Gen_Param_2011!CC$27:CC$47)","v":2015},{"$f":"1-SUMIF(Gen_Param_2011!$B$27:$B$47,$R370,Gen_Param_2011!CF$27:CF$47)","v":0.92},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R370,Gen_Param_2011!BA$27:BA$47)/J370","v":0.92391304347826075},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R370,Gen_Param_2011!AV$27:AV$47)","v":25},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R370,Gen_Param_2011!AT$27:AT$47)","v":4},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R370,Gen_Param_2011!M$27:M$47)*$B$4","v":1388.31},null,{"$f":"IF(SUMIF(Gen_Param_2011!$B$27:$B$47,$R370,Gen_Param_2011!BZ$27:BZ$47)=0,\"\",SUMIF(Gen_Param_2011!$B$27:$B$47,$R370,Gen_Param_2011!BZ$27:BZ$47))","v":100},{"$f":"SUMIF(NameConvs!$B$57:$B$69,A346,NameConvs!$L$57:$L$69)","v":5907.4005516405723},{"$f":"Gen_Param_2011!B$47","v":"Solar thermal with gas co-firing"},0,{"$f":"IF(V370=\"e-t\",1,SUMIF(NameConvs!$B$57:$B$69,LEFT(A370,3),NameConvs!$H$57:$H$69))","v":1},"g-p","e-A",{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A370,3)&MID(B370,3,3),MSG_Fueldata!$E$2:$E$202)/$G370","v":0},{"$f":"SUMIF(MSG_Fueldata!$A$2:$A$202,LEFT($A370,3)&MID(B370,3,3),MSG_Fueldata!$F$2:$F$202)/$G370","v":0},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R370,Gen_Param_2011!CG$27:CG$47)","v":1},{"$f":"SUMIF(Gen_Param_2011!$B$27:$B$47,$R370,Gen_Param_2011!AU$27:AU$47)","v":1.2762750000000012},null,null,1,{"$f":"IF(AC370,AG370&\" \"&AH370&\" \"&AI370&\" \"&AJ370&\" \"&AK370&\" \"&AL370&\" \"&AM370&\" \"&AN370&\" \"&AO370&\" \"&AP370&\" \"&AQ370&\" \"&AR370&\" \"&AS370&\" \"&AT370&\" \"&AU370&\" \"&AV370&\" \"&AW370&\" \"&AX370&\" \"&AY370&\" \"&AZ370&\" \"&BA370&\" \"&BB370&\" \"&BC370&\" \"&BD370,N370)","v":"1388.3 1374.7 1361.1 1347.5 1333.9 1320.3 1313.8 1307.3 1300.8 1294.3 1287.6 1281.3 1275 1268.7 1262.4 1256.1 1249.8 1243.5 1237.2 1230.9 1224.6 1224.6 1224.6 1224.6"},1388.3,1388.3,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R370,Gen_Param_2011!M$27:M$47),1)","v":1388.3},1374.7,1361.1,1347.5,1333.9,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R370,Gen_Param_2011!N$27:N$47),1)","v":1320.3},1313.8,1307.3,1300.8,1294.3,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R370,Gen_Param_2011!O$27:O$47),1)","v":1287.5999999999999},1281.3,1275,1268.7,1262.4000000000001,1256.0999999999999,1249.8,1243.5,1237.2,1230.9000000000001,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R370,Gen_Param_2011!P$27:P$47),1)","v":1224.5999999999999},{"$f":"ROUND(($BD370-$BA370)/20+BA370,1)","v":1224.5999999999999},{"$f":"ROUND(($BD370-$BA370)/2+BA370,1)","v":1224.5999999999999},{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R370,Gen_Param_2011!Q$27:Q$47),1)","v":1224.5999999999999},1,"100 190 280 370 460 550 640 730 820 910 1000 1100 1200 1300 1400 1500 1600 1700 1800 1900 2000 2000 2000",100,100,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R370,Gen_Param_2011!BZ$27:BZ$47),1)","v":100},{"$f":"ROUND(($BS370-$BI370)/10+BI370,1)","v":190},280,370,460,550,640,730,820,910,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R370,Gen_Param_2011!CA$27:CA$47),1)","v":1000},{"$f":"ROUND(($CC370-$BS370)/10+BS370,1)","v":1100},1200,1300,1400,1500,1600,1700,1800,1900,{"$f":"ROUND(SUMIF(Gen_Param_2011!$B$27:$B$47,$R370,Gen_Param_2011!CB$27:CB$47),1)","v":2000},2000,2000]
[{"$f":"LEFT(A370,3)","v":"BUR"},{"$f":"ROW(B370)-ROW(B346)","v":24},{"$f":"ROW()-B371-1","v":346}]

{"sheet":"adb_generic","index":17,"n_rows":506,"n_cols":9,"rows_kept":506,"cut":false,"hidden":false,"merged":[]}
["country","Tech count",1,"Param size",null,null,null,"min util correction"]
[{"$f":"adb_all!$B$1","v":"TBN"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A$2,MSG_Generic!$B$8:$B$378)","v":24},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A$2,MSG_Generic!$C$8:$C$378)","v":288},{"$f":"ROW(B24)-ROW(B3)","v":21},null,null,null,1.0018,-1.44E-2]
[{"$f":"A2","v":"TBN"},"*"]
[{"$f":"C2","v":288},{"$f":"OFFSET(MSG_Generic!$B$1,A4,0)","v":"EPODSNU"},{"$f":"VLOOKUP(A3&B4,MSG_Generic!$A$6:$P$384,MSG_Generic!E$1,FALSE)","v":"J"}]
[null,null,{"$f":"IF(E5=\"\",\"\",\"minp\")","v":"minp"},{"$f":"IF(E5=\"\",\"\",VLOOKUP($A3&$B4,MSG_Generic!$A$6:$U$384,MSG_Generic!U$1,FALSE))","v":"o-p"},{"$f":"VLOOKUP($A3&$B4,MSG_Generic!$A$6:$T$384,MSG_Generic!F$1,FALSE)","v":1}]
[null,null,"moutp",{"$f":"IF(E6=\"\",\"\",VLOOKUP($A3&$B4,MSG_Generic!$A$6:$V$384,MSG_Generic!V$1,FALSE))","v":"e-M"},"c",{"$f":"ROUND(VLOOKUP($A3&$B4,MSG_Generic!$A$6:$T$384,MSG_Generic!G$1,FALSE),3)","v":0.35}]
[null,null,{"$f":"IF(D7=\"\",\"\",\"fyear\")","v":"fyear"},{"$f":"VLOOKUP($A3&$B4,MSG_Generic!$A$6:$T$384,MSG_Generic!I$1,FALSE)","v":2013}]
[null,null,"plf","c",{"$f":"ROUND(VLOOKUP($A3&$B4,MSG_Generic!$A$6:$T$384,MSG_Generic!J$1,FALSE),3)","v":0.9}]
[null,null,"pll","c",{"$f":"VLOOKUP($A3&$B4,MSG_Generic!$A$6:$T$384,MSG_Generic!L$1,FALSE)","v":25}]
[null,null,"inv",{"$f":"IF(VLOOKUP(A3&B4,MSG_Generic!$A$5:$AC$384,MSG_Generic!AC$1,FALSE),\"ts\",\"c\")","v":"c"},{"$f":"IF(D10=\"ts\",VLOOKUP(A3&B4,MSG_Generic!$A$5:$AD$384,MSG_Generic!AD$1,FALSE),ROUND(VLOOKUP(A3&B4,MSG_Generic!$A$5:$N$384,MSG_Generic!N$1,FALSE),1))","v":1070}]
[null,null,"fom","c",{"$f":"ROUND(VLOOKUP($A3&$B4,MSG_Generic!$A$6:$T$384,MSG_Generic!O$1,FALSE),3)","v":0}]
[null,null,"vom","c",{"$f":"ROUND(VLOOKUP($A3&$B4,MSG_Generic!$A$6:$T$384,MSG_Generic!H$1,FALSE),3)","v":148.91999999999999}]
[null,null,{"$f":"IF(ISBLANK(VLOOKUP(A3&$B4,MSG_Generic!$A$6:$AA$398,MSG_Generic!AA$1,FALSE)),\"\",\"hisc 0.\")","v":""},{"$f":"IF(E13=\"\",\"\",\"c\")","v":""},{"$f":"IF(C13=\"\",\"\",VLOOKUP(A3&$B4,MSG_Generic!$A$6:$AA$398,MSG_Generic!AA$1,FALSE))","v":""}]
[null,null,"ctime","c",{"$f":"VLOOKUP($A3&$B4,MSG_Generic!$A$6:$T$384,MSG_Generic!M$1,FALSE)","v":1}]
[null,null,"optm","c",{"$f":"ROUND(VLOOKUP($A3&$B4,MSG_Generic!$A$6:$T$384,MSG_Generic!K$1,FALSE),3)","v":0.88900000000000001}]
[null,null,{"$f":"IF(ISBLANK(VLOOKUP($A3&$B4,MSG_Generic!$A$6:$AB$398,MSG_Generic!AB$1,FALSE)),\"\",\"minutil\")","v":"minutil"},{"$f":"IF(E16=\"\",\"\",\"c\")","v":"c"},{"$f":"IF(C16=\"\",\"\",ROUND((VLOOKUP($A3&$B4,MSG_Generic!$A$6:$AB$398,MSG_Generic!AB$1,FALSE)*$H$2+$I$2)/E8,4))","v":2.8500000000000001E-2}]
[null,null,"bdc","up",{"$f":"IF(VLOOKUP(A3&B4,MSG_Generic!$A$5:$BE$384,MSG_Generic!BE$1,FALSE),\"ts\",\"c\")","v":"c"},{"$f":"VLOOKUP(A3&B4,MSG_Generic!$A$8:$BF$384,MSG_Generic!BF$1,FALSE)","v":500}]
[null,null,{"$f":"IF(F18=\"\",\"\",\"bdi\")","v":""},{"$f":"IF(F18=\"\",\"\",\"up\")","v":""},{"$f":"IF(F18=\"\",\"\",\"c\")","v":""},{"$f":"VLOOKUP($A3&$B4,MSG_Generic!$A$6:$T$384,MSG_Generic!Q$1,FALSE)","v":""}]
[null,null,"con1c","RM:tin","c",{"$f":"ROUND(VLOOKUP($A3&$B4,MSG_Generic!$A$6:$Y$384,MSG_Generic!Y$1,FALSE),3)","v":1}]
[null,null,{"$f":"IF(F20=\"\",\"\",\"con1a\")","v":""},{"$f":"IF(F20=\"\",\"\",IF(MID(B4,8,2)=\"PV\",\"PVl\",\"STl\"))","v":""},{"$f":"IF(F20=\"\",\"\",\"c\")","v":""},{"$f":"IF(ISERROR(FIND(\"PV\",B4)),IF(ISERROR(FIND(\"TSO\",B4)),\"\",1),1)","v":""}]
[null,null,{"$f":"IF(F21=\"\",\"\",\"con1a\")","v":""},{"$f":"IF(F21=\"\",\"\",IF(MID(B4,3,3)=\"WND\",\"WND\",\"PV\"))","v":""},{"$f":"IF(F21=\"\",\"\",\"c\")","v":""},{"$f":"IF(OR(MID(B4,3,3)=\"WND\",MID(B4,8,3)=\"PVu\"),1,\"\")","v":""}]
[null,null,"con1a","DOM","c",{"$f":"IF(RIGHT(D6,1)=RIGHT(adb_all!$D$14,1),1,0)","v":1}]
[null,"#"]
[{"$f":"A3","v":"TBN"},"*"]
[{"$f":"A4+1","v":289},{"$f":"OFFSET(MSG_Generic!$B$1,A25,0)","v":"EPODSNUind"},{"$f":"VLOOKUP(A24&B25,MSG_Generic!$A$6:$P$384,MSG_Generic!E$1,FALSE)","v":"K"}]
[null,null,{"$f":"IF(E26=\"\",\"\",\"minp\")","v":"minp"},{"$f":"IF(E26=\"\",\"\",VLOOKUP($A24&$B25,MSG_Generic!$A$6:$U$384,MSG_Generic!U$1,FALSE))","v":"o-p"},{"$f":"VLOOKUP($A24&$B25,MSG_Generic!$A$6:$T$384,MSG_Generic!F$1,FALSE)","v":1}]
[null,null,"moutp",{"$f":"IF(E27=\"\",\"\",VLOOKUP($A24&$B25,MSG_Generic!$A$6:$V$384,MSG_Generic!V$1,FALSE))","v":"i-t"},"c",{"$f":"ROUND(VLOOKUP($A24&$B25,MSG_Generic!$A$6:$T$384,MSG_Generic!G$1,FALSE),3)","v":0.35}]
[null,null,{"$f":"IF(D28=\"\",\"\",\"fyear\")","v":"fyear"},{"$f":"VLOOKUP($A24&$B25,MSG_Generic!$A$6:$T$384,MSG_Generic!I$1,FALSE)","v":2010}]
[null,null,"plf","c",{"$f":"ROUND(VLOOKUP($A24&$B25,MSG_Generic!$A$6:$T$384,MSG_Generic!J$1,FALSE),3)","v":0.9}]
[null,null,"pll","c",{"$f":"VLOOKUP($A24&$B25,MSG_Generic!$A$6:$T$384,MSG_Generic!L$1,FALSE)","v":20}]
[null,null,"inv",{"$f":"IF(VLOOKUP(A24&B25,MSG_Generic!$A$5:$AC$384,MSG_Generic!AC$1,FALSE),\"ts\",\"c\")","v":"c"},{"$f":"IF(D31=\"ts\",VLOOKUP(A24&B25,MSG_Generic!$A$5:$AD$384,MSG_Generic!AD$1,FALSE),ROUND(VLOOKUP(A24&B25,MSG_Generic!$A$5:$N$384,MSG_Generic!N$1,FALSE),1))","v":658.7}]
[null,null,"fom","c",{"$f":"ROUND(VLOOKUP($A24&$B25,MSG_Generic!$A$6:$T$384,MSG_Generic!O$1,FALSE),3)","v":0}]
[null,null,"vom","c",{"$f":"ROUND(VLOOKUP($A24&$B25,MSG_Generic!$A$6:$T$384,MSG_Generic!H$1,FALSE),3)","v":484.86599999999999}]
[null,null,{"$f":"IF(ISBLANK(VLOOKUP(A24&$B25,MSG_Generic!$A$6:$AA$398,MSG_Generic!AA$1,FALSE)),\"\",\"hisc 0.\")","v":"hisc 0."},{"$f":"IF(E34=\"\",\"\",\"hc\")","v":"hc"},{"$f":"IF(C34=\"\",\"\",VLOOKUP(A24&$B25,MSG_Generic!$A$6:$AA$398,MSG_Generic!AA$1,FALSE))","v":"2000 2.49 2001 2.49 2002 2.49 2003 2.49 2004 2.49 2005 2.49 2006 2.49 2007 2.49 2008 2.49 2009 2.49 "}]
[null,null,"ctime","c",{"$f":"VLOOKUP($A24&$B25,MSG_Generic!$A$6:$T$384,MSG_Generic!M$1,FALSE)","v":0}]
[null,null,"optm","c",{"$f":"ROUND(VLOOKUP($A24&$B25,MSG_Generic!$A$6:$T$384,MSG_Generic!K$1,FALSE),3)","v":0.88900000000000001}]
[null,null,{"$f":"IF(ISBLANK(VLOOKUP($A24&$B25,MSG_Generic!$A$6:$AB$398,MSG_Generic!AB$1,FALSE)),\"\",\"minutil\")","v":"minutil"},{"$f":"IF(E37=\"\",\"\",\"c\")","v":"c"},{"$f":"IF(C37=\"\",\"\",ROUND((VLOOKUP($A24&$B25,MSG_Generic!$A$6:$AB$398,MSG_Generic!AB$1,FALSE)*$H$2+$I$2)/E29,4))","v":2.8500000000000001E-2}]
[null,null,"bdc","up",{"$f":"IF(VLOOKUP(A24&B25,MSG_Generic!$A$5:$BE$384,MSG_Generic!BE$1,FALSE),\"ts\",\"c\")","v":"c"},{"$f":"VLOOKUP(A24&B25,MSG_Generic!$A$8:$BF$384,MSG_Generic!BF$1,FALSE)","v":2000}]
[null,null,{"$f":"IF(F39=\"\",\"\",\"bdi\")","v":""},{"$f":"IF(F39=\"\",\"\",\"up\")","v":""},{"$f":"IF(F39=\"\",\"\",\"c\")","v":""},{"$f":"VLOOKUP($A24&$B25,MSG_Generic!$A$6:$T$384,MSG_Generic!Q$1,FALSE)","v":""}]
[null,null,"con1c","RM:tin","c",{"$f":"ROUND(VLOOKUP($A24&$B25,MSG_Generic!$A$6:$Y$384,MSG_Generic!Y$1,FALSE),3)","v":0}]
[null,null,{"$f":"IF(F41=\"\",\"\",\"con1a\")","v":""},{"$f":"IF(F41=\"\",\"\",IF(MID(B25,8,2)=\"PV\",\"PVl\",\"STl\"))","v":""},{"$f":"IF(F41=\"\",\"\",\"c\")","v":""},{"$f":"IF(ISERROR(FIND(\"PV\",B25)),IF(ISERROR(FIND(\"TSO\",B25)),\"\",1),1)","v":""}]
[null,null,{"$f":"IF(F42=\"\",\"\",\"con1a\")","v":""},{"$f":"IF(F42=\"\",\"\",IF(MID(B25,3,3)=\"WND\",\"WND\",\"PV\"))","v":""},{"$f":"IF(F42=\"\",\"\",\"c\")","v":""},{"$f":"IF(OR(MID(B25,3,3)=\"WND\",MID(B25,8,3)=\"PVu\"),1,\"\")","v":""}]
[null,null,"con1a","DOM","c",{"$f":"IF(RIGHT(D27,1)=RIGHT(adb_all!$D$14,1),1,0)","v":0}]
[null,"#"]
[{"$f":"A24","v":"TBN"},"*"]
[{"$f":"A25+1","v":290},{"$f":"OFFSET(MSG_Generic!$B$1,A46,0)","v":"EPODSNUurb"},{"$f":"VLOOKUP(A45&B46,MSG_Generic!$A$6:$P$384,MSG_Generic!E$1,FALSE)","v":"L"}]
[null,null,{"$f":"IF(E47=\"\",\"\",\"minp\")","v":"minp"},{"$f":"IF(E47=\"\",\"\",VLOOKUP($A45&$B46,MSG_Generic!$A$6:$U$384,MSG_Generic!U$1,FALSE))","v":"o-p"},{"$f":"VLOOKUP($A45&$B46,MSG_Generic!$A$6:$T$384,MSG_Generic!F$1,FALSE)","v":1}]
[null,null,"moutp",{"$f":"IF(E48=\"\",\"\",VLOOKUP($A45&$B46,MSG_Generic!$A$6:$V$384,MSG_Generic!V$1,FALSE))","v":"u-t"},"c",{"$f":"ROUND(VLOOKUP($A45&$B46,MSG_Generic!$A$6:$T$384,MSG_Generic!G$1,FALSE),3)","v":0.16}]
[null,null,{"$f":"IF(D49=\"\",\"\",\"fyear\")","v":"fyear"},{"$f":"VLOOKUP($A45&$B46,MSG_Generic!$A$6:$T$384,MSG_Generic!I$1,FALSE)","v":2010}]
[null,null,"plf","c",{"$f":"ROUND(VLOOKUP($A45&$B46,MSG_Generic!$A$6:$T$384,MSG_Generic!J$1,FALSE),3)","v":0.9}]
[null,null,"pll","c",{"$f":"VLOOKUP($A45&$B46,MSG_Generic!$A$6:$T$384,MSG_Generic!L$1,FALSE)","v":10}]
[null,null,"inv",{"$f":"IF(VLOOKUP(A45&B46,MSG_Generic!$A$5:$AC$384,MSG_Generic!AC$1,FALSE),\"ts\",\"c\")","v":"c"},{"$f":"IF(D52=\"ts\",VLOOKUP(A45&B46,MSG_Generic!$A$5:$AD$384,MSG_Generic!AD$1,FALSE),ROUND(VLOOKUP(A45&B46,MSG_Generic!$A$5:$N$384,MSG_Generic!N$1,FALSE),1))","v":691.9}]
[null,null,"fom","c",{"$f":"ROUND(VLOOKUP($A45&$B46,MSG_Generic!$A$6:$T$384,MSG_Generic!O$1,FALSE),3)","v":0}]
[null,null,"vom","c",{"$f":"ROUND(VLOOKUP($A45&$B46,MSG_Generic!$A$6:$T$384,MSG_Generic!H$1,FALSE),3)","v":290.92}]
[null,null,{"$f":"IF(ISBLANK(VLOOKUP(A45&$B46,MSG_Generic!$A$6:$AA$398,MSG_Generic!AA$1,FALSE)),\"\",\"hisc 0.\")","v":"hisc 0."},{"$f":"IF(E55=\"\",\"\",\"hc\")","v":"hc"},{"$f":"IF(C55=\"\",\"\",VLOOKUP(A45&$B46,MSG_Generic!$A$6:$AA$398,MSG_Generic!AA$1,FALSE))","v":"2000 3.69 2001 3.69 2002 3.69 2003 3.69 2004 3.69 2005 3.69 2006 3.69 2007 3.69 2008 3.69 2009 3.69 "}]
[null,null,"ctime","c",{"$f":"VLOOKUP($A45&$B46,MSG_Generic!$A$6:$T$384,MSG_Generic!M$1,FALSE)","v":0}]
[null,null,"optm","c",{"$f":"ROUND(VLOOKUP($A45&$B46,MSG_Generic!$A$6:$T$384,MSG_Generic!K$1,FALSE),3)","v":0.33300000000000002}]
[null,null,{"$f":"IF(ISBLANK(VLOOKUP($A45&$B46,MSG_Generic!$A$6:$AB$398,MSG_Generic!AB$1,FALSE)),\"\",\"minutil\")","v":"minutil"},{"$f":"IF(E58=\"\",\"\",\"c\")","v":"c"},{"$f":"IF(C58=\"\",\"\",ROUND((VLOOKUP($A45&$B46,MSG_Generic!$A$6:$AB$398,MSG_Generic!AB$1,FALSE)*$H$2+$I$2)/E50,4))","v":2.8500000000000001E-2}]
[null,null,"bdc","up",{"$f":"IF(VLOOKUP(A45&B46,MSG_Generic!$A$5:$BE$384,MSG_Generic!BE$1,FALSE),\"ts\",\"c\")","v":"c"},{"$f":"VLOOKUP(A45&B46,MSG_Generic!$A$8:$BF$384,MSG_Generic!BF$1,FALSE)","v":2000}]
[null,null,{"$f":"IF(F60=\"\",\"\",\"bdi\")","v":""},{"$f":"IF(F60=\"\",\"\",\"up\")","v":""},{"$f":"IF(F60=\"\",\"\",\"c\")","v":""},{"$f":"VLOOKUP($A45&$B46,MSG_Generic!$A$6:$T$384,MSG_Generic!Q$1,FALSE)","v":""}]
[null,null,"con1c","RM:tin","c",{"$f":"ROUND(VLOOKUP($A45&$B46,MSG_Generic!$A$6:$Y$384,MSG_Generic!Y$1,FALSE),3)","v":0}]
[null,null,{"$f":"IF(F62=\"\",\"\",\"con1a\")","v":""},{"$f":"IF(F62=\"\",\"\",IF(MID(B46,8,2)=\"PV\",\"PVl\",\"STl\"))","v":""},{"$f":"IF(F62=\"\",\"\",\"c\")","v":""},{"$f":"IF(ISERROR(FIND(\"PV\",B46)),IF(ISERROR(FIND(\"TSO\",B46)),\"\",1),1)","v":""}]
[null,null,{"$f":"IF(F63=\"\",\"\",\"con1a\")","v":""},{"$f":"IF(F63=\"\",\"\",IF(MID(B46,3,3)=\"WND\",\"WND\",\"PV\"))","v":""},{"$f":"IF(F63=\"\",\"\",\"c\")","v":""},{"$f":"IF(OR(MID(B46,3,3)=\"WND\",MID(B46,8,3)=\"PVu\"),1,\"\")","v":""}]
[null,null,"con1a","DOM","c",{"$f":"IF(RIGHT(D48,1)=RIGHT(adb_all!$D$14,1),1,0)","v":0}]
[null,"#"]
[{"$f":"A45","v":"TBN"},"*"]
[{"$f":"A46+1","v":291},{"$f":"OFFSET(MSG_Generic!$B$1,A67,0)","v":"EPODSNUrur"},{"$f":"VLOOKUP(A66&B67,MSG_Generic!$A$6:$P$384,MSG_Generic!E$1,FALSE)","v":"M"}]
[null,null,{"$f":"IF(E68=\"\",\"\",\"minp\")","v":"minp"},{"$f":"IF(E68=\"\",\"\",VLOOKUP($A66&$B67,MSG_Generic!$A$6:$U$384,MSG_Generic!U$1,FALSE))","v":"o-p"},{"$f":"VLOOKUP($A66&$B67,MSG_Generic!$A$6:$T$384,MSG_Generic!F$1,FALSE)","v":1}]
[null,null,"moutp",{"$f":"IF(E69=\"\",\"\",VLOOKUP($A66&$B67,MSG_Generic!$A$6:$V$384,MSG_Generic!V$1,FALSE))","v":"r-t"},"c",{"$f":"ROUND(VLOOKUP($A66&$B67,MSG_Generic!$A$6:$T$384,MSG_Generic!G$1,FALSE),3)","v":0.16}]
[null,null,{"$f":"IF(D70=\"\",\"\",\"fyear\")","v":"fyear"},{"$f":"VLOOKUP($A66&$B67,MSG_Generic!$A$6:$T$384,MSG_Generic!I$1,FALSE)","v":2010}]
[null,null,"plf","c",{"$f":"ROUND(VLOOKUP($A66&$B67,MSG_Generic!$A$6:$T$384,MSG_Generic!J$1,FALSE),3)","v":0.9}]
[null,null,"pll","c",{"$f":"VLOOKUP($A66&$B67,MSG_Generic!$A$6:$T$384,MSG_Generic!L$1,FALSE)","v":10}]
[null,null,"inv",{"$f":"IF(VLOOKUP(A66&B67,MSG_Generic!$A$5:$AC$384,MSG_Generic!AC$1,FALSE),\"ts\",\"c\")","v":"c"},{"$f":"IF(D73=\"ts\",VLOOKUP(A66&B67,MSG_Generic!$A$5:$AD$384,MSG_Generic!AD$1,FALSE),ROUND(VLOOKUP(A66&B67,MSG_Generic!$A$5:$N$384,MSG_Generic!N$1,FALSE),1))","v":691.9}]
[null,null,"fom","c",{"$f":"ROUND(VLOOKUP($A66&$B67,MSG_Generic!$A$6:$T$384,MSG_Generic!O$1,FALSE),3)","v":0}]
[null,null,"vom","c",{"$f":"ROUND(VLOOKUP($A66&$B67,MSG_Generic!$A$6:$T$384,MSG_Generic!H$1,FALSE),3)","v":290.92}]
[null,null,{"$f":"IF(ISBLANK(VLOOKUP(A66&$B67,MSG_Generic!$A$6:$AA$398,MSG_Generic!AA$1,FALSE)),\"\",\"hisc 0.\")","v":"hisc 0."},{"$f":"IF(E76=\"\",\"\",\"hc\")","v":"hc"},{"$f":"IF(C76=\"\",\"\",VLOOKUP(A66&$B67,MSG_Generic!$A$6:$AA$398,MSG_Generic!AA$1,FALSE))","v":"2000 0.81 2001 0.81 2002 0.81 2003 0.81 2004 0.81 2005 0.81 2006 0.81 2007 0.81 2008 0.81 2009 0.81 "}]
[null,null,"ctime","c",{"$f":"VLOOKUP($A66&$B67,MSG_Generic!$A$6:$T$384,MSG_Generic!M$1,FALSE)","v":0}]
[null,null,"optm","c",{"$f":"ROUND(VLOOKUP($A66&$B67,MSG_Generic!$A$6:$T$384,MSG_Generic!K$1,FALSE),3)","v":0.33300000000000002}]
[null,null,{"$f":"IF(ISBLANK(VLOOKUP($A66&$B67,MSG_Generic!$A$6:$AB$398,MSG_Generic!AB$1,FALSE)),\"\",\"minutil\")","v":"minutil"},{"$f":"IF(E79=\"\",\"\",\"c\")","v":"c"},{"$f":"IF(C79=\"\",\"\",ROUND((VLOOKUP($A66&$B67,MSG_Generic!$A$6:$AB$398,MSG_Generic!AB$1,FALSE)*$H$2+$I$2)/E71,4))","v":2.8500000000000001E-2}]
[null,null,"bdc","up",{"$f":"IF(VLOOKUP(A66&B67,MSG_Generic!$A$5:$BE$384,MSG_Generic!BE$1,FALSE),\"ts\",\"c\")","v":"c"},{"$f":"VLOOKUP(A66&B67,MSG_Generic!$A$8:$BF$384,MSG_Generic!BF$1,FALSE)","v":2000}]
[null,null,{"$f":"IF(F81=\"\",\"\",\"bdi\")","v":""},{"$f":"IF(F81=\"\",\"\",\"up\")","v":""},{"$f":"IF(F81=\"\",\"\",\"c\")","v":""},{"$f":"VLOOKUP($A66&$B67,MSG_Generic!$A$6:$T$384,MSG_Generic!Q$1,FALSE)","v":""}]
[null,null,"con1c","RM:tin","c",{"$f":"ROUND(VLOOKUP($A66&$B67,MSG_Generic!$A$6:$Y$384,MSG_Generic!Y$1,FALSE),3)","v":0}]
[null,null,{"$f":"IF(F83=\"\",\"\",\"con1a\")","v":""},{"$f":"IF(F83=\"\",\"\",IF(MID(B67,8,2)=\"PV\",\"PVl\",\"STl\"))","v":""},{"$f":"IF(F83=\"\",\"\",\"c\")","v":""},{"$f":"IF(ISERROR(FIND(\"PV\",B67)),IF(ISERROR(FIND(\"TSO\",B67)),\"\",1),1)","v":""}]
[null,null,{"$f":"IF(F84=\"\",\"\",\"con1a\")","v":""},{"$f":"IF(F84=\"\",\"\",IF(MID(B67,3,3)=\"WND\",\"WND\",\"PV\"))","v":""},{"$f":"IF(F84=\"\",\"\",\"c\")","v":""},{"$f":"IF(OR(MID(B67,3,3)=\"WND\",MID(B67,8,3)=\"PVu\"),1,\"\")","v":""}]
[null,null,"con1a","DOM","c",{"$f":"IF(RIGHT(D69,1)=RIGHT(adb_all!$D$14,1),1,0)","v":0}]
[null,"#"]
[{"$f":"A66","v":"TBN"},"*"]
[{"$f":"A67+1","v":292},{"$f":"OFFSET(MSG_Generic!$B$1,A88,0)","v":"EPOHFNU"},{"$f":"VLOOKUP(A87&B88,MSG_Generic!$A$6:$P$384,MSG_Generic!E$1,FALSE)","v":"J"}]
[null,null,{"$f":"IF(E89=\"\",\"\",\"minp\")","v":"minp"},{"$f":"IF(E89=\"\",\"\",VLOOKUP($A87&$B88,MSG_Generic!$A$6:$U$384,MSG_Generic!U$1,FALSE))","v":"h-p"},{"$f":"VLOOKUP($A87&$B88,MSG_Generic!$A$6:$T$384,MSG_Generic!F$1,FALSE)","v":1}]
[null,null,"moutp",{"$f":"IF(E90=\"\",\"\",VLOOKUP($A87&$B88,MSG_Generic!$A$6:$V$384,MSG_Generic!V$1,FALSE))","v":"e-M"},"c",{"$f":"ROUND(VLOOKUP($A87&$B88,MSG_Generic!$A$6:$T$384,MSG_Generic!G$1,FALSE),3)","v":0.35}]
[null,null,{"$f":"IF(D91=\"\",\"\",\"fyear\")","v":"fyear"},{"$f":"VLOOKUP($A87&$B88,MSG_Generic!$A$6:$T$384,MSG_Generic!I$1,FALSE)","v":2014}]
[null,null,"plf","c",{"$f":"ROUND(VLOOKUP($A87&$B88,MSG_Generic!$A$6:$T$384,MSG_Generic!J$1,FALSE),3)","v":0.9}]
[null,null,"pll","c",{"$f":"VLOOKUP($A87&$B88,MSG_Generic!$A$6:$T$384,MSG_Generic!L$1,FALSE)","v":25}]
[null,null,"inv",{"$f":"IF(VLOOKUP(A87&B88,MSG_Generic!$A$5:$AC$384,MSG_Generic!AC$1,FALSE),\"ts\",\"c\")","v":"c"},{"$f":"IF(D94=\"ts\",VLOOKUP(A87&B88,MSG_Generic!$A$5:$AD$384,MSG_Generic!AD$1,FALSE),ROUND(VLOOKUP(A87&B88,MSG_Generic!$A$5:$N$384,MSG_Generic!N$1,FALSE),1))","v":1350}]
[null,null,"fom","c",{"$f":"ROUND(VLOOKUP($A87&$B88,MSG_Generic!$A$6:$T$384,MSG_Generic!O$1,FALSE),3)","v":0}]
[null,null,"vom","c",{"$f":"ROUND(VLOOKUP($A87&$B88,MSG_Generic!$A$6:$T$384,MSG_Generic!H$1,FALSE),3)","v":131.4}]
[null,null,{"$f":"IF(ISBLANK(VLOOKUP(A87&$B88,MSG_Generic!$A$6:$AA$398,MSG_Generic!AA$1,FALSE)),\"\",\"hisc 0.\")","v":""},{"$f":"IF(E97=\"\",\"\",\"hc\")","v":""},{"$f":"IF(C97=\"\",\"\",VLOOKUP(A87&$B88,MSG_Generic!$A$6:$AA$398,MSG_Generic!AA$1,FALSE))","v":""}]
[null,null,"ctime","c",{"$f":"VLOOKUP($A87&$B88,MSG_Generic!$A$6:$T$384,MSG_Generic!M$1,FALSE)","v":2}]
[null,null,"optm","c",{"$f":"ROUND(VLOOKUP($A87&$B88,MSG_Generic!$A$6:$T$384,MSG_Generic!K$1,FALSE),3)","v":0.88900000000000001}]
[null,null,{"$f":"IF(ISBLANK(VLOOKUP($A87&$B88,MSG_Generic!$A$6:$AB$398,MSG_Generic!AB$1,FALSE)),\"\",\"minutil\")","v":"minutil"},{"$f":"IF(E100=\"\",\"\",\"c\")","v":"c"},{"$f":"IF(C100=\"\",\"\",ROUND((VLOOKUP($A87&$B88,MSG_Generic!$A$6:$AB$398,MSG_Generic!AB$1,FALSE)*$H$2+$I$2)/E92,4))","v":3.9699999999999999E-2}]
[null,null,"bdc","up",{"$f":"IF(VLOOKUP(A87&B88,MSG_Generic!$A$5:$BE$384,MSG_Generic!BE$1,FALSE),\"ts\",\"c\")","v":"c"},{"$f":"VLOOKUP(A87&B88,MSG_Generic!$A$8:$BF$384,MSG_Generic!BF$1,FALSE)","v":2000}]
[null,null,{"$f":"IF(F102=\"\",\"\",\"bdi\")","v":""},{"$f":"IF(F102=\"\",\"\",\"up\")","v":""},{"$f":"IF(F102=\"\",\"\",\"c\")","v":""},{"$f":"VLOOKUP($A87&$B88,MSG_Generic!$A$6:$T$384,MSG_Generic!Q$1,FALSE)","v":""}]
[null,null,"con1c","RM:tin","c",{"$f":"ROUND(VLOOKUP($A87&$B88,MSG_Generic!$A$6:$Y$384,MSG_Generic!Y$1,FALSE),3)","v":1}]
[null,null,{"$f":"IF(F104=\"\",\"\",\"con1a\")","v":""},{"$f":"IF(F104=\"\",\"\",IF(MID(B88,8,2)=\"PV\",\"PVl\",\"STl\"))","v":""},{"$f":"IF(F104=\"\",\"\",\"c\")","v":""},{"$f":"IF(ISERROR(FIND(\"PV\",B88)),IF(ISERROR(FIND(\"TSO\",B88)),\"\",1),1)","v":""}]
[null,null,{"$f":"IF(F105=\"\",\"\",\"con1a\")","v":""},{"$f":"IF(F105=\"\",\"\",IF(MID(B88,3,3)=\"WND\",\"WND\",\"PV\"))","v":""},{"$f":"IF(F105=\"\",\"\",\"c\")","v":""},{"$f":"IF(OR(MID(B88,3,3)=\"WND\",MID(B88,8,3)=\"PVu\"),1,\"\")","v":""}]
[null,null,"con1a","DOM","c",{"$f":"IF(RIGHT(D90,1)=RIGHT(adb_all!$D$14,1),1,0)","v":1}]
[null,"#"]
[{"$f":"A87","v":"TBN"},"*"]
[{"$f":"A88+1","v":293},{"$f":"OFFSET(MSG_Generic!$B$1,A109,0)","v":"EPGASNUOC"},{"$f":"VLOOKUP(A108&B109,MSG_Generic!$A$6:$P$384,MSG_Generic!E$1,FALSE)","v":"J"}]
[null,null,{"$f":"IF(E110=\"\",\"\",\"minp\")","v":"minp"},{"$f":"IF(E110=\"\",\"\",VLOOKUP($A108&$B109,MSG_Generic!$A$6:$U$384,MSG_Generic!U$1,FALSE))","v":"g-p"},{"$f":"VLOOKUP($A108&$B109,MSG_Generic!$A$6:$T$384,MSG_Generic!F$1,FALSE)","v":1}]
[null,null,"moutp",{"$f":"IF(E111=\"\",\"\",VLOOKUP($A108&$B109,MSG_Generic!$A$6:$V$384,MSG_Generic!V$1,FALSE))","v":"e-M"},"c",{"$f":"ROUND(VLOOKUP($A108&$B109,MSG_Generic!$A$6:$T$384,MSG_Generic!G$1,FALSE),3)","v":0.3}]
[null,null,{"$f":"IF(D112=\"\",\"\",\"fyear\")","v":"fyear"},{"$f":"VLOOKUP($A108&$B109,MSG_Generic!$A$6:$T$384,MSG_Generic!I$1,FALSE)","v":2014}]
[null,null,"plf","c",{"$f":"ROUND(VLOOKUP($A108&$B109,MSG_Generic!$A$6:$T$384,MSG_Generic!J$1,FALSE),3)","v":0.93500000000000005}]
[null,null,"pll","c",{"$f":"VLOOKUP($A108&$B109,MSG_Generic!$A$6:$T$384,MSG_Generic!L$1,FALSE)","v":25}]
[null,null,"inv",{"$f":"IF(VLOOKUP(A108&B109,MSG_Generic!$A$5:$AC$384,MSG_Generic!AC$1,FALSE),\"ts\",\"c\")","v":"c"},{"$f":"IF(D115=\"ts\",VLOOKUP(A108&B109,MSG_Generic!$A$5:$AD$384,MSG_Generic!AD$1,FALSE),ROUND(VLOOKUP(A108&B109,MSG_Generic!$A$5:$N$384,MSG_Generic!N$1,FALSE),1))","v":603}]
[null,null,"fom","c",{"$f":"ROUND(VLOOKUP($A108&$B109,MSG_Generic!$A$6:$T$384,MSG_Generic!O$1,FALSE),3)","v":0}]
[null,null,"vom","c",{"$f":"ROUND(VLOOKUP($A108&$B109,MSG_Generic!$A$6:$T$384,MSG_Generic!H$1,FALSE),3)","v":174.53}]
[null,null,{"$f":"IF(ISBLANK(VLOOKUP(A108&$B109,MSG_Generic!$A$6:$AA$398,MSG_Generic!AA$1,FALSE)),\"\",\"hisc 0.\")","v":""},{"$f":"IF(E118=\"\",\"\",\"hc\")","v":""},{"$f":"IF(C118=\"\",\"\",VLOOKUP(A108&$B109,MSG_Generic!$A$6:$AA$398,MSG_Generic!AA$1,FALSE))","v":""}]
[null,null,"ctime","c",{"$f":"VLOOKUP($A108&$B109,MSG_Generic!$A$6:$T$384,MSG_Generic!M$1,FALSE)","v":2}]
[null,null,"optm","c",{"$f":"ROUND(VLOOKUP($A108&$B109,MSG_Generic!$A$6:$T$384,MSG_Generic!K$1,FALSE),3)","v":0.90900000000000003}]
[null,null,{"$f":"IF(ISBLANK(VLOOKUP($A108&$B109,MSG_Generic!$A$6:$AB$398,MSG_Generic!AB$1,FALSE)),\"\",\"minutil\")","v":"minutil"},{"$f":"IF(E121=\"\",\"\",\"c\")","v":"c"},{"$f":"IF(C121=\"\",\"\",ROUND((VLOOKUP($A108&$B109,MSG_Generic!$A$6:$AB$398,MSG_Generic!AB$1,FALSE)*$H$2+$I$2)/E113,4))","v":6.9999999999999999E-4}]
[null,null,"bdc","up",{"$f":"IF(VLOOKUP(A108&B109,MSG_Generic!$A$5:$BE$384,MSG_Generic!BE$1,FALSE),\"ts\",\"c\")","v":"c"},{"$f":"VLOOKUP(A108&B109,MSG_Generic!$A$8:$BF$384,MSG_Generic!BF$1,FALSE)","v":1000}]
[null,null,{"$f":"IF(F123=\"\",\"\",\"bdi\")","v":""},{"$f":"IF(F123=\"\",\"\",\"up\")","v":""},{"$f":"IF(F123=\"\",\"\",\"c\")","v":""},{"$f":"VLOOKUP($A108&$B109,MSG_Generic!$A$6:$T$384,MSG_Generic!Q$1,FALSE)","v":""}]
[null,null,"con1c","RM:tin","c",{"$f":"ROUND(VLOOKUP($A108&$B109,MSG_Generic!$A$6:$Y$384,MSG_Generic!Y$1,FALSE),3)","v":1}]
[null,null,{"$f":"IF(F125=\"\",\"\",\"con1a\")","v":""},{"$f":"IF(F125=\"\",\"\",IF(MID(B109,8,2)=\"PV\",\"PVl\",\"STl\"))","v":""},{"$f":"IF(F125=\"\",\"\",\"c\")","v":""},{"$f":"IF(ISERROR(FIND(\"PV\",B109)),IF(ISERROR(FIND(\"TSO\",B109)),\"\",1),1)","v":""}]
[null,null,{"$f":"IF(F126=\"\",\"\",\"con1a\")","v":""},{"$f":"IF(F126=\"\",\"\",IF(MID(B109,3,3)=\"WND\",\"WND\",\"PV\"))","v":""},{"$f":"IF(F126=\"\",\"\",\"c\")","v":""},{"$f":"IF(OR(MID(B109,3,3)=\"WND\",MID(B109,8,3)=\"PVu\"),1,\"\")","v":""}]
[null,null,"con1a","DOM","c",{"$f":"IF(RIGHT(D111,1)=RIGHT(adb_all!$D$14,1),1,0)","v":1}]
[null,"#"]
[{"$f":"A108","v":"TBN"},"*"]
[{"$f":"A109+1","v":294},{"$f":"OFFSET(MSG_Generic!$B$1,A130,0)","v":"EPGASNUCC"},{"$f":"VLOOKUP(A129&B130,MSG_Generic!$A$6:$P$384,MSG_Generic!E$1,FALSE)","v":"K"}]
[null,null,{"$f":"IF(E131=\"\",\"\",\"minp\")","v":"minp"},{"$f":"IF(E131=\"\",\"\",VLOOKUP($A129&$B130,MSG_Generic!$A$6:$U$384,MSG_Generic!U$1,FALSE))","v":"g-p"},{"$f":"VLOOKUP($A129&$B130,MSG_Generic!$A$6:$T$384,MSG_Generic!F$1,FALSE)","v":1}]
[null,null,"moutp",{"$f":"IF(E132=\"\",\"\",VLOOKUP($A129&$B130,MSG_Generic!$A$6:$V$384,MSG_Generic!V$1,FALSE))","v":"e-M"},"c",{"$f":"ROUND(VLOOKUP($A129&$B130,MSG_Generic!$A$6:$T$384,MSG_Generic!G$1,FALSE),3)","v":0.48}]
[null,null,{"$f":"IF(D133=\"\",\"\",\"fyear\")","v":"fyear"},{"$f":"VLOOKUP($A129&$B130,MSG_Generic!$A$6:$T$384,MSG_Generic!I$1,FALSE)","v":2015}]
[null,null,"plf","c",{"$f":"ROUND(VLOOKUP($A129&$B130,MSG_Generic!$A$6:$T$384,MSG_Generic!J$1,FALSE),3)","v":0.93500000000000005}]
[null,null,"pll","c",{"$f":"VLOOKUP($A129&$B130,MSG_Generic!$A$6:$T$384,MSG_Generic!L$1,FALSE)","v":30}]
[null,null,"inv",{"$f":"IF(VLOOKUP(A129&B130,MSG_Generic!$A$5:$AC$384,MSG_Generic!AC$1,FALSE),\"ts\",\"c\")","v":"c"},{"$f":"IF(D136=\"ts\",VLOOKUP(A129&B130,MSG_Generic!$A$5:$AD$384,MSG_Generic!AD$1,FALSE),ROUND(VLOOKUP(A129&B130,MSG_Generic!$A$5:$N$384,MSG_Generic!N$1,FALSE),1))","v":1069}]
[null,null,"fom","c",{"$f":"ROUND(VLOOKUP($A129&$B130,MSG_Generic!$A$6:$T$384,MSG_Generic!O$1,FALSE),3)","v":0}]
[null,null,"vom","c",{"$f":"ROUND(VLOOKUP($A129&$B130,MSG_Generic!$A$6:$T$384,MSG_Generic!H$1,FALSE),3)","v":25.363}]
[null,null,{"$f":"IF(ISBLANK(VLOOKUP(A129&$B130,MSG_Generic!$A$6:$AA$398,MSG_Generic!AA$1,FALSE)),\"\",\"hisc 0.\")","v":""},{"$f":"IF(E139=\"\",\"\",\"hc\")","v":""},{"$f":"IF(C139=\"\",\"\",VLOOKUP(A129&$B130,MSG_Generic!$A$6:$AA$398,MSG_Generic!AA$1,FALSE))","v":""}]
[null,null,"ctime","c",{"$f":"VLOOKUP($A129&$B130,MSG_Generic!$A$6:$T$384,MSG_Generic!M$1,FALSE)","v":3}]
[null,null,"optm","c",{"$f":"ROUND(VLOOKUP($A129&$B130,MSG_Generic!$A$6:$T$384,MSG_Generic!K$1,FALSE),3)","v":0.90900000000000003}]
[null,null,{"$f":"IF(ISBLANK(VLOOKUP($A129&$B130,MSG_Generic!$A$6:$AB$398,MSG_Generic!AB$1,FALSE)),\"\",\"minutil\")","v":"minutil"},{"$f":"IF(E142=\"\",\"\",\"c\")","v":"c"},{"$f":"IF(C142=\"\",\"\",ROUND((VLOOKUP($A129&$B130,MSG_Generic!$A$6:$AB$398,MSG_Generic!AB$1,FALSE)*$H$2+$I$2)/E134,4))","v":0.2525}]
[null,null,"bdc","up",{"$f":"IF(VLOOKUP(A129&B130,MSG_Generic!$A$5:$BE$384,MSG_Generic!BE$1,FALSE),\"ts\",\"c\")","v":"c"},{"$f":"VLOOKUP(A129&B130,MSG_Generic!$A$8:$BF$384,MSG_Generic!BF$1,FALSE)","v":1000}]
[null,null,{"$f":"IF(F144=\"\",\"\",\"bdi\")","v":""},{"$f":"IF(F144=\"\",\"\",\"up\")","v":""},{"$f":"IF(F144=\"\",\"\",\"c\")","v":""},{"$f":"VLOOKUP($A129&$B130,MSG_Generic!$A$6:$T$384,MSG_Generic!Q$1,FALSE)","v":""}]
[null,null,"con1c","RM:tin","c",{"$f":"ROUND(VLOOKUP($A129&$B130,MSG_Generic!$A$6:$Y$384,MSG_Generic!Y$1,FALSE),3)","v":1}]
[null,null,{"$f":"IF(F146=\"\",\"\",\"con1a\")","v":""},{"$f":"IF(F146=\"\",\"\",IF(MID(B130,8,2)=\"PV\",\"PVl\",\"STl\"))","v":""},{"$f":"IF(F146=\"\",\"\",\"c\")","v":""},{"$f":"IF(ISERROR(FIND(\"PV\",B130)),IF(ISERROR(FIND(\"TSO\",B130)),\"\",1),1)","v":""}]
[null,null,{"$f":"IF(F147=\"\",\"\",\"con1a\")","v":""},{"$f":"IF(F147=\"\",\"\",IF(MID(B130,3,3)=\"WND\",\"WND\",\"PV\"))","v":""},{"$f":"IF(F147=\"\",\"\",\"c\")","v":""},{"$f":"IF(OR(MID(B130,3,3)=\"WND\",MID(B130,8,3)=\"PVu\"),1,\"\")","v":""}]
[null,null,"con1a","DOM","c",{"$f":"IF(RIGHT(D132,1)=RIGHT(adb_all!$D$14,1),1,0)","v":1}]
[null,"#"]
[{"$f":"A129","v":"TBN"},"*"]
[{"$f":"A130+1","v":295},{"$f":"OFFSET(MSG_Generic!$B$1,A151,0)","v":"EPCOANUSC"},{"$f":"VLOOKUP(A150&B151,MSG_Generic!$A$6:$P$384,MSG_Generic!E$1,FALSE)","v":"J"}]
[null,null,{"$f":"IF(E152=\"\",\"\",\"minp\")","v":"minp"},{"$f":"IF(E152=\"\",\"\",VLOOKUP($A150&$B151,MSG_Generic!$A$6:$U$384,MSG_Generic!U$1,FALSE))","v":"c-p"},{"$f":"VLOOKUP($A150&$B151,MSG_Generic!$A$6:$T$384,MSG_Generic!F$1,FALSE)","v":1}]
[null,null,"moutp",{"$f":"IF(E153=\"\",\"\",VLOOKUP($A150&$B151,MSG_Generic!$A$6:$V$384,MSG_Generic!V$1,FALSE))","v":"e-M"},"c",{"$f":"ROUND(VLOOKUP($A150&$B151,MSG_Generic!$A$6:$T$384,MSG_Generic!G$1,FALSE),3)","v":0.37}]
[null,null,{"$f":"IF(D154=\"\",\"\",\"fyear\")","v":"fyear"},{"$f":"VLOOKUP($A150&$B151,MSG_Generic!$A$6:$T$384,MSG_Generic!I$1,FALSE)","v":2018}]
[null,null,"plf","c",{"$f":"ROUND(VLOOKUP($A150&$B151,MSG_Generic!$A$6:$T$384,MSG_Generic!J$1,FALSE),3)","v":0.94}]
[null,null,"pll","c",{"$f":"VLOOKUP($A150&$B151,MSG_Generic!$A$6:$T$384,MSG_Generic!L$1,FALSE)","v":30}]
[null,null,"inv",{"$f":"IF(VLOOKUP(A150&B151,MSG_Generic!$A$5:$AC$384,MSG_Generic!AC$1,FALSE),\"ts\",\"c\")","v":"c"},{"$f":"IF(D157=\"ts\",VLOOKUP(A150&B151,MSG_Generic!$A$5:$AD$384,MSG_Generic!AD$1,FALSE),ROUND(VLOOKUP(A150&B151,MSG_Generic!$A$5:$N$384,MSG_Generic!N$1,FALSE),1))","v":2403.4}]
[null,null,"fom","c",{"$f":"ROUND(VLOOKUP($A150&$B151,MSG_Generic!$A$6:$T$384,MSG_Generic!O$1,FALSE),3)","v":0}]
[null,null,"vom","c",{"$f":"ROUND(VLOOKUP($A150&$B151,MSG_Generic!$A$6:$T$384,MSG_Generic!H$1,FALSE),3)","v":124.89700000000001}]
[null,null,{"$f":"IF(ISBLANK(VLOOKUP(A150&$B151,MSG_Generic!$A$6:$AA$398,MSG_Generic!AA$1,FALSE)),\"\",\"hisc 0.\")","v":""},{"$f":"IF(E160=\"\",\"\",\"hc\")","v":""},{"$f":"IF(C160=\"\",\"\",VLOOKUP(A150&$B151,MSG_Generic!$A$6:$AA$398,MSG_Generic!AA$1,FALSE))","v":""}]
[null,null,"ctime","c",{"$f":"VLOOKUP($A150&$B151,MSG_Generic!$A$6:$T$384,MSG_Generic!M$1,FALSE)","v":4}]
[null,null,"optm","c",{"$f":"ROUND(VLOOKUP($A150&$B151,MSG_Generic!$A$6:$T$384,MSG_Generic!K$1,FALSE),3)","v":0.90400000000000003}]
[null,null,{"$f":"IF(ISBLANK(VLOOKUP($A150&$B151,MSG_Generic!$A$6:$AB$398,MSG_Generic!AB$1,FALSE)),\"\",\"minutil\")","v":""},{"$f":"IF(E163=\"\",\"\",\"c\")","v":""},{"$f":"IF(C163=\"\",\"\",ROUND((VLOOKUP($A150&$B151,MSG_Generic!$A$6:$AB$398,MSG_Generic!AB$1,FALSE)*$H$2+$I$2)/E155,4))","v":""}]
[null,null,"bdc","up",{"$f":"IF(VLOOKUP(A150&B151,MSG_Generic!$A$5:$BE$384,MSG_Generic!BE$1,FALSE),\"ts\",\"c\")","v":"c"},{"$f":"VLOOKUP(A150&B151,MSG_Generic!$A$8:$BF$384,MSG_Generic!BF$1,FALSE)","v":1000}]
[null,null,{"$f":"IF(F165=\"\",\"\",\"bdi\")","v":""},{"$f":"IF(F165=\"\",\"\",\"up\")","v":""},{"$f":"IF(F165=\"\",\"\",\"c\")","v":""},{"$f":"VLOOKUP($A150&$B151,MSG_Generic!$A$6:$T$384,MSG_Generic!Q$1,FALSE)","v":""}]
[null,null,"con1c","RM:tin","c",{"$f":"ROUND(VLOOKUP($A150&$B151,MSG_Generic!$A$6:$Y$384,MSG_Generic!Y$1,FALSE),3)","v":1}]
[null,null,{"$f":"IF(F167=\"\",\"\",\"con1a\")","v":""},{"$f":"IF(F167=\"\",\"\",IF(MID(B151,8,2)=\"PV\",\"PVl\",\"STl\"))","v":""},{"$f":"IF(F167=\"\",\"\",\"c\")","v":""},{"$f":"IF(ISERROR(FIND(\"PV\",B151)),IF(ISERROR(FIND(\"TSO\",B151)),\"\",1),1)","v":""}]
[null,null,{"$f":"IF(F168=\"\",\"\",\"con1a\")","v":""},{"$f":"IF(F168=\"\",\"\",IF(MID(B151,3,3)=\"WND\",\"WND\",\"PV\"))","v":""},{"$f":"IF(F168=\"\",\"\",\"c\")","v":""},{"$f":"IF(OR(MID(B151,3,3)=\"WND\",MID(B151,8,3)=\"PVu\"),1,\"\")","v":""}]
[null,null,"con1a","DOM","c",{"$f":"IF(RIGHT(D153,1)=RIGHT(adb_all!$D$14,1),1,0)","v":1}]
[null,"#"]
[{"$f":"A150","v":"TBN"},"*"]
[{"$f":"A151+1","v":296},{"$f":"OFFSET(MSG_Generic!$B$1,A172,0)","v":"EPGASNLCC"},{"$f":"VLOOKUP(A171&B172,MSG_Generic!$A$6:$P$384,MSG_Generic!E$1,FALSE)","v":"L"}]
[null,null,{"$f":"IF(E173=\"\",\"\",\"minp\")","v":"minp"},{"$f":"IF(E173=\"\",\"\",VLOOKUP($A171&$B172,MSG_Generic!$A$6:$U$384,MSG_Generic!U$1,FALSE))","v":"g-p"},{"$f":"VLOOKUP($A171&$B172,MSG_Generic!$A$6:$T$384,MSG_Generic!F$1,FALSE)","v":1}]
[null,null,"moutp",{"$f":"IF(E174=\"\",\"\",VLOOKUP($A171&$B172,MSG_Generic!$A$6:$V$384,MSG_Generic!V$1,FALSE))","v":"e-M"},"c",{"$f":"ROUND(VLOOKUP($A171&$B172,MSG_Generic!$A$6:$T$384,MSG_Generic!G$1,FALSE),3)","v":0.48}]
[null,null,{"$f":"IF(D175=\"\",\"\",\"fyear\")","v":"fyear"},{"$f":"VLOOKUP($A171&$B172,MSG_Generic!$A$6:$T$384,MSG_Generic!I$1,FALSE)","v":2015}]
[null,null,"plf","c",{"$f":"ROUND(VLOOKUP($A171&$B172,MSG_Generic!$A$6:$T$384,MSG_Generic!J$1,FALSE),3)","v":0.93500000000000005}]
[null,null,"pll","c",{"$f":"VLOOKUP($A171&$B172,MSG_Generic!$A$6:$T$384,MSG_Generic!L$1,FALSE)","v":30}]
[null,null,"inv",{"$f":"IF(VLOOKUP(A171&B172,MSG_Generic!$A$5:$AC$384,MSG_Generic!AC$1,FALSE),\"ts\",\"c\")","v":"c"},{"$f":"IF(D178=\"ts\",VLOOKUP(A171&B172,MSG_Generic!$A$5:$AD$384,MSG_Generic!AD$1,FALSE),ROUND(VLOOKUP(A171&B172,MSG_Generic!$A$5:$N$384,MSG_Generic!N$1,FALSE),1))","v":1069}]
[null,null,"fom","c",{"$f":"ROUND(VLOOKUP($A171&$B172,MSG_Generic!$A$6:$T$384,MSG_Generic!O$1,FALSE),3)","v":0}]
[null,null,"vom","c",{"$f":"ROUND(VLOOKUP($A171&$B172,MSG_Generic!$A$6:$T$384,MSG_Generic!H$1,FALSE),3)","v":25.363}]
[null,null,{"$f":"IF(ISBLANK(VLOOKUP(A171&$B172,MSG_Generic!$A$6:$AA$398,MSG_Generic!AA$1,FALSE)),\"\",\"hisc 0.\")","v":""},{"$f":"IF(E181=\"\",\"\",\"hc\")","v":""},{"$f":"IF(C181=\"\",\"\",VLOOKUP(A171&$B172,MSG_Generic!$A$6:$AA$398,MSG_Generic!AA$1,FALSE))","v":""}]
[null,null,"ctime","c",{"$f":"VLOOKUP($A171&$B172,MSG_Generic!$A$6:$T$384,MSG_Generic!M$1,FALSE)","v":3}]
[null,null,"optm","c",{"$f":"ROUND(VLOOKUP($A171&$B172,MSG_Generic!$A$6:$T$384,MSG_Generic!K$1,FALSE),3)","v":0.90900000000000003}]
[null,null,{"$f":"IF(ISBLANK(VLOOKUP($A171&$B172,MSG_Generic!$A$6:$AB$398,MSG_Generic!AB$1,FALSE)),\"\",\"minutil\")","v":""},{"$f":"IF(E184=\"\",\"\",\"c\")","v":""},{"$f":"IF(C184=\"\",\"\",ROUND((VLOOKUP($A171&$B172,MSG_Generic!$A$6:$AB$398,MSG_Generic!AB$1,FALSE)*$H$2+$I$2)/E176,4))","v":""}]
[null,null,"bdc","up",{"$f":"IF(VLOOKUP(A171&B172,MSG_Generic!$A$5:$BE$384,MSG_Generic!BE$1,FALSE),\"ts\",\"c\")","v":"c"},{"$f":"VLOOKUP(A171&B172,MSG_Generic!$A$8:$BF$384,MSG_Generic!BF$1,FALSE)","v":1000}]
[null,null,{"$f":"IF(F186=\"\",\"\",\"bdi\")","v":"bdi"},{"$f":"IF(F186=\"\",\"\",\"up\")","v":"up"},{"$f":"IF(F186=\"\",\"\",\"c\")","v":"c"},{"$f":"VLOOKUP($A171&$B172,MSG_Generic!$A$6:$T$384,MSG_Generic!Q$1,FALSE)","v":0}]
[null,null,"con1c","RM:tin","c",{"$f":"ROUND(VLOOKUP($A171&$B172,MSG_Generic!$A$6:$Y$384,MSG_Generic!Y$1,FALSE),3)","v":1}]
[null,null,{"$f":"IF(F188=\"\",\"\",\"con1a\")","v":""},{"$f":"IF(F188=\"\",\"\",IF(MID(B172,8,2)=\"PV\",\"PVl\",\"STl\"))","v":""},{"$f":"IF(F188=\"\",\"\",\"c\")","v":""},{"$f":"IF(ISERROR(FIND(\"PV\",B172)),IF(ISERROR(FIND(\"TSO\",B172)),\"\",1),1)","v":""}]
[null,null,{"$f":"IF(F189=\"\",\"\",\"con1a\")","v":""},{"$f":"IF(F189=\"\",\"\",IF(MID(B172,3,3)=\"WND\",\"WND\",\"PV\"))","v":""},{"$f":"IF(F189=\"\",\"\",\"c\")","v":""},{"$f":"IF(OR(MID(B172,3,3)=\"WND\",MID(B172,8,3)=\"PVu\"),1,\"\")","v":""}]
[null,null,"con1a","DOM","c",{"$f":"IF(RIGHT(D174,1)=RIGHT(adb_all!$D$14,1),1,0)","v":1}]
[null,"#"]
[{"$f":"A171","v":"TBN"},"*"]
[{"$f":"A172+1","v":297},{"$f":"OFFSET(MSG_Generic!$B$1,A193,0)","v":"EPHYDNU"},{"$f":"VLOOKUP(A192&B193,MSG_Generic!$A$6:$P$384,MSG_Generic!E$1,FALSE)","v":"K"}]
[null,null,{"$f":"IF(E194=\"\",\"\",\"minp\")","v":""},{"$f":"IF(E194=\"\",\"\",VLOOKUP($A192&$B193,MSG_Generic!$A$6:$U$384,MSG_Generic!U$1,FALSE))","v":""},{"$f":"VLOOKUP($A192&$B193,MSG_Generic!$A$6:$T$384,MSG_Generic!F$1,FALSE)","v":""}]
[null,null,"moutp",{"$f":"IF(E195=\"\",\"\",VLOOKUP($A192&$B193,MSG_Generic!$A$6:$V$384,MSG_Generic!V$1,FALSE))","v":"e-M"},"c",{"$f":"ROUND(VLOOKUP($A192&$B193,MSG_Generic!$A$6:$T$384,MSG_Generic!G$1,FALSE),3)","v":1}]
[null,null,{"$f":"IF(D196=\"\",\"\",\"fyear\")","v":"fyear"},{"$f":"VLOOKUP($A192&$B193,MSG_Generic!$A$6:$T$384,MSG_Generic!I$1,FALSE)","v":2026}]
[null,null,"plf","c",{"$f":"ROUND(VLOOKUP($A192&$B193,MSG_Generic!$A$6:$T$384,MSG_Generic!J$1,FALSE),3)","v":0.95}]
[null,null,"pll","c",{"$f":"VLOOKUP($A192&$B193,MSG_Generic!$A$6:$T$384,MSG_Generic!L$1,FALSE)","v":50}]
[null,null,"inv",{"$f":"IF(VLOOKUP(A192&B193,MSG_Generic!$A$5:$AC$384,MSG_Generic!AC$1,FALSE),\"ts\",\"c\")","v":"c"},{"$f":"IF(D199=\"ts\",VLOOKUP(A192&B193,MSG_Generic!$A$5:$AD$384,MSG_Generic!AD$1,FALSE),ROUND(VLOOKUP(A192&B193,MSG_Generic!$A$5:$N$384,MSG_Generic!N$1,FALSE),1))","v":2000}]
[null,null,"fom","c",{"$f":"ROUND(VLOOKUP($A192&$B193,MSG_Generic!$A$6:$T$384,MSG_Generic!O$1,FALSE),3)","v":0}]
[null,null,"vom","c",{"$f":"ROUND(VLOOKUP($A192&$B193,MSG_Generic!$A$6:$T$384,MSG_Generic!H$1,FALSE),3)","v":52.484999999999999}]
[null,null,{"$f":"IF(ISBLANK(VLOOKUP(A192&$B193,MSG_Generic!$A$6:$AA$398,MSG_Generic!AA$1,FALSE)),\"\",\"hisc 0.\")","v":""},{"$f":"IF(E202=\"\",\"\",\"hc\")","v":""},{"$f":"IF(C202=\"\",\"\",VLOOKUP(A192&$B193,MSG_Generic!$A$6:$AA$398,MSG_Generic!AA$1,FALSE))","v":""}]
[null,null,"ctime","c",{"$f":"VLOOKUP($A192&$B193,MSG_Generic!$A$6:$T$384,MSG_Generic!M$1,FALSE)","v":5}]
[null,null,"optm","c",{"$f":"ROUND(VLOOKUP($A192&$B193,MSG_Generic!$A$6:$T$384,MSG_Generic!K$1,FALSE),3)","v":0.52600000000000002}]
[null,null,{"$f":"IF(ISBLANK(VLOOKUP($A192&$B193,MSG_Generic!$A$6:$AB$398,MSG_Generic!AB$1,FALSE)),\"\",\"minutil\")","v":""},{"$f":"IF(E205=\"\",\"\",\"c\")","v":""},{"$f":"IF(C205=\"\",\"\",ROUND((VLOOKUP($A192&$B193,MSG_Generic!$A$6:$AB$398,MSG_Generic!AB$1,FALSE)*$H$2+$I$2)/E197,4))","v":""}]
[null,null,"bdc","up",{"$f":"IF(VLOOKUP(A192&B193,MSG_Generic!$A$5:$BE$384,MSG_Generic!BE$1,FALSE),\"ts\",\"c\")","v":"c"},{"$f":"VLOOKUP(A192&B193,MSG_Generic!$A$8:$BF$384,MSG_Generic!BF$1,FALSE)","v":1000}]
[null,null,{"$f":"IF(F207=\"\",\"\",\"bdi\")","v":"bdi"},{"$f":"IF(F207=\"\",\"\",\"up\")","v":"up"},{"$f":"IF(F207=\"\",\"\",\"c\")","v":"c"},{"$f":"VLOOKUP($A192&$B193,MSG_Generic!$A$6:$T$384,MSG_Generic!Q$1,FALSE)","v":0}]
[null,null,"con1c","RM:tin","c",{"$f":"ROUND(VLOOKUP($A192&$B193,MSG_Generic!$A$6:$Y$384,MSG_Generic!Y$1,FALSE),3)","v":1}]
[null,null,{"$f":"IF(F209=\"\",\"\",\"con1a\")","v":""},{"$f":"IF(F209=\"\",\"\",IF(MID(B193,8,2)=\"PV\",\"PVl\",\"STl\"))","v":""},{"$f":"IF(F209=\"\",\"\",\"c\")","v":""},{"$f":"IF(ISERROR(FIND(\"PV\",B193)),IF(ISERROR(FIND(\"TSO\",B193)),\"\",1),1)","v":""}]
[null,null,{"$f":"IF(F210=\"\",\"\",\"con1a\")","v":""},{"$f":"IF(F210=\"\",\"\",IF(MID(B193,3,3)=\"WND\",\"WND\",\"PV\"))","v":""},{"$f":"IF(F210=\"\",\"\",\"c\")","v":""},{"$f":"IF(OR(MID(B193,3,3)=\"WND\",MID(B193,8,3)=\"PVu\"),1,\"\")","v":""}]
[null,null,"con1a","DOM","c",{"$f":"IF(RIGHT(D195,1)=RIGHT(adb_all!$D$14,1),1,0)","v":1}]
[null,"#"]
[{"$f":"A192","v":"TBN"},"*"]
[{"$f":"A193+1","v":298},{"$f":"OFFSET(MSG_Generic!$B$1,A214,0)","v":"EPHYDNUmic"},{"$f":"VLOOKUP(A213&B214,MSG_Generic!$A$6:$P$384,MSG_Generic!E$1,FALSE)","v":"J"}]
[null,null,{"$f":"IF(E215=\"\",\"\",\"minp\")","v":""},{"$f":"IF(E215=\"\",\"\",VLOOKUP($A213&$B214,MSG_Generic!$A$6:$U$384,MSG_Generic!U$1,FALSE))","v":""},{"$f":"VLOOKUP($A213&$B214,MSG_Generic!$A$6:$T$384,MSG_Generic!F$1,FALSE)","v":""}]
[null,null,"moutp",{"$f":"IF(E216=\"\",\"\",VLOOKUP($A213&$B214,MSG_Generic!$A$6:$V$384,MSG_Generic!V$1,FALSE))","v":"r-t"},"c",{"$f":"ROUND(VLOOKUP($A213&$B214,MSG_Generic!$A$6:$T$384,MSG_Generic!G$1,FALSE),3)","v":1}]
[null,null,{"$f":"IF(D217=\"\",\"\",\"fyear\")","v":"fyear"},{"$f":"VLOOKUP($A213&$B214,MSG_Generic!$A$6:$T$384,MSG_Generic!I$1,FALSE)","v":2014}]
[null,null,"plf","c",{"$f":"ROUND(VLOOKUP($A213&$B214,MSG_Generic!$A$6:$T$384,MSG_Generic!J$1,FALSE),3)","v":0.5}]
[null,null,"pll","c",{"$f":"VLOOKUP($A213&$B214,MSG_Generic!$A$6:$T$384,MSG_Generic!L$1,FALSE)","v":30}]
[null,null,"inv",{"$f":"IF(VLOOKUP(A213&B214,MSG_Generic!$A$5:$AC$384,MSG_Generic!AC$1,FALSE),\"ts\",\"c\")","v":"c"},{"$f":"IF(D220=\"ts\",VLOOKUP(A213&B214,MSG_Generic!$A$5:$AD$384,MSG_Generic!AD$1,FALSE),ROUND(VLOOKUP(A213&B214,MSG_Generic!$A$5:$N$384,MSG_Generic!N$1,FALSE),1))","v":4000}]
[null,null,"fom","c",{"$f":"ROUND(VLOOKUP($A213&$B214,MSG_Generic!$A$6:$T$384,MSG_Generic!O$1,FALSE),3)","v":0}]
[null,null,"vom","c",{"$f":"ROUND(VLOOKUP($A213&$B214,MSG_Generic!$A$6:$T$384,MSG_Generic!H$1,FALSE),3)","v":47.52}]
[null,null,{"$f":"IF(ISBLANK(VLOOKUP(A213&$B214,MSG_Generic!$A$6:$AA$398,MSG_Generic!AA$1,FALSE)),\"\",\"hisc 0.\")","v":""},{"$f":"IF(E223=\"\",\"\",\"hc\")","v":""},{"$f":"IF(C223=\"\",\"\",VLOOKUP(A213&$B214,MSG_Generic!$A$6:$AA$398,MSG_Generic!AA$1,FALSE))","v":""}]
[null,null,"ctime","c",{"$f":"VLOOKUP($A213&$B214,MSG_Generic!$A$6:$T$384,MSG_Generic!M$1,FALSE)","v":2}]
[null,null,"optm","c",{"$f":"ROUND(VLOOKUP($A213&$B214,MSG_Generic!$A$6:$T$384,MSG_Generic!K$1,FALSE),3)","v":1}]
[null,null,{"$f":"IF(ISBLANK(VLOOKUP($A213&$B214,MSG_Generic!$A$6:$AB$398,MSG_Generic!AB$1,FALSE)),\"\",\"minutil\")","v":""},{"$f":"IF(E226=\"\",\"\",\"c\")","v":""},{"$f":"IF(C226=\"\",\"\",ROUND((VLOOKUP($A213&$B214,MSG_Generic!$A$6:$AB$398,MSG_Generic!AB$1,FALSE)*$H$2+$I$2)/E218,4))","v":""}]
[null,null,"bdc","up",{"$f":"IF(VLOOKUP(A213&B214,MSG_Generic!$A$5:$BE$384,MSG_Generic!BE$1,FALSE),\"ts\",\"c\")","v":"ts"},{"$f":"VLOOKUP(A213&B214,MSG_Generic!$A$8:$BF$384,MSG_Generic!BF$1,FALSE)","v":"33 36.3 39.6 42.9 46.2 49.5 52.8 56.1 59.4 62.7 66 72.6 79.2 85.8 92.4 99 105.6 112.2 118.8 125.4 132 264 528"}]
[null,null,{"$f":"IF(F228=\"\",\"\",\"bdi\")","v":"bdi"},{"$f":"IF(F228=\"\",\"\",\"up\")","v":"up"},{"$f":"IF(F228=\"\",\"\",\"c\")","v":"c"},{"$f":"VLOOKUP($A213&$B214,MSG_Generic!$A$6:$T$384,MSG_Generic!Q$1,FALSE)","v":336}]
[null,null,"con1c","RM:tin","c",{"$f":"ROUND(VLOOKUP($A213&$B214,MSG_Generic!$A$6:$Y$384,MSG_Generic!Y$1,FALSE),3)","v":0}]
[null,null,{"$f":"IF(F230=\"\",\"\",\"con1a\")","v":""},{"$f":"IF(F230=\"\",\"\",IF(MID(B214,8,2)=\"PV\",\"PVl\",\"STl\"))","v":""},{"$f":"IF(F230=\"\",\"\",\"c\")","v":""},{"$f":"IF(ISERROR(FIND(\"PV\",B214)),IF(ISERROR(FIND(\"TSO\",B214)),\"\",1),1)","v":""}]
[null,null,{"$f":"IF(F231=\"\",\"\",\"con1a\")","v":""},{"$f":"IF(F231=\"\",\"\",IF(MID(B214,3,3)=\"WND\",\"WND\",\"PV\"))","v":""},{"$f":"IF(F231=\"\",\"\",\"c\")","v":""},{"$f":"IF(OR(MID(B214,3,3)=\"WND\",MID(B214,8,3)=\"PVu\"),1,\"\")","v":""}]
[null,null,"con1a","DOM","c",{"$f":"IF(RIGHT(D216,1)=RIGHT(adb_all!$D$14,1),1,0)","v":0}]
[null,"#"]
[{"$f":"A213","v":"TBN"},"*"]
[{"$f":"A214+1","v":299},{"$f":"OFFSET(MSG_Generic!$B$1,A235,0)","v":"EPBIONU"},{"$f":"VLOOKUP(A234&B235,MSG_Generic!$A$6:$P$384,MSG_Generic!E$1,FALSE)","v":"J"}]
[null,null,{"$f":"IF(E236=\"\",\"\",\"minp\")","v":"minp"},{"$f":"IF(E236=\"\",\"\",VLOOKUP($A234&$B235,MSG_Generic!$A$6:$U$384,MSG_Generic!U$1,FALSE))","v":"b-p"},{"$f":"VLOOKUP($A234&$B235,MSG_Generic!$A$6:$T$384,MSG_Generic!F$1,FALSE)","v":1}]
[null,null,"moutp",{"$f":"IF(E237=\"\",\"\",VLOOKUP($A234&$B235,MSG_Generic!$A$6:$V$384,MSG_Generic!V$1,FALSE))","v":"e-M"},"c",{"$f":"ROUND(VLOOKUP($A234&$B235,MSG_Generic!$A$6:$T$384,MSG_Generic!G$1,FALSE),3)","v":0.38}]
[null,null,{"$f":"IF(D238=\"\",\"\",\"fyear\")","v":"fyear"},{"$f":"VLOOKUP($A234&$B235,MSG_Generic!$A$6:$T$384,MSG_Generic!I$1,FALSE)","v":2014}]
[null,null,"plf","c",{"$f":"ROUND(VLOOKUP($A234&$B235,MSG_Generic!$A$6:$T$384,MSG_Generic!J$1,FALSE),3)","v":0.93}]
[null,null,"pll","c",{"$f":"VLOOKUP($A234&$B235,MSG_Generic!$A$6:$T$384,MSG_Generic!L$1,FALSE)","v":30}]
[null,null,"inv",{"$f":"IF(VLOOKUP(A234&B235,MSG_Generic!$A$5:$AC$384,MSG_Generic!AC$1,FALSE),\"ts\",\"c\")","v":"c"},{"$f":"IF(D241=\"ts\",VLOOKUP(A234&B235,MSG_Generic!$A$5:$AD$384,MSG_Generic!AD$1,FALSE),ROUND(VLOOKUP(A234&B235,MSG_Generic!$A$5:$N$384,MSG_Generic!N$1,FALSE),1))","v":2500}]
[null,null,"fom","c",{"$f":"ROUND(VLOOKUP($A234&$B235,MSG_Generic!$A$6:$T$384,MSG_Generic!O$1,FALSE),3)","v":0}]
[null,null,"vom","c",{"$f":"ROUND(VLOOKUP($A234&$B235,MSG_Generic!$A$6:$T$384,MSG_Generic!H$1,FALSE),3)","v":175.33500000000001}]
[null,null,{"$f":"IF(ISBLANK(VLOOKUP(A234&$B235,MSG_Generic!$A$6:$AA$398,MSG_Generic!AA$1,FALSE)),\"\",\"hisc 0.\")","v":""},{"$f":"IF(E244=\"\",\"\",\"hc\")","v":""},{"$f":"IF(C244=\"\",\"\",VLOOKUP(A234&$B235,MSG_Generic!$A$6:$AA$398,MSG_Generic!AA$1,FALSE))","v":""}]
[null,null,"ctime","c",{"$f":"VLOOKUP($A234&$B235,MSG_Generic!$A$6:$T$384,MSG_Generic!M$1,FALSE)","v":4}]
[null,null,"optm","c",{"$f":"ROUND(VLOOKUP($A234&$B235,MSG_Generic!$A$6:$T$384,MSG_Generic!K$1,FALSE),3)","v":0.53800000000000003}]
[null,null,{"$f":"IF(ISBLANK(VLOOKUP($A234&$B235,MSG_Generic!$A$6:$AB$398,MSG_Generic!AB$1,FALSE)),\"\",\"minutil\")","v":""},{"$f":"IF(E247=\"\",\"\",\"c\")","v":""},{"$f":"IF(C247=\"\",\"\",ROUND((VLOOKUP($A234&$B235,MSG_Generic!$A$6:$AB$398,MSG_Generic!AB$1,FALSE)*$H$2+$I$2)/E239,4))","v":""}]
[null,null,"bdc","up",{"$f":"IF(VLOOKUP(A234&B235,MSG_Generic!$A$5:$BE$384,MSG_Generic!BE$1,FALSE),\"ts\",\"c\")","v":"ts"},{"$f":"VLOOKUP(A234&B235,MSG_Generic!$A$8:$BF$384,MSG_Generic!BF$1,FALSE)","v":"33 36.3 39.6 42.9 46.2 49.5 52.8 56.1 59.4 62.7 66 72.6 79.2 85.8 92.4 99 105.6 112.2 118.8 125.4 132 264 528"}]
[null,null,{"$f":"IF(F249=\"\",\"\",\"bdi\")","v":"bdi"},{"$f":"IF(F249=\"\",\"\",\"up\")","v":"up"},{"$f":"IF(F249=\"\",\"\",\"c\")","v":"c"},{"$f":"VLOOKUP($A234&$B235,MSG_Generic!$A$6:$T$384,MSG_Generic!Q$1,FALSE)","v":957}]
[null,null,"con1c","RM:tin","c",{"$f":"ROUND(VLOOKUP($A234&$B235,MSG_Generic!$A$6:$Y$384,MSG_Generic!Y$1,FALSE),3)","v":1}]
[null,null,{"$f":"IF(F251=\"\",\"\",\"con1a\")","v":""},{"$f":"IF(F251=\"\",\"\",IF(MID(B235,8,2)=\"PV\",\"PVl\",\"STl\"))","v":""},{"$f":"IF(F251=\"\",\"\",\"c\")","v":""},{"$f":"IF(ISERROR(FIND(\"PV\",B235)),IF(ISERROR(FIND(\"TSO\",B235)),\"\",1),1)","v":""}]
[null,null,{"$f":"IF(F252=\"\",\"\",\"con1a\")","v":""},{"$f":"IF(F252=\"\",\"\",IF(MID(B235,3,3)=\"WND\",\"WND\",\"PV\"))","v":""},{"$f":"IF(F252=\"\",\"\",\"c\")","v":""},{"$f":"IF(OR(MID(B235,3,3)=\"WND\",MID(B235,8,3)=\"PVu\"),1,\"\")","v":""}]
[null,null,"con1a","DOM","c",{"$f":"IF(RIGHT(D237,1)=RIGHT(adb_all!$D$14,1),1,0)","v":1}]
[null,"#"]
[{"$f":"A234","v":"TBN"},"*"]
[{"$f":"A235+1","v":300},{"$f":"OFFSET(MSG_Generic!$B$1,A256,0)","v":"EPWNDNU25"},{"$f":"VLOOKUP(A255&B256,MSG_Generic!$A$6:$P$384,MSG_Generic!E$1,FALSE)","v":"M"}]
[null,null,{"$f":"IF(E257=\"\",\"\",\"minp\")","v":""},{"$f":"IF(E257=\"\",\"\",VLOOKUP($A255&$B256,MSG_Generic!$A$6:$U$384,MSG_Generic!U$1,FALSE))","v":""},{"$f":"VLOOKUP($A255&$B256,MSG_Generic!$A$6:$T$384,MSG_Generic!F$1,FALSE)","v":""}]
[null,null,"moutp",{"$f":"IF(E258=\"\",\"\",VLOOKUP($A255&$B256,MSG_Generic!$A$6:$V$384,MSG_Generic!V$1,FALSE))","v":"e-M"},"c",{"$f":"ROUND(VLOOKUP($A255&$B256,MSG_Generic!$A$6:$T$384,MSG_Generic!G$1,FALSE),3)","v":1}]
[null,null,{"$f":"IF(D259=\"\",\"\",\"fyear\")","v":"fyear"},{"$f":"VLOOKUP($A255&$B256,MSG_Generic!$A$6:$T$384,MSG_Generic!I$1,FALSE)","v":2014}]
[null,null,"plf","c",{"$f":"ROUND(VLOOKUP($A255&$B256,MSG_Generic!$A$6:$T$384,MSG_Generic!J$1,FALSE),3)","v":0.2}]
[null,null,"pll","c",{"$f":"VLOOKUP($A255&$B256,MSG_Generic!$A$6:$T$384,MSG_Generic!L$1,FALSE)","v":25}]
[null,null,"inv",{"$f":"IF(VLOOKUP(A255&B256,MSG_Generic!$A$5:$AC$384,MSG_Generic!AC$1,FALSE),\"ts\",\"c\")","v":"ts"},{"$f":"IF(D262=\"ts\",VLOOKUP(A255&B256,MSG_Generic!$A$5:$AD$384,MSG_Generic!AD$1,FALSE),ROUND(VLOOKUP(A255&B256,MSG_Generic!$A$5:$N$384,MSG_Generic!N$1,FALSE),1))","v":"2000 1961.6 1923.2 1884.8 1846.4 1807.8 1779.8 1751.8 1723.8 1695.8 1667.8 1651.9 1636 1620.1 1604.2 1588.3 1572.4 1556.5 1540.6 1524.7 1508.3 1501.1 1436.4 1364.4"}]
[null,null,"fom","c",{"$f":"ROUND(VLOOKUP($A255&$B256,MSG_Generic!$A$6:$T$384,MSG_Generic!O$1,FALSE),3)","v":0}]
[null,null,"vom","c",{"$f":"ROUND(VLOOKUP($A255&$B256,MSG_Generic!$A$6:$T$384,MSG_Generic!H$1,FALSE),3)","v":152.66900000000001}]
[null,null,{"$f":"IF(ISBLANK(VLOOKUP(A255&$B256,MSG_Generic!$A$6:$AA$398,MSG_Generic!AA$1,FALSE)),\"\",\"hisc 0.\")","v":""},{"$f":"IF(E265=\"\",\"\",\"hc\")","v":""},{"$f":"IF(C265=\"\",\"\",VLOOKUP(A255&$B256,MSG_Generic!$A$6:$AA$398,MSG_Generic!AA$1,FALSE))","v":""}]
[null,null,"ctime","c",{"$f":"VLOOKUP($A255&$B256,MSG_Generic!$A$6:$T$384,MSG_Generic!M$1,FALSE)","v":2}]
[null,null,"optm","c",{"$f":"ROUND(VLOOKUP($A255&$B256,MSG_Generic!$A$6:$T$384,MSG_Generic!K$1,FALSE),3)","v":1}]
[null,null,{"$f":"IF(ISBLANK(VLOOKUP($A255&$B256,MSG_Generic!$A$6:$AB$398,MSG_Generic!AB$1,FALSE)),\"\",\"minutil\")","v":""},{"$f":"IF(E268=\"\",\"\",\"c\")","v":""},{"$f":"IF(C268=\"\",\"\",ROUND((VLOOKUP($A255&$B256,MSG_Generic!$A$6:$AB$398,MSG_Generic!AB$1,FALSE)*$H$2+$I$2)/E260,4))","v":""}]
[null,null,"bdc","up",{"$f":"IF(VLOOKUP(A255&B256,MSG_Generic!$A$5:$BE$384,MSG_Generic!BE$1,FALSE),\"ts\",\"c\")","v":"ts"},{"$f":"VLOOKUP(A255&B256,MSG_Generic!$A$8:$BF$384,MSG_Generic!BF$1,FALSE)","v":"300 370 440 510 580 650 720 790 860 930 1000 1100 1200 1300 1400 1500 1600 1700 1800 1900 2000 2000 2000"}]
[null,null,{"$f":"IF(F270=\"\",\"\",\"bdi\")","v":"bdi"},{"$f":"IF(F270=\"\",\"\",\"up\")","v":"up"},{"$f":"IF(F270=\"\",\"\",\"c\")","v":"c"},{"$f":"VLOOKUP($A255&$B256,MSG_Generic!$A$6:$T$384,MSG_Generic!Q$1,FALSE)","v":551.84854770537049}]
[null,null,"con1c","RM:tin","c",{"$f":"ROUND(VLOOKUP($A255&$B256,MSG_Generic!$A$6:$Y$384,MSG_Generic!Y$1,FALSE),3)","v":0.1}]
[null,null,{"$f":"IF(F272=\"\",\"\",\"con1a\")","v":""},{"$f":"IF(F272=\"\",\"\",IF(MID(B256,8,2)=\"PV\",\"PVl\",\"STl\"))","v":""},{"$f":"IF(F272=\"\",\"\",\"c\")","v":""},{"$f":"IF(ISERROR(FIND(\"PV\",B256)),IF(ISERROR(FIND(\"TSO\",B256)),\"\",1),1)","v":""}]
[null,null,{"$f":"IF(F273=\"\",\"\",\"con1a\")","v":"con1a"},{"$f":"IF(F273=\"\",\"\",IF(MID(B256,3,3)=\"WND\",\"WND\",\"PV\"))","v":"WND"},{"$f":"IF(F273=\"\",\"\",\"c\")","v":"c"},{"$f":"IF(OR(MID(B256,3,3)=\"WND\",MID(B256,8,3)=\"PVu\"),1,\"\")","v":1}]
[null,null,"con1a","DOM","c",{"$f":"IF(RIGHT(D258,1)=RIGHT(adb_all!$D$14,1),1,0)","v":1}]
[null,"#"]
[{"$f":"A255","v":"TBN"},"*"]
[{"$f":"A256+1","v":301},{"$f":"OFFSET(MSG_Generic!$B$1,A277,0)","v":"EPWNDNU30"},{"$f":"VLOOKUP(A276&B277,MSG_Generic!$A$6:$P$384,MSG_Generic!E$1,FALSE)","v":"N"}]
[null,null,{"$f":"IF(E278=\"\",\"\",\"minp\")","v":""},{"$f":"IF(E278=\"\",\"\",VLOOKUP($A276&$B277,MSG_Generic!$A$6:$U$384,MSG_Generic!U$1,FALSE))","v":""},{"$f":"VLOOKUP($A276&$B277,MSG_Generic!$A$6:$T$384,MSG_Generic!F$1,FALSE)","v":""}]
[null,null,"moutp",{"$f":"IF(E279=\"\",\"\",VLOOKUP($A276&$B277,MSG_Generic!$A$6:$V$384,MSG_Generic!V$1,FALSE))","v":"e-M"},"c",{"$f":"ROUND(VLOOKUP($A276&$B277,MSG_Generic!$A$6:$T$384,MSG_Generic!G$1,FALSE),3)","v":1}]
[null,null,{"$f":"IF(D280=\"\",\"\",\"fyear\")","v":"fyear"},{"$f":"VLOOKUP($A276&$B277,MSG_Generic!$A$6:$T$384,MSG_Generic!I$1,FALSE)","v":2014}]
[null,null,"plf","c",{"$f":"ROUND(VLOOKUP($A276&$B277,MSG_Generic!$A$6:$T$384,MSG_Generic!J$1,FALSE),3)","v":0.3}]
[null,null,"pll","c",{"$f":"VLOOKUP($A276&$B277,MSG_Generic!$A$6:$T$384,MSG_Generic!L$1,FALSE)","v":25}]
[null,null,"inv",{"$f":"IF(VLOOKUP(A276&B277,MSG_Generic!$A$5:$AC$384,MSG_Generic!AC$1,FALSE),\"ts\",\"c\")","v":"ts"},{"$f":"IF(D283=\"ts\",VLOOKUP(A276&B277,MSG_Generic!$A$5:$AD$384,MSG_Generic!AD$1,FALSE),ROUND(VLOOKUP(A276&B277,MSG_Generic!$A$5:$N$384,MSG_Generic!N$1,FALSE),1))","v":"2000 1961.6 1923.2 1884.8 1846.4 1807.8 1779.8 1751.8 1723.8 1695.8 1667.8 1651.9 1636 1620.1 1604.2 1588.3 1572.4 1556.5 1540.6 1524.7 1508.3 1501.1 1436.4 1364.4"}]
[null,null,"fom","c",{"$f":"ROUND(VLOOKUP($A276&$B277,MSG_Generic!$A$6:$T$384,MSG_Generic!O$1,FALSE),3)","v":0}]
[null,null,"vom","c",{"$f":"ROUND(VLOOKUP($A276&$B277,MSG_Generic!$A$6:$T$384,MSG_Generic!H$1,FALSE),3)","v":125.139}]
[null,null,{"$f":"IF(ISBLANK(VLOOKUP(A276&$B277,MSG_Generic!$A$6:$AA$398,MSG_Generic!AA$1,FALSE)),\"\",\"hisc 0.\")","v":""},{"$f":"IF(E286=\"\",\"\",\"hc\")","v":""},{"$f":"IF(C286=\"\",\"\",VLOOKUP(A276&$B277,MSG_Generic!$A$6:$AA$398,MSG_Generic!AA$1,FALSE))","v":""}]
[null,null,"ctime","c",{"$f":"VLOOKUP($A276&$B277,MSG_Generic!$A$6:$T$384,MSG_Generic!M$1,FALSE)","v":2}]
[null,null,"optm","c",{"$f":"ROUND(VLOOKUP($A276&$B277,MSG_Generic!$A$6:$T$384,MSG_Generic!K$1,FALSE),3)","v":1}]
[null,null,{"$f":"IF(ISBLANK(VLOOKUP($A276&$B277,MSG_Generic!$A$6:$AB$398,MSG_Generic!AB$1,FALSE)),\"\",\"minutil\")","v":""},{"$f":"IF(E289=\"\",\"\",\"c\")","v":""},{"$f":"IF(C289=\"\",\"\",ROUND((VLOOKUP($A276&$B277,MSG_Generic!$A$6:$AB$398,MSG_Generic!AB$1,FALSE)*$H$2+$I$2)/E281,4))","v":""}]
[null,null,"bdc","up",{"$f":"IF(VLOOKUP(A276&B277,MSG_Generic!$A$5:$BE$384,MSG_Generic!BE$1,FALSE),\"ts\",\"c\")","v":"ts"},{"$f":"VLOOKUP(A276&B277,MSG_Generic!$A$8:$BF$384,MSG_Generic!BF$1,FALSE)","v":"300 370 440 510 580 650 720 790 860 930 1000 1100 1200 1300 1400 1500 1600 1700 1800 1900 2000 2000 2000"}]
[null,null,{"$f":"IF(F291=\"\",\"\",\"bdi\")","v":"bdi"},{"$f":"IF(F291=\"\",\"\",\"up\")","v":"up"},{"$f":"IF(F291=\"\",\"\",\"c\")","v":"c"},{"$f":"VLOOKUP($A276&$B277,MSG_Generic!$A$6:$T$384,MSG_Generic!Q$1,FALSE)","v":0}]
[null,null,"con1c","RM:tin","c",{"$f":"ROUND(VLOOKUP($A276&$B277,MSG_Generic!$A$6:$Y$384,MSG_Generic!Y$1,FALSE),3)","v":0.15}]
[null,null,{"$f":"IF(F293=\"\",\"\",\"con1a\")","v":""},{"$f":"IF(F293=\"\",\"\",IF(MID(B277,8,2)=\"PV\",\"PVl\",\"STl\"))","v":""},{"$f":"IF(F293=\"\",\"\",\"c\")","v":""},{"$f":"IF(ISERROR(FIND(\"PV\",B277)),IF(ISERROR(FIND(\"TSO\",B277)),\"\",1),1)","v":""}]
[null,null,{"$f":"IF(F294=\"\",\"\",\"con1a\")","v":"con1a"},{"$f":"IF(F294=\"\",\"\",IF(MID(B277,3,3)=\"WND\",\"WND\",\"PV\"))","v":"WND"},{"$f":"IF(F294=\"\",\"\",\"c\")","v":"c"},{"$f":"IF(OR(MID(B277,3,3)=\"WND\",MID(B277,8,3)=\"PVu\"),1,\"\")","v":1}]
[null,null,"con1a","DOM","c",{"$f":"IF(RIGHT(D279,1)=RIGHT(adb_all!$D$14,1),1,0)","v":1}]
[null,"#"]
[{"$f":"A276","v":"TBN"},"*"]
[{"$f":"A277+1","v":302},{"$f":"OFFSET(MSG_Generic!$B$1,A298,0)","v":"EPSOLNUPVut"},{"$f":"VLOOKUP(A297&B298,MSG_Generic!$A$6:$P$384,MSG_Generic!E$1,FALSE)","v":"O"}]
[null,null,{"$f":"IF(E299=\"\",\"\",\"minp\")","v":""},{"$f":"IF(E299=\"\",\"\",VLOOKUP($A297&$B298,MSG_Generic!$A$6:$U$384,MSG_Generic!U$1,FALSE))","v":""},{"$f":"VLOOKUP($A297&$B298,MSG_Generic!$A$6:$T$384,MSG_Generic!F$1,FALSE)","v":""}]
[null,null,"moutp",{"$f":"IF(E300=\"\",\"\",VLOOKUP($A297&$B298,MSG_Generic!$A$6:$V$384,MSG_Generic!V$1,FALSE))","v":"e-M"},"c",{"$f":"ROUND(VLOOKUP($A297&$B298,MSG_Generic!$A$6:$T$384,MSG_Generic!G$1,FALSE),3)","v":1}]
[null,null,{"$f":"IF(D301=\"\",\"\",\"fyear\")","v":"fyear"},{"$f":"VLOOKUP($A297&$B298,MSG_Generic!$A$6:$T$384,MSG_Generic!I$1,FALSE)","v":2013}]
[null,null,"plf","c",{"$f":"ROUND(VLOOKUP($A297&$B298,MSG_Generic!$A$6:$T$384,MSG_Generic!J$1,FALSE),3)","v":0.52800000000000002}]
[null,null,"pll","c",{"$f":"VLOOKUP($A297&$B298,MSG_Generic!$A$6:$T$384,MSG_Generic!L$1,FALSE)","v":25}]
[null,null,"inv",{"$f":"IF(VLOOKUP(A297&B298,MSG_Generic!$A$5:$AC$384,MSG_Generic!AC$1,FALSE),\"ts\",\"c\")","v":"ts"},{"$f":"IF(D304=\"ts\",VLOOKUP(A297&B298,MSG_Generic!$A$5:$AD$384,MSG_Generic!AD$1,FALSE),ROUND(VLOOKUP(A297&B298,MSG_Generic!$A$5:$N$384,MSG_Generic!N$1,FALSE),1))","v":"2000 1926.1 1852.2 1778.3 1704.4 1630.7 1599.4 1568.1 1536.8 1505.5 1474.1 1453.4 1432.7 1412 1391.3 1370.6 1349.9 1329.2 1308.5 1287.8 1267.3 1255.8 1151.9 1036.5"}]
[null,null,"fom","c",{"$f":"ROUND(VLOOKUP($A297&$B298,MSG_Generic!$A$6:$T$384,MSG_Generic!O$1,FALSE),3)","v":0}]
[null,null,"vom","c",{"$f":"ROUND(VLOOKUP($A297&$B298,MSG_Generic!$A$6:$T$384,MSG_Generic!H$1,FALSE),3)","v":176.03800000000001}]
[null,null,{"$f":"IF(ISBLANK(VLOOKUP(A297&$B298,MSG_Generic!$A$6:$AA$398,MSG_Generic!AA$1,FALSE)),\"\",\"hisc 0.\")","v":""},{"$f":"IF(E307=\"\",\"\",\"hc\")","v":""},{"$f":"IF(C307=\"\",\"\",VLOOKUP(A297&$B298,MSG_Generic!$A$6:$AA$398,MSG_Generic!AA$1,FALSE))","v":""}]
[null,null,"ctime","c",{"$f":"VLOOKUP($A297&$B298,MSG_Generic!$A$6:$T$384,MSG_Generic!M$1,FALSE)","v":1}]
[null,null,"optm","c",{"$f":"ROUND(VLOOKUP($A297&$B298,MSG_Generic!$A$6:$T$384,MSG_Generic!K$1,FALSE),3)","v":1}]
[null,null,{"$f":"IF(ISBLANK(VLOOKUP($A297&$B298,MSG_Generic!$A$6:$AB$398,MSG_Generic!AB$1,FALSE)),\"\",\"minutil\")","v":""},{"$f":"IF(E310=\"\",\"\",\"c\")","v":""},{"$f":"IF(C310=\"\",\"\",ROUND((VLOOKUP($A297&$B298,MSG_Generic!$A$6:$AB$398,MSG_Generic!AB$1,FALSE)*$H$2+$I$2)/E302,4))","v":""}]
[null,null,"bdc","up",{"$f":"IF(VLOOKUP(A297&B298,MSG_Generic!$A$5:$BE$384,MSG_Generic!BE$1,FALSE),\"ts\",\"c\")","v":"c"},{"$f":"VLOOKUP(A297&B298,MSG_Generic!$A$8:$BF$384,MSG_Generic!BF$1,FALSE)","v":500}]
[null,null,{"$f":"IF(F312=\"\",\"\",\"bdi\")","v":"bdi"},{"$f":"IF(F312=\"\",\"\",\"up\")","v":"up"},{"$f":"IF(F312=\"\",\"\",\"c\")","v":"c"},{"$f":"VLOOKUP($A297&$B298,MSG_Generic!$A$6:$T$384,MSG_Generic!Q$1,FALSE)","v":29426.836204162806}]
[null,null,"con1c","RM:tin","c",{"$f":"ROUND(VLOOKUP($A297&$B298,MSG_Generic!$A$6:$Y$384,MSG_Generic!Y$1,FALSE),3)","v":0.05}]
[null,null,{"$f":"IF(F314=\"\",\"\",\"con1a\")","v":"con1a"},{"$f":"IF(F314=\"\",\"\",IF(MID(B298,8,2)=\"PV\",\"PVl\",\"STl\"))","v":"PVl"},{"$f":"IF(F314=\"\",\"\",\"c\")","v":"c"},{"$f":"IF(ISERROR(FIND(\"PV\",B298)),IF(ISERROR(FIND(\"TSO\",B298)),\"\",1),1)","v":1}]
[null,null,{"$f":"IF(F315=\"\",\"\",\"con1a\")","v":"con1a"},{"$f":"IF(F315=\"\",\"\",IF(MID(B298,3,3)=\"WND\",\"WND\",\"PV\"))","v":"PV"},{"$f":"IF(F315=\"\",\"\",\"c\")","v":"c"},{"$f":"IF(OR(MID(B298,3,3)=\"WND\",MID(B298,8,3)=\"PVu\"),1,\"\")","v":1}]
[null,null,"con1a","DOM","c",{"$f":"IF(RIGHT(D300,1)=RIGHT(adb_all!$D$14,1),1,0)","v":1}]
[null,"#"]
[{"$f":"A297","v":"TBN"},"*"]
[{"$f":"A298+1","v":303},{"$f":"OFFSET(MSG_Generic!$B$1,A319,0)","v":"EPSOLNUPVrt"},{"$f":"VLOOKUP(A318&B319,MSG_Generic!$A$6:$P$384,MSG_Generic!E$1,FALSE)","v":"K"}]
[null,null,{"$f":"IF(E320=\"\",\"\",\"minp\")","v":""},{"$f":"IF(E320=\"\",\"\",VLOOKUP($A318&$B319,MSG_Generic!$A$6:$U$384,MSG_Generic!U$1,FALSE))","v":""},{"$f":"VLOOKUP($A318&$B319,MSG_Generic!$A$6:$T$384,MSG_Generic!F$1,FALSE)","v":""}]
[null,null,"moutp",{"$f":"IF(E321=\"\",\"\",VLOOKUP($A318&$B319,MSG_Generic!$A$6:$V$384,MSG_Generic!V$1,FALSE))","v":"u-t"},"c",{"$f":"ROUND(VLOOKUP($A318&$B319,MSG_Generic!$A$6:$T$384,MSG_Generic!G$1,FALSE),3)","v":1}]
[null,null,{"$f":"IF(D322=\"\",\"\",\"fyear\")","v":"fyear"},{"$f":"VLOOKUP($A318&$B319,MSG_Generic!$A$6:$T$384,MSG_Generic!I$1,FALSE)","v":2013}]
[null,null,"plf","c",{"$f":"ROUND(VLOOKUP($A318&$B319,MSG_Generic!$A$6:$T$384,MSG_Generic!J$1,FALSE),3)","v":0.42299999999999999}]
[null,null,"pll","c",{"$f":"VLOOKUP($A318&$B319,MSG_Generic!$A$6:$T$384,MSG_Generic!L$1,FALSE)","v":20}]
[null,null,"inv",{"$f":"IF(VLOOKUP(A318&B319,MSG_Generic!$A$5:$AC$384,MSG_Generic!AC$1,FALSE),\"ts\",\"c\")","v":"ts"},{"$f":"IF(D325=\"ts\",VLOOKUP(A318&B319,MSG_Generic!$A$5:$AD$384,MSG_Generic!AD$1,FALSE),ROUND(VLOOKUP(A318&B319,MSG_Generic!$A$5:$N$384,MSG_Generic!N$1,FALSE),1))","v":"2100 2022.5 1945 1867.5 1790 1712.3 1679.4 1646.5 1613.6 1580.7 1547.8 1526.1 1504.4 1482.7 1461 1439.3 1417.6 1395.9 1374.2 1352.5 1330.7 1318.6 1209.6 1088.4"}]
[null,null,"fom","c",{"$f":"ROUND(VLOOKUP($A318&$B319,MSG_Generic!$A$6:$T$384,MSG_Generic!O$1,FALSE),3)","v":0}]
[null,null,"vom","c",{"$f":"ROUND(VLOOKUP($A318&$B319,MSG_Generic!$A$6:$T$384,MSG_Generic!H$1,FALSE),3)","v":208.31}]
[null,null,{"$f":"IF(ISBLANK(VLOOKUP(A318&$B319,MSG_Generic!$A$6:$AA$398,MSG_Generic!AA$1,FALSE)),\"\",\"hisc 0.\")","v":""},{"$f":"IF(E328=\"\",\"\",\"hc\")","v":""},{"$f":"IF(C328=\"\",\"\",VLOOKUP(A318&$B319,MSG_Generic!$A$6:$AA$398,MSG_Generic!AA$1,FALSE))","v":""}]
[null,null,"ctime","c",{"$f":"VLOOKUP($A318&$B319,MSG_Generic!$A$6:$T$384,MSG_Generic!M$1,FALSE)","v":0}]
[null,null,"optm","c",{"$f":"ROUND(VLOOKUP($A318&$B319,MSG_Generic!$A$6:$T$384,MSG_Generic!K$1,FALSE),3)","v":1}]
[null,null,{"$f":"IF(ISBLANK(VLOOKUP($A318&$B319,MSG_Generic!$A$6:$AB$398,MSG_Generic!AB$1,FALSE)),\"\",\"minutil\")","v":""},{"$f":"IF(E331=\"\",\"\",\"c\")","v":""},{"$f":"IF(C331=\"\",\"\",ROUND((VLOOKUP($A318&$B319,MSG_Generic!$A$6:$AB$398,MSG_Generic!AB$1,FALSE)*$H$2+$I$2)/E323,4))","v":""}]
[null,null,"bdc","up",{"$f":"IF(VLOOKUP(A318&B319,MSG_Generic!$A$5:$BE$384,MSG_Generic!BE$1,FALSE),\"ts\",\"c\")","v":"ts"},{"$f":"VLOOKUP(A318&B319,MSG_Generic!$A$8:$BF$384,MSG_Generic!BF$1,FALSE)","v":"33 36.3 39.6 42.9 46.2 49.5 52.8 56.1 59.4 62.7 66 72.6 79.2 85.8 92.4 99 105.6 112.2 118.8 125.4 132 264 528"}]
[null,null,{"$f":"IF(F333=\"\",\"\",\"bdi\")","v":"bdi"},{"$f":"IF(F333=\"\",\"\",\"up\")","v":"up"},{"$f":"IF(F333=\"\",\"\",\"c\")","v":"c"},{"$f":"VLOOKUP($A318&$B319,MSG_Generic!$A$6:$T$384,MSG_Generic!Q$1,FALSE)","v":29426.836204162806}]
[null,null,"con1c","RM:tin","c",{"$f":"ROUND(VLOOKUP($A318&$B319,MSG_Generic!$A$6:$Y$384,MSG_Generic!Y$1,FALSE),3)","v":0}]
[null,null,{"$f":"IF(F335=\"\",\"\",\"con1a\")","v":"con1a"},{"$f":"IF(F335=\"\",\"\",IF(MID(B319,8,2)=\"PV\",\"PVl\",\"STl\"))","v":"PVl"},{"$f":"IF(F335=\"\",\"\",\"c\")","v":"c"},{"$f":"IF(ISERROR(FIND(\"PV\",B319)),IF(ISERROR(FIND(\"TSO\",B319)),\"\",1),1)","v":1}]
[null,null,{"$f":"IF(F336=\"\",\"\",\"con1a\")","v":""},{"$f":"IF(F336=\"\",\"\",IF(MID(B319,3,3)=\"WND\",\"WND\",\"PV\"))","v":""},{"$f":"IF(F336=\"\",\"\",\"c\")","v":""},{"$f":"IF(OR(MID(B319,3,3)=\"WND\",MID(B319,8,3)=\"PVu\"),1,\"\")","v":""}]
[null,null,"con1a","DOM","c",{"$f":"IF(RIGHT(D321,1)=RIGHT(adb_all!$D$14,1),1,0)","v":0}]
[null,"#"]
[{"$f":"A318","v":"TBN"},"*"]
[{"$f":"A319+1","v":304},{"$f":"OFFSET(MSG_Generic!$B$1,A340,0)","v":"EPSOLNUPVst"},{"$f":"VLOOKUP(A339&B340,MSG_Generic!$A$6:$P$384,MSG_Generic!E$1,FALSE)","v":"L"}]
[null,null,{"$f":"IF(E341=\"\",\"\",\"minp\")","v":""},{"$f":"IF(E341=\"\",\"\",VLOOKUP($A339&$B340,MSG_Generic!$A$6:$U$384,MSG_Generic!U$1,FALSE))","v":""},{"$f":"VLOOKUP($A339&$B340,MSG_Generic!$A$6:$T$384,MSG_Generic!F$1,FALSE)","v":""}]
[null,null,"moutp",{"$f":"IF(E342=\"\",\"\",VLOOKUP($A339&$B340,MSG_Generic!$A$6:$V$384,MSG_Generic!V$1,FALSE))","v":"u-t"},"c",{"$f":"ROUND(VLOOKUP($A339&$B340,MSG_Generic!$A$6:$T$384,MSG_Generic!G$1,FALSE),3)","v":1}]
[null,null,{"$f":"IF(D343=\"\",\"\",\"fyear\")","v":"fyear"},{"$f":"VLOOKUP($A339&$B340,MSG_Generic!$A$6:$T$384,MSG_Generic!I$1,FALSE)","v":2013}]
[null,null,"plf","c",{"$f":"ROUND(VLOOKUP($A339&$B340,MSG_Generic!$A$6:$T$384,MSG_Generic!J$1,FALSE),3)","v":0.38700000000000001}]
[null,null,"pll","c",{"$f":"VLOOKUP($A339&$B340,MSG_Generic!$A$6:$T$384,MSG_Generic!L$1,FALSE)","v":20}]
[null,null,"inv",{"$f":"IF(VLOOKUP(A339&B340,MSG_Generic!$A$5:$AC$384,MSG_Generic!AC$1,FALSE),\"ts\",\"c\")","v":"ts"},{"$f":"IF(D346=\"ts\",VLOOKUP(A339&B340,MSG_Generic!$A$5:$AD$384,MSG_Generic!AD$1,FALSE),ROUND(VLOOKUP(A339&B340,MSG_Generic!$A$5:$N$384,MSG_Generic!N$1,FALSE),1))","v":"4257.5 4100.3 3943.1 3785.9 3628.7 3471.4 3373.3 3275.2 3177.1 3079 2981.1 2926.6 2872.1 2817.6 2763.1 2708.6 2654.1 2599.6 2545.1 2490.6 2435.7 2413.5 2214 1992.2"}]
[null,null,"fom","c",{"$f":"ROUND(VLOOKUP($A339&$B340,MSG_Generic!$A$6:$T$384,MSG_Generic!O$1,FALSE),3)","v":0}]
[null,null,"vom","c",{"$f":"ROUND(VLOOKUP($A339&$B340,MSG_Generic!$A$6:$T$384,MSG_Generic!H$1,FALSE),3)","v":166.667}]
[null,null,{"$f":"IF(ISBLANK(VLOOKUP(A339&$B340,MSG_Generic!$A$6:$AA$398,MSG_Generic!AA$1,FALSE)),\"\",\"hisc 0.\")","v":""},{"$f":"IF(E349=\"\",\"\",\"hc\")","v":""},{"$f":"IF(C349=\"\",\"\",VLOOKUP(A339&$B340,MSG_Generic!$A$6:$AA$398,MSG_Generic!AA$1,FALSE))","v":""}]
[null,null,"ctime","c",{"$f":"VLOOKUP($A339&$B340,MSG_Generic!$A$6:$T$384,MSG_Generic!M$1,FALSE)","v":0}]
[null,null,"optm","c",{"$f":"ROUND(VLOOKUP($A339&$B340,MSG_Generic!$A$6:$T$384,MSG_Generic!K$1,FALSE),3)","v":1}]
[null,null,{"$f":"IF(ISBLANK(VLOOKUP($A339&$B340,MSG_Generic!$A$6:$AB$398,MSG_Generic!AB$1,FALSE)),\"\",\"minutil\")","v":""},{"$f":"IF(E352=\"\",\"\",\"c\")","v":""},{"$f":"IF(C352=\"\",\"\",ROUND((VLOOKUP($A339&$B340,MSG_Generic!$A$6:$AB$398,MSG_Generic!AB$1,FALSE)*$H$2+$I$2)/E344,4))","v":""}]
[null,null,"bdc","up",{"$f":"IF(VLOOKUP(A339&B340,MSG_Generic!$A$5:$BE$384,MSG_Generic!BE$1,FALSE),\"ts\",\"c\")","v":"ts"},{"$f":"VLOOKUP(A339&B340,MSG_Generic!$A$8:$BF$384,MSG_Generic!BF$1,FALSE)","v":"33 36.3 39.6 42.9 46.2 49.5 52.8 56.1 59.4 62.7 66 72.6 79.2 85.8 92.4 99 105.6 112.2 118.8 125.4 132 264 528"}]
[null,null,{"$f":"IF(F354=\"\",\"\",\"bdi\")","v":"bdi"},{"$f":"IF(F354=\"\",\"\",\"up\")","v":"up"},{"$f":"IF(F354=\"\",\"\",\"c\")","v":"c"},{"$f":"VLOOKUP($A339&$B340,MSG_Generic!$A$6:$T$384,MSG_Generic!Q$1,FALSE)","v":29426.836204162806}]
[null,null,"con1c","RM:tin","c",{"$f":"ROUND(VLOOKUP($A339&$B340,MSG_Generic!$A$6:$Y$384,MSG_Generic!Y$1,FALSE),3)","v":0}]
[null,null,{"$f":"IF(F356=\"\",\"\",\"con1a\")","v":"con1a"},{"$f":"IF(F356=\"\",\"\",IF(MID(B340,8,2)=\"PV\",\"PVl\",\"STl\"))","v":"PVl"},{"$f":"IF(F356=\"\",\"\",\"c\")","v":"c"},{"$f":"IF(ISERROR(FIND(\"PV\",B340)),IF(ISERROR(FIND(\"TSO\",B340)),\"\",1),1)","v":1}]
[null,null,{"$f":"IF(F357=\"\",\"\",\"con1a\")","v":""},{"$f":"IF(F357=\"\",\"\",IF(MID(B340,3,3)=\"WND\",\"WND\",\"PV\"))","v":""},{"$f":"IF(F357=\"\",\"\",\"c\")","v":""},{"$f":"IF(OR(MID(B340,3,3)=\"WND\",MID(B340,8,3)=\"PVu\"),1,\"\")","v":""}]
[null,null,"con1a","DOM","c",{"$f":"IF(RIGHT(D342,1)=RIGHT(adb_all!$D$14,1),1,0)","v":0}]
[null,"#"]
[{"$f":"A339","v":"TBN"},"*"]
[{"$f":"A340+1","v":305},{"$f":"OFFSET(MSG_Generic!$B$1,A361,0)","v":"EPSOLNUPVst2"},{"$f":"VLOOKUP(A360&B361,MSG_Generic!$A$6:$P$384,MSG_Generic!E$1,FALSE)","v":"R"}]
[null,null,{"$f":"IF(E362=\"\",\"\",\"minp\")","v":""},{"$f":"IF(E362=\"\",\"\",VLOOKUP($A360&$B361,MSG_Generic!$A$6:$U$384,MSG_Generic!U$1,FALSE))","v":""},{"$f":"VLOOKUP($A360&$B361,MSG_Generic!$A$6:$T$384,MSG_Generic!F$1,FALSE)","v":""}]
[null,null,"moutp",{"$f":"IF(E363=\"\",\"\",VLOOKUP($A360&$B361,MSG_Generic!$A$6:$V$384,MSG_Generic!V$1,FALSE))","v":"u-t"},"c",{"$f":"ROUND(VLOOKUP($A360&$B361,MSG_Generic!$A$6:$T$384,MSG_Generic!G$1,FALSE),3)","v":1}]
[null,null,{"$f":"IF(D364=\"\",\"\",\"fyear\")","v":"fyear"},{"$f":"VLOOKUP($A360&$B361,MSG_Generic!$A$6:$T$384,MSG_Generic!I$1,FALSE)","v":2013}]
[null,null,"plf","c",{"$f":"ROUND(VLOOKUP($A360&$B361,MSG_Generic!$A$6:$T$384,MSG_Generic!J$1,FALSE),3)","v":0.38600000000000001}]
[null,null,"pll","c",{"$f":"VLOOKUP($A360&$B361,MSG_Generic!$A$6:$T$384,MSG_Generic!L$1,FALSE)","v":20}]
[null,null,"inv",{"$f":"IF(VLOOKUP(A360&B361,MSG_Generic!$A$5:$AC$384,MSG_Generic!AC$1,FALSE),\"ts\",\"c\")","v":"ts"},{"$f":"IF(D367=\"ts\",VLOOKUP(A360&B361,MSG_Generic!$A$5:$AD$384,MSG_Generic!AD$1,FALSE),ROUND(VLOOKUP(A360&B361,MSG_Generic!$A$5:$N$384,MSG_Generic!N$1,FALSE),1))","v":"6275 6043.3 5811.6 5579.9 5348.2 5116.5 4971.9 4827.3 4682.7 4538.1 4393.7 4313.3 4232.9 4152.5 4072.1 3991.7 3911.3 3830.9 3750.5 3670.1 3590 3557.3 3263.2 2936.3"}]
[null,null,"fom","c",{"$f":"ROUND(VLOOKUP($A360&$B361,MSG_Generic!$A$6:$T$384,MSG_Generic!O$1,FALSE),3)","v":0}]
[null,null,"vom","c",{"$f":"ROUND(VLOOKUP($A360&$B361,MSG_Generic!$A$6:$T$384,MSG_Generic!H$1,FALSE),3)","v":150}]
[null,null,{"$f":"IF(ISBLANK(VLOOKUP(A360&$B361,MSG_Generic!$A$6:$AA$398,MSG_Generic!AA$1,FALSE)),\"\",\"hisc 0.\")","v":""},{"$f":"IF(E370=\"\",\"\",\"hc\")","v":""},{"$f":"IF(C370=\"\",\"\",VLOOKUP(A360&$B361,MSG_Generic!$A$6:$AA$398,MSG_Generic!AA$1,FALSE))","v":""}]
[null,null,"ctime","c",{"$f":"VLOOKUP($A360&$B361,MSG_Generic!$A$6:$T$384,MSG_Generic!M$1,FALSE)","v":0}]
[null,null,"optm","c",{"$f":"ROUND(VLOOKUP($A360&$B361,MSG_Generic!$A$6:$T$384,MSG_Generic!K$1,FALSE),3)","v":1}]
[null,null,{"$f":"IF(ISBLANK(VLOOKUP($A360&$B361,MSG_Generic!$A$6:$AB$398,MSG_Generic!AB$1,FALSE)),\"\",\"minutil\")","v":""},{"$f":"IF(E373=\"\",\"\",\"c\")","v":""},{"$f":"IF(C373=\"\",\"\",ROUND((VLOOKUP($A360&$B361,MSG_Generic!$A$6:$AB$398,MSG_Generic!AB$1,FALSE)*$H$2+$I$2)/E365,4))","v":""}]
[null,null,"bdc","up",{"$f":"IF(VLOOKUP(A360&B361,MSG_Generic!$A$5:$BE$384,MSG_Generic!BE$1,FALSE),\"ts\",\"c\")","v":"ts"},{"$f":"VLOOKUP(A360&B361,MSG_Generic!$A$8:$BF$384,MSG_Generic!BF$1,FALSE)","v":"33 36.3 39.6 42.9 46.2 49.5 52.8 56.1 59.4 62.7 66 72.6 79.2 85.8 92.4 99 105.6 112.2 118.8 125.4 132 264 528"}]
[null,null,{"$f":"IF(F375=\"\",\"\",\"bdi\")","v":"bdi"},{"$f":"IF(F375=\"\",\"\",\"up\")","v":"up"},{"$f":"IF(F375=\"\",\"\",\"c\")","v":"c"},{"$f":"VLOOKUP($A360&$B361,MSG_Generic!$A$6:$T$384,MSG_Generic!Q$1,FALSE)","v":29426.836204162806}]
[null,null,"con1c","RM:tin","c",{"$f":"ROUND(VLOOKUP($A360&$B361,MSG_Generic!$A$6:$Y$384,MSG_Generic!Y$1,FALSE),3)","v":0}]
[null,null,{"$f":"IF(F377=\"\",\"\",\"con1a\")","v":"con1a"},{"$f":"IF(F377=\"\",\"\",IF(MID(B361,8,2)=\"PV\",\"PVl\",\"STl\"))","v":"PVl"},{"$f":"IF(F377=\"\",\"\",\"c\")","v":"c"},{"$f":"IF(ISERROR(FIND(\"PV\",B361)),IF(ISERROR(FIND(\"TSO\",B361)),\"\",1),1)","v":1}]
[null,null,{"$f":"IF(F378=\"\",\"\",\"con1a\")","v":""},{"$f":"IF(F378=\"\",\"\",IF(MID(B361,3,3)=\"WND\",\"WND\",\"PV\"))","v":""},{"$f":"IF(F378=\"\",\"\",\"c\")","v":""},{"$f":"IF(OR(MID(B361,3,3)=\"WND\",MID(B361,8,3)=\"PVu\"),1,\"\")","v":""}]
[null,null,"con1a","DOM","c",{"$f":"IF(RIGHT(D363,1)=RIGHT(adb_all!$D$14,1),1,0)","v":0}]
[null,"#"]
[{"$f":"A360","v":"TBN"},"*"]
[{"$f":"A361+1","v":306},{"$f":"OFFSET(MSG_Generic!$B$1,A382,0)","v":"EPSOLNUPVrtru"},{"$f":"VLOOKUP(A381&B382,MSG_Generic!$A$6:$P$384,MSG_Generic!E$1,FALSE)","v":"M"}]
[null,null,{"$f":"IF(E383=\"\",\"\",\"minp\")","v":""},{"$f":"IF(E383=\"\",\"\",VLOOKUP($A381&$B382,MSG_Generic!$A$6:$U$384,MSG_Generic!U$1,FALSE))","v":""},{"$f":"VLOOKUP($A381&$B382,MSG_Generic!$A$6:$T$384,MSG_Generic!F$1,FALSE)","v":""}]
[null,null,"moutp",{"$f":"IF(E384=\"\",\"\",VLOOKUP($A381&$B382,MSG_Generic!$A$6:$V$384,MSG_Generic!V$1,FALSE))","v":"r-t"},"c",{"$f":"ROUND(VLOOKUP($A381&$B382,MSG_Generic!$A$6:$T$384,MSG_Generic!G$1,FALSE),3)","v":1}]
[null,null,{"$f":"IF(D385=\"\",\"\",\"fyear\")","v":"fyear"},{"$f":"VLOOKUP($A381&$B382,MSG_Generic!$A$6:$T$384,MSG_Generic!I$1,FALSE)","v":2013}]
[null,null,"plf","c",{"$f":"ROUND(VLOOKUP($A381&$B382,MSG_Generic!$A$6:$T$384,MSG_Generic!J$1,FALSE),3)","v":0.42299999999999999}]
[null,null,"pll","c",{"$f":"VLOOKUP($A381&$B382,MSG_Generic!$A$6:$T$384,MSG_Generic!L$1,FALSE)","v":20}]
[null,null,"inv",{"$f":"IF(VLOOKUP(A381&B382,MSG_Generic!$A$5:$AC$384,MSG_Generic!AC$1,FALSE),\"ts\",\"c\")","v":"ts"},{"$f":"IF(D388=\"ts\",VLOOKUP(A381&B382,MSG_Generic!$A$5:$AD$384,MSG_Generic!AD$1,FALSE),ROUND(VLOOKUP(A381&B382,MSG_Generic!$A$5:$N$384,MSG_Generic!N$1,FALSE),1))","v":"2100 2022.5 1945 1867.5 1790 1712.3 1679.4 1646.5 1613.6 1580.7 1547.8 1526.1 1504.4 1482.7 1461 1439.3 1417.6 1395.9 1374.2 1352.5 1330.7 1318.6 1209.6 1088.4"}]
[null,null,"fom","c",{"$f":"ROUND(VLOOKUP($A381&$B382,MSG_Generic!$A$6:$T$384,MSG_Generic!O$1,FALSE),3)","v":0}]
[null,null,"vom","c",{"$f":"ROUND(VLOOKUP($A381&$B382,MSG_Generic!$A$6:$T$384,MSG_Generic!H$1,FALSE),3)","v":208.31}]
[null,null,{"$f":"IF(ISBLANK(VLOOKUP(A381&$B382,MSG_Generic!$A$6:$AA$398,MSG_Generic!AA$1,FALSE)),\"\",\"hisc 0.\")","v":""},{"$f":"IF(E391=\"\",\"\",\"hc\")","v":""},{"$f":"IF(C391=\"\",\"\",VLOOKUP(A381&$B382,MSG_Generic!$A$6:$AA$398,MSG_Generic!AA$1,FALSE))","v":""}]
[null,null,"ctime","c",{"$f":"VLOOKUP($A381&$B382,MSG_Generic!$A$6:$T$384,MSG_Generic!M$1,FALSE)","v":0}]
[null,null,"optm","c",{"$f":"ROUND(VLOOKUP($A381&$B382,MSG_Generic!$A$6:$T$384,MSG_Generic!K$1,FALSE),3)","v":1}]
[null,null,{"$f":"IF(ISBLANK(VLOOKUP($A381&$B382,MSG_Generic!$A$6:$AB$398,MSG_Generic!AB$1,FALSE)),\"\",\"minutil\")","v":""},{"$f":"IF(E394=\"\",\"\",\"c\")","v":""},{"$f":"IF(C394=\"\",\"\",ROUND((VLOOKUP($A381&$B382,MSG_Generic!$A$6:$AB$398,MSG_Generic!AB$1,FALSE)*$H$2+$I$2)/E386,4))","v":""}]
[null,null,"bdc","up",{"$f":"IF(VLOOKUP(A381&B382,MSG_Generic!$A$5:$BE$384,MSG_Generic!BE$1,FALSE),\"ts\",\"c\")","v":"ts"},{"$f":"VLOOKUP(A381&B382,MSG_Generic!$A$8:$BF$384,MSG_Generic!BF$1,FALSE)","v":"33 36.3 39.6 42.9 46.2 49.5 52.8 56.1 59.4 62.7 66 72.6 79.2 85.8 92.4 99 105.6 112.2 118.8 125.4 132 264 528"}]
[null,null,{"$f":"IF(F396=\"\",\"\",\"bdi\")","v":"bdi"},{"$f":"IF(F396=\"\",\"\",\"up\")","v":"up"},{"$f":"IF(F396=\"\",\"\",\"c\")","v":"c"},{"$f":"VLOOKUP($A381&$B382,MSG_Generic!$A$6:$T$384,MSG_Generic!Q$1,FALSE)","v":29426.836204162806}]
[null,null,"con1c","RM:tin","c",{"$f":"ROUND(VLOOKUP($A381&$B382,MSG_Generic!$A$6:$Y$384,MSG_Generic!Y$1,FALSE),3)","v":0}]
[null,null,{"$f":"IF(F398=\"\",\"\",\"con1a\")","v":"con1a"},{"$f":"IF(F398=\"\",\"\",IF(MID(B382,8,2)=\"PV\",\"PVl\",\"STl\"))","v":"PVl"},{"$f":"IF(F398=\"\",\"\",\"c\")","v":"c"},{"$f":"IF(ISERROR(FIND(\"PV\",B382)),IF(ISERROR(FIND(\"TSO\",B382)),\"\",1),1)","v":1}]
[null,null,{"$f":"IF(F399=\"\",\"\",\"con1a\")","v":""},{"$f":"IF(F399=\"\",\"\",IF(MID(B382,3,3)=\"WND\",\"WND\",\"PV\"))","v":""},{"$f":"IF(F399=\"\",\"\",\"c\")","v":""},{"$f":"IF(OR(MID(B382,3,3)=\"WND\",MID(B382,8,3)=\"PVu\"),1,\"\")","v":""}]
[null,null,"con1a","DOM","c",{"$f":"IF(RIGHT(D384,1)=RIGHT(adb_all!$D$14,1),1,0)","v":0}]
[null,"#"]
[{"$f":"A381","v":"TBN"},"*"]
[{"$f":"A382+1","v":307},{"$f":"OFFSET(MSG_Generic!$B$1,A403,0)","v":"EPSOLNUPVstru"},{"$f":"VLOOKUP(A402&B403,MSG_Generic!$A$6:$P$384,MSG_Generic!E$1,FALSE)","v":"N"}]
[null,null,{"$f":"IF(E404=\"\",\"\",\"minp\")","v":""},{"$f":"IF(E404=\"\",\"\",VLOOKUP($A402&$B403,MSG_Generic!$A$6:$U$384,MSG_Generic!U$1,FALSE))","v":""},{"$f":"VLOOKUP($A402&$B403,MSG_Generic!$A$6:$T$384,MSG_Generic!F$1,FALSE)","v":""}]
[null,null,"moutp",{"$f":"IF(E405=\"\",\"\",VLOOKUP($A402&$B403,MSG_Generic!$A$6:$V$384,MSG_Generic!V$1,FALSE))","v":"r-t"},"c",{"$f":"ROUND(VLOOKUP($A402&$B403,MSG_Generic!$A$6:$T$384,MSG_Generic!G$1,FALSE),3)","v":1}]
[null,null,{"$f":"IF(D406=\"\",\"\",\"fyear\")","v":"fyear"},{"$f":"VLOOKUP($A402&$B403,MSG_Generic!$A$6:$T$384,MSG_Generic!I$1,FALSE)","v":2013}]
[null,null,"plf","c",{"$f":"ROUND(VLOOKUP($A402&$B403,MSG_Generic!$A$6:$T$384,MSG_Generic!J$1,FALSE),3)","v":0.38700000000000001}]
[null,null,"pll","c",{"$f":"VLOOKUP($A402&$B403,MSG_Generic!$A$6:$T$384,MSG_Generic!L$1,FALSE)","v":20}]
[null,null,"inv",{"$f":"IF(VLOOKUP(A402&B403,MSG_Generic!$A$5:$AC$384,MSG_Generic!AC$1,FALSE),\"ts\",\"c\")","v":"ts"},{"$f":"IF(D409=\"ts\",VLOOKUP(A402&B403,MSG_Generic!$A$5:$AD$384,MSG_Generic!AD$1,FALSE),ROUND(VLOOKUP(A402&B403,MSG_Generic!$A$5:$N$384,MSG_Generic!N$1,FALSE),1))","v":"4257.5 4100.3 3943.1 3785.9 3628.7 3471.4 3373.3 3275.2 3177.1 3079 2981.1 2926.6 2872.1 2817.6 2763.1 2708.6 2654.1 2599.6 2545.1 2490.6 2435.7 2413.5 2214 1992.2"}]
[null,null,"fom","c",{"$f":"ROUND(VLOOKUP($A402&$B403,MSG_Generic!$A$6:$T$384,MSG_Generic!O$1,FALSE),3)","v":0}]
[null,null,"vom","c",{"$f":"ROUND(VLOOKUP($A402&$B403,MSG_Generic!$A$6:$T$384,MSG_Generic!H$1,FALSE),3)","v":166.667}]
[null,null,{"$f":"IF(ISBLANK(VLOOKUP(A402&$B403,MSG_Generic!$A$6:$AA$398,MSG_Generic!AA$1,FALSE)),\"\",\"hisc 0.\")","v":""},{"$f":"IF(E412=\"\",\"\",\"hc\")","v":""},{"$f":"IF(C412=\"\",\"\",VLOOKUP(A402&$B403,MSG_Generic!$A$6:$AA$398,MSG_Generic!AA$1,FALSE))","v":""}]
[null,null,"ctime","c",{"$f":"VLOOKUP($A402&$B403,MSG_Generic!$A$6:$T$384,MSG_Generic!M$1,FALSE)","v":0}]
[null,null,"optm","c",{"$f":"ROUND(VLOOKUP($A402&$B403,MSG_Generic!$A$6:$T$384,MSG_Generic!K$1,FALSE),3)","v":1}]
[null,null,{"$f":"IF(ISBLANK(VLOOKUP($A402&$B403,MSG_Generic!$A$6:$AB$398,MSG_Generic!AB$1,FALSE)),\"\",\"minutil\")","v":""},{"$f":"IF(E415=\"\",\"\",\"c\")","v":""},{"$f":"IF(C415=\"\",\"\",ROUND((VLOOKUP($A402&$B403,MSG_Generic!$A$6:$AB$398,MSG_Generic!AB$1,FALSE)*$H$2+$I$2)/E407,4))","v":""}]
[null,null,"bdc","up",{"$f":"IF(VLOOKUP(A402&B403,MSG_Generic!$A$5:$BE$384,MSG_Generic!BE$1,FALSE),\"ts\",\"c\")","v":"ts"},{"$f":"VLOOKUP(A402&B403,MSG_Generic!$A$8:$BF$384,MSG_Generic!BF$1,FALSE)","v":"33 36.3 39.6 42.9 46.2 49.5 52.8 56.1 59.4 62.7 66 72.6 79.2 85.8 92.4 99 105.6 112.2 118.8 125.4 132 264 528"}]
[null,null,{"$f":"IF(F417=\"\",\"\",\"bdi\")","v":"bdi"},{"$f":"IF(F417=\"\",\"\",\"up\")","v":"up"},{"$f":"IF(F417=\"\",\"\",\"c\")","v":"c"},{"$f":"VLOOKUP($A402&$B403,MSG_Generic!$A$6:$T$384,MSG_Generic!Q$1,FALSE)","v":29426.836204162806}]
[null,null,"con1c","RM:tin","c",{"$f":"ROUND(VLOOKUP($A402&$B403,MSG_Generic!$A$6:$Y$384,MSG_Generic!Y$1,FALSE),3)","v":0}]
[null,null,{"$f":"IF(F419=\"\",\"\",\"con1a\")","v":"con1a"},{"$f":"IF(F419=\"\",\"\",IF(MID(B403,8,2)=\"PV\",\"PVl\",\"STl\"))","v":"PVl"},{"$f":"IF(F419=\"\",\"\",\"c\")","v":"c"},{"$f":"IF(ISERROR(FIND(\"PV\",B403)),IF(ISERROR(FIND(\"TSO\",B403)),\"\",1),1)","v":1}]
[null,null,{"$f":"IF(F420=\"\",\"\",\"con1a\")","v":""},{"$f":"IF(F420=\"\",\"\",IF(MID(B403,3,3)=\"WND\",\"WND\",\"PV\"))","v":""},{"$f":"IF(F420=\"\",\"\",\"c\")","v":""},{"$f":"IF(OR(MID(B403,3,3)=\"WND\",MID(B403,8,3)=\"PVu\"),1,\"\")","v":""}]
[null,null,"con1a","DOM","c",{"$f":"IF(RIGHT(D405,1)=RIGHT(adb_all!$D$14,1),1,0)","v":0}]
[null,"#"]
[{"$f":"A402","v":"TBN"},"*"]
[{"$f":"A403+1","v":308},{"$f":"OFFSET(MSG_Generic!$B$1,A424,0)","v":"EPSOLNUPVstru2"},{"$f":"VLOOKUP(A423&B424,MSG_Generic!$A$6:$P$384,MSG_Generic!E$1,FALSE)","v":"S"}]
[null,null,{"$f":"IF(E425=\"\",\"\",\"minp\")","v":""},{"$f":"IF(E425=\"\",\"\",VLOOKUP($A423&$B424,MSG_Generic!$A$6:$U$384,MSG_Generic!U$1,FALSE))","v":""},{"$f":"VLOOKUP($A423&$B424,MSG_Generic!$A$6:$T$384,MSG_Generic!F$1,FALSE)","v":""}]
[null,null,"moutp",{"$f":"IF(E426=\"\",\"\",VLOOKUP($A423&$B424,MSG_Generic!$A$6:$V$384,MSG_Generic!V$1,FALSE))","v":"r-t"},"c",{"$f":"ROUND(VLOOKUP($A423&$B424,MSG_Generic!$A$6:$T$384,MSG_Generic!G$1,FALSE),3)","v":1}]
[null,null,{"$f":"IF(D427=\"\",\"\",\"fyear\")","v":"fyear"},{"$f":"VLOOKUP($A423&$B424,MSG_Generic!$A$6:$T$384,MSG_Generic!I$1,FALSE)","v":2013}]
[null,null,"plf","c",{"$f":"ROUND(VLOOKUP($A423&$B424,MSG_Generic!$A$6:$T$384,MSG_Generic!J$1,FALSE),3)","v":0.38600000000000001}]
[null,null,"pll","c",{"$f":"VLOOKUP($A423&$B424,MSG_Generic!$A$6:$T$384,MSG_Generic!L$1,FALSE)","v":20}]
[null,null,"inv",{"$f":"IF(VLOOKUP(A423&B424,MSG_Generic!$A$5:$AC$384,MSG_Generic!AC$1,FALSE),\"ts\",\"c\")","v":"ts"},{"$f":"IF(D430=\"ts\",VLOOKUP(A423&B424,MSG_Generic!$A$5:$AD$384,MSG_Generic!AD$1,FALSE),ROUND(VLOOKUP(A423&B424,MSG_Generic!$A$5:$N$384,MSG_Generic!N$1,FALSE),1))","v":"6275 6043.3 5811.6 5579.9 5348.2 5116.5 4971.9 4827.3 4682.7 4538.1 4393.7 4313.3 4232.9 4152.5 4072.1 3991.7 3911.3 3830.9 3750.5 3670.1 3590 3557.3 3263.2 2936.3"}]
[null,null,"fom","c",{"$f":"ROUND(VLOOKUP($A423&$B424,MSG_Generic!$A$6:$T$384,MSG_Generic!O$1,FALSE),3)","v":0}]
[null,null,"vom","c",{"$f":"ROUND(VLOOKUP($A423&$B424,MSG_Generic!$A$6:$T$384,MSG_Generic!H$1,FALSE),3)","v":150}]
[null,null,{"$f":"IF(ISBLANK(VLOOKUP(A423&$B424,MSG_Generic!$A$6:$AA$398,MSG_Generic!AA$1,FALSE)),\"\",\"hisc 0.\")","v":""},{"$f":"IF(E433=\"\",\"\",\"hc\")","v":""},{"$f":"IF(C433=\"\",\"\",VLOOKUP(A423&$B424,MSG_Generic!$A$6:$AA$398,MSG_Generic!AA$1,FALSE))","v":""}]
[null,null,"ctime","c",{"$f":"VLOOKUP($A423&$B424,MSG_Generic!$A$6:$T$384,MSG_Generic!M$1,FALSE)","v":0}]
[null,null,"optm","c",{"$f":"ROUND(VLOOKUP($A423&$B424,MSG_Generic!$A$6:$T$384,MSG_Generic!K$1,FALSE),3)","v":1}]
[null,null,{"$f":"IF(ISBLANK(VLOOKUP($A423&$B424,MSG_Generic!$A$6:$AB$398,MSG_Generic!AB$1,FALSE)),\"\",\"minutil\")","v":""},{"$f":"IF(E436=\"\",\"\",\"c\")","v":""},{"$f":"IF(C436=\"\",\"\",ROUND((VLOOKUP($A423&$B424,MSG_Generic!$A$6:$AB$398,MSG_Generic!AB$1,FALSE)*$H$2+$I$2)/E428,4))","v":""}]
[null,null,"bdc","up",{"$f":"IF(VLOOKUP(A423&B424,MSG_Generic!$A$5:$BE$384,MSG_Generic!BE$1,FALSE),\"ts\",\"c\")","v":"ts"},{"$f":"VLOOKUP(A423&B424,MSG_Generic!$A$8:$BF$384,MSG_Generic!BF$1,FALSE)","v":"33 36.3 39.6 42.9 46.2 49.5 52.8 56.1 59.4 62.7 66 72.6 79.2 85.8 92.4 99 105.6 112.2 118.8 125.4 132 264 528"}]
[null,null,{"$f":"IF(F438=\"\",\"\",\"bdi\")","v":"bdi"},{"$f":"IF(F438=\"\",\"\",\"up\")","v":"up"},{"$f":"IF(F438=\"\",\"\",\"c\")","v":"c"},{"$f":"VLOOKUP($A423&$B424,MSG_Generic!$A$6:$T$384,MSG_Generic!Q$1,FALSE)","v":29426.836204162806}]
[null,null,"con1c","RM:tin","c",{"$f":"ROUND(VLOOKUP($A423&$B424,MSG_Generic!$A$6:$Y$384,MSG_Generic!Y$1,FALSE),3)","v":0}]
[null,null,{"$f":"IF(F440=\"\",\"\",\"con1a\")","v":"con1a"},{"$f":"IF(F440=\"\",\"\",IF(MID(B424,8,2)=\"PV\",\"PVl\",\"STl\"))","v":"PVl"},{"$f":"IF(F440=\"\",\"\",\"c\")","v":"c"},{"$f":"IF(ISERROR(FIND(\"PV\",B424)),IF(ISERROR(FIND(\"TSO\",B424)),\"\",1),1)","v":1}]
[null,null,{"$f":"IF(F441=\"\",\"\",\"con1a\")","v":""},{"$f":"IF(F441=\"\",\"\",IF(MID(B424,3,3)=\"WND\",\"WND\",\"PV\"))","v":""},{"$f":"IF(F441=\"\",\"\",\"c\")","v":""},{"$f":"IF(OR(MID(B424,3,3)=\"WND\",MID(B424,8,3)=\"PVu\"),1,\"\")","v":""}]
[null,null,"con1a","DOM","c",{"$f":"IF(RIGHT(D426,1)=RIGHT(adb_all!$D$14,1),1,0)","v":0}]
[null,"#"]
[{"$f":"A423","v":"TBN"},"*"]
[{"$f":"A424+1","v":309},{"$f":"OFFSET(MSG_Generic!$B$1,A445,0)","v":"EPTSONUTH"},{"$f":"VLOOKUP(A444&B445,MSG_Generic!$A$6:$P$384,MSG_Generic!E$1,FALSE)","v":"P"}]
[null,null,{"$f":"IF(E446=\"\",\"\",\"minp\")","v":""},{"$f":"IF(E446=\"\",\"\",VLOOKUP($A444&$B445,MSG_Generic!$A$6:$U$384,MSG_Generic!U$1,FALSE))","v":""},{"$f":"VLOOKUP($A444&$B445,MSG_Generic!$A$6:$T$384,MSG_Generic!F$1,FALSE)","v":""}]
[null,null,"moutp",{"$f":"IF(E447=\"\",\"\",VLOOKUP($A444&$B445,MSG_Generic!$A$6:$V$384,MSG_Generic!V$1,FALSE))","v":"e-M"},"c",{"$f":"ROUND(VLOOKUP($A444&$B445,MSG_Generic!$A$6:$T$384,MSG_Generic!G$1,FALSE),3)","v":1}]
[null,null,{"$f":"IF(D448=\"\",\"\",\"fyear\")","v":"fyear"},{"$f":"VLOOKUP($A444&$B445,MSG_Generic!$A$6:$T$384,MSG_Generic!I$1,FALSE)","v":2015}]
[null,null,"plf","c",{"$f":"ROUND(VLOOKUP($A444&$B445,MSG_Generic!$A$6:$T$384,MSG_Generic!J$1,FALSE),3)","v":0.75800000000000001}]
[null,null,"pll","c",{"$f":"VLOOKUP($A444&$B445,MSG_Generic!$A$6:$T$384,MSG_Generic!L$1,FALSE)","v":25}]
[null,null,"inv",{"$f":"IF(VLOOKUP(A444&B445,MSG_Generic!$A$5:$AC$384,MSG_Generic!AC$1,FALSE),\"ts\",\"c\")","v":"ts"},{"$f":"IF(D451=\"ts\",VLOOKUP(A444&B445,MSG_Generic!$A$5:$AD$384,MSG_Generic!AD$1,FALSE),ROUND(VLOOKUP(A444&B445,MSG_Generic!$A$5:$N$384,MSG_Generic!N$1,FALSE),1))","v":"3000 2915.2 2830.4 2745.6 2660.8 2576.2 2526.7 2477.2 2427.7 2378.2 2328.7 2286.1 2243.5 2200.9 2158.3 2115.7 2073.1 2030.5 1987.9 1945.3 1902.7 1885.4 1729.5 1556.2"}]
[null,null,"fom","c",{"$f":"ROUND(VLOOKUP($A444&$B445,MSG_Generic!$A$6:$T$384,MSG_Generic!O$1,FALSE),3)","v":0}]
[null,null,"vom","c",{"$f":"ROUND(VLOOKUP($A444&$B445,MSG_Generic!$A$6:$T$384,MSG_Generic!H$1,FALSE),3)","v":195.62100000000001}]
[null,null,{"$f":"IF(ISBLANK(VLOOKUP(A444&$B445,MSG_Generic!$A$6:$AA$398,MSG_Generic!AA$1,FALSE)),\"\",\"hisc 0.\")","v":""},{"$f":"IF(E454=\"\",\"\",\"hc\")","v":""},{"$f":"IF(C454=\"\",\"\",VLOOKUP(A444&$B445,MSG_Generic!$A$6:$AA$398,MSG_Generic!AA$1,FALSE))","v":""}]
[null,null,"ctime","c",{"$f":"VLOOKUP($A444&$B445,MSG_Generic!$A$6:$T$384,MSG_Generic!M$1,FALSE)","v":4}]
[null,null,"optm","c",{"$f":"ROUND(VLOOKUP($A444&$B445,MSG_Generic!$A$6:$T$384,MSG_Generic!K$1,FALSE),3)","v":1}]
[null,null,{"$f":"IF(ISBLANK(VLOOKUP($A444&$B445,MSG_Generic!$A$6:$AB$398,MSG_Generic!AB$1,FALSE)),\"\",\"minutil\")","v":""},{"$f":"IF(E457=\"\",\"\",\"c\")","v":""},{"$f":"IF(C457=\"\",\"\",ROUND((VLOOKUP($A444&$B445,MSG_Generic!$A$6:$AB$398,MSG_Generic!AB$1,FALSE)*$H$2+$I$2)/E449,4))","v":""}]
[null,null,"bdc","up",{"$f":"IF(VLOOKUP(A444&B445,MSG_Generic!$A$5:$BE$384,MSG_Generic!BE$1,FALSE),\"ts\",\"c\")","v":"ts"},{"$f":"VLOOKUP(A444&B445,MSG_Generic!$A$8:$BF$384,MSG_Generic!BF$1,FALSE)","v":"100 190 280 370 460 550 640 730 820 910 1000 1100 1200 1300 1400 1500 1600 1700 1800 1900 2000 2000 2000"}]
[null,null,{"$f":"IF(F459=\"\",\"\",\"bdi\")","v":"bdi"},{"$f":"IF(F459=\"\",\"\",\"up\")","v":"up"},{"$f":"IF(F459=\"\",\"\",\"c\")","v":"c"},{"$f":"VLOOKUP($A444&$B445,MSG_Generic!$A$6:$T$384,MSG_Generic!Q$1,FALSE)","v":0}]
[null,null,"con1c","RM:tin","c",{"$f":"ROUND(VLOOKUP($A444&$B445,MSG_Generic!$A$6:$Y$384,MSG_Generic!Y$1,FALSE),3)","v":0.3}]
[null,null,{"$f":"IF(F461=\"\",\"\",\"con1a\")","v":"con1a"},{"$f":"IF(F461=\"\",\"\",IF(MID(B445,8,2)=\"PV\",\"PVl\",\"STl\"))","v":"STl"},{"$f":"IF(F461=\"\",\"\",\"c\")","v":"c"},{"$f":"IF(ISERROR(FIND(\"PV\",B445)),IF(ISERROR(FIND(\"TSO\",B445)),\"\",1),1)","v":1}]
[null,null,{"$f":"IF(F462=\"\",\"\",\"con1a\")","v":""},{"$f":"IF(F462=\"\",\"\",IF(MID(B445,3,3)=\"WND\",\"WND\",\"PV\"))","v":""},{"$f":"IF(F462=\"\",\"\",\"c\")","v":""},{"$f":"IF(OR(MID(B445,3,3)=\"WND\",MID(B445,8,3)=\"PVu\"),1,\"\")","v":""}]
[null,null,"con1a","DOM","c",{"$f":"IF(RIGHT(D447,1)=RIGHT(adb_all!$D$14,1),1,0)","v":1}]
[null,"#"]
[{"$f":"A444","v":"TBN"},"*"]
[{"$f":"A445+1","v":310},{"$f":"OFFSET(MSG_Generic!$B$1,A466,0)","v":"EPTSONUTHst"},{"$f":"VLOOKUP(A465&B466,MSG_Generic!$A$6:$P$384,MSG_Generic!E$1,FALSE)","v":"Q"}]
[null,null,{"$f":"IF(E467=\"\",\"\",\"minp\")","v":""},{"$f":"IF(E467=\"\",\"\",VLOOKUP($A465&$B466,MSG_Generic!$A$6:$U$384,MSG_Generic!U$1,FALSE))","v":""},{"$f":"VLOOKUP($A465&$B466,MSG_Generic!$A$6:$T$384,MSG_Generic!F$1,FALSE)","v":""}]
[null,null,"moutp",{"$f":"IF(E468=\"\",\"\",VLOOKUP($A465&$B466,MSG_Generic!$A$6:$V$384,MSG_Generic!V$1,FALSE))","v":"e-M"},"c",{"$f":"ROUND(VLOOKUP($A465&$B466,MSG_Generic!$A$6:$T$384,MSG_Generic!G$1,FALSE),3)","v":1}]
[null,null,{"$f":"IF(D469=\"\",\"\",\"fyear\")","v":"fyear"},{"$f":"VLOOKUP($A465&$B466,MSG_Generic!$A$6:$T$384,MSG_Generic!I$1,FALSE)","v":2015}]
[null,null,"plf","c",{"$f":"ROUND(VLOOKUP($A465&$B466,MSG_Generic!$A$6:$T$384,MSG_Generic!J$1,FALSE),3)","v":0.91900000000000004}]
[null,null,"pll","c",{"$f":"VLOOKUP($A465&$B466,MSG_Generic!$A$6:$T$384,MSG_Generic!L$1,FALSE)","v":25}]
[null,null,"inv",{"$f":"IF(VLOOKUP(A465&B466,MSG_Generic!$A$5:$AC$384,MSG_Generic!AC$1,FALSE),\"ts\",\"c\")","v":"ts"},{"$f":"IF(D472=\"ts\",VLOOKUP(A465&B466,MSG_Generic!$A$5:$AD$384,MSG_Generic!AD$1,FALSE),ROUND(VLOOKUP(A465&B466,MSG_Generic!$A$5:$N$384,MSG_Generic!N$1,FALSE),1))","v":"5400 5247.4 5094.8 4942.2 4789.6 4637.2 4526.9 4416.6 4306.3 4196 4085.8 4011.1 3936.4 3861.7 3787 3712.3 3637.6 3562.9 3488.2 3413.5 3338.4 3294.9 2903 2467.5"}]
[null,null,"fom","c",{"$f":"ROUND(VLOOKUP($A465&$B466,MSG_Generic!$A$6:$T$384,MSG_Generic!O$1,FALSE),3)","v":0}]
[null,null,"vom","c",{"$f":"ROUND(VLOOKUP($A465&$B466,MSG_Generic!$A$6:$T$384,MSG_Generic!H$1,FALSE),3)","v":165.92400000000001}]
[null,null,{"$f":"IF(ISBLANK(VLOOKUP(A465&$B466,MSG_Generic!$A$6:$AA$398,MSG_Generic!AA$1,FALSE)),\"\",\"hisc 0.\")","v":""},{"$f":"IF(E475=\"\",\"\",\"hc\")","v":""},{"$f":"IF(C475=\"\",\"\",VLOOKUP(A465&$B466,MSG_Generic!$A$6:$AA$398,MSG_Generic!AA$1,FALSE))","v":""}]
[null,null,"ctime","c",{"$f":"VLOOKUP($A465&$B466,MSG_Generic!$A$6:$T$384,MSG_Generic!M$1,FALSE)","v":4}]
[null,null,"optm","c",{"$f":"ROUND(VLOOKUP($A465&$B466,MSG_Generic!$A$6:$T$384,MSG_Generic!K$1,FALSE),3)","v":1}]
[null,null,{"$f":"IF(ISBLANK(VLOOKUP($A465&$B466,MSG_Generic!$A$6:$AB$398,MSG_Generic!AB$1,FALSE)),\"\",\"minutil\")","v":""},{"$f":"IF(E478=\"\",\"\",\"c\")","v":""},{"$f":"IF(C478=\"\",\"\",ROUND((VLOOKUP($A465&$B466,MSG_Generic!$A$6:$AB$398,MSG_Generic!AB$1,FALSE)*$H$2+$I$2)/E470,4))","v":""}]
[null,null,"bdc","up",{"$f":"IF(VLOOKUP(A465&B466,MSG_Generic!$A$5:$BE$384,MSG_Generic!BE$1,FALSE),\"ts\",\"c\")","v":"ts"},{"$f":"VLOOKUP(A465&B466,MSG_Generic!$A$8:$BF$384,MSG_Generic!BF$1,FALSE)","v":"100 190 280 370 460 550 640 730 820 910 1000 1100 1200 1300 1400 1500 1600 1700 1800 1900 2000 2000 2000"}]
[null,null,{"$f":"IF(F480=\"\",\"\",\"bdi\")","v":"bdi"},{"$f":"IF(F480=\"\",\"\",\"up\")","v":"up"},{"$f":"IF(F480=\"\",\"\",\"c\")","v":"c"},{"$f":"VLOOKUP($A465&$B466,MSG_Generic!$A$6:$T$384,MSG_Generic!Q$1,FALSE)","v":0}]
[null,null,"con1c","RM:tin","c",{"$f":"ROUND(VLOOKUP($A465&$B466,MSG_Generic!$A$6:$Y$384,MSG_Generic!Y$1,FALSE),3)","v":1}]
[null,null,{"$f":"IF(F482=\"\",\"\",\"con1a\")","v":"con1a"},{"$f":"IF(F482=\"\",\"\",IF(MID(B466,8,2)=\"PV\",\"PVl\",\"STl\"))","v":"STl"},{"$f":"IF(F482=\"\",\"\",\"c\")","v":"c"},{"$f":"IF(ISERROR(FIND(\"PV\",B466)),IF(ISERROR(FIND(\"TSO\",B466)),\"\",1),1)","v":1}]
[null,null,{"$f":"IF(F483=\"\",\"\",\"con1a\")","v":""},{"$f":"IF(F483=\"\",\"\",IF(MID(B466,3,3)=\"WND\",\"WND\",\"PV\"))","v":""},{"$f":"IF(F483=\"\",\"\",\"c\")","v":""},{"$f":"IF(OR(MID(B466,3,3)=\"WND\",MID(B466,8,3)=\"PVu\"),1,\"\")","v":""}]
[null,null,"con1a","DOM","c",{"$f":"IF(RIGHT(D468,1)=RIGHT(adb_all!$D$14,1),1,0)","v":1}]
[null,"#"]
[{"$f":"A465","v":"TBN"},"*"]
[{"$f":"A466+1","v":311},{"$f":"OFFSET(MSG_Generic!$B$1,A487,0)","v":"EPGASNUSO"},{"$f":"VLOOKUP(A486&B487,MSG_Generic!$A$6:$P$384,MSG_Generic!E$1,FALSE)","v":"L"}]
[null,null,{"$f":"IF(E488=\"\",\"\",\"minp\")","v":"minp"},{"$f":"IF(E488=\"\",\"\",VLOOKUP($A486&$B487,MSG_Generic!$A$6:$U$384,MSG_Generic!U$1,FALSE))","v":"g-p"},{"$f":"VLOOKUP($A486&$B487,MSG_Generic!$A$6:$T$384,MSG_Generic!F$1,FALSE)","v":1}]
[null,null,"moutp",{"$f":"IF(E489=\"\",\"\",VLOOKUP($A486&$B487,MSG_Generic!$A$6:$V$384,MSG_Generic!V$1,FALSE))","v":"e-M"},"c",{"$f":"ROUND(VLOOKUP($A486&$B487,MSG_Generic!$A$6:$T$384,MSG_Generic!G$1,FALSE),3)","v":0.53}]
[null,null,{"$f":"IF(D490=\"\",\"\",\"fyear\")","v":"fyear"},{"$f":"VLOOKUP($A486&$B487,MSG_Generic!$A$6:$T$384,MSG_Generic!I$1,FALSE)","v":2015}]
[null,null,"plf","c",{"$f":"ROUND(VLOOKUP($A486&$B487,MSG_Generic!$A$6:$T$384,MSG_Generic!J$1,FALSE),3)","v":0.92}]
[null,null,"pll","c",{"$f":"VLOOKUP($A486&$B487,MSG_Generic!$A$6:$T$384,MSG_Generic!L$1,FALSE)","v":25}]
[null,null,"inv",{"$f":"IF(VLOOKUP(A486&B487,MSG_Generic!$A$5:$AC$384,MSG_Generic!AC$1,FALSE),\"ts\",\"c\")","v":"ts"},{"$f":"IF(D493=\"ts\",VLOOKUP(A486&B487,MSG_Generic!$A$5:$AD$384,MSG_Generic!AD$1,FALSE),ROUND(VLOOKUP(A486&B487,MSG_Generic!$A$5:$N$384,MSG_Generic!N$1,FALSE),1))","v":"1388.3 1374.7 1361.1 1347.5 1333.9 1320.3 1313.8 1307.3 1300.8 1294.3 1287.6 1281.3 1275 1268.7 1262.4 1256.1 1249.8 1243.5 1237.2 1230.9 1224.6 1224.6 1224.6 1224.6"}]
[null,null,"fom","c",{"$f":"ROUND(VLOOKUP($A486&$B487,MSG_Generic!$A$6:$T$384,MSG_Generic!O$1,FALSE),3)","v":0}]
[null,null,"vom","c",{"$f":"ROUND(VLOOKUP($A486&$B487,MSG_Generic!$A$6:$T$384,MSG_Generic!H$1,FALSE),3)","v":165.92400000000001}]
[null,null,{"$f":"IF(ISBLANK(VLOOKUP(A486&$B487,MSG_Generic!$A$6:$AA$398,MSG_Generic!AA$1,FALSE)),\"\",\"hisc 0.\")","v":""},{"$f":"IF(E496=\"\",\"\",\"hc\")","v":""},{"$f":"IF(C496=\"\",\"\",VLOOKUP(A486&$B487,MSG_Generic!$A$6:$AA$398,MSG_Generic!AA$1,FALSE))","v":""}]
[null,null,"ctime","c",{"$f":"VLOOKUP($A486&$B487,MSG_Generic!$A$6:$T$384,MSG_Generic!M$1,FALSE)","v":4}]
[null,null,"optm","c",{"$f":"ROUND(VLOOKUP($A486&$B487,MSG_Generic!$A$6:$T$384,MSG_Generic!K$1,FALSE),3)","v":0.92400000000000004}]
[null,null,{"$f":"IF(ISBLANK(VLOOKUP($A486&$B487,MSG_Generic!$A$6:$AB$398,MSG_Generic!AB$1,FALSE)),\"\",\"minutil\")","v":""},{"$f":"IF(E499=\"\",\"\",\"c\")","v":""},{"$f":"IF(C499=\"\",\"\",ROUND((VLOOKUP($A486&$B487,MSG_Generic!$A$6:$AB$398,MSG_Generic!AB$1,FALSE)*$H$2+$I$2)/E491,4))","v":""}]
[null,null,"bdc","up",{"$f":"IF(VLOOKUP(A486&B487,MSG_Generic!$A$5:$BE$384,MSG_Generic!BE$1,FALSE),\"ts\",\"c\")","v":"ts"},{"$f":"VLOOKUP(A486&B487,MSG_Generic!$A$8:$BF$384,MSG_Generic!BF$1,FALSE)","v":"100 190 280 370 460 550 640 730 820 910 1000 1100 1200 1300 1400 1500 1600 1700 1800 1900 2000 2000 2000"}]
[null,null,{"$f":"IF(F501=\"\",\"\",\"bdi\")","v":"bdi"},{"$f":"IF(F501=\"\",\"\",\"up\")","v":"up"},{"$f":"IF(F501=\"\",\"\",\"c\")","v":"c"},{"$f":"VLOOKUP($A486&$B487,MSG_Generic!$A$6:$T$384,MSG_Generic!Q$1,FALSE)","v":0}]
[null,null,"con1c","RM:tin","c",{"$f":"ROUND(VLOOKUP($A486&$B487,MSG_Generic!$A$6:$Y$384,MSG_Generic!Y$1,FALSE),3)","v":1}]
[null,null,{"$f":"IF(F503=\"\",\"\",\"con1a\")","v":""},{"$f":"IF(F503=\"\",\"\",IF(MID(B487,8,2)=\"PV\",\"PVl\",\"STl\"))","v":""},{"$f":"IF(F503=\"\",\"\",\"c\")","v":""},{"$f":"IF(ISERROR(FIND(\"PV\",B487)),IF(ISERROR(FIND(\"TSO\",B487)),\"\",1),1)","v":""}]
[null,null,{"$f":"IF(F504=\"\",\"\",\"con1a\")","v":""},{"$f":"IF(F504=\"\",\"\",IF(MID(B487,3,3)=\"WND\",\"WND\",\"PV\"))","v":""},{"$f":"IF(F504=\"\",\"\",\"c\")","v":""},{"$f":"IF(OR(MID(B487,3,3)=\"WND\",MID(B487,8,3)=\"PVu\"),1,\"\")","v":""}]
[null,null,"con1a","DOM","c",{"$f":"IF(RIGHT(D489,1)=RIGHT(adb_all!$D$14,1),1,0)","v":1}]
[null,"#"]

{"sheet":"adb_generic2","index":18,"n_rows":528,"n_cols":1,"rows_kept":528,"cut":false,"hidden":false,"merged":[]}
[]
[{"$f":"adb_generic!B3&\" \"&adb_generic!C3&\" \"&adb_generic!D3&\" \"&adb_generic!E3&\" \"&adb_generic!F3","v":"*    "}]
[{"$f":"adb_generic!B4&\" \"&adb_generic!C4&\" \"&adb_generic!D4&\" \"&adb_generic!E4&\" \"&adb_generic!F4","v":"EPODSNU J   "}]
[{"$f":"adb_generic!B5&\" \"&adb_generic!C5&\" \"&adb_generic!D5&\" \"&adb_generic!E5&\" \"&adb_generic!F5","v":" minp o-p 1 "}]
[{"$f":"adb_generic!B6&\" \"&adb_generic!C6&\" \"&adb_generic!D6&\" \"&adb_generic!E6&\" \"&adb_generic!F6","v":" moutp e-M c 0.35"}]
[{"$f":"adb_generic!B7&\" \"&adb_generic!C7&\" \"&adb_generic!D7&\" \"&adb_generic!E7&\" \"&adb_generic!F7","v":" fyear 2013  "}]
[{"$f":"adb_generic!B8&\" \"&adb_generic!C8&\" \"&adb_generic!D8&\" \"&adb_generic!E8&\" \"&adb_generic!F8","v":" plf c 0.9 "}]
[{"$f":"adb_generic!B9&\" \"&adb_generic!C9&\" \"&adb_generic!D9&\" \"&adb_generic!E9&\" \"&adb_generic!F9","v":" pll c 25 "}]
[{"$f":"adb_generic!B10&\" \"&adb_generic!C10&\" \"&adb_generic!D10&\" \"&adb_generic!E10&\" \"&adb_generic!F10","v":" inv c 1070 "}]
[{"$f":"adb_generic!B11&\" \"&adb_generic!C11&\" \"&adb_generic!D11&\" \"&adb_generic!E11&\" \"&adb_generic!F11","v":" fom c 0 "}]
[{"$f":"adb_generic!B12&\" \"&adb_generic!C12&\" \"&adb_generic!D12&\" \"&adb_generic!E12&\" \"&adb_generic!F12","v":" vom c 148.92 "}]
[{"$f":"adb_generic!B13&\" \"&adb_generic!C13&\" \"&adb_generic!D13&\" \"&adb_generic!E13&\" \"&adb_generic!F13","v":"    "}]
[{"$f":"adb_generic!B14&\" \"&adb_generic!C14&\" \"&adb_generic!D14&\" \"&adb_generic!E14&\" \"&adb_generic!F14","v":" ctime c 1 "}]
[{"$f":"adb_generic!B15&\" \"&adb_generic!C15&\" \"&adb_generic!D15&\" \"&adb_generic!E15&\" \"&adb_generic!F15","v":" optm c 0.889 "}]
[{"$f":"adb_generic!B16&\" \"&adb_generic!C16&\" \"&adb_generic!D16&\" \"&adb_generic!E16&\" \"&adb_generic!F16","v":" minutil c 0.0285 "}]
[{"$f":"adb_generic!B17&\" \"&adb_generic!C17&\" \"&adb_generic!D17&\" \"&adb_generic!E17&\" \"&adb_generic!F17","v":" bdc up c 500"}]
[{"$f":"adb_generic!B18&\" \"&adb_generic!C18&\" \"&adb_generic!D18&\" \"&adb_generic!E18&\" \"&adb_generic!F18","v":"    "}]
[{"$f":"adb_generic!B19&\" \"&adb_generic!C19&\" \"&adb_generic!D19&\" \"&adb_generic!E19&\" \"&adb_generic!F19","v":" con1c RM:tin c 1"}]
[{"$f":"adb_generic!B20&\" \"&adb_generic!C20&\" \"&adb_generic!D20&\" \"&adb_generic!E20&\" \"&adb_generic!F20","v":"    "}]
[{"$f":"adb_generic!B21&\" \"&adb_generic!C21&\" \"&adb_generic!D21&\" \"&adb_generic!E21&\" \"&adb_generic!F21","v":"    "}]
[{"$f":"adb_generic!B22&\" \"&adb_generic!C22&\" \"&adb_generic!D22&\" \"&adb_generic!E22&\" \"&adb_generic!F22","v":" con1a DOM c 1"}]
[{"$f":"adb_generic!B23&\" \"&adb_generic!C23&\" \"&adb_generic!D23&\" \"&adb_generic!E23&\" \"&adb_generic!F23","v":"#    "}]
[{"$f":"adb_generic!B24&\" \"&adb_generic!C24&\" \"&adb_generic!D24&\" \"&adb_generic!E24&\" \"&adb_generic!F24","v":"*    "}]
[{"$f":"adb_generic!B25&\" \"&adb_generic!C25&\" \"&adb_generic!D25&\" \"&adb_generic!E25&\" \"&adb_generic!F25","v":"EPODSNUind K   "}]
[{"$f":"adb_generic!B26&\" \"&adb_generic!C26&\" \"&adb_generic!D26&\" \"&adb_generic!E26&\" \"&adb_generic!F26","v":" minp o-p 1 "}]
[{"$f":"adb_generic!B27&\" \"&adb_generic!C27&\" \"&adb_generic!D27&\" \"&adb_generic!E27&\" \"&adb_generic!F27","v":" moutp i-t c 0.35"}]
[{"$f":"adb_generic!B28&\" \"&adb_generic!C28&\" \"&adb_generic!D28&\" \"&adb_generic!E28&\" \"&adb_generic!F28","v":" fyear 2010  "}]
[{"$f":"adb_generic!B29&\" \"&adb_generic!C29&\" \"&adb_generic!D29&\" \"&adb_generic!E29&\" \"&adb_generic!F29","v":" plf c 0.9 "}]
[{"$f":"adb_generic!B30&\" \"&adb_generic!C30&\" \"&adb_generic!D30&\" \"&adb_generic!E30&\" \"&adb_generic!F30","v":" pll c 20 "}]
[{"$f":"adb_generic!B31&\" \"&adb_generic!C31&\" \"&adb_generic!D31&\" \"&adb_generic!E31&\" \"&adb_generic!F31","v":" inv c 658.7 "}]
[{"$f":"adb_generic!B32&\" \"&adb_generic!C32&\" \"&adb_generic!D32&\" \"&adb_generic!E32&\" \"&adb_generic!F32","v":" fom c 0 "}]
[{"$f":"adb_generic!B33&\" \"&adb_generic!C33&\" \"&adb_generic!D33&\" \"&adb_generic!E33&\" \"&adb_generic!F33","v":" vom c 484.866 "}]
[{"$f":"adb_generic!B34&\" \"&adb_generic!C34&\" \"&adb_generic!D34&\" \"&adb_generic!E34&\" \"&adb_generic!F34","v":" hisc 0. hc 2000 2.49 2001 2.49 2002 2.49 2003 2.49 2004 2.49 2005 2.49 2006 2.49 2007 2.49 2008 2.49 2009 2.49  "}]
[{"$f":"adb_generic!B35&\" \"&adb_generic!C35&\" \"&adb_generic!D35&\" \"&adb_generic!E35&\" \"&adb_generic!F35","v":" ctime c 0 "}]
[{"$f":"adb_generic!B36&\" \"&adb_generic!C36&\" \"&adb_generic!D36&\" \"&adb_generic!E36&\" \"&adb_generic!F36","v":" optm c 0.889 "}]
[{"$f":"adb_generic!B37&\" \"&adb_generic!C37&\" \"&adb_generic!D37&\" \"&adb_generic!E37&\" \"&adb_generic!F37","v":" minutil c 0.0285 "}]
[{"$f":"adb_generic!B38&\" \"&adb_generic!C38&\" \"&adb_generic!D38&\" \"&adb_generic!E38&\" \"&adb_generic!F38","v":" bdc up c 2000"}]
[{"$f":"adb_generic!B39&\" \"&adb_generic!C39&\" \"&adb_generic!D39&\" \"&adb_generic!E39&\" \"&adb_generic!F39","v":"    "}]
[{"$f":"adb_generic!B40&\" \"&adb_generic!C40&\" \"&adb_generic!D40&\" \"&adb_generic!E40&\" \"&adb_generic!F40","v":" con1c RM:tin c 0"}]
[{"$f":"adb_generic!B41&\" \"&adb_generic!C41&\" \"&adb_generic!D41&\" \"&adb_generic!E41&\" \"&adb_generic!F41","v":"    "}]
[{"$f":"adb_generic!B42&\" \"&adb_generic!C42&\" \"&adb_generic!D42&\" \"&adb_generic!E42&\" \"&adb_generic!F42","v":"    "}]
[{"$f":"adb_generic!B43&\" \"&adb_generic!C43&\" \"&adb_generic!D43&\" \"&adb_generic!E43&\" \"&adb_generic!F43","v":" con1a DOM c 0"}]
[{"$f":"adb_generic!B44&\" \"&adb_generic!C44&\" \"&adb_generic!D44&\" \"&adb_generic!E44&\" \"&adb_generic!F44","v":"#    "}]
[{"$f":"adb_generic!B45&\" \"&adb_generic!C45&\" \"&adb_generic!D45&\" \"&adb_generic!E45&\" \"&adb_generic!F45","v":"*    "}]
[{"$f":"adb_generic!B46&\" \"&adb_generic!C46&\" \"&adb_generic!D46&\" \"&adb_generic!E46&\" \"&adb_generic!F46","v":"EPODSNUurb L   "}]
[{"$f":"adb_generic!B47&\" \"&adb_generic!C47&\" \"&adb_generic!D47&\" \"&adb_generic!E47&\" \"&adb_generic!F47","v":" minp o-p 1 "}]
[{"$f":"adb_generic!B48&\" \"&adb_generic!C48&\" \"&adb_generic!D48&\" \"&adb_generic!E48&\" \"&adb_generic!F48","v":" moutp u-t c 0.16"}]
[{"$f":"adb_generic!B49&\" \"&adb_generic!C49&\" \"&adb_generic!D49&\" \"&adb_generic!E49&\" \"&adb_generic!F49","v":" fyear 2010  "}]
[{"$f":"adb_generic!B50&\" \"&adb_generic!C50&\" \"&adb_generic!D50&\" \"&adb_generic!E50&\" \"&adb_generic!F50","v":" plf c 0.9 "}]
[{"$f":"adb_generic!B51&\" \"&adb_generic!C51&\" \"&adb_generic!D51&\" \"&adb_generic!E51&\" \"&adb_generic!F51","v":" pll c 10 "}]
[{"$f":"adb_generic!B52&\" \"&adb_generic!C52&\" \"&adb_generic!D52&\" \"&adb_generic!E52&\" \"&adb_generic!F52","v":" inv c 691.9 "}]
[{"$f":"adb_generic!B53&\" \"&adb_generic!C53&\" \"&adb_generic!D53&\" \"&adb_generic!E53&\" \"&adb_generic!F53","v":" fom c 0 "}]
[{"$f":"adb_generic!B54&\" \"&adb_generic!C54&\" \"&adb_generic!D54&\" \"&adb_generic!E54&\" \"&adb_generic!F54","v":" vom c 290.92 "}]
[{"$f":"adb_generic!B55&\" \"&adb_generic!C55&\" \"&adb_generic!D55&\" \"&adb_generic!E55&\" \"&adb_generic!F55","v":" hisc 0. hc 2000 3.69 2001 3.69 2002 3.69 2003 3.69 2004 3.69 2005 3.69 2006 3.69 2007 3.69 2008 3.69 2009 3.69  "}]
[{"$f":"adb_generic!B56&\" \"&adb_generic!C56&\" \"&adb_generic!D56&\" \"&adb_generic!E56&\" \"&adb_generic!F56","v":" ctime c 0 "}]
[{"$f":"adb_generic!B57&\" \"&adb_generic!C57&\" \"&adb_generic!D57&\" \"&adb_generic!E57&\" \"&adb_generic!F57","v":" optm c 0.333 "}]
[{"$f":"adb_generic!B58&\" \"&adb_generic!C58&\" \"&adb_generic!D58&\" \"&adb_generic!E58&\" \"&adb_generic!F58","v":" minutil c 0.0285 "}]
[{"$f":"adb_generic!B59&\" \"&adb_generic!C59&\" \"&adb_generic!D59&\" \"&adb_generic!E59&\" \"&adb_generic!F59","v":" bdc up c 2000"}]
[{"$f":"adb_generic!B60&\" \"&adb_generic!C60&\" \"&adb_generic!D60&\" \"&adb_generic!E60&\" \"&adb_generic!F60","v":"    "}]
[{"$f":"adb_generic!B61&\" \"&adb_generic!C61&\" \"&adb_generic!D61&\" \"&adb_generic!E61&\" \"&adb_generic!F61","v":" con1c RM:tin c 0"}]
[{"$f":"adb_generic!B62&\" \"&adb_generic!C62&\" \"&adb_generic!D62&\" \"&adb_generic!E62&\" \"&adb_generic!F62","v":"    "}]
[{"$f":"adb_generic!B63&\" \"&adb_generic!C63&\" \"&adb_generic!D63&\" \"&adb_generic!E63&\" \"&adb_generic!F63","v":"    "}]
[{"$f":"adb_generic!B64&\" \"&adb_generic!C64&\" \"&adb_generic!D64&\" \"&adb_generic!E64&\" \"&adb_generic!F64","v":" con1a DOM c 0"}]
[{"$f":"adb_generic!B65&\" \"&adb_generic!C65&\" \"&adb_generic!D65&\" \"&adb_generic!E65&\" \"&adb_generic!F65","v":"#    "}]
[{"$f":"adb_generic!B66&\" \"&adb_generic!C66&\" \"&adb_generic!D66&\" \"&adb_generic!E66&\" \"&adb_generic!F66","v":"*    "}]
[{"$f":"adb_generic!B67&\" \"&adb_generic!C67&\" \"&adb_generic!D67&\" \"&adb_generic!E67&\" \"&adb_generic!F67","v":"EPODSNUrur M   "}]
[{"$f":"adb_generic!B68&\" \"&adb_generic!C68&\" \"&adb_generic!D68&\" \"&adb_generic!E68&\" \"&adb_generic!F68","v":" minp o-p 1 "}]
[{"$f":"adb_generic!B69&\" \"&adb_generic!C69&\" \"&adb_generic!D69&\" \"&adb_generic!E69&\" \"&adb_generic!F69","v":" moutp r-t c 0.16"}]
[{"$f":"adb_generic!B70&\" \"&adb_generic!C70&\" \"&adb_generic!D70&\" \"&adb_generic!E70&\" \"&adb_generic!F70","v":" fyear 2010  "}]
[{"$f":"adb_generic!B71&\" \"&adb_generic!C71&\" \"&adb_generic!D71&\" \"&adb_generic!E71&\" \"&adb_generic!F71","v":" plf c 0.9 "}]
[{"$f":"adb_generic!B72&\" \"&adb_generic!C72&\" \"&adb_generic!D72&\" \"&adb_generic!E72&\" \"&adb_generic!F72","v":" pll c 10 "}]
[{"$f":"adb_generic!B73&\" \"&adb_generic!C73&\" \"&adb_generic!D73&\" \"&adb_generic!E73&\" \"&adb_generic!F73","v":" inv c 691.9 "}]
[{"$f":"adb_generic!B74&\" \"&adb_generic!C74&\" \"&adb_generic!D74&\" \"&adb_generic!E74&\" \"&adb_generic!F74","v":" fom c 0 "}]
[{"$f":"adb_generic!B75&\" \"&adb_generic!C75&\" \"&adb_generic!D75&\" \"&adb_generic!E75&\" \"&adb_generic!F75","v":" vom c 290.92 "}]
[{"$f":"adb_generic!B76&\" \"&adb_generic!C76&\" \"&adb_generic!D76&\" \"&adb_generic!E76&\" \"&adb_generic!F76","v":" hisc 0. hc 2000 0.81 2001 0.81 2002 0.81 2003 0.81 2004 0.81 2005 0.81 2006 0.81 2007 0.81 2008 0.81 2009 0.81  "}]
[{"$f":"adb_generic!B77&\" \"&adb_generic!C77&\" \"&adb_generic!D77&\" \"&adb_generic!E77&\" \"&adb_generic!F77","v":" ctime c 0 "}]
[{"$f":"adb_generic!B78&\" \"&adb_generic!C78&\" \"&adb_generic!D78&\" \"&adb_generic!E78&\" \"&adb_generic!F78","v":" optm c 0.333 "}]
[{"$f":"adb_generic!B79&\" \"&adb_generic!C79&\" \"&adb_generic!D79&\" \"&adb_generic!E79&\" \"&adb_generic!F79","v":" minutil c 0.0285 "}]
[{"$f":"adb_generic!B80&\" \"&adb_generic!C80&\" \"&adb_generic!D80&\" \"&adb_generic!E80&\" \"&adb_generic!F80","v":" bdc up c 2000"}]
[{"$f":"adb_generic!B81&\" \"&adb_generic!C81&\" \"&adb_generic!D81&\" \"&adb_generic!E81&\" \"&adb_generic!F81","v":"    "}]
[{"$f":"adb_generic!B82&\" \"&adb_generic!C82&\" \"&adb_generic!D82&\" \"&adb_generic!E82&\" \"&adb_generic!F82","v":" con1c RM:tin c 0"}]
[{"$f":"adb_generic!B83&\" \"&adb_generic!C83&\" \"&adb_generic!D83&\" \"&adb_generic!E83&\" \"&adb_generic!F83","v":"    "}]
[{"$f":"adb_generic!B84&\" \"&adb_generic!C84&\" \"&adb_generic!D84&\" \"&adb_generic!E84&\" \"&adb_generic!F84","v":"    "}]
[{"$f":"adb_generic!B85&\" \"&adb_generic!C85&\" \"&adb_generic!D85&\" \"&adb_generic!E85&\" \"&adb_generic!F85","v":" con1a DOM c 0"}]
[{"$f":"adb_generic!B86&\" \"&adb_generic!C86&\" \"&adb_generic!D86&\" \"&adb_generic!E86&\" \"&adb_generic!F86","v":"#    "}]
[{"$f":"adb_generic!B87&\" \"&adb_generic!C87&\" \"&adb_generic!D87&\" \"&adb_generic!E87&\" \"&adb_generic!F87","v":"*    "}]
[{"$f":"adb_generic!B88&\" \"&adb_generic!C88&\" \"&adb_generic!D88&\" \"&adb_generic!E88&\" \"&adb_generic!F88","v":"EPOHFNU J   "}]
[{"$f":"adb_generic!B89&\" \"&adb_generic!C89&\" \"&adb_generic!D89&\" \"&adb_generic!E89&\" \"&adb_generic!F89","v":" minp h-p 1 "}]
[{"$f":"adb_generic!B90&\" \"&adb_generic!C90&\" \"&adb_generic!D90&\" \"&adb_generic!E90&\" \"&adb_generic!F90","v":" moutp e-M c 0.35"}]
[{"$f":"adb_generic!B91&\" \"&adb_generic!C91&\" \"&adb_generic!D91&\" \"&adb_generic!E91&\" \"&adb_generic!F91","v":" fyear 2014  "}]
[{"$f":"adb_generic!B92&\" \"&adb_generic!C92&\" \"&adb_generic!D92&\" \"&adb_generic!E92&\" \"&adb_generic!F92","v":" plf c 0.9 "}]
[{"$f":"adb_generic!B93&\" \"&adb_generic!C93&\" \"&adb_generic!D93&\" \"&adb_generic!E93&\" \"&adb_generic!F93","v":" pll c 25 "}]
[{"$f":"adb_generic!B94&\" \"&adb_generic!C94&\" \"&adb_generic!D94&\" \"&adb_generic!E94&\" \"&adb_generic!F94","v":" inv c 1350 "}]
[{"$f":"adb_generic!B95&\" \"&adb_generic!C95&\" \"&adb_generic!D95&\" \"&adb_generic!E95&\" \"&adb_generic!F95","v":" fom c 0 "}]
[{"$f":"adb_generic!B96&\" \"&adb_generic!C96&\" \"&adb_generic!D96&\" \"&adb_generic!E96&\" \"&adb_generic!F96","v":" vom c 131.4 "}]
[{"$f":"adb_generic!B97&\" \"&adb_generic!C97&\" \"&adb_generic!D97&\" \"&adb_generic!E97&\" \"&adb_generic!F97","v":"    "}]
[{"$f":"adb_generic!B98&\" \"&adb_generic!C98&\" \"&adb_generic!D98&\" \"&adb_generic!E98&\" \"&adb_generic!F98","v":" ctime c 2 "}]
[{"$f":"adb_generic!B99&\" \"&adb_generic!C99&\" \"&adb_generic!D99&\" \"&adb_generic!E99&\" \"&adb_generic!F99","v":" optm c 0.889 "}]
[{"$f":"adb_generic!B100&\" \"&adb_generic!C100&\" \"&adb_generic!D100&\" \"&adb_generic!E100&\" \"&adb_generic!F100","v":" minutil c 0.0397 "}]
[{"$f":"adb_generic!B101&\" \"&adb_generic!C101&\" \"&adb_generic!D101&\" \"&adb_generic!E101&\" \"&adb_generic!F101","v":" bdc up c 2000"}]
[{"$f":"adb_generic!B102&\" \"&adb_generic!C102&\" \"&adb_generic!D102&\" \"&adb_generic!E102&\" \"&adb_generic!F102","v":"    "}]
[{"$f":"adb_generic!B103&\" \"&adb_generic!C103&\" \"&adb_generic!D103&\" \"&adb_generic!E103&\" \"&adb_generic!F103","v":" con1c RM:tin c 1"}]
[{"$f":"adb_generic!B104&\" \"&adb_generic!C104&\" \"&adb_generic!D104&\" \"&adb_generic!E104&\" \"&adb_generic!F104","v":"    "}]
[{"$f":"adb_generic!B105&\" \"&adb_generic!C105&\" \"&adb_generic!D105&\" \"&adb_generic!E105&\" \"&adb_generic!F105","v":"    "}]
[{"$f":"adb_generic!B106&\" \"&adb_generic!C106&\" \"&adb_generic!D106&\" \"&adb_generic!E106&\" \"&adb_generic!F106","v":" con1a DOM c 1"}]
[{"$f":"adb_generic!B107&\" \"&adb_generic!C107&\" \"&adb_generic!D107&\" \"&adb_generic!E107&\" \"&adb_generic!F107","v":"#    "}]
[{"$f":"adb_generic!B108&\" \"&adb_generic!C108&\" \"&adb_generic!D108&\" \"&adb_generic!E108&\" \"&adb_generic!F108","v":"*    "}]
[{"$f":"adb_generic!B109&\" \"&adb_generic!C109&\" \"&adb_generic!D109&\" \"&adb_generic!E109&\" \"&adb_generic!F109","v":"EPGASNUOC J   "}]
[{"$f":"adb_generic!B110&\" \"&adb_generic!C110&\" \"&adb_generic!D110&\" \"&adb_generic!E110&\" \"&adb_generic!F110","v":" minp g-p 1 "}]
[{"$f":"adb_generic!B111&\" \"&adb_generic!C111&\" \"&adb_generic!D111&\" \"&adb_generic!E111&\" \"&adb_generic!F111","v":" moutp e-M c 0.3"}]
[{"$f":"adb_generic!B112&\" \"&adb_generic!C112&\" \"&adb_generic!D112&\" \"&adb_generic!E112&\" \"&adb_generic!F112","v":" fyear 2014  "}]
[{"$f":"adb_generic!B113&\" \"&adb_generic!C113&\" \"&adb_generic!D113&\" \"&adb_generic!E113&\" \"&adb_generic!F113","v":" plf c 0.935 "}]
[{"$f":"adb_generic!B114&\" \"&adb_generic!C114&\" \"&adb_generic!D114&\" \"&adb_generic!E114&\" \"&adb_generic!F114","v":" pll c 25 "}]
[{"$f":"adb_generic!B115&\" \"&adb_generic!C115&\" \"&adb_generic!D115&\" \"&adb_generic!E115&\" \"&adb_generic!F115","v":" inv c 603 "}]
[{"$f":"adb_generic!B116&\" \"&adb_generic!C116&\" \"&adb_generic!D116&\" \"&adb_generic!E116&\" \"&adb_generic!F116","v":" fom c 0 "}]
[{"$f":"adb_generic!B117&\" \"&adb_generic!C117&\" \"&adb_generic!D117&\" \"&adb_generic!E117&\" \"&adb_generic!F117","v":" vom c 174.53 "}]
[{"$f":"adb_generic!B118&\" \"&adb_generic!C118&\" \"&adb_generic!D118&\" \"&adb_generic!E118&\" \"&adb_generic!F118","v":"    "}]
[{"$f":"adb_generic!B119&\" \"&adb_generic!C119&\" \"&adb_generic!D119&\" \"&adb_generic!E119&\" \"&adb_generic!F119","v":" ctime c 2 "}]
[{"$f":"adb_generic!B120&\" \"&adb_generic!C120&\" \"&adb_generic!D120&\" \"&adb_generic!E120&\" \"&adb_generic!F120","v":" optm c 0.909 "}]
[{"$f":"adb_generic!B121&\" \"&adb_generic!C121&\" \"&adb_generic!D121&\" \"&adb_generic!E121&\" \"&adb_generic!F121","v":" minutil c 0.0007 "}]
[{"$f":"adb_generic!B122&\" \"&adb_generic!C122&\" \"&adb_generic!D122&\" \"&adb_generic!E122&\" \"&adb_generic!F122","v":" bdc up c 1000"}]
[{"$f":"adb_generic!B123&\" \"&adb_generic!C123&\" \"&adb_generic!D123&\" \"&adb_generic!E123&\" \"&adb_generic!F123","v":"    "}]
[{"$f":"adb_generic!B124&\" \"&adb_generic!C124&\" \"&adb_generic!D124&\" \"&adb_generic!E124&\" \"&adb_generic!F124","v":" con1c RM:tin c 1"}]
[{"$f":"adb_generic!B125&\" \"&adb_generic!C125&\" \"&adb_generic!D125&\" \"&adb_generic!E125&\" \"&adb_generic!F125","v":"    "}]
[{"$f":"adb_generic!B126&\" \"&adb_generic!C126&\" \"&adb_generic!D126&\" \"&adb_generic!E126&\" \"&adb_generic!F126","v":"    "}]
[{"$f":"adb_generic!B127&\" \"&adb_generic!C127&\" \"&adb_generic!D127&\" \"&adb_generic!E127&\" \"&adb_generic!F127","v":" con1a DOM c 1"}]
[{"$f":"adb_generic!B128&\" \"&adb_generic!C128&\" \"&adb_generic!D128&\" \"&adb_generic!E128&\" \"&adb_generic!F128","v":"#    "}]
[{"$f":"adb_generic!B129&\" \"&adb_generic!C129&\" \"&adb_generic!D129&\" \"&adb_generic!E129&\" \"&adb_generic!F129","v":"*    "}]
[{"$f":"adb_generic!B130&\" \"&adb_generic!C130&\" \"&adb_generic!D130&\" \"&adb_generic!E130&\" \"&adb_generic!F130","v":"EPGASNUCC K   "}]
[{"$f":"adb_generic!B131&\" \"&adb_generic!C131&\" \"&adb_generic!D131&\" \"&adb_generic!E131&\" \"&adb_generic!F131","v":" minp g-p 1 "}]
[{"$f":"adb_generic!B132&\" \"&adb_generic!C132&\" \"&adb_generic!D132&\" \"&adb_generic!E132&\" \"&adb_generic!F132","v":" moutp e-M c 0.48"}]
[{"$f":"adb_generic!B133&\" \"&adb_generic!C133&\" \"&adb_generic!D133&\" \"&adb_generic!E133&\" \"&adb_generic!F133","v":" fyear 2015  "}]
[{"$f":"adb_generic!B134&\" \"&adb_generic!C134&\" \"&adb_generic!D134&\" \"&adb_generic!E134&\" \"&adb_generic!F134","v":" plf c 0.935 "}]
[{"$f":"adb_generic!B135&\" \"&adb_generic!C135&\" \"&adb_generic!D135&\" \"&adb_generic!E135&\" \"&adb_generic!F135","v":" pll c 30 "}]
[{"$f":"adb_generic!B136&\" \"&adb_generic!C136&\" \"&adb_generic!D136&\" \"&adb_generic!E136&\" \"&adb_generic!F136","v":" inv c 1069 "}]
[{"$f":"adb_generic!B137&\" \"&adb_generic!C137&\" \"&adb_generic!D137&\" \"&adb_generic!E137&\" \"&adb_generic!F137","v":" fom c 0 "}]
[{"$f":"adb_generic!B138&\" \"&adb_generic!C138&\" \"&adb_generic!D138&\" \"&adb_generic!E138&\" \"&adb_generic!F138","v":" vom c 25.363 "}]
[{"$f":"adb_generic!B139&\" \"&adb_generic!C139&\" \"&adb_generic!D139&\" \"&adb_generic!E139&\" \"&adb_generic!F139","v":"    "}]
[{"$f":"adb_generic!B140&\" \"&adb_generic!C140&\" \"&adb_generic!D140&\" \"&adb_generic!E140&\" \"&adb_generic!F140","v":" ctime c 3 "}]
[{"$f":"adb_generic!B141&\" \"&adb_generic!C141&\" \"&adb_generic!D141&\" \"&adb_generic!E141&\" \"&adb_generic!F141","v":" optm c 0.909 "}]
[{"$f":"adb_generic!B142&\" \"&adb_generic!C142&\" \"&adb_generic!D142&\" \"&adb_generic!E142&\" \"&adb_generic!F142","v":" minutil c 0.2525 "}]
[{"$f":"adb_generic!B143&\" \"&adb_generic!C143&\" \"&adb_generic!D143&\" \"&adb_generic!E143&\" \"&adb_generic!F143","v":" bdc up c 1000"}]
[{"$f":"adb_generic!B144&\" \"&adb_generic!C144&\" \"&adb_generic!D144&\" \"&adb_generic!E144&\" \"&adb_generic!F144","v":"    "}]
[{"$f":"adb_generic!B145&\" \"&adb_generic!C145&\" \"&adb_generic!D145&\" \"&adb_generic!E145&\" \"&adb_generic!F145","v":" con1c RM:tin c 1"}]
[{"$f":"adb_generic!B146&\" \"&adb_generic!C146&\" \"&adb_generic!D146&\" \"&adb_generic!E146&\" \"&adb_generic!F146","v":"    "}]
[{"$f":"adb_generic!B147&\" \"&adb_generic!C147&\" \"&adb_generic!D147&\" \"&adb_generic!E147&\" \"&adb_generic!F147","v":"    "}]
[{"$f":"adb_generic!B148&\" \"&adb_generic!C148&\" \"&adb_generic!D148&\" \"&adb_generic!E148&\" \"&adb_generic!F148","v":" con1a DOM c 1"}]
[{"$f":"adb_generic!B149&\" \"&adb_generic!C149&\" \"&adb_generic!D149&\" \"&adb_generic!E149&\" \"&adb_generic!F149","v":"#    "}]
[{"$f":"adb_generic!B150&\" \"&adb_generic!C150&\" \"&adb_generic!D150&\" \"&adb_generic!E150&\" \"&adb_generic!F150","v":"*    "}]
[{"$f":"adb_generic!B151&\" \"&adb_generic!C151&\" \"&adb_generic!D151&\" \"&adb_generic!E151&\" \"&adb_generic!F151","v":"EPCOANUSC J   "}]
[{"$f":"adb_generic!B152&\" \"&adb_generic!C152&\" \"&adb_generic!D152&\" \"&adb_generic!E152&\" \"&adb_generic!F152","v":" minp c-p 1 "}]
[{"$f":"adb_generic!B153&\" \"&adb_generic!C153&\" \"&adb_generic!D153&\" \"&adb_generic!E153&\" \"&adb_generic!F153","v":" moutp e-M c 0.37"}]
[{"$f":"adb_generic!B154&\" \"&adb_generic!C154&\" \"&adb_generic!D154&\" \"&adb_generic!E154&\" \"&adb_generic!F154","v":" fyear 2018  "}]
[{"$f":"adb_generic!B155&\" \"&adb_generic!C155&\" \"&adb_generic!D155&\" \"&adb_generic!E155&\" \"&adb_generic!F155","v":" plf c 0.94 "}]
[{"$f":"adb_generic!B156&\" \"&adb_generic!C156&\" \"&adb_generic!D156&\" \"&adb_generic!E156&\" \"&adb_generic!F156","v":" pll c 30 "}]
[{"$f":"adb_generic!B157&\" \"&adb_generic!C157&\" \"&adb_generic!D157&\" \"&adb_generic!E157&\" \"&adb_generic!F157","v":" inv c 2403.4 "}]
[{"$f":"adb_generic!B158&\" \"&adb_generic!C158&\" \"&adb_generic!D158&\" \"&adb_generic!E158&\" \"&adb_generic!F158","v":" fom c 0 "}]
[{"$f":"adb_generic!B159&\" \"&adb_generic!C159&\" \"&adb_generic!D159&\" \"&adb_generic!E159&\" \"&adb_generic!F159","v":" vom c 124.897 "}]
[{"$f":"adb_generic!B160&\" \"&adb_generic!C160&\" \"&adb_generic!D160&\" \"&adb_generic!E160&\" \"&adb_generic!F160","v":"    "}]
[{"$f":"adb_generic!B161&\" \"&adb_generic!C161&\" \"&adb_generic!D161&\" \"&adb_generic!E161&\" \"&adb_generic!F161","v":" ctime c 4 "}]
[{"$f":"adb_generic!B162&\" \"&adb_generic!C162&\" \"&adb_generic!D162&\" \"&adb_generic!E162&\" \"&adb_generic!F162","v":" optm c 0.904 "}]
[{"$f":"adb_generic!B163&\" \"&adb_generic!C163&\" \"&adb_generic!D163&\" \"&adb_generic!E163&\" \"&adb_generic!F163","v":"    "}]
[{"$f":"adb_generic!B164&\" \"&adb_generic!C164&\" \"&adb_generic!D164&\" \"&adb_generic!E164&\" \"&adb_generic!F164","v":" bdc up c 1000"}]
[{"$f":"adb_generic!B165&\" \"&adb_generic!C165&\" \"&adb_generic!D165&\" \"&adb_generic!E165&\" \"&adb_generic!F165","v":"    "}]
[{"$f":"adb_generic!B166&\" \"&adb_generic!C166&\" \"&adb_generic!D166&\" \"&adb_generic!E166&\" \"&adb_generic!F166","v":" con1c RM:tin c 1"}]
[{"$f":"adb_generic!B167&\" \"&adb_generic!C167&\" \"&adb_generic!D167&\" \"&adb_generic!E167&\" \"&adb_generic!F167","v":"    "}]
[{"$f":"adb_generic!B168&\" \"&adb_generic!C168&\" \"&adb_generic!D168&\" \"&adb_generic!E168&\" \"&adb_generic!F168","v":"    "}]
[{"$f":"adb_generic!B169&\" \"&adb_generic!C169&\" \"&adb_generic!D169&\" \"&adb_generic!E169&\" \"&adb_generic!F169","v":" con1a DOM c 1"}]
[{"$f":"adb_generic!B170&\" \"&adb_generic!C170&\" \"&adb_generic!D170&\" \"&adb_generic!E170&\" \"&adb_generic!F170","v":"#    "}]
[{"$f":"adb_generic!B171&\" \"&adb_generic!C171&\" \"&adb_generic!D171&\" \"&adb_generic!E171&\" \"&adb_generic!F171","v":"*    "}]
[{"$f":"adb_generic!B172&\" \"&adb_generic!C172&\" \"&adb_generic!D172&\" \"&adb_generic!E172&\" \"&adb_generic!F172","v":"EPGASNLCC L   "}]
[{"$f":"adb_generic!B173&\" \"&adb_generic!C173&\" \"&adb_generic!D173&\" \"&adb_generic!E173&\" \"&adb_generic!F173","v":" minp g-p 1 "}]
[{"$f":"adb_generic!B174&\" \"&adb_generic!C174&\" \"&adb_generic!D174&\" \"&adb_generic!E174&\" \"&adb_generic!F174","v":" moutp e-M c 0.48"}]
[{"$f":"adb_generic!B175&\" \"&adb_generic!C175&\" \"&adb_generic!D175&\" \"&adb_generic!E175&\" \"&adb_generic!F175","v":" fyear 2015  "}]
[{"$f":"adb_generic!B176&\" \"&adb_generic!C176&\" \"&adb_generic!D176&\" \"&adb_generic!E176&\" \"&adb_generic!F176","v":" plf c 0.935 "}]
[{"$f":"adb_generic!B177&\" \"&adb_generic!C177&\" \"&adb_generic!D177&\" \"&adb_generic!E177&\" \"&adb_generic!F177","v":" pll c 30 "}]
[{"$f":"adb_generic!B178&\" \"&adb_generic!C178&\" \"&adb_generic!D178&\" \"&adb_generic!E178&\" \"&adb_generic!F178","v":" inv c 1069 "}]
[{"$f":"adb_generic!B179&\" \"&adb_generic!C179&\" \"&adb_generic!D179&\" \"&adb_generic!E179&\" \"&adb_generic!F179","v":" fom c 0 "}]
[{"$f":"adb_generic!B180&\" \"&adb_generic!C180&\" \"&adb_generic!D180&\" \"&adb_generic!E180&\" \"&adb_generic!F180","v":" vom c 25.363 "}]
[{"$f":"adb_generic!B181&\" \"&adb_generic!C181&\" \"&adb_generic!D181&\" \"&adb_generic!E181&\" \"&adb_generic!F181","v":"    "}]
[{"$f":"adb_generic!B182&\" \"&adb_generic!C182&\" \"&adb_generic!D182&\" \"&adb_generic!E182&\" \"&adb_generic!F182","v":" ctime c 3 "}]
[{"$f":"adb_generic!B183&\" \"&adb_generic!C183&\" \"&adb_generic!D183&\" \"&adb_generic!E183&\" \"&adb_generic!F183","v":" optm c 0.909 "}]
[{"$f":"adb_generic!B184&\" \"&adb_generic!C184&\" \"&adb_generic!D184&\" \"&adb_generic!E184&\" \"&adb_generic!F184","v":"    "}]
[{"$f":"adb_generic!B185&\" \"&adb_generic!C185&\" \"&adb_generic!D185&\" \"&adb_generic!E185&\" \"&adb_generic!F185","v":" bdc up c 1000"}]
[{"$f":"adb_generic!B186&\" \"&adb_generic!C186&\" \"&adb_generic!D186&\" \"&adb_generic!E186&\" \"&adb_generic!F186","v":" bdi up c 0"}]
[{"$f":"adb_generic!B187&\" \"&adb_generic!C187&\" \"&adb_generic!D187&\" \"&adb_generic!E187&\" \"&adb_generic!F187","v":" con1c RM:tin c 1"}]
[{"$f":"adb_generic!B188&\" \"&adb_generic!C188&\" \"&adb_generic!D188&\" \"&adb_generic!E188&\" \"&adb_generic!F188","v":"    "}]
[{"$f":"adb_generic!B189&\" \"&adb_generic!C189&\" \"&adb_generic!D189&\" \"&adb_generic!E189&\" \"&adb_generic!F189","v":"    "}]
[{"$f":"adb_generic!B190&\" \"&adb_generic!C190&\" \"&adb_generic!D190&\" \"&adb_generic!E190&\" \"&adb_generic!F190","v":" con1a DOM c 1"}]
[{"$f":"adb_generic!B191&\" \"&adb_generic!C191&\" \"&adb_generic!D191&\" \"&adb_generic!E191&\" \"&adb_generic!F191","v":"#    "}]
[{"$f":"adb_generic!B192&\" \"&adb_generic!C192&\" \"&adb_generic!D192&\" \"&adb_generic!E192&\" \"&adb_generic!F192","v":"*    "}]
[{"$f":"adb_generic!B193&\" \"&adb_generic!C193&\" \"&adb_generic!D193&\" \"&adb_generic!E193&\" \"&adb_generic!F193","v":"EPHYDNU K   "}]
[{"$f":"adb_generic!B194&\" \"&adb_generic!C194&\" \"&adb_generic!D194&\" \"&adb_generic!E194&\" \"&adb_generic!F194","v":"    "}]
[{"$f":"adb_generic!B195&\" \"&adb_generic!C195&\" \"&adb_generic!D195&\" \"&adb_generic!E195&\" \"&adb_generic!F195","v":" moutp e-M c 1"}]
[{"$f":"adb_generic!B196&\" \"&adb_generic!C196&\" \"&adb_generic!D196&\" \"&adb_generic!E196&\" \"&adb_generic!F196","v":" fyear 2026  "}]
[{"$f":"adb_generic!B197&\" \"&adb_generic!C197&\" \"&adb_generic!D197&\" \"&adb_generic!E197&\" \"&adb_generic!F197","v":" plf c 0.95 "}]
[{"$f":"adb_generic!B198&\" \"&adb_generic!C198&\" \"&adb_generic!D198&\" \"&adb_generic!E198&\" \"&adb_generic!F198","v":" pll c 50 "}]
[{"$f":"adb_generic!B199&\" \"&adb_generic!C199&\" \"&adb_generic!D199&\" \"&adb_generic!E199&\" \"&adb_generic!F199","v":" inv c 2000 "}]
[{"$f":"adb_generic!B200&\" \"&adb_generic!C200&\" \"&adb_generic!D200&\" \"&adb_generic!E200&\" \"&adb_generic!F200","v":" fom c 0 "}]
[{"$f":"adb_generic!B201&\" \"&adb_generic!C201&\" \"&adb_generic!D201&\" \"&adb_generic!E201&\" \"&adb_generic!F201","v":" vom c 52.485 "}]
[{"$f":"adb_generic!B202&\" \"&adb_generic!C202&\" \"&adb_generic!D202&\" \"&adb_generic!E202&\" \"&adb_generic!F202","v":"    "}]
[{"$f":"adb_generic!B203&\" \"&adb_generic!C203&\" \"&adb_generic!D203&\" \"&adb_generic!E203&\" \"&adb_generic!F203","v":" ctime c 5 "}]
[{"$f":"adb_generic!B204&\" \"&adb_generic!C204&\" \"&adb_generic!D204&\" \"&adb_generic!E204&\" \"&adb_generic!F204","v":" optm c 0.526 "}]
[{"$f":"adb_generic!B205&\" \"&adb_generic!C205&\" \"&adb_generic!D205&\" \"&adb_generic!E205&\" \"&adb_generic!F205","v":"    "}]
[{"$f":"adb_generic!B206&\" \"&adb_generic!C206&\" \"&adb_generic!D206&\" \"&adb_generic!E206&\" \"&adb_generic!F206","v":" bdc up c 1000"}]
[{"$f":"adb_generic!B207&\" \"&adb_generic!C207&\" \"&adb_generic!D207&\" \"&adb_generic!E207&\" \"&adb_generic!F207","v":" bdi up c 0"}]
[{"$f":"adb_generic!B208&\" \"&adb_generic!C208&\" \"&adb_generic!D208&\" \"&adb_generic!E208&\" \"&adb_generic!F208","v":" con1c RM:tin c 1"}]
[{"$f":"adb_generic!B209&\" \"&adb_generic!C209&\" \"&adb_generic!D209&\" \"&adb_generic!E209&\" \"&adb_generic!F209","v":"    "}]
[{"$f":"adb_generic!B210&\" \"&adb_generic!C210&\" \"&adb_generic!D210&\" \"&adb_generic!E210&\" \"&adb_generic!F210","v":"    "}]
[{"$f":"adb_generic!B211&\" \"&adb_generic!C211&\" \"&adb_generic!D211&\" \"&adb_generic!E211&\" \"&adb_generic!F211","v":" con1a DOM c 1"}]
[{"$f":"adb_generic!B212&\" \"&adb_generic!C212&\" \"&adb_generic!D212&\" \"&adb_generic!E212&\" \"&adb_generic!F212","v":"#    "}]
[{"$f":"adb_generic!B213&\" \"&adb_generic!C213&\" \"&adb_generic!D213&\" \"&adb_generic!E213&\" \"&adb_generic!F213","v":"*    "}]
[{"$f":"adb_generic!B214&\" \"&adb_generic!C214&\" \"&adb_generic!D214&\" \"&adb_generic!E214&\" \"&adb_generic!F214","v":"EPHYDNUmic J   "}]
[{"$f":"adb_generic!B215&\" \"&adb_generic!C215&\" \"&adb_generic!D215&\" \"&adb_generic!E215&\" \"&adb_generic!F215","v":"    "}]
[{"$f":"adb_generic!B216&\" \"&adb_generic!C216&\" \"&adb_generic!D216&\" \"&adb_generic!E216&\" \"&adb_generic!F216","v":" moutp r-t c 1"}]
[{"$f":"adb_generic!B217&\" \"&adb_generic!C217&\" \"&adb_generic!D217&\" \"&adb_generic!E217&\" \"&adb_generic!F217","v":" fyear 2014  "}]
[{"$f":"adb_generic!B218&\" \"&adb_generic!C218&\" \"&adb_generic!D218&\" \"&adb_generic!E218&\" \"&adb_generic!F218","v":" plf c 0.5 "}]
[{"$f":"adb_generic!B219&\" \"&adb_generic!C219&\" \"&adb_generic!D219&\" \"&adb_generic!E219&\" \"&adb_generic!F219","v":" pll c 30 "}]
[{"$f":"adb_generic!B220&\" \"&adb_generic!C220&\" \"&adb_generic!D220&\" \"&adb_generic!E220&\" \"&adb_generic!F220","v":" inv c 4000 "}]
[{"$f":"adb_generic!B221&\" \"&adb_generic!C221&\" \"&adb_generic!D221&\" \"&adb_generic!E221&\" \"&adb_generic!F221","v":" fom c 0 "}]
[{"$f":"adb_generic!B222&\" \"&adb_generic!C222&\" \"&adb_generic!D222&\" \"&adb_generic!E222&\" \"&adb_generic!F222","v":" vom c 47.52 "}]
[{"$f":"adb_generic!B223&\" \"&adb_generic!C223&\" \"&adb_generic!D223&\" \"&adb_generic!E223&\" \"&adb_generic!F223","v":"    "}]
[{"$f":"adb_generic!B224&\" \"&adb_generic!C224&\" \"&adb_generic!D224&\" \"&adb_generic!E224&\" \"&adb_generic!F224","v":" ctime c 2 "}]
[{"$f":"adb_generic!B225&\" \"&adb_generic!C225&\" \"&adb_generic!D225&\" \"&adb_generic!E225&\" \"&adb_generic!F225","v":" optm c 1 "}]
[{"$f":"adb_generic!B226&\" \"&adb_generic!C226&\" \"&adb_generic!D226&\" \"&adb_generic!E226&\" \"&adb_generic!F226","v":"    "}]
[{"$f":"adb_generic!B227&\" \"&adb_generic!C227&\" \"&adb_generic!D227&\" \"&adb_generic!E227&\" \"&adb_generic!F227","v":" bdc up ts 33 36.3 39.6 42.9 46.2 49.5 52.8 56.1 59.4 62.7 66 72.6 79.2 85.8 92.4 99 105.6 112.2 118.8 125.4 132 264 528"}]
[{"$f":"adb_generic!B228&\" \"&adb_generic!C228&\" \"&adb_generic!D228&\" \"&adb_generic!E228&\" \"&adb_generic!F228","v":" bdi up c 336"}]
[{"$f":"adb_generic!B229&\" \"&adb_generic!C229&\" \"&adb_generic!D229&\" \"&adb_generic!E229&\" \"&adb_generic!F229","v":" con1c RM:tin c 0"}]
[{"$f":"adb_generic!B230&\" \"&adb_generic!C230&\" \"&adb_generic!D230&\" \"&adb_generic!E230&\" \"&adb_generic!F230","v":"    "}]
[{"$f":"adb_generic!B231&\" \"&adb_generic!C231&\" \"&adb_generic!D231&\" \"&adb_generic!E231&\" \"&adb_generic!F231","v":"    "}]
[{"$f":"adb_generic!B232&\" \"&adb_generic!C232&\" \"&adb_generic!D232&\" \"&adb_generic!E232&\" \"&adb_generic!F232","v":" con1a DOM c 0"}]
[{"$f":"adb_generic!B233&\" \"&adb_generic!C233&\" \"&adb_generic!D233&\" \"&adb_generic!E233&\" \"&adb_generic!F233","v":"#    "}]
[{"$f":"adb_generic!B234&\" \"&adb_generic!C234&\" \"&adb_generic!D234&\" \"&adb_generic!E234&\" \"&adb_generic!F234","v":"*    "}]
[{"$f":"adb_generic!B235&\" \"&adb_generic!C235&\" \"&adb_generic!D235&\" \"&adb_generic!E235&\" \"&adb_generic!F235","v":"EPBIONU J   "}]
[{"$f":"adb_generic!B236&\" \"&adb_generic!C236&\" \"&adb_generic!D236&\" \"&adb_generic!E236&\" \"&adb_generic!F236","v":" minp b-p 1 "}]
[{"$f":"adb_generic!B237&\" \"&adb_generic!C237&\" \"&adb_generic!D237&\" \"&adb_generic!E237&\" \"&adb_generic!F237","v":" moutp e-M c 0.38"}]
[{"$f":"adb_generic!B238&\" \"&adb_generic!C238&\" \"&adb_generic!D238&\" \"&adb_generic!E238&\" \"&adb_generic!F238","v":" fyear 2014  "}]
[{"$f":"adb_generic!B239&\" \"&adb_generic!C239&\" \"&adb_generic!D239&\" \"&adb_generic!E239&\" \"&adb_generic!F239","v":" plf c 0.93 "}]
[{"$f":"adb_generic!B240&\" \"&adb_generic!C240&\" \"&adb_generic!D240&\" \"&adb_generic!E240&\" \"&adb_generic!F240","v":" pll c 30 "}]
[{"$f":"adb_generic!B241&\" \"&adb_generic!C241&\" \"&adb_generic!D241&\" \"&adb_generic!E241&\" \"&adb_generic!F241","v":" inv c 2500 "}]
[{"$f":"adb_generic!B242&\" \"&adb_generic!C242&\" \"&adb_generic!D242&\" \"&adb_generic!E242&\" \"&adb_generic!F242","v":" fom c 0 "}]
[{"$f":"adb_generic!B243&\" \"&adb_generic!C243&\" \"&adb_generic!D243&\" \"&adb_generic!E243&\" \"&adb_generic!F243","v":" vom c 175.335 "}]
[{"$f":"adb_generic!B244&\" \"&adb_generic!C244&\" \"&adb_generic!D244&\" \"&adb_generic!E244&\" \"&adb_generic!F244","v":"    "}]
[{"$f":"adb_generic!B245&\" \"&adb_generic!C245&\" \"&adb_generic!D245&\" \"&adb_generic!E245&\" \"&adb_generic!F245","v":" ctime c 4 "}]
[{"$f":"adb_generic!B246&\" \"&adb_generic!C246&\" \"&adb_generic!D246&\" \"&adb_generic!E246&\" \"&adb_generic!F246","v":" optm c 0.538 "}]
[{"$f":"adb_generic!B247&\" \"&adb_generic!C247&\" \"&adb_generic!D247&\" \"&adb_generic!E247&\" \"&adb_generic!F247","v":"    "}]
[{"$f":"adb_generic!B248&\" \"&adb_generic!C248&\" \"&adb_generic!D248&\" \"&adb_generic!E248&\" \"&adb_generic!F248","v":" bdc up ts 33 36.3 39.6 42.9 46.2 49.5 52.8 56.1 59.4 62.7 66 72.6 79.2 85.8 92.4 99 105.6 112.2 118.8 125.4 132 264 528"}]
[{"$f":"adb_generic!B249&\" \"&adb_generic!C249&\" \"&adb_generic!D249&\" \"&adb_generic!E249&\" \"&adb_generic!F249","v":" bdi up c 957"}]
[{"$f":"adb_generic!B250&\" \"&adb_generic!C250&\" \"&adb_generic!D250&\" \"&adb_generic!E250&\" \"&adb_generic!F250","v":" con1c RM:tin c 1"}]
[{"$f":"adb_generic!B251&\" \"&adb_generic!C251&\" \"&adb_generic!D251&\" \"&adb_generic!E251&\" \"&adb_generic!F251","v":"    "}]
[{"$f":"adb_generic!B252&\" \"&adb_generic!C252&\" \"&adb_generic!D252&\" \"&adb_generic!E252&\" \"&adb_generic!F252","v":"    "}]
[{"$f":"adb_generic!B253&\" \"&adb_generic!C253&\" \"&adb_generic!D253&\" \"&adb_generic!E253&\" \"&adb_generic!F253","v":" con1a DOM c 1"}]
[{"$f":"adb_generic!B254&\" \"&adb_generic!C254&\" \"&adb_generic!D254&\" \"&adb_generic!E254&\" \"&adb_generic!F254","v":"#    "}]
[{"$f":"adb_generic!B255&\" \"&adb_generic!C255&\" \"&adb_generic!D255&\" \"&adb_generic!E255&\" \"&adb_generic!F255","v":"*    "}]
[{"$f":"adb_generic!B256&\" \"&adb_generic!C256&\" \"&adb_generic!D256&\" \"&adb_generic!E256&\" \"&adb_generic!F256","v":"EPWNDNU25 M   "}]
[{"$f":"adb_generic!B257&\" \"&adb_generic!C257&\" \"&adb_generic!D257&\" \"&adb_generic!E257&\" \"&adb_generic!F257","v":"    "}]
[{"$f":"adb_generic!B258&\" \"&adb_generic!C258&\" \"&adb_generic!D258&\" \"&adb_generic!E258&\" \"&adb_generic!F258","v":" moutp e-M c 1"}]
[{"$f":"adb_generic!B259&\" \"&adb_generic!C259&\" \"&adb_generic!D259&\" \"&adb_generic!E259&\" \"&adb_generic!F259","v":" fyear 2014  "}]
[{"$f":"adb_generic!B260&\" \"&adb_generic!C260&\" \"&adb_generic!D260&\" \"&adb_generic!E260&\" \"&adb_generic!F260","v":" plf c 0.2 "}]
[{"$f":"adb_generic!B261&\" \"&adb_generic!C261&\" \"&adb_generic!D261&\" \"&adb_generic!E261&\" \"&adb_generic!F261","v":" pll c 25 "}]
[{"$f":"adb_generic!B262&\" \"&adb_generic!C262&\" \"&adb_generic!D262&\" \"&adb_generic!E262&\" \"&adb_generic!F262","v":" inv ts 2000 1961.6 1923.2 1884.8 1846.4 1807.8 1779.8 1751.8 1723.8 1695.8 1667.8 1651.9 1636 1620.1 1604.2 1588.3 1572.4 1556.5 1540.6 1524.7 1508.3 1501.1 1436.4 1364.4 "}]
[{"$f":"adb_generic!B263&\" \"&adb_generic!C263&\" \"&adb_generic!D263&\" \"&adb_generic!E263&\" \"&adb_generic!F263","v":" fom c 0 "}]
[{"$f":"adb_generic!B264&\" \"&adb_generic!C264&\" \"&adb_generic!D264&\" \"&adb_generic!E264&\" \"&adb_generic!F264","v":" vom c 152.669 "}]
[{"$f":"adb_generic!B265&\" \"&adb_generic!C265&\" \"&adb_generic!D265&\" \"&adb_generic!E265&\" \"&adb_generic!F265","v":"    "}]
[{"$f":"adb_generic!B266&\" \"&adb_generic!C266&\" \"&adb_generic!D266&\" \"&adb_generic!E266&\" \"&adb_generic!F266","v":" ctime c 2 "}]
[{"$f":"adb_generic!B267&\" \"&adb_generic!C267&\" \"&adb_generic!D267&\" \"&adb_generic!E267&\" \"&adb_generic!F267","v":" optm c 1 "}]
[{"$f":"adb_generic!B268&\" \"&adb_generic!C268&\" \"&adb_generic!D268&\" \"&adb_generic!E268&\" \"&adb_generic!F268","v":"    "}]
[{"$f":"adb_generic!B269&\" \"&adb_generic!C269&\" \"&adb_generic!D269&\" \"&adb_generic!E269&\" \"&adb_generic!F269","v":" bdc up ts 300 370 440 510 580 650 720 790 860 930 1000 1100 1200 1300 1400 1500 1600 1700 1800 1900 2000 2000 2000"}]
[{"$f":"adb_generic!B270&\" \"&adb_generic!C270&\" \"&adb_generic!D270&\" \"&adb_generic!E270&\" \"&adb_generic!F270","v":" bdi up c 551.84854770537"}]
[{"$f":"adb_generic!B271&\" \"&adb_generic!C271&\" \"&adb_generic!D271&\" \"&adb_generic!E271&\" \"&adb_generic!F271","v":" con1c RM:tin c 0.1"}]
[{"$f":"adb_generic!B272&\" \"&adb_generic!C272&\" \"&adb_generic!D272&\" \"&adb_generic!E272&\" \"&adb_generic!F272","v":"    "}]
[{"$f":"adb_generic!B273&\" \"&adb_generic!C273&\" \"&adb_generic!D273&\" \"&adb_generic!E273&\" \"&adb_generic!F273","v":" con1a WND c 1"}]
[{"$f":"adb_generic!B274&\" \"&adb_generic!C274&\" \"&adb_generic!D274&\" \"&adb_generic!E274&\" \"&adb_generic!F274","v":" con1a DOM c 1"}]
[{"$f":"adb_generic!B275&\" \"&adb_generic!C275&\" \"&adb_generic!D275&\" \"&adb_generic!E275&\" \"&adb_generic!F275","v":"#    "}]
[{"$f":"adb_generic!B276&\" \"&adb_generic!C276&\" \"&adb_generic!D276&\" \"&adb_generic!E276&\" \"&adb_generic!F276","v":"*    "}]
[{"$f":"adb_generic!B277&\" \"&adb_generic!C277&\" \"&adb_generic!D277&\" \"&adb_generic!E277&\" \"&adb_generic!F277","v":"EPWNDNU30 N   "}]
[{"$f":"adb_generic!B278&\" \"&adb_generic!C278&\" \"&adb_generic!D278&\" \"&adb_generic!E278&\" \"&adb_generic!F278","v":"    "}]
[{"$f":"adb_generic!B279&\" \"&adb_generic!C279&\" \"&adb_generic!D279&\" \"&adb_generic!E279&\" \"&adb_generic!F279","v":" moutp e-M c 1"}]
[{"$f":"adb_generic!B280&\" \"&adb_generic!C280&\" \"&adb_generic!D280&\" \"&adb_generic!E280&\" \"&adb_generic!F280","v":" fyear 2014  "}]
[{"$f":"adb_generic!B281&\" \"&adb_generic!C281&\" \"&adb_generic!D281&\" \"&adb_generic!E281&\" \"&adb_generic!F281","v":" plf c 0.3 "}]
[{"$f":"adb_generic!B282&\" \"&adb_generic!C282&\" \"&adb_generic!D282&\" \"&adb_generic!E282&\" \"&adb_generic!F282","v":" pll c 25 "}]
[{"$f":"adb_generic!B283&\" \"&adb_generic!C283&\" \"&adb_generic!D283&\" \"&adb_generic!E283&\" \"&adb_generic!F283","v":" inv ts 2000 1961.6 1923.2 1884.8 1846.4 1807.8 1779.8 1751.8 1723.8 1695.8 1667.8 1651.9 1636 1620.1 1604.2 1588.3 1572.4 1556.5 1540.6 1524.7 1508.3 1501.1 1436.4 1364.4 "}]
[{"$f":"adb_generic!B284&\" \"&adb_generic!C284&\" \"&adb_generic!D284&\" \"&adb_generic!E284&\" \"&adb_generic!F284","v":" fom c 0 "}]
[{"$f":"adb_generic!B285&\" \"&adb_generic!C285&\" \"&adb_generic!D285&\" \"&adb_generic!E285&\" \"&adb_generic!F285","v":" vom c 125.139 "}]
[{"$f":"adb_generic!B286&\" \"&adb_generic!C286&\" \"&adb_generic!D286&\" \"&adb_generic!E286&\" \"&adb_generic!F286","v":"    "}]
[{"$f":"adb_generic!B287&\" \"&adb_generic!C287&\" \"&adb_generic!D287&\" \"&adb_generic!E287&\" \"&adb_generic!F287","v":" ctime c 2 "}]
[{"$f":"adb_generic!B288&\" \"&adb_generic!C288&\" \"&adb_generic!D288&\" \"&adb_generic!E288&\" \"&adb_generic!F288","v":" optm c 1 "}]
[{"$f":"adb_generic!B289&\" \"&adb_generic!C289&\" \"&adb_generic!D289&\" \"&adb_generic!E289&\" \"&adb_generic!F289","v":"    "}]
[{"$f":"adb_generic!B290&\" \"&adb_generic!C290&\" \"&adb_generic!D290&\" \"&adb_generic!E290&\" \"&adb_generic!F290","v":" bdc up ts 300 370 440 510 580 650 720 790 860 930 1000 1100 1200 1300 1400 1500 1600 1700 1800 1900 2000 2000 2000"}]
[{"$f":"adb_generic!B291&\" \"&adb_generic!C291&\" \"&adb_generic!D291&\" \"&adb_generic!E291&\" \"&adb_generic!F291","v":" bdi up c 0"}]
[{"$f":"adb_generic!B292&\" \"&adb_generic!C292&\" \"&adb_generic!D292&\" \"&adb_generic!E292&\" \"&adb_generic!F292","v":" con1c RM:tin c 0.15"}]
[{"$f":"adb_generic!B293&\" \"&adb_generic!C293&\" \"&adb_generic!D293&\" \"&adb_generic!E293&\" \"&adb_generic!F293","v":"    "}]
[{"$f":"adb_generic!B294&\" \"&adb_generic!C294&\" \"&adb_generic!D294&\" \"&adb_generic!E294&\" \"&adb_generic!F294","v":" con1a WND c 1"}]
[{"$f":"adb_generic!B295&\" \"&adb_generic!C295&\" \"&adb_generic!D295&\" \"&adb_generic!E295&\" \"&adb_generic!F295","v":" con1a DOM c 1"}]
[{"$f":"adb_generic!B296&\" \"&adb_generic!C296&\" \"&adb_generic!D296&\" \"&adb_generic!E296&\" \"&adb_generic!F296","v":"#    "}]
[{"$f":"adb_generic!B297&\" \"&adb_generic!C297&\" \"&adb_generic!D297&\" \"&adb_generic!E297&\" \"&adb_generic!F297","v":"*    "}]
[{"$f":"adb_generic!B298&\" \"&adb_generic!C298&\" \"&adb_generic!D298&\" \"&adb_generic!E298&\" \"&adb_generic!F298","v":"EPSOLNUPVut O   "}]
[{"$f":"adb_generic!B299&\" \"&adb_generic!C299&\" \"&adb_generic!D299&\" \"&adb_generic!E299&\" \"&adb_generic!F299","v":"    "}]
[{"$f":"adb_generic!B300&\" \"&adb_generic!C300&\" \"&adb_generic!D300&\" \"&adb_generic!E300&\" \"&adb_generic!F300","v":" moutp e-M c 1"}]
[{"$f":"adb_generic!B301&\" \"&adb_generic!C301&\" \"&adb_generic!D301&\" \"&adb_generic!E301&\" \"&adb_generic!F301","v":" fyear 2013  "}]
[{"$f":"adb_generic!B302&\" \"&adb_generic!C302&\" \"&adb_generic!D302&\" \"&adb_generic!E302&\" \"&adb_generic!F302","v":" plf c 0.528 "}]
[{"$f":"adb_generic!B303&\" \"&adb_generic!C303&\" \"&adb_generic!D303&\" \"&adb_generic!E303&\" \"&adb_generic!F303","v":" pll c 25 "}]
[{"$f":"adb_generic!B304&\" \"&adb_generic!C304&\" \"&adb_generic!D304&\" \"&adb_generic!E304&\" \"&adb_generic!F304","v":" inv ts 2000 1926.1 1852.2 1778.3 1704.4 1630.7 1599.4 1568.1 1536.8 1505.5 1474.1 1453.4 1432.7 1412 1391.3 1370.6 1349.9 1329.2 1308.5 1287.8 1267.3 1255.8 1151.9 1036.5 "}]
[{"$f":"adb_generic!B305&\" \"&adb_generic!C305&\" \"&adb_generic!D305&\" \"&adb_generic!E305&\" \"&adb_generic!F305","v":" fom c 0 "}]
[{"$f":"adb_generic!B306&\" \"&adb_generic!C306&\" \"&adb_generic!D306&\" \"&adb_generic!E306&\" \"&adb_generic!F306","v":" vom c 176.038 "}]
[{"$f":"adb_generic!B307&\" \"&adb_generic!C307&\" \"&adb_generic!D307&\" \"&adb_generic!E307&\" \"&adb_generic!F307","v":"    "}]
[{"$f":"adb_generic!B308&\" \"&adb_generic!C308&\" \"&adb_generic!D308&\" \"&adb_generic!E308&\" \"&adb_generic!F308","v":" ctime c 1 "}]
[{"$f":"adb_generic!B309&\" \"&adb_generic!C309&\" \"&adb_generic!D309&\" \"&adb_generic!E309&\" \"&adb_generic!F309","v":" optm c 1 "}]
[{"$f":"adb_generic!B310&\" \"&adb_generic!C310&\" \"&adb_generic!D310&\" \"&adb_generic!E310&\" \"&adb_generic!F310","v":"    "}]
[{"$f":"adb_generic!B311&\" \"&adb_generic!C311&\" \"&adb_generic!D311&\" \"&adb_generic!E311&\" \"&adb_generic!F311","v":" bdc up c 500"}]
[{"$f":"adb_generic!B312&\" \"&adb_generic!C312&\" \"&adb_generic!D312&\" \"&adb_generic!E312&\" \"&adb_generic!F312","v":" bdi up c 29426.8362041628"}]
[{"$f":"adb_generic!B313&\" \"&adb_generic!C313&\" \"&adb_generic!D313&\" \"&adb_generic!E313&\" \"&adb_generic!F313","v":" con1c RM:tin c 0.05"}]
[{"$f":"adb_generic!B314&\" \"&adb_generic!C314&\" \"&adb_generic!D314&\" \"&adb_generic!E314&\" \"&adb_generic!F314","v":" con1a PVl c 1"}]
[{"$f":"adb_generic!B315&\" \"&adb_generic!C315&\" \"&adb_generic!D315&\" \"&adb_generic!E315&\" \"&adb_generic!F315","v":" con1a PV c 1"}]
[{"$f":"adb_generic!B316&\" \"&adb_generic!C316&\" \"&adb_generic!D316&\" \"&adb_generic!E316&\" \"&adb_generic!F316","v":" con1a DOM c 1"}]
[{"$f":"adb_generic!B317&\" \"&adb_generic!C317&\" \"&adb_generic!D317&\" \"&adb_generic!E317&\" \"&adb_generic!F317","v":"#    "}]
[{"$f":"adb_generic!B318&\" \"&adb_generic!C318&\" \"&adb_generic!D318&\" \"&adb_generic!E318&\" \"&adb_generic!F318","v":"*    "}]
[{"$f":"adb_generic!B319&\" \"&adb_generic!C319&\" \"&adb_generic!D319&\" \"&adb_generic!E319&\" \"&adb_generic!F319","v":"EPSOLNUPVrt K   "}]
[{"$f":"adb_generic!B320&\" \"&adb_generic!C320&\" \"&adb_generic!D320&\" \"&adb_generic!E320&\" \"&adb_generic!F320","v":"    "}]
[{"$f":"adb_generic!B321&\" \"&adb_generic!C321&\" \"&adb_generic!D321&\" \"&adb_generic!E321&\" \"&adb_generic!F321","v":" moutp u-t c 1"}]
[{"$f":"adb_generic!B322&\" \"&adb_generic!C322&\" \"&adb_generic!D322&\" \"&adb_generic!E322&\" \"&adb_generic!F322","v":" fyear 2013  "}]
[{"$f":"adb_generic!B323&\" \"&adb_generic!C323&\" \"&adb_generic!D323&\" \"&adb_generic!E323&\" \"&adb_generic!F323","v":" plf c 0.423 "}]
[{"$f":"adb_generic!B324&\" \"&adb_generic!C324&\" \"&adb_generic!D324&\" \"&adb_generic!E324&\" \"&adb_generic!F324","v":" pll c 20 "}]
[{"$f":"adb_generic!B325&\" \"&adb_generic!C325&\" \"&adb_generic!D325&\" \"&adb_generic!E325&\" \"&adb_generic!F325","v":" inv ts 2100 2022.5 1945 1867.5 1790 1712.3 1679.4 1646.5 1613.6 1580.7 1547.8 1526.1 1504.4 1482.7 1461 1439.3 1417.6 1395.9 1374.2 1352.5 1330.7 1318.6 1209.6 1088.4 "}]
[{"$f":"adb_generic!B326&\" \"&adb_generic!C326&\" \"&adb_generic!D326&\" \"&adb_generic!E326&\" \"&adb_generic!F326","v":" fom c 0 "}]
[{"$f":"adb_generic!B327&\" \"&adb_generic!C327&\" \"&adb_generic!D327&\" \"&adb_generic!E327&\" \"&adb_generic!F327","v":" vom c 208.31 "}]
[{"$f":"adb_generic!B328&\" \"&adb_generic!C328&\" \"&adb_generic!D328&\" \"&adb_generic!E328&\" \"&adb_generic!F328","v":"    "}]
[{"$f":"adb_generic!B329&\" \"&adb_generic!C329&\" \"&adb_generic!D329&\" \"&adb_generic!E329&\" \"&adb_generic!F329","v":" ctime c 0 "}]
[{"$f":"adb_generic!B330&\" \"&adb_generic!C330&\" \"&adb_generic!D330&\" \"&adb_generic!E330&\" \"&adb_generic!F330","v":" optm c 1 "}]
[{"$f":"adb_generic!B331&\" \"&adb_generic!C331&\" \"&adb_generic!D331&\" \"&adb_generic!E331&\" \"&adb_generic!F331","v":"    "}]
[{"$f":"adb_generic!B332&\" \"&adb_generic!C332&\" \"&adb_generic!D332&\" \"&adb_generic!E332&\" \"&adb_generic!F332","v":" bdc up ts 33 36.3 39.6 42.9 46.2 49.5 52.8 56.1 59.4 62.7 66 72.6 79.2 85.8 92.4 99 105.6 112.2 118.8 125.4 132 264 528"}]
[{"$f":"adb_generic!B333&\" \"&adb_generic!C333&\" \"&adb_generic!D333&\" \"&adb_generic!E333&\" \"&adb_generic!F333","v":" bdi up c 29426.8362041628"}]
[{"$f":"adb_generic!B334&\" \"&adb_generic!C334&\" \"&adb_generic!D334&\" \"&adb_generic!E334&\" \"&adb_generic!F334","v":" con1c RM:tin c 0"}]
[{"$f":"adb_generic!B335&\" \"&adb_generic!C335&\" \"&adb_generic!D335&\" \"&adb_generic!E335&\" \"&adb_generic!F335","v":" con1a PVl c 1"}]
[{"$f":"adb_generic!B336&\" \"&adb_generic!C336&\" \"&adb_generic!D336&\" \"&adb_generic!E336&\" \"&adb_generic!F336","v":"    "}]
[{"$f":"adb_generic!B337&\" \"&adb_generic!C337&\" \"&adb_generic!D337&\" \"&adb_generic!E337&\" \"&adb_generic!F337","v":" con1a DOM c 0"}]
[{"$f":"adb_generic!B338&\" \"&adb_generic!C338&\" \"&adb_generic!D338&\" \"&adb_generic!E338&\" \"&adb_generic!F338","v":"#    "}]
[{"$f":"adb_generic!B339&\" \"&adb_generic!C339&\" \"&adb_generic!D339&\" \"&adb_generic!E339&\" \"&adb_generic!F339","v":"*    "}]
[{"$f":"adb_generic!B340&\" \"&adb_generic!C340&\" \"&adb_generic!D340&\" \"&adb_generic!E340&\" \"&adb_generic!F340","v":"EPSOLNUPVst L   "}]
[{"$f":"adb_generic!B341&\" \"&adb_generic!C341&\" \"&adb_generic!D341&\" \"&adb_generic!E341&\" \"&adb_generic!F341","v":"    "}]
[{"$f":"adb_generic!B342&\" \"&adb_generic!C342&\" \"&adb_generic!D342&\" \"&adb_generic!E342&\" \"&adb_generic!F342","v":" moutp u-t c 1"}]
[{"$f":"adb_generic!B343&\" \"&adb_generic!C343&\" \"&adb_generic!D343&\" \"&adb_generic!E343&\" \"&adb_generic!F343","v":" fyear 2013  "}]
[{"$f":"adb_generic!B344&\" \"&adb_generic!C344&\" \"&adb_generic!D344&\" \"&adb_generic!E344&\" \"&adb_generic!F344","v":" plf c 0.387 "}]
[{"$f":"adb_generic!B345&\" \"&adb_generic!C345&\" \"&adb_generic!D345&\" \"&adb_generic!E345&\" \"&adb_generic!F345","v":" pll c 20 "}]
[{"$f":"adb_generic!B346&\" \"&adb_generic!C346&\" \"&adb_generic!D346&\" \"&adb_generic!E346&\" \"&adb_generic!F346","v":" inv ts 4257.5 4100.3 3943.1 3785.9 3628.7 3471.4 3373.3 3275.2 3177.1 3079 2981.1 2926.6 2872.1 2817.6 2763.1 2708.6 2654.1 2599.6 2545.1 2490.6 2435.7 2413.5 2214 1992.2 "}]
[{"$f":"adb_generic!B347&\" \"&adb_generic!C347&\" \"&adb_generic!D347&\" \"&adb_generic!E347&\" \"&adb_generic!F347","v":" fom c 0 "}]
[{"$f":"adb_generic!B348&\" \"&adb_generic!C348&\" \"&adb_generic!D348&\" \"&adb_generic!E348&\" \"&adb_generic!F348","v":" vom c 166.667 "}]
[{"$f":"adb_generic!B349&\" \"&adb_generic!C349&\" \"&adb_generic!D349&\" \"&adb_generic!E349&\" \"&adb_generic!F349","v":"    "}]
[{"$f":"adb_generic!B350&\" \"&adb_generic!C350&\" \"&adb_generic!D350&\" \"&adb_generic!E350&\" \"&adb_generic!F350","v":" ctime c 0 "}]
[{"$f":"adb_generic!B351&\" \"&adb_generic!C351&\" \"&adb_generic!D351&\" \"&adb_generic!E351&\" \"&adb_generic!F351","v":" optm c 1 "}]
[{"$f":"adb_generic!B352&\" \"&adb_generic!C352&\" \"&adb_generic!D352&\" \"&adb_generic!E352&\" \"&adb_generic!F352","v":"    "}]
[{"$f":"adb_generic!B353&\" \"&adb_generic!C353&\" \"&adb_generic!D353&\" \"&adb_generic!E353&\" \"&adb_generic!F353","v":" bdc up ts 33 36.3 39.6 42.9 46.2 49.5 52.8 56.1 59.4 62.7 66 72.6 79.2 85.8 92.4 99 105.6 112.2 118.8 125.4 132 264 528"}]
[{"$f":"adb_generic!B354&\" \"&adb_generic!C354&\" \"&adb_generic!D354&\" \"&adb_generic!E354&\" \"&adb_generic!F354","v":" bdi up c 29426.8362041628"}]
[{"$f":"adb_generic!B355&\" \"&adb_generic!C355&\" \"&adb_generic!D355&\" \"&adb_generic!E355&\" \"&adb_generic!F355","v":" con1c RM:tin c 0"}]
[{"$f":"adb_generic!B356&\" \"&adb_generic!C356&\" \"&adb_generic!D356&\" \"&adb_generic!E356&\" \"&adb_generic!F356","v":" con1a PVl c 1"}]
[{"$f":"adb_generic!B357&\" \"&adb_generic!C357&\" \"&adb_generic!D357&\" \"&adb_generic!E357&\" \"&adb_generic!F357","v":"    "}]
[{"$f":"adb_generic!B358&\" \"&adb_generic!C358&\" \"&adb_generic!D358&\" \"&adb_generic!E358&\" \"&adb_generic!F358","v":" con1a DOM c 0"}]
[{"$f":"adb_generic!B359&\" \"&adb_generic!C359&\" \"&adb_generic!D359&\" \"&adb_generic!E359&\" \"&adb_generic!F359","v":"#    "}]
[{"$f":"adb_generic!B360&\" \"&adb_generic!C360&\" \"&adb_generic!D360&\" \"&adb_generic!E360&\" \"&adb_generic!F360","v":"*    "}]
[{"$f":"adb_generic!B361&\" \"&adb_generic!C361&\" \"&adb_generic!D361&\" \"&adb_generic!E361&\" \"&adb_generic!F361","v":"EPSOLNUPVst2 R   "}]
[{"$f":"adb_generic!B362&\" \"&adb_generic!C362&\" \"&adb_generic!D362&\" \"&adb_generic!E362&\" \"&adb_generic!F362","v":"    "}]
[{"$f":"adb_generic!B363&\" \"&adb_generic!C363&\" \"&adb_generic!D363&\" \"&adb_generic!E363&\" \"&adb_generic!F363","v":" moutp u-t c 1"}]
[{"$f":"adb_generic!B364&\" \"&adb_generic!C364&\" \"&adb_generic!D364&\" \"&adb_generic!E364&\" \"&adb_generic!F364","v":" fyear 2013  "}]
[{"$f":"adb_generic!B365&\" \"&adb_generic!C365&\" \"&adb_generic!D365&\" \"&adb_generic!E365&\" \"&adb_generic!F365","v":" plf c 0.386 "}]
[{"$f":"adb_generic!B366&\" \"&adb_generic!C366&\" \"&adb_generic!D366&\" \"&adb_generic!E366&\" \"&adb_generic!F366","v":" pll c 20 "}]
[{"$f":"adb_generic!B367&\" \"&adb_generic!C367&\" \"&adb_generic!D367&\" \"&adb_generic!E367&\" \"&adb_generic!F367","v":" inv ts 6275 6043.3 5811.6 5579.9 5348.2 5116.5 4971.9 4827.3 4682.7 4538.1 4393.7 4313.3 4232.9 4152.5 4072.1 3991.7 3911.3 3830.9 3750.5 3670.1 3590 3557.3 3263.2 2936.3 "}]
[{"$f":"adb_generic!B368&\" \"&adb_generic!C368&\" \"&adb_generic!D368&\" \"&adb_generic!E368&\" \"&adb_generic!F368","v":" fom c 0 "}]
[{"$f":"adb_generic!B369&\" \"&adb_generic!C369&\" \"&adb_generic!D369&\" \"&adb_generic!E369&\" \"&adb_generic!F369","v":" vom c 150 "}]
[{"$f":"adb_generic!B370&\" \"&adb_generic!C370&\" \"&adb_generic!D370&\" \"&adb_generic!E370&\" \"&adb_generic!F370","v":"    "}]
[{"$f":"adb_generic!B371&\" \"&adb_generic!C371&\" \"&adb_generic!D371&\" \"&adb_generic!E371&\" \"&adb_generic!F371","v":" ctime c 0 "}]
[{"$f":"adb_generic!B372&\" \"&adb_generic!C372&\" \"&adb_generic!D372&\" \"&adb_generic!E372&\" \"&adb_generic!F372","v":" optm c 1 "}]
[{"$f":"adb_generic!B373&\" \"&adb_generic!C373&\" \"&adb_generic!D373&\" \"&adb_generic!E373&\" \"&adb_generic!F373","v":"    "}]
[{"$f":"adb_generic!B374&\" \"&adb_generic!C374&\" \"&adb_generic!D374&\" \"&adb_generic!E374&\" \"&adb_generic!F374","v":" bdc up ts 33 36.3 39.6 42.9 46.2 49.5 52.8 56.1 59.4 62.7 66 72.6 79.2 85.8 92.4 99 105.6 112.2 118.8 125.4 132 264 528"}]
[{"$f":"adb_generic!B375&\" \"&adb_generic!C375&\" \"&adb_generic!D375&\" \"&adb_generic!E375&\" \"&adb_generic!F375","v":" bdi up c 29426.8362041628"}]
[{"$f":"adb_generic!B376&\" \"&adb_generic!C376&\" \"&adb_generic!D376&\" \"&adb_generic!E376&\" \"&adb_generic!F376","v":" con1c RM:tin c 0"}]
[{"$f":"adb_generic!B377&\" \"&adb_generic!C377&\" \"&adb_generic!D377&\" \"&adb_generic!E377&\" \"&adb_generic!F377","v":" con1a PVl c 1"}]
[{"$f":"adb_generic!B378&\" \"&adb_generic!C378&\" \"&adb_generic!D378&\" \"&adb_generic!E378&\" \"&adb_generic!F378","v":"    "}]
[{"$f":"adb_generic!B379&\" \"&adb_generic!C379&\" \"&adb_generic!D379&\" \"&adb_generic!E379&\" \"&adb_generic!F379","v":" con1a DOM c 0"}]
[{"$f":"adb_generic!B380&\" \"&adb_generic!C380&\" \"&adb_generic!D380&\" \"&adb_generic!E380&\" \"&adb_generic!F380","v":"#    "}]
[{"$f":"adb_generic!B381&\" \"&adb_generic!C381&\" \"&adb_generic!D381&\" \"&adb_generic!E381&\" \"&adb_generic!F381","v":"*    "}]
[{"$f":"adb_generic!B382&\" \"&adb_generic!C382&\" \"&adb_generic!D382&\" \"&adb_generic!E382&\" \"&adb_generic!F382","v":"EPSOLNUPVrtru M   "}]
[{"$f":"adb_generic!B383&\" \"&adb_generic!C383&\" \"&adb_generic!D383&\" \"&adb_generic!E383&\" \"&adb_generic!F383","v":"    "}]
[{"$f":"adb_generic!B384&\" \"&adb_generic!C384&\" \"&adb_generic!D384&\" \"&adb_generic!E384&\" \"&adb_generic!F384","v":" moutp r-t c 1"}]
[{"$f":"adb_generic!B385&\" \"&adb_generic!C385&\" \"&adb_generic!D385&\" \"&adb_generic!E385&\" \"&adb_generic!F385","v":" fyear 2013  "}]
[{"$f":"adb_generic!B386&\" \"&adb_generic!C386&\" \"&adb_generic!D386&\" \"&adb_generic!E386&\" \"&adb_generic!F386","v":" plf c 0.423 "}]
[{"$f":"adb_generic!B387&\" \"&adb_generic!C387&\" \"&adb_generic!D387&\" \"&adb_generic!E387&\" \"&adb_generic!F387","v":" pll c 20 "}]
[{"$f":"adb_generic!B388&\" \"&adb_generic!C388&\" \"&adb_generic!D388&\" \"&adb_generic!E388&\" \"&adb_generic!F388","v":" inv ts 2100 2022.5 1945 1867.5 1790 1712.3 1679.4 1646.5 1613.6 1580.7 1547.8 1526.1 1504.4 1482.7 1461 1439.3 1417.6 1395.9 1374.2 1352.5 1330.7 1318.6 1209.6 1088.4 "}]
[{"$f":"adb_generic!B389&\" \"&adb_generic!C389&\" \"&adb_generic!D389&\" \"&adb_generic!E389&\" \"&adb_generic!F389","v":" fom c 0 "}]
[{"$f":"adb_generic!B390&\" \"&adb_generic!C390&\" \"&adb_generic!D390&\" \"&adb_generic!E390&\" \"&adb_generic!F390","v":" vom c 208.31 "}]
[{"$f":"adb_generic!B391&\" \"&adb_generic!C391&\" \"&adb_generic!D391&\" \"&adb_generic!E391&\" \"&adb_generic!F391","v":"    "}]
[{"$f":"adb_generic!B392&\" \"&adb_generic!C392&\" \"&adb_generic!D392&\" \"&adb_generic!E392&\" \"&adb_generic!F392","v":" ctime c 0 "}]
[{"$f":"adb_generic!B393&\" \"&adb_generic!C393&\" \"&adb_generic!D393&\" \"&adb_generic!E393&\" \"&adb_generic!F393","v":" optm c 1 "}]
[{"$f":"adb_generic!B394&\" \"&adb_generic!C394&\" \"&adb_generic!D394&\" \"&adb_generic!E394&\" \"&adb_generic!F394","v":"    "}]
[{"$f":"adb_generic!B395&\" \"&adb_generic!C395&\" \"&adb_generic!D395&\" \"&adb_generic!E395&\" \"&adb_generic!F395","v":" bdc up ts 33 36.3 39.6 42.9 46.2 49.5 52.8 56.1 59.4 62.7 66 72.6 79.2 85.8 92.4 99 105.6 112.2 118.8 125.4 132 264 528"}]
[{"$f":"adb_generic!B396&\" \"&adb_generic!C396&\" \"&adb_generic!D396&\" \"&adb_generic!E396&\" \"&adb_generic!F396","v":" bdi up c 29426.8362041628"}]
[{"$f":"adb_generic!B397&\" \"&adb_generic!C397&\" \"&adb_generic!D397&\" \"&adb_generic!E397&\" \"&adb_generic!F397","v":" con1c RM:tin c 0"}]
[{"$f":"adb_generic!B398&\" \"&adb_generic!C398&\" \"&adb_generic!D398&\" \"&adb_generic!E398&\" \"&adb_generic!F398","v":" con1a PVl c 1"}]
[{"$f":"adb_generic!B399&\" \"&adb_generic!C399&\" \"&adb_generic!D399&\" \"&adb_generic!E399&\" \"&adb_generic!F399","v":"    "}]
[{"$f":"adb_generic!B400&\" \"&adb_generic!C400&\" \"&adb_generic!D400&\" \"&adb_generic!E400&\" \"&adb_generic!F400","v":" con1a DOM c 0"}]
[{"$f":"adb_generic!B401&\" \"&adb_generic!C401&\" \"&adb_generic!D401&\" \"&adb_generic!E401&\" \"&adb_generic!F401","v":"#    "}]
[{"$f":"adb_generic!B402&\" \"&adb_generic!C402&\" \"&adb_generic!D402&\" \"&adb_generic!E402&\" \"&adb_generic!F402","v":"*    "}]
[{"$f":"adb_generic!B403&\" \"&adb_generic!C403&\" \"&adb_generic!D403&\" \"&adb_generic!E403&\" \"&adb_generic!F403","v":"EPSOLNUPVstru N   "}]
[{"$f":"adb_generic!B404&\" \"&adb_generic!C404&\" \"&adb_generic!D404&\" \"&adb_generic!E404&\" \"&adb_generic!F404","v":"    "}]
[{"$f":"adb_generic!B405&\" \"&adb_generic!C405&\" \"&adb_generic!D405&\" \"&adb_generic!E405&\" \"&adb_generic!F405","v":" moutp r-t c 1"}]
[{"$f":"adb_generic!B406&\" \"&adb_generic!C406&\" \"&adb_generic!D406&\" \"&adb_generic!E406&\" \"&adb_generic!F406","v":" fyear 2013  "}]
[{"$f":"adb_generic!B407&\" \"&adb_generic!C407&\" \"&adb_generic!D407&\" \"&adb_generic!E407&\" \"&adb_generic!F407","v":" plf c 0.387 "}]
[{"$f":"adb_generic!B408&\" \"&adb_generic!C408&\" \"&adb_generic!D408&\" \"&adb_generic!E408&\" \"&adb_generic!F408","v":" pll c 20 "}]
[{"$f":"adb_generic!B409&\" \"&adb_generic!C409&\" \"&adb_generic!D409&\" \"&adb_generic!E409&\" \"&adb_generic!F409","v":" inv ts 4257.5 4100.3 3943.1 3785.9 3628.7 3471.4 3373.3 3275.2 3177.1 3079 2981.1 2926.6 2872.1 2817.6 2763.1 2708.6 2654.1 2599.6 2545.1 2490.6 2435.7 2413.5 2214 1992.2 "}]
[{"$f":"adb_generic!B410&\" \"&adb_generic!C410&\" \"&adb_generic!D410&\" \"&adb_generic!E410&\" \"&adb_generic!F410","v":" fom c 0 "}]
[{"$f":"adb_generic!B411&\" \"&adb_generic!C411&\" \"&adb_generic!D411&\" \"&adb_generic!E411&\" \"&adb_generic!F411","v":" vom c 166.667 "}]
[{"$f":"adb_generic!B412&\" \"&adb_generic!C412&\" \"&adb_generic!D412&\" \"&adb_generic!E412&\" \"&adb_generic!F412","v":"    "}]
[{"$f":"adb_generic!B413&\" \"&adb_generic!C413&\" \"&adb_generic!D413&\" \"&adb_generic!E413&\" \"&adb_generic!F413","v":" ctime c 0 "}]
[{"$f":"adb_generic!B414&\" \"&adb_generic!C414&\" \"&adb_generic!D414&\" \"&adb_generic!E414&\" \"&adb_generic!F414","v":" optm c 1 "}]
[{"$f":"adb_generic!B415&\" \"&adb_generic!C415&\" \"&adb_generic!D415&\" \"&adb_generic!E415&\" \"&adb_generic!F415","v":"    "}]
[{"$f":"adb_generic!B416&\" \"&adb_generic!C416&\" \"&adb_generic!D416&\" \"&adb_generic!E416&\" \"&adb_generic!F416","v":" bdc up ts 33 36.3 39.6 42.9 46.2 49.5 52.8 56.1 59.4 62.7 66 72.6 79.2 85.8 92.4 99 105.6 112.2 118.8 125.4 132 264 528"}]
[{"$f":"adb_generic!B417&\" \"&adb_generic!C417&\" \"&adb_generic!D417&\" \"&adb_generic!E417&\" \"&adb_generic!F417","v":" bdi up c 29426.8362041628"}]
[{"$f":"adb_generic!B418&\" \"&adb_generic!C418&\" \"&adb_generic!D418&\" \"&adb_generic!E418&\" \"&adb_generic!F418","v":" con1c RM:tin c 0"}]
[{"$f":"adb_generic!B419&\" \"&adb_generic!C419&\" \"&adb_generic!D419&\" \"&adb_generic!E419&\" \"&adb_generic!F419","v":" con1a PVl c 1"}]
[{"$f":"adb_generic!B420&\" \"&adb_generic!C420&\" \"&adb_generic!D420&\" \"&adb_generic!E420&\" \"&adb_generic!F420","v":"    "}]
[{"$f":"adb_generic!B421&\" \"&adb_generic!C421&\" \"&adb_generic!D421&\" \"&adb_generic!E421&\" \"&adb_generic!F421","v":" con1a DOM c 0"}]
[{"$f":"adb_generic!B422&\" \"&adb_generic!C422&\" \"&adb_generic!D422&\" \"&adb_generic!E422&\" \"&adb_generic!F422","v":"#    "}]
[{"$f":"adb_generic!B423&\" \"&adb_generic!C423&\" \"&adb_generic!D423&\" \"&adb_generic!E423&\" \"&adb_generic!F423","v":"*    "}]
[{"$f":"adb_generic!B424&\" \"&adb_generic!C424&\" \"&adb_generic!D424&\" \"&adb_generic!E424&\" \"&adb_generic!F424","v":"EPSOLNUPVstru2 S   "}]
[{"$f":"adb_generic!B425&\" \"&adb_generic!C425&\" \"&adb_generic!D425&\" \"&adb_generic!E425&\" \"&adb_generic!F425","v":"    "}]
[{"$f":"adb_generic!B426&\" \"&adb_generic!C426&\" \"&adb_generic!D426&\" \"&adb_generic!E426&\" \"&adb_generic!F426","v":" moutp r-t c 1"}]
[{"$f":"adb_generic!B427&\" \"&adb_generic!C427&\" \"&adb_generic!D427&\" \"&adb_generic!E427&\" \"&adb_generic!F427","v":" fyear 2013  "}]
[{"$f":"adb_generic!B428&\" \"&adb_generic!C428&\" \"&adb_generic!D428&\" \"&adb_generic!E428&\" \"&adb_generic!F428","v":" plf c 0.386 "}]
[{"$f":"adb_generic!B429&\" \"&adb_generic!C429&\" \"&adb_generic!D429&\" \"&adb_generic!E429&\" \"&adb_generic!F429","v":" pll c 20 "}]
[{"$f":"adb_generic!B430&\" \"&adb_generic!C430&\" \"&adb_generic!D430&\" \"&adb_generic!E430&\" \"&adb_generic!F430","v":" inv ts 6275 6043.3 5811.6 5579.9 5348.2 5116.5 4971.9 4827.3 4682.7 4538.1 4393.7 4313.3 4232.9 4152.5 4072.1 3991.7 3911.3 3830.9 3750.5 3670.1 3590 3557.3 3263.2 2936.3 "}]
[{"$f":"adb_generic!B431&\" \"&adb_generic!C431&\" \"&adb_generic!D431&\" \"&adb_generic!E431&\" \"&adb_generic!F431","v":" fom c 0 "}]
[{"$f":"adb_generic!B432&\" \"&adb_generic!C432&\" \"&adb_generic!D432&\" \"&adb_generic!E432&\" \"&adb_generic!F432","v":" vom c 150 "}]
[{"$f":"adb_generic!B433&\" \"&adb_generic!C433&\" \"&adb_generic!D433&\" \"&adb_generic!E433&\" \"&adb_generic!F433","v":"    "}]
[{"$f":"adb_generic!B434&\" \"&adb_generic!C434&\" \"&adb_generic!D434&\" \"&adb_generic!E434&\" \"&adb_generic!F434","v":" ctime c 0 "}]
[{"$f":"adb_generic!B435&\" \"&adb_generic!C435&\" \"&adb_generic!D435&\" \"&adb_generic!E435&\" \"&adb_generic!F435","v":" optm c 1 "}]
[{"$f":"adb_generic!B436&\" \"&adb_generic!C436&\" \"&adb_generic!D436&\" \"&adb_generic!E436&\" \"&adb_generic!F436","v":"    "}]
[{"$f":"adb_generic!B437&\" \"&adb_generic!C437&\" \"&adb_generic!D437&\" \"&adb_generic!E437&\" \"&adb_generic!F437","v":" bdc up ts 33 36.3 39.6 42.9 46.2 49.5 52.8 56.1 59.4 62.7 66 72.6 79.2 85.8 92.4 99 105.6 112.2 118.8 125.4 132 264 528"}]
[{"$f":"adb_generic!B438&\" \"&adb_generic!C438&\" \"&adb_generic!D438&\" \"&adb_generic!E438&\" \"&adb_generic!F438","v":" bdi up c 29426.8362041628"}]
[{"$f":"adb_generic!B439&\" \"&adb_generic!C439&\" \"&adb_generic!D439&\" \"&adb_generic!E439&\" \"&adb_generic!F439","v":" con1c RM:tin c 0"}]
[{"$f":"adb_generic!B440&\" \"&adb_generic!C440&\" \"&adb_generic!D440&\" \"&adb_generic!E440&\" \"&adb_generic!F440","v":" con1a PVl c 1"}]
[{"$f":"adb_generic!B441&\" \"&adb_generic!C441&\" \"&adb_generic!D441&\" \"&adb_generic!E441&\" \"&adb_generic!F441","v":"    "}]
[{"$f":"adb_generic!B442&\" \"&adb_generic!C442&\" \"&adb_generic!D442&\" \"&adb_generic!E442&\" \"&adb_generic!F442","v":" con1a DOM c 0"}]
[{"$f":"adb_generic!B443&\" \"&adb_generic!C443&\" \"&adb_generic!D443&\" \"&adb_generic!E443&\" \"&adb_generic!F443","v":"#    "}]
[{"$f":"adb_generic!B444&\" \"&adb_generic!C444&\" \"&adb_generic!D444&\" \"&adb_generic!E444&\" \"&adb_generic!F444","v":"*    "}]
[{"$f":"adb_generic!B445&\" \"&adb_generic!C445&\" \"&adb_generic!D445&\" \"&adb_generic!E445&\" \"&adb_generic!F445","v":"EPTSONUTH P   "}]
[{"$f":"adb_generic!B446&\" \"&adb_generic!C446&\" \"&adb_generic!D446&\" \"&adb_generic!E446&\" \"&adb_generic!F446","v":"    "}]
[{"$f":"adb_generic!B447&\" \"&adb_generic!C447&\" \"&adb_generic!D447&\" \"&adb_generic!E447&\" \"&adb_generic!F447","v":" moutp e-M c 1"}]
[{"$f":"adb_generic!B448&\" \"&adb_generic!C448&\" \"&adb_generic!D448&\" \"&adb_generic!E448&\" \"&adb_generic!F448","v":" fyear 2015  "}]
[{"$f":"adb_generic!B449&\" \"&adb_generic!C449&\" \"&adb_generic!D449&\" \"&adb_generic!E449&\" \"&adb_generic!F449","v":" plf c 0.758 "}]
[{"$f":"adb_generic!B450&\" \"&adb_generic!C450&\" \"&adb_generic!D450&\" \"&adb_generic!E450&\" \"&adb_generic!F450","v":" pll c 25 "}]
[{"$f":"adb_generic!B451&\" \"&adb_generic!C451&\" \"&adb_generic!D451&\" \"&adb_generic!E451&\" \"&adb_generic!F451","v":" inv ts 3000 2915.2 2830.4 2745.6 2660.8 2576.2 2526.7 2477.2 2427.7 2378.2 2328.7 2286.1 2243.5 2200.9 2158.3 2115.7 2073.1 2030.5 1987.9 1945.3 1902.7 1885.4 1729.5 1556.2 "}]
[{"$f":"adb_generic!B452&\" \"&adb_generic!C452&\" \"&adb_generic!D452&\" \"&adb_generic!E452&\" \"&adb_generic!F452","v":" fom c 0 "}]
[{"$f":"adb_generic!B453&\" \"&adb_generic!C453&\" \"&adb_generic!D453&\" \"&adb_generic!E453&\" \"&adb_generic!F453","v":" vom c 195.621 "}]
[{"$f":"adb_generic!B454&\" \"&adb_generic!C454&\" \"&adb_generic!D454&\" \"&adb_generic!E454&\" \"&adb_generic!F454","v":"    "}]
[{"$f":"adb_generic!B455&\" \"&adb_generic!C455&\" \"&adb_generic!D455&\" \"&adb_generic!E455&\" \"&adb_generic!F455","v":" ctime c 4 "}]
[{"$f":"adb_generic!B456&\" \"&adb_generic!C456&\" \"&adb_generic!D456&\" \"&adb_generic!E456&\" \"&adb_generic!F456","v":" optm c 1 "}]
[{"$f":"adb_generic!B457&\" \"&adb_generic!C457&\" \"&adb_generic!D457&\" \"&adb_generic!E457&\" \"&adb_generic!F457","v":"    "}]
[{"$f":"adb_generic!B458&\" \"&adb_generic!C458&\" \"&adb_generic!D458&\" \"&adb_generic!E458&\" \"&adb_generic!F458","v":" bdc up ts 100 190 280 370 460 550 640 730 820 910 1000 1100 1200 1300 1400 1500 1600 1700 1800 1900 2000 2000 2000"}]
[{"$f":"adb_generic!B459&\" \"&adb_generic!C459&\" \"&adb_generic!D459&\" \"&adb_generic!E459&\" \"&adb_generic!F459","v":" bdi up c 0"}]
[{"$f":"adb_generic!B460&\" \"&adb_generic!C460&\" \"&adb_generic!D460&\" \"&adb_generic!E460&\" \"&adb_generic!F460","v":" con1c RM:tin c 0.3"}]
[{"$f":"adb_generic!B461&\" \"&adb_generic!C461&\" \"&adb_generic!D461&\" \"&adb_generic!E461&\" \"&adb_generic!F461","v":" con1a STl c 1"}]
[{"$f":"adb_generic!B462&\" \"&adb_generic!C462&\" \"&adb_generic!D462&\" \"&adb_generic!E462&\" \"&adb_generic!F462","v":"    "}]
[{"$f":"adb_generic!B463&\" \"&adb_generic!C463&\" \"&adb_generic!D463&\" \"&adb_generic!E463&\" \"&adb_generic!F463","v":" con1a DOM c 1"}]
[{"$f":"adb_generic!B464&\" \"&adb_generic!C464&\" \"&adb_generic!D464&\" \"&adb_generic!E464&\" \"&adb_generic!F464","v":"#    "}]
[{"$f":"adb_generic!B465&\" \"&adb_generic!C465&\" \"&adb_generic!D465&\" \"&adb_generic!E465&\" \"&adb_generic!F465","v":"*    "}]
[{"$f":"adb_generic!B466&\" \"&adb_generic!C466&\" \"&adb_generic!D466&\" \"&adb_generic!E466&\" \"&adb_generic!F466","v":"EPTSONUTHst Q   "}]
[{"$f":"adb_generic!B467&\" \"&adb_generic!C467&\" \"&adb_generic!D467&\" \"&adb_generic!E467&\" \"&adb_generic!F467","v":"    "}]
[{"$f":"adb_generic!B468&\" \"&adb_generic!C468&\" \"&adb_generic!D468&\" \"&adb_generic!E468&\" \"&adb_generic!F468","v":" moutp e-M c 1"}]
[{"$f":"adb_generic!B469&\" \"&adb_generic!C469&\" \"&adb_generic!D469&\" \"&adb_generic!E469&\" \"&adb_generic!F469","v":" fyear 2015  "}]
[{"$f":"adb_generic!B470&\" \"&adb_generic!C470&\" \"&adb_generic!D470&\" \"&adb_generic!E470&\" \"&adb_generic!F470","v":" plf c 0.919 "}]
[{"$f":"adb_generic!B471&\" \"&adb_generic!C471&\" \"&adb_generic!D471&\" \"&adb_generic!E471&\" \"&adb_generic!F471","v":" pll c 25 "}]
[{"$f":"adb_generic!B472&\" \"&adb_generic!C472&\" \"&adb_generic!D472&\" \"&adb_generic!E472&\" \"&adb_generic!F472","v":" inv ts 5400 5247.4 5094.8 4942.2 4789.6 4637.2 4526.9 4416.6 4306.3 4196 4085.8 4011.1 3936.4 3861.7 3787 3712.3 3637.6 3562.9 3488.2 3413.5 3338.4 3294.9 2903 2467.5 "}]
[{"$f":"adb_generic!B473&\" \"&adb_generic!C473&\" \"&adb_generic!D473&\" \"&adb_generic!E473&\" \"&adb_generic!F473","v":" fom c 0 "}]
[{"$f":"adb_generic!B474&\" \"&adb_generic!C474&\" \"&adb_generic!D474&\" \"&adb_generic!E474&\" \"&adb_generic!F474","v":" vom c 165.924 "}]
[{"$f":"adb_generic!B475&\" \"&adb_generic!C475&\" \"&adb_generic!D475&\" \"&adb_generic!E475&\" \"&adb_generic!F475","v":"    "}]
[{"$f":"adb_generic!B476&\" \"&adb_generic!C476&\" \"&adb_generic!D476&\" \"&adb_generic!E476&\" \"&adb_generic!F476","v":" ctime c 4 "}]
[{"$f":"adb_generic!B477&\" \"&adb_generic!C477&\" \"&adb_generic!D477&\" \"&adb_generic!E477&\" \"&adb_generic!F477","v":" optm c 1 "}]
[{"$f":"adb_generic!B478&\" \"&adb_generic!C478&\" \"&adb_generic!D478&\" \"&adb_generic!E478&\" \"&adb_generic!F478","v":"    "}]
[{"$f":"adb_generic!B479&\" \"&adb_generic!C479&\" \"&adb_generic!D479&\" \"&adb_generic!E479&\" \"&adb_generic!F479","v":" bdc up ts 100 190 280 370 460 550 640 730 820 910 1000 1100 1200 1300 1400 1500 1600 1700 1800 1900 2000 2000 2000"}]
[{"$f":"adb_generic!B480&\" \"&adb_generic!C480&\" \"&adb_generic!D480&\" \"&adb_generic!E480&\" \"&adb_generic!F480","v":" bdi up c 0"}]
[{"$f":"adb_generic!B481&\" \"&adb_generic!C481&\" \"&adb_generic!D481&\" \"&adb_generic!E481&\" \"&adb_generic!F481","v":" con1c RM:tin c 1"}]
[{"$f":"adb_generic!B482&\" \"&adb_generic!C482&\" \"&adb_generic!D482&\" \"&adb_generic!E482&\" \"&adb_generic!F482","v":" con1a STl c 1"}]
[{"$f":"adb_generic!B483&\" \"&adb_generic!C483&\" \"&adb_generic!D483&\" \"&adb_generic!E483&\" \"&adb_generic!F483","v":"    "}]
[{"$f":"adb_generic!B484&\" \"&adb_generic!C484&\" \"&adb_generic!D484&\" \"&adb_generic!E484&\" \"&adb_generic!F484","v":" con1a DOM c 1"}]
[{"$f":"adb_generic!B485&\" \"&adb_generic!C485&\" \"&adb_generic!D485&\" \"&adb_generic!E485&\" \"&adb_generic!F485","v":"#    "}]
[{"$f":"adb_generic!B486&\" \"&adb_generic!C486&\" \"&adb_generic!D486&\" \"&adb_generic!E486&\" \"&adb_generic!F486","v":"*    "}]
[{"$f":"adb_generic!B487&\" \"&adb_generic!C487&\" \"&adb_generic!D487&\" \"&adb_generic!E487&\" \"&adb_generic!F487","v":"EPGASNUSO L   "}]
[{"$f":"adb_generic!B488&\" \"&adb_generic!C488&\" \"&adb_generic!D488&\" \"&adb_generic!E488&\" \"&adb_generic!F488","v":" minp g-p 1 "}]
[{"$f":"adb_generic!B489&\" \"&adb_generic!C489&\" \"&adb_generic!D489&\" \"&adb_generic!E489&\" \"&adb_generic!F489","v":" moutp e-M c 0.53"}]
[{"$f":"adb_generic!B490&\" \"&adb_generic!C490&\" \"&adb_generic!D490&\" \"&adb_generic!E490&\" \"&adb_generic!F490","v":" fyear 2015  "}]
[{"$f":"adb_generic!B491&\" \"&adb_generic!C491&\" \"&adb_generic!D491&\" \"&adb_generic!E491&\" \"&adb_generic!F491","v":" plf c 0.92 "}]
[{"$f":"adb_generic!B492&\" \"&adb_generic!C492&\" \"&adb_generic!D492&\" \"&adb_generic!E492&\" \"&adb_generic!F492","v":" pll c 25 "}]
[{"$f":"adb_generic!B493&\" \"&adb_generic!C493&\" \"&adb_generic!D493&\" \"&adb_generic!E493&\" \"&adb_generic!F493","v":" inv ts 1388.3 1374.7 1361.1 1347.5 1333.9 1320.3 1313.8 1307.3 1300.8 1294.3 1287.6 1281.3 1275 1268.7 1262.4 1256.1 1249.8 1243.5 1237.2 1230.9 1224.6 1224.6 1224.6 1224.6 "}]
[{"$f":"adb_generic!B494&\" \"&adb_generic!C494&\" \"&adb_generic!D494&\" \"&adb_generic!E494&\" \"&adb_generic!F494","v":" fom c 0 "}]
[{"$f":"adb_generic!B495&\" \"&adb_generic!C495&\" \"&adb_generic!D495&\" \"&adb_generic!E495&\" \"&adb_generic!F495","v":" vom c 165.924 "}]
[{"$f":"adb_generic!B496&\" \"&adb_generic!C496&\" \"&adb_generic!D496&\" \"&adb_generic!E496&\" \"&adb_generic!F496","v":"    "}]
[{"$f":"adb_generic!B497&\" \"&adb_generic!C497&\" \"&adb_generic!D497&\" \"&adb_generic!E497&\" \"&adb_generic!F497","v":" ctime c 4 "}]
[{"$f":"adb_generic!B498&\" \"&adb_generic!C498&\" \"&adb_generic!D498&\" \"&adb_generic!E498&\" \"&adb_generic!F498","v":" optm c 0.924 "}]
[{"$f":"adb_generic!B499&\" \"&adb_generic!C499&\" \"&adb_generic!D499&\" \"&adb_generic!E499&\" \"&adb_generic!F499","v":"    "}]
[{"$f":"adb_generic!B500&\" \"&adb_generic!C500&\" \"&adb_generic!D500&\" \"&adb_generic!E500&\" \"&adb_generic!F500","v":" bdc up ts 100 190 280 370 460 550 640 730 820 910 1000 1100 1200 1300 1400 1500 1600 1700 1800 1900 2000 2000 2000"}]
[{"$f":"adb_generic!B501&\" \"&adb_generic!C501&\" \"&adb_generic!D501&\" \"&adb_generic!E501&\" \"&adb_generic!F501","v":" bdi up c 0"}]
[{"$f":"adb_generic!B502&\" \"&adb_generic!C502&\" \"&adb_generic!D502&\" \"&adb_generic!E502&\" \"&adb_generic!F502","v":" con1c RM:tin c 1"}]
[{"$f":"adb_generic!B503&\" \"&adb_generic!C503&\" \"&adb_generic!D503&\" \"&adb_generic!E503&\" \"&adb_generic!F503","v":"    "}]
[{"$f":"adb_generic!B504&\" \"&adb_generic!C504&\" \"&adb_generic!D504&\" \"&adb_generic!E504&\" \"&adb_generic!F504","v":"    "}]
[{"$f":"adb_generic!B505&\" \"&adb_generic!C505&\" \"&adb_generic!D505&\" \"&adb_generic!E505&\" \"&adb_generic!F505","v":" con1a DOM c 1"}]
[{"$f":"adb_generic!B506&\" \"&adb_generic!C506&\" \"&adb_generic!D506&\" \"&adb_generic!E506&\" \"&adb_generic!F506","v":"#    "}]
[{"$f":"adb_generic!B507&\" \"&adb_generic!C507&\" \"&adb_generic!D507&\" \"&adb_generic!E507&\" \"&adb_generic!F507","v":"    "}]
[{"$f":"adb_generic!B508&\" \"&adb_generic!C508&\" \"&adb_generic!D508&\" \"&adb_generic!E508&\" \"&adb_generic!F508","v":"    "}]
[{"$f":"adb_generic!B509&\" \"&adb_generic!C509&\" \"&adb_generic!D509&\" \"&adb_generic!E509&\" \"&adb_generic!F509","v":"    "}]
[{"$f":"adb_generic!B510&\" \"&adb_generic!C510&\" \"&adb_generic!D510&\" \"&adb_generic!E510&\" \"&adb_generic!F510","v":"    "}]
[{"$f":"adb_generic!B511&\" \"&adb_generic!C511&\" \"&adb_generic!D511&\" \"&adb_generic!E511&\" \"&adb_generic!F511","v":"    "}]
[{"$f":"adb_generic!B512&\" \"&adb_generic!C512&\" \"&adb_generic!D512&\" \"&adb_generic!E512&\" \"&adb_generic!F512","v":"    "}]
[{"$f":"adb_generic!B513&\" \"&adb_generic!C513&\" \"&adb_generic!D513&\" \"&adb_generic!E513&\" \"&adb_generic!F513","v":"    "}]
[{"$f":"adb_generic!B514&\" \"&adb_generic!C514&\" \"&adb_generic!D514&\" \"&adb_generic!E514&\" \"&adb_generic!F514","v":"    "}]
[{"$f":"adb_generic!B515&\" \"&adb_generic!C515&\" \"&adb_generic!D515&\" \"&adb_generic!E515&\" \"&adb_generic!F515","v":"    "}]
[{"$f":"adb_generic!B516&\" \"&adb_generic!C516&\" \"&adb_generic!D516&\" \"&adb_generic!E516&\" \"&adb_generic!F516","v":"    "}]
[{"$f":"adb_generic!B517&\" \"&adb_generic!C517&\" \"&adb_generic!D517&\" \"&adb_generic!E517&\" \"&adb_generic!F517","v":"    "}]
[{"$f":"adb_generic!B518&\" \"&adb_generic!C518&\" \"&adb_generic!D518&\" \"&adb_generic!E518&\" \"&adb_generic!F518","v":"    "}]
[{"$f":"adb_generic!B519&\" \"&adb_generic!C519&\" \"&adb_generic!D519&\" \"&adb_generic!E519&\" \"&adb_generic!F519","v":"    "}]
[{"$f":"adb_generic!B520&\" \"&adb_generic!C520&\" \"&adb_generic!D520&\" \"&adb_generic!E520&\" \"&adb_generic!F520","v":"    "}]
[{"$f":"adb_generic!B521&\" \"&adb_generic!C521&\" \"&adb_generic!D521&\" \"&adb_generic!E521&\" \"&adb_generic!F521","v":"    "}]
[{"$f":"adb_generic!B522&\" \"&adb_generic!C522&\" \"&adb_generic!D522&\" \"&adb_generic!E522&\" \"&adb_generic!F522","v":"    "}]
[{"$f":"adb_generic!B523&\" \"&adb_generic!C523&\" \"&adb_generic!D523&\" \"&adb_generic!E523&\" \"&adb_generic!F523","v":"    "}]
[{"$f":"adb_generic!B524&\" \"&adb_generic!C524&\" \"&adb_generic!D524&\" \"&adb_generic!E524&\" \"&adb_generic!F524","v":"    "}]
[{"$f":"adb_generic!B525&\" \"&adb_generic!C525&\" \"&adb_generic!D525&\" \"&adb_generic!E525&\" \"&adb_generic!F525","v":"    "}]
[{"$f":"adb_generic!B526&\" \"&adb_generic!C526&\" \"&adb_generic!D526&\" \"&adb_generic!E526&\" \"&adb_generic!F526","v":"    "}]
[{"$f":"adb_generic!B527&\" \"&adb_generic!C527&\" \"&adb_generic!D527&\" \"&adb_generic!E527&\" \"&adb_generic!F527","v":"    "}]
[{"$f":"adb_generic!B528&\" \"&adb_generic!C528&\" \"&adb_generic!D528&\" \"&adb_generic!E528&\" \"&adb_generic!F528","v":"    "}]
[{"$f":"adb_generic!B529&\" \"&adb_generic!C529&\" \"&adb_generic!D529&\" \"&adb_generic!E529&\" \"&adb_generic!F529","v":"    "}]

{"sheet":"adb_all","index":19,"n_rows":1201,"n_cols":28,"rows_kept":1201,"cut":false,"hidden":false,"merged":[]}
["Country",{"$f":"OFFSET(NameConvs!$B$56,C1,0)","v":"TBN"},13,{"$f":"OFFSET(NameConvs!$B$56,C1,2)","v":"TBw"},null,null,null,null,"single/multi","single",0,null,"1-trans losses",{"$f":"VLOOKUP(B1,OtherData!$C$4:$J$16,8,FALSE)","v":0.95}]
["General Parameters",null,null,null,null,null,null,null,1,"multi",1]
["Discount Rate",0.1]
["years",{"$f":"C4&\" \"&D4&\" \"&E4&\" \"&F4&\" \"&G4&\" \"&H4&\" \"&I4&\" \"&J4&\" \"&K4&\" \"&L4&\" \"&M4&\" \"&N4&\" \"&O4&\" \"&P4&\" \"&Q4&\" \"&R4&\" \"&S4&\" \"&T4&\" \"&U4&\" \"&V4&\" \"&W4&\" \"&X4&\" \"&Y4","v":"2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030 2031"},2009,2010,{"$f":"D4+1","v":2011},{"$f":"E4+1","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,{"$f":"S4+1","v":2026},2027,2028,2029,{"$f":"W4+1","v":2030},{"$f":"X4+1","v":2031},2040,2050,2060]
["RM",0.1]
["RM ETrans string",{"$f":"IF(ISBLANK(B5),0,ROUND(-(1+B5)/(SUMIF(OtherData!$C$4:$C$16,$B$1,OtherData!$J$4:$J$16)),3))","v":-1.1579999999999999},null,"Solar Thermal Upper limit",null,null,{"$f":"SUMIF(NameConvs!B57:B69,B1,NameConvs!M57:M69)","v":0},null,"PV Upper limit",null,{"$f":"SUMIF(NameConvs!B57:B69,B1,NameConvs!O57:O69)","v":5885.367240832561}]
["RE share",{"$f":"D7&\" \"&E7&\" \"&F7&\" \"&G7&\" \"&H7&\" \"&I7&\" \"&J7&\" \"&K7&\" \"&L7&\" \"&M7&\" \"&N7&\" \"&O7&\" \"&P7&\" \"&Q7&\" \"&R7&\" \"&S7&\" \"&T7&\" \"&U7&\" \"&V7&\" \"&W7&\" \"&X7&\" \"&Y7&\" \"&Z7&\" \"&AA7&\" \"","v":"0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 "},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Domestic share",{"$f":"D8&\" \"&E8&\" \"&F8&\" \"&G8&\" \"&H8&\" \"&I8&\" \"&J8&\" \"&K8&\" \"&L8&\" \"&M8&\" \"&N8&\" \"&O8&\" \"&P8&\" \"&Q8&\" \"&R8&\" \"&S8&\" \"&T8&\" \"&U8&\" \"&V8&\" \"&W8&\" \"&X8&\" \"&Y8&\" \"&Z8&\" \"&AA8&\" \"","v":"-0.05 -0.0506 -0.0512 -0.0518 -0.0524 -0.053 -0.053 -0.053 -0.053 -0.053 -0.053 -0.053 -0.053 -0.053 -0.053 -0.053 -0.053 -0.053 -0.053 -0.053 -0.053 -0.053 -0.053 -0.053 "},null,-0.05,{"$f":"($I$8-$D$8)/5+D8","v":-5.0599999999999999E-2},{"$f":"($I$8-$D$8)/5+E8","v":-5.1199999999999996E-2},-5.1799999999999992E-2,-5.2399999999999988E-2,{"$f":"ROUND(-5%/N1,3)","v":-5.2999999999999999E-2},{"$f":"I8","v":-5.2999999999999999E-2},{"$f":"J8","v":-5.2999999999999999E-2},-5.2999999999999999E-2,-5.2999999999999999E-2,-5.2999999999999999E-2,-5.2999999999999999E-2,-5.2999999999999999E-2,-5.2999999999999999E-2,-5.2999999999999999E-2,-5.2999999999999999E-2,-5.2999999999999999E-2,-5.2999999999999999E-2,-5.2999999999999999E-2,-5.2999999999999999E-2,-5.2999999999999999E-2,-5.2999999999999999E-2,-5.2999999999999999E-2,-5.2999999999999999E-2,-5.2999999999999999E-2]
["CO2 tax",{"$f":"D9&\" \"&E9&\" \"&F9&\" \"&G9&\" \"&H9&\" \"&I9&\" \"&J9&\" \"&K9&\" \"&L9&\" \"&M9&\" \"&N9&\" \"&O9&\" \"&P9&\" \"&Q9&\" \"&R9&\" \"&S9&\" \"&T9&\" \"&U9&\" \"&V9&\" \"&W9&\" \"&X9&\" \"&Y9&\" \"&Z9&\" \"&AA9&\" \"","v":"0 0 0 0 0 0 1.67 3.34 5.01 6.68 8.35 10.02 11.69 13.36 15.03 16.7 18.37 20.04 21.71 23.38 25 25 25 25 "},null,0,0,0,0,0,0,{"$f":"ROUND($X$9/($X$4-$I$4)+I9,2)","v":1.67},3.34,5.01,6.68,8.35,10.02,11.69,13.36,15.03,16.7,18.37,20.04,21.71,23.38,25,25,25,25,25]
[null,"Exist2","Sitespec2","generic2","fuel2",null,null,null,null,null,null,"Generic RE",null,1]
["# of techs",{"$f":"adb_exist!B2","v":4},{"$f":"adb_sitespec!B2","v":10},{"$f":"adb_generic!B2","v":24},{"$f":"adb_fuel!B2","v":6},{"$f":"SUM(B11:D11)","v":38},null,"start",{"$f":"ROW(D41)","v":41},null,null,"Associated Gas",null,0]
["# of parameters",{"$f":"adb_exist!D2","v":15},{"$f":"adb_sitespec!D2","v":17},{"$f":"adb_generic!D2","v":21},{"$f":"adb_fuel!D2","v":7},null,null,"techs",{"$f":"ROW(D114)","v":114},null,null,"Escalated Fuel Prices",null,1]
["index start",1,{"$f":"B12*B11+B13","v":61},{"$f":"C12*C11+C13","v":231},{"$f":"D12*D11+D13","v":735},{"$f":"E13+E12*E11","v":777},null,"end",{"$f":"I12+F13-2","v":889},null,null,"RE Costs",null,0]
[null,null,null,{"$f":"OFFSET(NameConvs!$H$17,0,lang)&\" \"&MID(D67,9,1)","v":"Secondary M"},null,null,null,null,null,null,null,"Dry Year",null,1]
[null,null,"Exports E",{"$f":"ROUND(SUMIF(OtherData!$C$37:$C$49,$B$1,OtherData!E37:E49)/8.76,2)","v":0}]
["Header",null,"Demand e",{"$f":"VLOOKUP(B1,OtherData!$C$4:$D$16,2,FALSE)","v":"22.1 30.4 41.1 51.1 62.5 75.4 89.8 105.9 123.7 143.5 165.3 180.8 197.5 215.4 234.6 255.2 277.2 300.7 325.7 352.4 376.4 402.9 741.5 1454.3 "}]
[null,null,"Demand u",{"$f":"VLOOKUP(B1,OtherData!$C$4:$E$16,3,FALSE)","v":"160 180.6 206.4 221 236.6 252.5 269.3 286.4 303.8 321.3 339.1 361 384 407.8 432.5 458.3 485 512.6 541 570.3 593.7 628.3 1046.1 1839.7 "}]
[null,null,"Demand r",{"$f":"VLOOKUP(B1,OtherData!$C$4:$F$16,4,FALSE)","v":"3.4 4.3 5.5 6.5 7.6 8.9 9.7 10.6 11.5 12.5 13.5 15.5 17.6 20 22.6 25.4 28.5 31.8 35.4 39.3 43 45.7 79.1 145.4 "}]
[null,2,"Load Data",{"$f":"HLOOKUP($B$1,OtherData!$B$52:$N$73,adb_all!B19,FALSE)","v":"0.335 0.329 0.336"}]
[null,{"$f":"B19+1","v":3},"Industry",{"$f":"HLOOKUP($B$1,OtherData!$B$52:$N$73,adb_all!B20,FALSE)","v":1}]
[null,4,null,{"$f":"HLOOKUP($B$1,OtherData!$B$52:$N$73,adb_all!B21,FALSE)","v":"0.28 0.52 0.2"}]
[null,5,null,{"$f":"HLOOKUP($B$1,OtherData!$B$52:$N$73,adb_all!B22,FALSE)","v":1}]
[null,6,null,{"$f":"HLOOKUP($B$1,OtherData!$B$52:$N$73,adb_all!B23,FALSE)","v":"0.52 0.2 0.248"}]
[null,7,null,{"$f":"HLOOKUP($B$1,OtherData!$B$52:$N$73,adb_all!B24,FALSE)","v":1}]
[null,8,null,{"$f":"HLOOKUP($B$1,OtherData!$B$52:$N$73,adb_all!B25,FALSE)","v":"0.248 0.55 0.162 0.04"}]
[null,9,"Load Data",{"$f":"HLOOKUP($B$1,OtherData!$B$52:$N$73,adb_all!B26,FALSE)","v":"0.335 0.329 0.336"}]
[null,10,"Urban",{"$f":"HLOOKUP($B$1,OtherData!$B$52:$N$73,adb_all!B27,FALSE)","v":1}]
[null,11,null,{"$f":"HLOOKUP($B$1,OtherData!$B$52:$N$73,adb_all!B28,FALSE)","v":"0.2332 0.52 0.2468"}]
[null,12,null,{"$f":"HLOOKUP($B$1,OtherData!$B$52:$N$73,adb_all!B29,FALSE)","v":1}]
[null,13,null,{"$f":"HLOOKUP($B$1,OtherData!$B$52:$N$73,adb_all!B30,FALSE)","v":"0.52 0.2468 0.23"}]
[null,14,null,{"$f":"HLOOKUP($B$1,OtherData!$B$52:$N$73,adb_all!B31,FALSE)","v":1}]
[null,15,null,{"$f":"HLOOKUP($B$1,OtherData!$B$52:$N$73,adb_all!B32,FALSE)","v":"0.23 0.47 0.23 0.07"}]
[null,16,"Load Data",{"$f":"HLOOKUP($B$1,OtherData!$B$52:$N$73,adb_all!B33,FALSE)","v":"0.335 0.329 0.336"}]
[null,17,"Rural",{"$f":"HLOOKUP($B$1,OtherData!$B$52:$N$73,adb_all!B34,FALSE)","v":1}]
[null,18,null,{"$f":"HLOOKUP($B$1,OtherData!$B$52:$N$73,adb_all!B35,FALSE)","v":"0.293 0.351 0.356"}]
[null,19,null,{"$f":"HLOOKUP($B$1,OtherData!$B$52:$N$73,adb_all!B36,FALSE)","v":1}]
[null,20,null,{"$f":"HLOOKUP($B$1,OtherData!$B$52:$N$73,adb_all!B37,FALSE)","v":"0.351 0.356 0.298"}]
[null,21,null,{"$f":"HLOOKUP($B$1,OtherData!$B$52:$N$73,adb_all!B38,FALSE)","v":1}]
[null,22,null,{"$f":"HLOOKUP($B$1,OtherData!$B$52:$N$73,adb_all!B39,FALSE)","v":"0.298 0.365 0.252 0.085"}]
[null,null,null,"systems:"]
[null,null,null,"EDist a"]
[null,null,null,"    minp e-t 1."]
[null,null,null,{"$f":"\"    moutp i-t ts \"&VLOOKUP(B1,OtherData!$C$4:$I$16,5,FALSE)","v":"    moutp i-t ts 0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.982 0.984 0.986 0.988 0.99 0.992 0.994 0.996 0.998 1 1 1 1 "}]
[null,null,null,{"$f":"\" pll c \"&Gen_Param_2011!$DF$21","v":" pll c 60"}]
[null,null,null,{"$f":"\" inv c \"&ROUND(Gen_Param_2011!$DG$21,2)","v":" inv c 840.38"}]
[null,null,null,{"$f":"\" hisc 0 hc \"&annualinv(SUMIF(OtherData!$A$20:$A$32,$D$1,OtherData!$F$20:$F$32),60)","v":" hisc 0 hc 1950 0.42 1951 0.42 1952 0.42 1953 0.42 1954 0.42 1955 0.42 1956 0.42 1957 0.42 1958 0.42 1959 0.42 1960 0.42 1961 0.42 1962 0.42 1963 0.42 1964 0.42 1965 0.42 1966 0.42 1967 0.42 1968 0.42 1969 0.42 1970 0.42 1971 0.42 1972 0.42 1973 0.42 1974 0.42 1975 0.42 1976 0.42 1977 0.42 1978 0.42 1979 0.42 1980 0.42 1981 0.42 1982 0.42 1983 0.42 1984 0.42 1985 0.42 1986 0.42 1987 0.42 1988 0.42 1989 0.42 1990 0.42 1991 0.42 1992 0.42 1993 0.42 1994 0.42 1995 0.42 1996 0.42 1997 0.42 1998 0.42 1999 0.42 2000 0.42 2001 0.42 2002 0.42 2003 0.42 2004 0.42 2005 0.42 2006 0.42 2007 0.42 2008 0.42 2009 0.42 "}]
[null,null,null,{"$f":"\" con1a RE ts \"&B7","v":" con1a RE ts 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 "}]
[null,null,null,"# "]
[null,null,null,"*"]
[null,null,null,"EDistUrban a"]
[null,null,null," minp \te-t 1."]
[null,null,null,{"$f":"\" moutp \tu-t ts \"&VLOOKUP(B1,OtherData!$C$4:$I$16,6,FALSE)","v":" moutp \tu-t ts 0.805 0.8145 0.824 0.8335 0.843 0.8525 0.862 0.8715 0.881 0.8905 0.9 0.902 0.904 0.906 0.908 0.91 0.912 0.914 0.916 0.918 0.92 0.92 0.92 0.92 "}]
[null,null,null,{"$f":"\" pll c \"&Gen_Param_2011!$DF$22","v":" pll c 60"}]
[null,null,null,{"$f":"\" inv c \"&ROUND(Gen_Param_2011!$DG$22,2)","v":" inv c 2433.26"}]
[null,null,null,{"$f":"\" hisc 0 hc \"&annualinv(SUMIF(OtherData!$A$20:$A$32,$D$1,OtherData!$G$20:$G$32),60)","v":" hisc 0 hc 1950 4.74 1951 4.74 1952 4.74 1953 4.74 1954 4.74 1955 4.74 1956 4.74 1957 4.74 1958 4.74 1959 4.74 1960 4.74 1961 4.74 1962 4.74 1963 4.74 1964 4.74 1965 4.74 1966 4.74 1967 4.74 1968 4.74 1969 4.74 1970 4.74 1971 4.74 1972 4.74 1973 4.74 1974 4.74 1975 4.74 1976 4.74 1977 4.74 1978 4.74 1979 4.74 1980 4.74 1981 4.74 1982 4.74 1983 4.74 1984 4.74 1985 4.74 1986 4.74 1987 4.74 1988 4.74 1989 4.74 1990 4.74 1991 4.74 1992 4.74 1993 4.74 1994 4.74 1995 4.74 1996 4.74 1997 4.74 1998 4.74 1999 4.74 2000 4.74 2001 4.74 2002 4.74 2003 4.74 2004 4.74 2005 4.74 2006 4.74 2007 4.74 2008 4.74 2009 4.74 "}]
[null,null,null,"#"]
[null,null,null,"*"]
[null,null,null,"EDistRural a"]
[null,null,null," minp \te-t 1."]
[null,null,null,{"$f":"\" moutp  r-t ts \"&VLOOKUP(B1,OtherData!$C$4:$I$16,7,FALSE)","v":" moutp  r-t ts 0.75 0.755 0.76 0.765 0.77 0.775 0.78 0.785 0.79 0.795 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 "}]
[null,null,null,{"$f":"\" pll c \"&Gen_Param_2011!$DF$23","v":" pll c 60"}]
[null,null,null,{"$f":"\" inv c \"&ROUND(Gen_Param_2011!$DG$23,2)","v":" inv c 4233.6"}]
[null,null,null,{"$f":"\" hisc 0 hc \"&annualinv(SUMIF(OtherData!$A$20:$A$32,$D$1,OtherData!$H$20:$H$32),60)","v":" hisc 0 hc 1950 0.12 1951 0.12 1952 0.12 1953 0.12 1954 0.12 1955 0.12 1956 0.12 1957 0.12 1958 0.12 1959 0.12 1960 0.12 1961 0.12 1962 0.12 1963 0.12 1964 0.12 1965 0.12 1966 0.12 1967 0.12 1968 0.12 1969 0.12 1970 0.12 1971 0.12 1972 0.12 1973 0.12 1974 0.12 1975 0.12 1976 0.12 1977 0.12 1978 0.12 1979 0.12 1980 0.12 1981 0.12 1982 0.12 1983 0.12 1984 0.12 1985 0.12 1986 0.12 1987 0.12 1988 0.12 1989 0.12 1990 0.12 1991 0.12 1992 0.12 1993 0.12 1994 0.12 1995 0.12 1996 0.12 1997 0.12 1998 0.12 1999 0.12 2000 0.12 2001 0.12 2002 0.12 2003 0.12 2004 0.12 2005 0.12 2006 0.12 2007 0.12 2008 0.12 2009 0.12 "}]
[null,null,null,"#"]
[null,null,null,"*"]
[null,null,null,"ETrans a"]
[null,null,null,{"$f":"\" minp \"&VLOOKUP($B$1,NameConvs!$C$102:$D$114,2,FALSE)&\" 1.\"","v":" minp e-M 1."}]
[null,null,null,{"$f":"\" moutp  e-t c \"&VLOOKUP(B1,OtherData!$C$4:$J$16,8,FALSE)","v":" moutp  e-t c 0.95"}]
[null,null,null,{"$f":"\" pll c \"&Gen_Param_2011!$DF$20","v":" pll c 60"}]
[null,null,null,{"$f":"\" inv c \"&ROUND(Gen_Param_2011!$DG$20,2)","v":" inv c 364.97"}]
[null,null,null,{"$f":"\" vom c 0\"","v":" vom c 0"}]
[null,null,null,{"$f":"\" hisc 0 hc \"&annualinv(SUMIF(OtherData!$A$20:$A$32,$D$1,OtherData!$I$20:$I$32),60)","v":" hisc 0 hc 1950 5.28 1951 5.28 1952 5.28 1953 5.28 1954 5.28 1955 5.28 1956 5.28 1957 5.28 1958 5.28 1959 5.28 1960 5.28 1961 5.28 1962 5.28 1963 5.28 1964 5.28 1965 5.28 1966 5.28 1967 5.28 1968 5.28 1969 5.28 1970 5.28 1971 5.28 1972 5.28 1973 5.28 1974 5.28 1975 5.28 1976 5.28 1977 5.28 1978 5.28 1979 5.28 1980 5.28 1981 5.28 1982 5.28 1983 5.28 1984 5.28 1985 5.28 1986 5.28 1987 5.28 1988 5.28 1989 5.28 1990 5.28 1991 5.28 1992 5.28 1993 5.28 1994 5.28 1995 5.28 1996 5.28 1997 5.28 1998 5.28 1999 5.28 2000 5.28 2001 5.28 2002 5.28 2003 5.28 2004 5.28 2005 5.28 2006 5.28 2007 5.28 2008 5.28 2009 5.28 "}]
[null,null,null,{"$f":"\" con1c RM:tin c \"&B6","v":" con1c RM:tin c -1.158"}]
[null,null,null,{"$f":"\" con1a DOM ts \"&B8","v":" con1a DOM ts -0.05 -0.0506 -0.0512 -0.0518 -0.0524 -0.053 -0.053 -0.053 -0.053 -0.053 -0.053 -0.053 -0.053 -0.053 -0.053 -0.053 -0.053 -0.053 -0.053 -0.053 -0.053 -0.053 -0.053 -0.053 "}]
[null,null,null," con1a WND c -0.2"]
[null,null,null," con1a PV c -0.1"]
[null,null,null,"# "]
[null,null,null,"*"]
[null,null,null,"EInd a"]
[null,null,null," minp i-t 1."]
[null,null,null," moutp e-f c 1"]
[null,null,null,"# "]
[null,null,null,"*"]
[null,null,null,"EUrban a"]
[null,null,null," minp u-t 1."]
[null,null,null," moutp u-f c 1"]
[null,null,null,"# "]
[null,null,null,"*"]
[null,null,null,"ERural a"]
[null,null,null," minp r-t 1."]
[null,null,null," moutp r-f c 1"]
[null,null,null,"# "]
[null,null,null,"*"]
[null,null,null,"EXelc a"]
[null,null,null,{"$f":"\" minp \"&VLOOKUP($B$1,NameConvs!$C$102:$D$114,2,FALSE)&\" 1.\"","v":" minp e-M 1."}]
[null,null,null,"    moutp E-f c 1"]
[null,null,null,"# "]
[null,null,null,"*"]
[null,null,null,"IMIelc I"]
[null,null,null,{"$f":"\" moutp \"&VLOOKUP($B$1,NameConvs!$C$102:$D$114,2,FALSE)&\" c 1.\"","v":" moutp e-M c 1."}]
[null,null,null,"    vom c 900"]
[null,null,null,{"$f":"\"    abda up c \"&IF($I$2,\"0\",ROUND(SUMIF(OtherData!$C$37:$C$49,$B$1,OtherData!$D$37:$D$49)/8.76,1))","v":"    abda up c 0"}]
[null,null,null,"#"]
[null,null,null,{"$f":"OFFSET(INDIRECT(\"adb_\"&A114&\"!a1\"),B114,0)","v":"*"}]
[null,null,null,"EBZ z"]
[null,null,null,{"$f":"\" moutp \"&VLOOKUP($B$1,NameConvs!$C$102:$D$114,2,FALSE)&\" c 1.\"","v":" moutp e-M c 1."}]
[null,null,null," pll c 2"]
[null,null,null," inv c 99999"]
[null,null,null," vom c 99999"]
[null,null,null," con1c RM:tin c 1"]
[null,null,null," con1a RE c 1"]
[null,null,null," con1a DOM c 1"]
["sheet","row","index","# "]
[{"$f":"B10","v":"Exist2"},1,1,{"$f":"OFFSET(INDIRECT(\"adb_\"&A114&\"!a1\"),B114,0)","v":"*"}]
[{"$f":"IF(C115<$C$13,$B$10,IF(C115>=$E$13,$E$10,IF(AND(C115<$E$13,C115>=$D$13),$D$10,$C$10)))","v":"Exist2"},{"$f":"IF(A115=A114,B114+1,1)","v":2},{"$f":"C114+1","v":2},{"$f":"OFFSET(INDIRECT(\"adb_\"&A115&\"!a1\"),B115,0)","v":"EPGASEXGT a"}]
[{"$f":"IF(C116<$C$13,$B$10,IF(C116>=$E$13,$E$10,IF(AND(C116<$E$13,C116>=$D$13),$D$10,$C$10)))","v":"Exist2"},{"$f":"IF(A116=A115,B115+1,1)","v":3},{"$f":"C115+1","v":3},{"$f":"OFFSET(INDIRECT(\"adb_\"&A116&\"!a1\"),B116,0)","v":" minp g-p 1"}]
["Exist2",4,4," moutp e-M c 0.271"]
["Exist2",5,5," plf c 0.92 "]
["Exist2",6,6," pll c 27 "]
["Exist2",7,7," fom c 0 "]
["Exist2",8,8," vom c 21.9 "]
["Exist2",9,9," hisc 0 hc 1998 40 2010 99.732 "]
["Exist2",10,10," optm c 0.93 "]
["Exist2",11,11," bdc up ts 0"]
["Exist2",12,12," con1c RM:tin c 1"]
["Exist2",13,13," con1a RE c 0"]
["Exist2",14,14," con1a DOM c 1"]
["Exist2",15,15,"#    "]
["Exist2",16,16,"*    "]
["Exist2",17,17,"EPODSEXDI a   "]
["Exist2",18,18," minp o-p 1 "]
["Exist2",19,19," moutp e-M c 0.338"]
["Exist2",20,20," plf c 0.9 "]
["Exist2",{"$f":"IF(A134=A133,B133+1,1)","v":21},{"$f":"C133+1","v":21},{"$f":"OFFSET(INDIRECT(\"adb_\"&A134&\"!a1\"),B134,0)","v":" pll c 45 "}]
["Exist2",22,22," fom c 0 "]
["Exist2",23,23," vom c 87.6 "]
["Exist2",24,24," hisc 0 hc 1968 4 "]
["Exist2",25,25," optm c 0.89 "]
["Exist2",26,26," bdc up ts 0"]
["Exist2",27,27," con1c RM:tin c 1"]
["Exist2",28,28," con1a RE c 0"]
["Exist2",29,29," con1a DOM c 1"]
["Exist2",30,30,"#    "]
["Exist2",31,31,"*    "]
["Exist2",32,32,"EPOHFEXDI a   "]
["Exist2",33,33," minp h-p 1 "]
["Exist2",34,34," moutp e-M c 0.279"]
["Exist2",35,35," plf c 0.9 "]
["Exist2",36,36," pll c 36 "]
["Exist2",37,37," fom c 0 "]
["Exist2",38,38," vom c 87.6 "]
["Exist2",39,39," hisc 0 hc 1979 5 "]
["Exist2",40,40," optm c 0.89 "]
["Exist2",41,41," bdc up ts 0"]
["Exist2",42,42," con1c RM:tin c 1"]
["Exist2",43,43," con1a RE c 0"]
["Exist2",44,44," con1a DOM c 1"]
["Exist2",45,45,"#    "]
["Exist2",46,46,"*    "]
["Exist2",47,47,"EPHYDEXDANan a   "]
["Exist2",48,48,"    "]
["Exist2",49,49," moutp e-M c 1"]
["Exist2",50,50," plf c 0.95 "]
["Exist2",51,51," pll c 100 "]
["Exist2",52,52," fom c 0 "]
["Exist2",53,53," vom c 0 "]
["Exist2",54,54," hisc 0 hc 1987 65"]
["Exist2",55,55," optm c 0.168 "]
["Exist2",56,56," bdc up ts 0"]
["Exist2",57,57," con1c RM:tin c 1"]
["Exist2",58,58," con1a RE c 1"]
["Exist2",59,59," con1a DOM c 1"]
["Exist2",60,60,"#    "]
["Sitespec2",1,61,"*"]
["Sitespec2",2,62,"EPGASNCCAI i"]
["Sitespec2",3,63," minp g-p 1"]
["Sitespec2",4,64," moutp e-M c 0.283"]
["Sitespec2",5,65," fyear 2011  "]
["Sitespec2",6,66," plf c 0.92 "]
[{"$f":"IF(C180<$C$13,$B$10,IF(C180>=$E$13,$E$10,IF(AND(C180<$E$13,C180>=$D$13),$D$10,$C$10)))","v":"Sitespec2"},7,67," pll c 25 "]
["Sitespec2",8,68," inv c 633.2 "]
["Sitespec2",9,69," fom c 0 "]
["Sitespec2",10,70," vom c 21.9 "]
["Sitespec2",11,71," optm c 0.93 "]
["Sitespec2",12,72," bdc fx ts 0 80 0 0 0 0 0 0 0 0 0"]
["Sitespec2",13,73," bdi up c 80"]
["Sitespec2",14,74," con1c RM:tin c 1"]
["Sitespec2",15,75," con1a RE c 0"]
["Sitespec2",16,76," con1a DOM c 1"]
["Sitespec2",17,77,"#    "]
["Sitespec2",18,78,"*    "]
["Sitespec2",19,79,"EPSOLNUIPP i   "]
["Sitespec2",20,80,"    "]
["Sitespec2",21,81," moutp e-M c 1"]
["Sitespec2",22,82," fyear 2012  "]
["Sitespec2",23,83," plf c 0.25 "]
["Sitespec2",24,84," pll c 20 "]
["Sitespec2",{"$f":"IF(A198=A197,B197+1,1)","v":25},{"$f":"C197+1","v":85},{"$f":"OFFSET(INDIRECT(\"adb_\"&A198&\"!a1\"),B198,0)","v":" inv c 3660 "}]
["Sitespec2",26,86," fom c 20 "]
["Sitespec2",27,87," vom c 0 "]
["Sitespec2",28,88," optm c 1 "]
["Sitespec2",29,89," bdc up c 20"]
["Sitespec2",30,90," bdi up c 20"]
["Sitespec2",31,91," con1c RM:tin c 0.2"]
["Sitespec2",32,92," con1a RE c 1"]
["Sitespec2",33,93," con1a DOM c 1"]
["Sitespec2",34,94,"#    "]
["Sitespec2",35,95,"*    "]
["Sitespec2",36,96,"EPWNDNUIPP j   "]
["Sitespec2",37,97,"    "]
["Sitespec2",38,98," moutp e-M c 1"]
["Sitespec2",39,99," fyear 2013  "]
["Sitespec2",40,100," plf c 0.3 "]
["Sitespec2",41,101," pll c 20 "]
["Sitespec2",42,102," inv c 1750 "]
["Sitespec2",43,103," fom c 17 "]
["Sitespec2",44,104," vom c 87.6 "]
["Sitespec2",45,105," optm c 1 "]
["Sitespec2",46,106," bdc up c 20"]
["Sitespec2",47,107," bdi up c 20"]
["Sitespec2",48,108," con1c RM:tin c 0.25"]
["Sitespec2",49,109," con1a RE c 1"]
["Sitespec2",50,110," con1a DOM c 1"]
["Sitespec2",51,111,"#    "]
["Sitespec2",52,112,"*    "]
["Sitespec2",53,113,"EPGASNUIPP j   "]
["Sitespec2",54,114," minp g-p 1 "]
["Sitespec2",55,115," moutp e-M c 0.283"]
["Sitespec2",56,116," fyear 2013  "]
["Sitespec2",57,117," plf c 0.92 "]
["Sitespec2",58,118," pll c 25 "]
["Sitespec2",59,119," inv c 633.2 "]
["Sitespec2",60,120," fom c 0 "]
["Sitespec2",61,121," vom c 21.9 "]
["Sitespec2",62,122," optm c 0.93 "]
["Sitespec2",63,123," bdc up c 100"]
["Sitespec2",64,124," bdi up c 100"]
["Sitespec2",65,125," con1c RM:tin c 1"]
["Sitespec2",66,126," con1a RE c 0"]
["Sitespec2",67,127," con1a DOM c 1"]
["Sitespec2",68,128,"#    "]
["Sitespec2",69,129,"*    "]
["Sitespec2",70,130,"EPSOLNUCEB k   "]
[{"$f":"IF(C244<$C$13,$B$10,IF(C244>=$E$13,$E$10,IF(AND(C244<$E$13,C244>=$D$13),$D$10,$C$10)))","v":"Sitespec2"},71,131,"    "]
["Sitespec2",72,132," moutp e-M c 1"]
["Sitespec2",73,133," fyear 2015  "]
["Sitespec2",74,134," plf c 0.25 "]
["Sitespec2",75,135," pll c 20 "]
["Sitespec2",76,136," inv c 3660 "]
["Sitespec2",77,137," fom c 20 "]
["Sitespec2",78,138," vom c 0 "]
["Sitespec2",79,139," optm c 1 "]
["Sitespec2",80,140," bdc up c 10"]
["Sitespec2",81,141," bdi up c 10"]
["Sitespec2",82,142," con1c RM:tin c 0.2"]
["Sitespec2",83,143," con1a RE c 1"]
["Sitespec2",84,144," con1a DOM c 1"]
["Sitespec2",85,145,"#    "]
["Sitespec2",86,146,"*    "]
["Sitespec2",87,147,"EPSOLNUAFD l   "]
["Sitespec2",88,148,"    "]
["Sitespec2",{"$f":"IF(A262=A261,B261+1,1)","v":89},{"$f":"C261+1","v":149},{"$f":"OFFSET(INDIRECT(\"adb_\"&A262&\"!a1\"),B262,0)","v":" moutp e-M c 1"}]
["Sitespec2",90,150," fyear 2014  "]
["Sitespec2",91,151," plf c 0.25 "]
["Sitespec2",92,152," pll c 20 "]
["Sitespec2",93,153," inv c 3660 "]
["Sitespec2",94,154," fom c 20 "]
["Sitespec2",95,155," vom c 0 "]
["Sitespec2",96,156," optm c 1 "]
["Sitespec2",97,157," bdc up c 5"]
["Sitespec2",98,158," bdi up c 5"]
["Sitespec2",99,159," con1c RM:tin c 0.2"]
["Sitespec2",100,160," con1a RE c 1"]
["Sitespec2",101,161," con1a DOM c 1"]
["Sitespec2",102,162,"#    "]
["Sitespec2",103,163,"*    "]
["Sitespec2",104,164,"EPGASNCMar k   "]
["Sitespec2",105,165," minp g-p 1 "]
["Sitespec2",106,166," moutp e-M c 0.409"]
["Sitespec2",107,167," fyear 2015  "]
["Sitespec2",108,168," plf c 0.92 "]
["Sitespec2",109,169," pll c 25 "]
["Sitespec2",110,170," inv c 1984 "]
["Sitespec2",111,171," fom c 0 "]
["Sitespec2",112,172," vom c 17.52 "]
["Sitespec2",113,173," optm c 0.93 "]
["Sitespec2",114,174," bdc fx ts 0 0 0 0 0 450 0 0 0 0 0"]
["Sitespec2",115,175," bdi up c 450"]
["Sitespec2",116,176," con1c RM:tin c 1"]
["Sitespec2",117,177," con1a RE c 0"]
["Sitespec2",118,178," con1a DOM c 1"]
["Sitespec2",119,179,"#    "]
["Sitespec2",120,180,"*    "]
["Sitespec2",121,181,"EPHYDNUDAAdj m   "]
["Sitespec2",122,182,"    "]
["Sitespec2",123,183," moutp e-M c 1"]
["Sitespec2",124,184," fyear 2017  "]
["Sitespec2",125,185," plf c 0.95 "]
["Sitespec2",126,186," pll c 50 "]
["Sitespec2",127,187," inv c 2264 "]
["Sitespec2",128,188," fom c 0 "]
["Sitespec2",129,189," vom c 2 "]
["Sitespec2",130,190," optm c 0.194 "]
["Sitespec2",131,191," bdc fx ts 0 0 0 0 0 0 0 147 0 0 0"]
["Sitespec2",132,192," bdi up c 147"]
["Sitespec2",133,193," con1c RM:tin c 1"]
["Sitespec2",134,194," con1a RE c 1"]
[{"$f":"IF(C308<$C$13,$B$10,IF(C308>=$E$13,$E$10,IF(AND(C308<$E$13,C308>=$D$13),$D$10,$C$10)))","v":"Sitespec2"},135,195," con1a DOM c 1"]
["Sitespec2",136,196,"#    "]
["Sitespec2",137,197,"*    "]
["Sitespec2",138,198,"EPHYDNUDAKet n   "]
["Sitespec2",139,199,"    "]
["Sitespec2",140,200," moutp e-M c 1"]
["Sitespec2",141,201," fyear 2018  "]
["Sitespec2",142,202," plf c 0.95 "]
["Sitespec2",143,203," pll c 50 "]
["Sitespec2",144,204," inv c 2105 "]
["Sitespec2",145,205," fom c 0 "]
["Sitespec2",146,206," vom c 2 "]
["Sitespec2",147,207," optm c 0.28 "]
["Sitespec2",148,208," bdc up c 160"]
["Sitespec2",149,209," bdi up c 160"]
["Sitespec2",150,210," con1c RM:tin c 1"]
["Sitespec2",151,211," con1a RE c 1"]
["Sitespec2",152,212," con1a DOM c 1"]
["Sitespec2",{"$f":"IF(A326=A325,B325+1,1)","v":153},{"$f":"C325+1","v":213},{"$f":"OFFSET(INDIRECT(\"adb_\"&A326&\"!a1\"),B326,0)","v":"#    "}]
["Sitespec2",154,214,"*    "]
["Sitespec2",155,215,"EPHYDNUDATet o   "]
["Sitespec2",156,216,"    "]
["Sitespec2",157,217," moutp e-M c 1"]
["Sitespec2",158,218," fyear 2018  "]
["Sitespec2",159,219," plf c 0.95 "]
["Sitespec2",160,220," pll c 50 "]
["Sitespec2",161,221," inv c 3174 "]
["Sitespec2",162,222," fom c 0 "]
["Sitespec2",163,223," vom c 2 "]
["Sitespec2",164,224," optm c 0.27 "]
["Sitespec2",165,225," bdc up c 50"]
["Sitespec2",166,226," bdi up c 50"]
["Sitespec2",167,227," con1c RM:tin c 1"]
["Sitespec2",168,228," con1a RE c 1"]
["Sitespec2",169,229," con1a DOM c 1"]
["Sitespec2",170,230,"#    "]
["generic2",1,231,"*    "]
["generic2",2,232,"EPODSNU J   "]
["generic2",3,233," minp o-p 1 "]
["generic2",4,234," moutp e-M c 0.35"]
["generic2",5,235," fyear 2013  "]
["generic2",6,236," plf c 0.9 "]
["generic2",7,237," pll c 25 "]
["generic2",8,238," inv c 1070 "]
["generic2",9,239," fom c 0 "]
["generic2",10,240," vom c 148.92 "]
["generic2",11,241,"    "]
["generic2",12,242," ctime c 1 "]
["generic2",13,243," optm c 0.889 "]
["generic2",14,244," minutil c 0.0285 "]
["generic2",15,245," bdc up c 500"]
["generic2",16,246,"    "]
["generic2",17,247," con1c RM:tin c 1"]
["generic2",18,248,"    "]
["generic2",19,249,"    "]
["generic2",20,250," con1a DOM c 1"]
["generic2",21,251,"#    "]
["generic2",22,252,"*    "]
["generic2",23,253,"EPODSNUind K   "]
["generic2",24,254," minp o-p 1 "]
["generic2",25,255," moutp i-t c 0.35"]
["generic2",26,256," fyear 2010  "]
["generic2",27,257," plf c 0.9 "]
["generic2",28,258," pll c 20 "]
[{"$f":"IF(C372<$C$13,$B$10,IF(C372>=$E$13,$E$10,IF(AND(C372<$E$13,C372>=$D$13),$D$10,$C$10)))","v":"generic2"},29,259," inv c 658.7 "]
["generic2",30,260," fom c 0 "]
["generic2",31,261," vom c 484.866 "]
["generic2",32,262," hisc 0. hc 2000 2.49 2001 2.49 2002 2.49 2003 2.49 2004 2.49 2005 2.49 2006 2.49 2007 2.49 2008 2.49 2009 2.49  "]
["generic2",33,263," ctime c 0 "]
["generic2",34,264," optm c 0.889 "]
["generic2",35,265," minutil c 0.0285 "]
["generic2",36,266," bdc up c 2000"]
["generic2",37,267,"    "]
["generic2",38,268," con1c RM:tin c 0"]
["generic2",39,269,"    "]
["generic2",40,270,"    "]
["generic2",41,271," con1a DOM c 0"]
["generic2",42,272,"#    "]
["generic2",43,273,"*    "]
["generic2",44,274,"EPODSNUurb L   "]
["generic2",45,275," minp o-p 1 "]
["generic2",46,276," moutp u-t c 0.16"]
["generic2",{"$f":"IF(A390=A389,B389+1,1)","v":47},{"$f":"C389+1","v":277},{"$f":"OFFSET(INDIRECT(\"adb_\"&A390&\"!a1\"),B390,0)","v":" fyear 2010  "}]
["generic2",48,278," plf c 0.9 "]
["generic2",49,279," pll c 10 "]
["generic2",50,280," inv c 691.9 "]
["generic2",51,281," fom c 0 "]
["generic2",52,282," vom c 290.92 "]
["generic2",53,283," hisc 0. hc 2000 3.69 2001 3.69 2002 3.69 2003 3.69 2004 3.69 2005 3.69 2006 3.69 2007 3.69 2008 3.69 2009 3.69  "]
["generic2",54,284," ctime c 0 "]
["generic2",55,285," optm c 0.333 "]
["generic2",56,286," minutil c 0.0285 "]
["generic2",57,287," bdc up c 2000"]
["generic2",58,288,"    "]
["generic2",59,289," con1c RM:tin c 0"]
["generic2",60,290,"    "]
["generic2",61,291,"    "]
["generic2",62,292," con1a DOM c 0"]
["generic2",63,293,"#    "]
["generic2",64,294,"*    "]
["generic2",65,295,"EPODSNUrur M   "]
["generic2",66,296," minp o-p 1 "]
["generic2",67,297," moutp r-t c 0.16"]
["generic2",68,298," fyear 2010  "]
["generic2",69,299," plf c 0.9 "]
["generic2",70,300," pll c 10 "]
["generic2",71,301," inv c 691.9 "]
["generic2",72,302," fom c 0 "]
["generic2",73,303," vom c 290.92 "]
["generic2",74,304," hisc 0. hc 2000 0.81 2001 0.81 2002 0.81 2003 0.81 2004 0.81 2005 0.81 2006 0.81 2007 0.81 2008 0.81 2009 0.81  "]
["generic2",75,305," ctime c 0 "]
["generic2",76,306," optm c 0.333 "]
["generic2",77,307," minutil c 0.0285 "]
["generic2",78,308," bdc up c 2000"]
["generic2",79,309,"    "]
["generic2",80,310," con1c RM:tin c 0"]
["generic2",81,311,"    "]
["generic2",82,312,"    "]
["generic2",83,313," con1a DOM c 0"]
["generic2",84,314,"#    "]
["generic2",85,315,"*    "]
["generic2",86,316,"EPOHFNU J   "]
["generic2",87,317," minp h-p 1 "]
["generic2",88,318," moutp e-M c 0.35"]
["generic2",89,319," fyear 2014  "]
["generic2",90,320," plf c 0.9 "]
["generic2",91,321," pll c 25 "]
["generic2",92,322," inv c 1350 "]
[{"$f":"IF(C436<$C$13,$B$10,IF(C436>=$E$13,$E$10,IF(AND(C436<$E$13,C436>=$D$13),$D$10,$C$10)))","v":"generic2"},93,323," fom c 0 "]
["generic2",94,324," vom c 131.4 "]
["generic2",95,325,"    "]
["generic2",96,326," ctime c 2 "]
["generic2",97,327," optm c 0.889 "]
["generic2",98,328," minutil c 0.0397 "]
["generic2",99,329," bdc up c 2000"]
["generic2",100,330,"    "]
["generic2",101,331," con1c RM:tin c 1"]
["generic2",102,332,"    "]
["generic2",103,333,"    "]
["generic2",104,334," con1a DOM c 1"]
["generic2",105,335,"#    "]
["generic2",106,336,"*    "]
["generic2",107,337,"EPGASNUOC J   "]
["generic2",108,338," minp g-p 1 "]
["generic2",109,339," moutp e-M c 0.3"]
["generic2",110,340," fyear 2014  "]
["generic2",{"$f":"IF(A454=A453,B453+1,1)","v":111},{"$f":"C453+1","v":341},{"$f":"OFFSET(INDIRECT(\"adb_\"&A454&\"!a1\"),B454,0)","v":" plf c 0.935 "}]
["generic2",112,342," pll c 25 "]
["generic2",113,343," inv c 603 "]
["generic2",114,344," fom c 0 "]
["generic2",115,345," vom c 174.53 "]
["generic2",116,346,"    "]
["generic2",117,347," ctime c 2 "]
["generic2",118,348," optm c 0.909 "]
["generic2",119,349," minutil c 0.0007 "]
["generic2",120,350," bdc up c 1000"]
["generic2",121,351,"    "]
["generic2",122,352," con1c RM:tin c 1"]
["generic2",123,353,"    "]
["generic2",124,354,"    "]
["generic2",125,355," con1a DOM c 1"]
["generic2",126,356,"#    "]
["generic2",127,357,"*    "]
["generic2",128,358,"EPGASNUCC K   "]
["generic2",129,359," minp g-p 1 "]
["generic2",130,360," moutp e-M c 0.48"]
["generic2",131,361," fyear 2015  "]
["generic2",132,362," plf c 0.935 "]
["generic2",133,363," pll c 30 "]
["generic2",134,364," inv c 1069 "]
["generic2",135,365," fom c 0 "]
["generic2",136,366," vom c 25.363 "]
["generic2",137,367,"    "]
["generic2",138,368," ctime c 3 "]
["generic2",139,369," optm c 0.909 "]
["generic2",140,370," minutil c 0.2525 "]
["generic2",141,371," bdc up c 1000"]
["generic2",142,372,"    "]
["generic2",143,373," con1c RM:tin c 1"]
["generic2",144,374,"    "]
["generic2",145,375,"    "]
["generic2",146,376," con1a DOM c 1"]
["generic2",147,377,"#    "]
["generic2",148,378,"*    "]
["generic2",149,379,"EPCOANUSC J   "]
["generic2",150,380," minp c-p 1 "]
["generic2",151,381," moutp e-M c 0.37"]
["generic2",152,382," fyear 2018  "]
["generic2",153,383," plf c 0.94 "]
["generic2",154,384," pll c 30 "]
["generic2",155,385," inv c 2403.4 "]
["generic2",156,386," fom c 0 "]
[{"$f":"IF(C500<$C$13,$B$10,IF(C500>=$E$13,$E$10,IF(AND(C500<$E$13,C500>=$D$13),$D$10,$C$10)))","v":"generic2"},157,387," vom c 124.897 "]
["generic2",158,388,"    "]
["generic2",159,389," ctime c 4 "]
["generic2",160,390," optm c 0.904 "]
["generic2",161,391,"    "]
["generic2",162,392," bdc up c 1000"]
["generic2",163,393,"    "]
["generic2",164,394," con1c RM:tin c 1"]
["generic2",165,395,"    "]
["generic2",166,396,"    "]
["generic2",167,397," con1a DOM c 1"]
["generic2",168,398,"#    "]
["generic2",169,399,"*    "]
["generic2",170,400,"EPGASNLCC L   "]
["generic2",171,401," minp g-p 1 "]
["generic2",172,402," moutp e-M c 0.48"]
["generic2",173,403," fyear 2015  "]
["generic2",174,404," plf c 0.935 "]
["generic2",{"$f":"IF(A518=A517,B517+1,1)","v":175},{"$f":"C517+1","v":405},{"$f":"OFFSET(INDIRECT(\"adb_\"&A518&\"!a1\"),B518,0)","v":" pll c 30 "}]
["generic2",176,406," inv c 1069 "]
["generic2",177,407," fom c 0 "]
["generic2",178,408," vom c 25.363 "]
["generic2",179,409,"    "]
["generic2",180,410," ctime c 3 "]
["generic2",181,411," optm c 0.909 "]
["generic2",182,412,"    "]
["generic2",183,413," bdc up c 1000"]
["generic2",184,414," bdi up c 0"]
["generic2",185,415," con1c RM:tin c 1"]
["generic2",186,416,"    "]
["generic2",187,417,"    "]
["generic2",188,418," con1a DOM c 1"]
["generic2",189,419,"#    "]
["generic2",190,420,"*    "]
["generic2",191,421,"EPHYDNU K   "]
["generic2",192,422,"    "]
["generic2",193,423," moutp e-M c 1"]
["generic2",194,424," fyear 2026  "]
["generic2",195,425," plf c 0.95 "]
["generic2",196,426," pll c 50 "]
["generic2",197,427," inv c 2000 "]
["generic2",198,428," fom c 0 "]
["generic2",199,429," vom c 52.485 "]
["generic2",200,430,"    "]
["generic2",201,431," ctime c 5 "]
["generic2",202,432," optm c 0.526 "]
["generic2",203,433,"    "]
["generic2",204,434," bdc up c 1000"]
["generic2",205,435," bdi up c 0"]
["generic2",206,436," con1c RM:tin c 1"]
["generic2",207,437,"    "]
["generic2",208,438,"    "]
["generic2",209,439," con1a DOM c 1"]
["generic2",210,440,"#    "]
["generic2",211,441,"*    "]
["generic2",212,442,"EPHYDNUmic J   "]
["generic2",213,443,"    "]
["generic2",214,444," moutp r-t c 1"]
["generic2",215,445," fyear 2014  "]
["generic2",216,446," plf c 0.5 "]
["generic2",217,447," pll c 30 "]
["generic2",218,448," inv c 4000 "]
["generic2",219,449," fom c 0 "]
["generic2",220,450," vom c 47.52 "]
[{"$f":"IF(C564<$C$13,$B$10,IF(C564>=$E$13,$E$10,IF(AND(C564<$E$13,C564>=$D$13),$D$10,$C$10)))","v":"generic2"},221,451,"    "]
["generic2",222,452," ctime c 2 "]
["generic2",223,453," optm c 1 "]
["generic2",224,454,"    "]
["generic2",225,455," bdc up ts 33 36.3 39.6 42.9 46.2 49.5 52.8 56.1 59.4 62.7 66 72.6 79.2 85.8 92.4 99 105.6 112.2 118.8 125.4 132 264 528"]
["generic2",226,456," bdi up c 336"]
["generic2",227,457," con1c RM:tin c 0"]
["generic2",228,458,"    "]
["generic2",229,459,"    "]
["generic2",230,460," con1a DOM c 0"]
["generic2",231,461,"#    "]
["generic2",232,462,"*    "]
["generic2",233,463,"EPBIONU J   "]
["generic2",234,464," minp b-p 1 "]
["generic2",235,465," moutp e-M c 0.38"]
["generic2",236,466," fyear 2014  "]
["generic2",237,467," plf c 0.93 "]
["generic2",238,468," pll c 30 "]
["generic2",{"$f":"IF(A582=A581,B581+1,1)","v":239},{"$f":"C581+1","v":469},{"$f":"OFFSET(INDIRECT(\"adb_\"&A582&\"!a1\"),B582,0)","v":" inv c 2500 "}]
["generic2",240,470," fom c 0 "]
["generic2",241,471," vom c 175.335 "]
["generic2",242,472,"    "]
["generic2",243,473," ctime c 4 "]
["generic2",244,474," optm c 0.538 "]
["generic2",245,475,"    "]
["generic2",246,476," bdc up ts 33 36.3 39.6 42.9 46.2 49.5 52.8 56.1 59.4 62.7 66 72.6 79.2 85.8 92.4 99 105.6 112.2 118.8 125.4 132 264 528"]
["generic2",247,477," bdi up c 957"]
["generic2",248,478," con1c RM:tin c 1"]
["generic2",249,479,"    "]
["generic2",250,480,"    "]
["generic2",251,481," con1a DOM c 1"]
["generic2",252,482,"#    "]
["generic2",253,483,"*    "]
["generic2",254,484,"EPWNDNU25 M   "]
["generic2",255,485,"    "]
["generic2",256,486," moutp e-M c 1"]
["generic2",257,487," fyear 2014  "]
["generic2",258,488," plf c 0.2 "]
["generic2",259,489," pll c 25 "]
["generic2",260,490," inv ts 2000 1961.6 1923.2 1884.8 1846.4 1807.8 1779.8 1751.8 1723.8 1695.8 1667.8 1651.9 1636 1620.1 1604.2 1588.3 1572.4 1556.5 1540.6 1524.7 1508.3 1501.1 1436.4 1364.4 "]
["generic2",261,491," fom c 0 "]
["generic2",262,492," vom c 152.669 "]
["generic2",263,493,"    "]
["generic2",264,494," ctime c 2 "]
["generic2",265,495," optm c 1 "]
["generic2",266,496,"    "]
["generic2",267,497," bdc up ts 300 370 440 510 580 650 720 790 860 930 1000 1100 1200 1300 1400 1500 1600 1700 1800 1900 2000 2000 2000"]
["generic2",268,498," bdi up c 551.84854770537"]
["generic2",269,499," con1c RM:tin c 0.1"]
["generic2",270,500,"    "]
["generic2",271,501," con1a WND c 1"]
["generic2",272,502," con1a DOM c 1"]
["generic2",273,503,"#    "]
["generic2",274,504,"*    "]
["generic2",275,505,"EPWNDNU30 N   "]
["generic2",276,506,"    "]
["generic2",277,507," moutp e-M c 1"]
["generic2",278,508," fyear 2014  "]
["generic2",279,509," plf c 0.3 "]
["generic2",280,510," pll c 25 "]
["generic2",281,511," inv ts 2000 1961.6 1923.2 1884.8 1846.4 1807.8 1779.8 1751.8 1723.8 1695.8 1667.8 1651.9 1636 1620.1 1604.2 1588.3 1572.4 1556.5 1540.6 1524.7 1508.3 1501.1 1436.4 1364.4 "]
["generic2",282,512," fom c 0 "]
["generic2",283,513," vom c 125.139 "]
["generic2",284,514,"    "]
[{"$f":"IF(C628<$C$13,$B$10,IF(C628>=$E$13,$E$10,IF(AND(C628<$E$13,C628>=$D$13),$D$10,$C$10)))","v":"generic2"},285,515," ctime c 2 "]
["generic2",286,516," optm c 1 "]
["generic2",287,517,"    "]
["generic2",288,518," bdc up ts 300 370 440 510 580 650 720 790 860 930 1000 1100 1200 1300 1400 1500 1600 1700 1800 1900 2000 2000 2000"]
["generic2",289,519," bdi up c 0"]
["generic2",290,520," con1c RM:tin c 0.15"]
["generic2",291,521,"    "]
["generic2",292,522," con1a WND c 1"]
["generic2",293,523," con1a DOM c 1"]
["generic2",294,524,"#    "]
["generic2",295,525,"*    "]
["generic2",296,526,"EPSOLNUPVut O   "]
["generic2",297,527,"    "]
["generic2",298,528," moutp e-M c 1"]
["generic2",299,529," fyear 2013  "]
["generic2",300,530," plf c 0.528 "]
["generic2",301,531," pll c 25 "]
["generic2",302,532," inv ts 2000 1926.1 1852.2 1778.3 1704.4 1630.7 1599.4 1568.1 1536.8 1505.5 1474.1 1453.4 1432.7 1412 1391.3 1370.6 1349.9 1329.2 1308.5 1287.8 1267.3 1255.8 1151.9 1036.5 "]
["generic2",{"$f":"IF(A646=A645,B645+1,1)","v":303},{"$f":"C645+1","v":533},{"$f":"OFFSET(INDIRECT(\"adb_\"&A646&\"!a1\"),B646,0)","v":" fom c 0 "}]
["generic2",304,534," vom c 176.038 "]
["generic2",305,535,"    "]
["generic2",306,536," ctime c 1 "]
["generic2",307,537," optm c 1 "]
["generic2",308,538,"    "]
["generic2",309,539," bdc up c 500"]
["generic2",310,540," bdi up c 29426.8362041628"]
["generic2",311,541," con1c RM:tin c 0.05"]
["generic2",312,542," con1a PVl c 1"]
["generic2",313,543," con1a PV c 1"]
["generic2",314,544," con1a DOM c 1"]
["generic2",315,545,"#    "]
["generic2",316,546,"*    "]
["generic2",317,547,"EPSOLNUPVrt K   "]
["generic2",318,548,"    "]
["generic2",319,549," moutp u-t c 1"]
["generic2",320,550," fyear 2013  "]
["generic2",321,551," plf c 0.423 "]
["generic2",322,552," pll c 20 "]
["generic2",323,553," inv ts 2100 2022.5 1945 1867.5 1790 1712.3 1679.4 1646.5 1613.6 1580.7 1547.8 1526.1 1504.4 1482.7 1461 1439.3 1417.6 1395.9 1374.2 1352.5 1330.7 1318.6 1209.6 1088.4 "]
["generic2",324,554," fom c 0 "]
["generic2",325,555," vom c 208.31 "]
["generic2",326,556,"    "]
["generic2",327,557," ctime c 0 "]
["generic2",328,558," optm c 1 "]
["generic2",329,559,"    "]
["generic2",330,560," bdc up ts 33 36.3 39.6 42.9 46.2 49.5 52.8 56.1 59.4 62.7 66 72.6 79.2 85.8 92.4 99 105.6 112.2 118.8 125.4 132 264 528"]
["generic2",331,561," bdi up c 29426.8362041628"]
["generic2",332,562," con1c RM:tin c 0"]
["generic2",333,563," con1a PVl c 1"]
["generic2",334,564,"    "]
["generic2",335,565," con1a DOM c 0"]
["generic2",336,566,"#    "]
["generic2",337,567,"*    "]
["generic2",338,568,"EPSOLNUPVst L   "]
["generic2",339,569,"    "]
["generic2",340,570," moutp u-t c 1"]
["generic2",341,571," fyear 2013  "]
["generic2",342,572," plf c 0.387 "]
["generic2",343,573," pll c 20 "]
["generic2",344,574," inv ts 4257.5 4100.3 3943.1 3785.9 3628.7 3471.4 3373.3 3275.2 3177.1 3079 2981.1 2926.6 2872.1 2817.6 2763.1 2708.6 2654.1 2599.6 2545.1 2490.6 2435.7 2413.5 2214 1992.2 "]
["generic2",345,575," fom c 0 "]
["generic2",346,576," vom c 166.667 "]
["generic2",347,577,"    "]
["generic2",348,578," ctime c 0 "]
[{"$f":"IF(C692<$C$13,$B$10,IF(C692>=$E$13,$E$10,IF(AND(C692<$E$13,C692>=$D$13),$D$10,$C$10)))","v":"generic2"},349,579," optm c 1 "]
["generic2",350,580,"    "]
["generic2",351,581," bdc up ts 33 36.3 39.6 42.9 46.2 49.5 52.8 56.1 59.4 62.7 66 72.6 79.2 85.8 92.4 99 105.6 112.2 118.8 125.4 132 264 528"]
["generic2",352,582," bdi up c 29426.8362041628"]
["generic2",353,583," con1c RM:tin c 0"]
["generic2",354,584," con1a PVl c 1"]
["generic2",355,585,"    "]
["generic2",356,586," con1a DOM c 0"]
["generic2",357,587,"#    "]
["generic2",358,588,"*    "]
["generic2",359,589,"EPSOLNUPVst2 R   "]
["generic2",360,590,"    "]
["generic2",361,591," moutp u-t c 1"]
["generic2",362,592," fyear 2013  "]
["generic2",363,593," plf c 0.386 "]
["generic2",364,594," pll c 20 "]
["generic2",365,595," inv ts 6275 6043.3 5811.6 5579.9 5348.2 5116.5 4971.9 4827.3 4682.7 4538.1 4393.7 4313.3 4232.9 4152.5 4072.1 3991.7 3911.3 3830.9 3750.5 3670.1 3590 3557.3 3263.2 2936.3 "]
["generic2",366,596," fom c 0 "]
["generic2",{"$f":"IF(A710=A709,B709+1,1)","v":367},{"$f":"C709+1","v":597},{"$f":"OFFSET(INDIRECT(\"adb_\"&A710&\"!a1\"),B710,0)","v":" vom c 150 "}]
["generic2",368,598,"    "]
["generic2",369,599," ctime c 0 "]
["generic2",370,600," optm c 1 "]
["generic2",371,601,"    "]
["generic2",372,602," bdc up ts 33 36.3 39.6 42.9 46.2 49.5 52.8 56.1 59.4 62.7 66 72.6 79.2 85.8 92.4 99 105.6 112.2 118.8 125.4 132 264 528"]
["generic2",373,603," bdi up c 29426.8362041628"]
["generic2",374,604," con1c RM:tin c 0"]
["generic2",375,605," con1a PVl c 1"]
["generic2",376,606,"    "]
["generic2",377,607," con1a DOM c 0"]
["generic2",378,608,"#    "]
["generic2",379,609,"*    "]
["generic2",380,610,"EPSOLNUPVrtru M   "]
["generic2",381,611,"    "]
["generic2",382,612," moutp r-t c 1"]
["generic2",383,613," fyear 2013  "]
["generic2",384,614," plf c 0.423 "]
["generic2",385,615," pll c 20 "]
["generic2",386,616," inv ts 2100 2022.5 1945 1867.5 1790 1712.3 1679.4 1646.5 1613.6 1580.7 1547.8 1526.1 1504.4 1482.7 1461 1439.3 1417.6 1395.9 1374.2 1352.5 1330.7 1318.6 1209.6 1088.4 "]
["generic2",387,617," fom c 0 "]
["generic2",388,618," vom c 208.31 "]
["generic2",389,619,"    "]
["generic2",390,620," ctime c 0 "]
["generic2",391,621," optm c 1 "]
["generic2",392,622,"    "]
["generic2",393,623," bdc up ts 33 36.3 39.6 42.9 46.2 49.5 52.8 56.1 59.4 62.7 66 72.6 79.2 85.8 92.4 99 105.6 112.2 118.8 125.4 132 264 528"]
["generic2",394,624," bdi up c 29426.8362041628"]
["generic2",395,625," con1c RM:tin c 0"]
["generic2",396,626," con1a PVl c 1"]
["generic2",397,627,"    "]
["generic2",398,628," con1a DOM c 0"]
["generic2",399,629,"#    "]
["generic2",400,630,"*    "]
["generic2",401,631,"EPSOLNUPVstru N   "]
["generic2",402,632,"    "]
["generic2",403,633," moutp r-t c 1"]
["generic2",404,634," fyear 2013  "]
["generic2",405,635," plf c 0.387 "]
["generic2",406,636," pll c 20 "]
["generic2",407,637," inv ts 4257.5 4100.3 3943.1 3785.9 3628.7 3471.4 3373.3 3275.2 3177.1 3079 2981.1 2926.6 2872.1 2817.6 2763.1 2708.6 2654.1 2599.6 2545.1 2490.6 2435.7 2413.5 2214 1992.2 "]
["generic2",408,638," fom c 0 "]
["generic2",409,639," vom c 166.667 "]
["generic2",410,640,"    "]
["generic2",411,641," ctime c 0 "]
["generic2",412,642," optm c 1 "]
[{"$f":"IF(C756<$C$13,$B$10,IF(C756>=$E$13,$E$10,IF(AND(C756<$E$13,C756>=$D$13),$D$10,$C$10)))","v":"generic2"},413,643,"    "]
["generic2",414,644," bdc up ts 33 36.3 39.6 42.9 46.2 49.5 52.8 56.1 59.4 62.7 66 72.6 79.2 85.8 92.4 99 105.6 112.2 118.8 125.4 132 264 528"]
["generic2",415,645," bdi up c 29426.8362041628"]
["generic2",416,646," con1c RM:tin c 0"]
["generic2",417,647," con1a PVl c 1"]
["generic2",418,648,"    "]
["generic2",419,649," con1a DOM c 0"]
["generic2",420,650,"#    "]
["generic2",421,651,"*    "]
["generic2",422,652,"EPSOLNUPVstru2 S   "]
["generic2",423,653,"    "]
["generic2",424,654," moutp r-t c 1"]
["generic2",425,655," fyear 2013  "]
["generic2",426,656," plf c 0.386 "]
["generic2",427,657," pll c 20 "]
["generic2",428,658," inv ts 6275 6043.3 5811.6 5579.9 5348.2 5116.5 4971.9 4827.3 4682.7 4538.1 4393.7 4313.3 4232.9 4152.5 4072.1 3991.7 3911.3 3830.9 3750.5 3670.1 3590 3557.3 3263.2 2936.3 "]
["generic2",429,659," fom c 0 "]
["generic2",430,660," vom c 150 "]
["generic2",{"$f":"IF(A774=A773,B773+1,1)","v":431},{"$f":"C773+1","v":661},{"$f":"OFFSET(INDIRECT(\"adb_\"&A774&\"!a1\"),B774,0)","v":"    "}]
["generic2",432,662," ctime c 0 "]
["generic2",433,663," optm c 1 "]
["generic2",434,664,"    "]
["generic2",435,665," bdc up ts 33 36.3 39.6 42.9 46.2 49.5 52.8 56.1 59.4 62.7 66 72.6 79.2 85.8 92.4 99 105.6 112.2 118.8 125.4 132 264 528"]
["generic2",436,666," bdi up c 29426.8362041628"]
["generic2",437,667," con1c RM:tin c 0"]
["generic2",438,668," con1a PVl c 1"]
["generic2",439,669,"    "]
["generic2",440,670," con1a DOM c 0"]
["generic2",441,671,"#    "]
["generic2",442,672,"*    "]
["generic2",443,673,"EPTSONUTH P   "]
["generic2",444,674,"    "]
["generic2",445,675," moutp e-M c 1"]
["generic2",446,676," fyear 2015  "]
["generic2",447,677," plf c 0.758 "]
["generic2",448,678," pll c 25 "]
["generic2",449,679," inv ts 3000 2915.2 2830.4 2745.6 2660.8 2576.2 2526.7 2477.2 2427.7 2378.2 2328.7 2286.1 2243.5 2200.9 2158.3 2115.7 2073.1 2030.5 1987.9 1945.3 1902.7 1885.4 1729.5 1556.2 "]
["generic2",450,680," fom c 0 "]
["generic2",451,681," vom c 195.621 "]
["generic2",452,682,"    "]
["generic2",453,683," ctime c 4 "]
["generic2",454,684," optm c 1 "]
["generic2",455,685,"    "]
["generic2",456,686," bdc up ts 100 190 280 370 460 550 640 730 820 910 1000 1100 1200 1300 1400 1500 1600 1700 1800 1900 2000 2000 2000"]
["generic2",457,687," bdi up c 0"]
["generic2",458,688," con1c RM:tin c 0.3"]
["generic2",459,689," con1a STl c 1"]
["generic2",460,690,"    "]
["generic2",461,691," con1a DOM c 1"]
["generic2",462,692,"#    "]
["generic2",463,693,"*    "]
["generic2",464,694,"EPTSONUTHst Q   "]
["generic2",465,695,"    "]
["generic2",466,696," moutp e-M c 1"]
["generic2",467,697," fyear 2015  "]
["generic2",468,698," plf c 0.919 "]
["generic2",469,699," pll c 25 "]
["generic2",470,700," inv ts 5400 5247.4 5094.8 4942.2 4789.6 4637.2 4526.9 4416.6 4306.3 4196 4085.8 4011.1 3936.4 3861.7 3787 3712.3 3637.6 3562.9 3488.2 3413.5 3338.4 3294.9 2903 2467.5 "]
["generic2",471,701," fom c 0 "]
["generic2",472,702," vom c 165.924 "]
["generic2",473,703,"    "]
["generic2",474,704," ctime c 4 "]
["generic2",475,705," optm c 1 "]
["generic2",476,706,"    "]
[{"$f":"IF(C820<$C$13,$B$10,IF(C820>=$E$13,$E$10,IF(AND(C820<$E$13,C820>=$D$13),$D$10,$C$10)))","v":"generic2"},477,707," bdc up ts 100 190 280 370 460 550 640 730 820 910 1000 1100 1200 1300 1400 1500 1600 1700 1800 1900 2000 2000 2000"]
["generic2",478,708," bdi up c 0"]
["generic2",479,709," con1c RM:tin c 1"]
["generic2",480,710," con1a STl c 1"]
["generic2",481,711,"    "]
["generic2",482,712," con1a DOM c 1"]
["generic2",483,713,"#    "]
["generic2",484,714,"*    "]
["generic2",485,715,"EPGASNUSO L   "]
["generic2",486,716," minp g-p 1 "]
["generic2",487,717," moutp e-M c 0.53"]
["generic2",488,718," fyear 2015  "]
["generic2",489,719," plf c 0.92 "]
["generic2",490,720," pll c 25 "]
["generic2",491,721," inv ts 1388.3 1374.7 1361.1 1347.5 1333.9 1320.3 1313.8 1307.3 1300.8 1294.3 1287.6 1281.3 1275 1268.7 1262.4 1256.1 1249.8 1243.5 1237.2 1230.9 1224.6 1224.6 1224.6 1224.6 "]
["generic2",492,722," fom c 0 "]
["generic2",493,723," vom c 165.924 "]
["generic2",494,724,"    "]
["generic2",{"$f":"IF(A838=A837,B837+1,1)","v":495},{"$f":"C837+1","v":725},{"$f":"OFFSET(INDIRECT(\"adb_\"&A838&\"!a1\"),B838,0)","v":" ctime c 4 "}]
["generic2",496,726," optm c 0.924 "]
["generic2",497,727,"    "]
["generic2",498,728," bdc up ts 100 190 280 370 460 550 640 730 820 910 1000 1100 1200 1300 1400 1500 1600 1700 1800 1900 2000 2000 2000"]
["generic2",499,729," bdi up c 0"]
["generic2",500,730," con1c RM:tin c 1"]
["generic2",501,731,"    "]
["generic2",502,732,"    "]
["generic2",503,733," con1a DOM c 1"]
["generic2",504,734,"#    "]
["fuel2",1,735,"*    "]
["fuel2",2,736,"MIBIO a   "]
["fuel2",3,737," moutp b-p c 1"]
["fuel2",4,738," vom c 47 "]
["fuel2",5,739," con1a CO2 c 0"]
["fuel2",6,740,"    "]
["fuel2",7,741,"#    "]
["fuel2",8,742,"*    "]
["fuel2",9,743,"IMOHF a   "]
["fuel2",10,744," moutp h-p c 1"]
["fuel2",11,745," vom ts 407 415.2 423.4 431.6 439.8 448 456.2 464.4 472.6 480.8 488.37 494.36 500.35 506.34 512.33 518.32 524.31 530.3 536.29 542.28 549.54 549.54 549.54 549.54  "]
["fuel2",12,746," con1a CO2 c 2.54"]
["fuel2",13,747,"    "]
["fuel2",14,748,"#    "]
["fuel2",15,749,"*    "]
["fuel2",16,750,"IMODS a   "]
["fuel2",17,751," moutp o-p c 1"]
["fuel2",18,752," vom ts 691 705 719 733 747 761 775 789 803 817 830 840 850 860 870 880 890 900 910 920 932 932 932 932  "]
["fuel2",19,753," con1a CO2 c 2.34"]
["fuel2",20,754,"    "]
["fuel2",21,755,"#    "]
["fuel2",22,756,"*    "]
["fuel2",23,757,"IMOLC a   "]
["fuel2",24,758," moutp p-p c 1"]
["fuel2",25,759," vom ts 561 572 583 594 605 616 627 638 649 660 670 678 686 694 702 710 718 726 734 742 752 752 752 752  "]
["fuel2",26,760," con1a CO2 c 2.31"]
["fuel2",27,761,"    "]
["fuel2",28,762,"#    "]
["fuel2",29,763,"*    "]
["fuel2",30,764,"IMGAS a   "]
["fuel2",31,765," moutp g-p c 1"]
["fuel2",32,766," vom ts 325 329 333 337 341 345 349 353 357 361 365 371 377 383 389 395 401 407 413 419 425 425 425 425  "]
["fuel2",33,767," con1a CO2 c 1.77"]
["fuel2",34,768,"    "]
["fuel2",35,769,"#    "]
["fuel2",36,770,"*    "]
[{"$f":"IF(C884<$C$13,$B$10,IF(C884>=$E$13,$E$10,IF(AND(C884<$E$13,C884>=$D$13),$D$10,$C$10)))","v":"fuel2"},37,771,"IMCOA a   "]
["fuel2",38,772," moutp c-p c 1"]
["fuel2",39,773," vom ts 145 146 147 148 149 150 151 152 153 154 155 156 157 158 159 160 161 162 163 164 166 166 166 166  "]
["fuel2",40,774," con1a CO2 c 3.04"]
["fuel2",41,775,"    "]
["fuel2",42,776,"#    "]
["fuel2",43,777,"*    "]
["fuel2",44,778,"0 a   "]
["fuel2",45,779,{"$error":"#N/A"}]
["fuel2",46,780,{"$error":"#N/A"}]
["fuel2",47,781,{"$error":"#N/A"}]
["fuel2",48,782,{"$error":"#N/A"}]
["fuel2",49,783,"#    "]
["fuel2",50,784,"    "]
["fuel2",51,785,"    "]
["fuel2",52,786,"    "]
["fuel2",53,787,"    "]
["fuel2",54,788,"    "]
["fuel2",{"$f":"IF(A902=A901,B901+1,1)","v":55},{"$f":"C901+1","v":789},{"$f":"OFFSET(INDIRECT(\"adb_\"&A902&\"!a1\"),B902,0)","v":"    "}]
["fuel2",56,790,"    "]
["fuel2",57,791,"    "]
["fuel2",58,792,"    "]
["fuel2",59,793,"    "]
["fuel2",60,794,"    "]
["fuel2",61,795,"    "]
["fuel2",62,796,"    "]
["fuel2",63,797,"    "]
["fuel2",64,798,"    "]
["fuel2",65,799,"    "]
["fuel2",66,800,"    "]
["fuel2",67,801,"    "]
["fuel2",68,802,"    "]
["fuel2",69,803,"    "]
["fuel2",70,804,"    "]
["fuel2",71,805,"    "]
["fuel2",72,806,"    "]
["fuel2",73,807,"    "]
["fuel2",74,808,"    "]
["fuel2",75,809,"    "]
["fuel2",76,810,"    "]
["fuel2",77,811,"    "]
["fuel2",78,812,"    "]
["fuel2",79,813,"    "]
["fuel2",80,814,"    "]
["fuel2",81,815,"    "]
["fuel2",82,816,"    "]
["fuel2",83,817,"    "]
["fuel2",84,818,"    "]
["fuel2",85,819,"    "]
["fuel2",86,820,"    "]
["fuel2",87,821,"    "]
["fuel2",88,822,"    "]
["fuel2",89,823,"    "]
["fuel2",90,824,"    "]
["fuel2",91,825,"    "]
["fuel2",92,826,"    "]
["fuel2",93,827,"    "]
["fuel2",94,828,"    "]
["fuel2",95,829,"    "]
["fuel2",96,830,"    "]
["fuel2",97,831,"    "]
["fuel2",98,832,"    "]
["fuel2",99,833,"    "]
["fuel2",100,834,"    "]
[{"$f":"IF(C948<$C$13,$B$10,IF(C948>=$E$13,$E$10,IF(AND(C948<$E$13,C948>=$D$13),$D$10,$C$10)))","v":"fuel2"},101,835,"    "]
["fuel2",102,836,"    "]
["fuel2",103,837,"    "]
["fuel2",104,838,"    "]
["fuel2",105,839,"    "]
["fuel2",106,840,"    "]
["fuel2",107,841,"    "]
["fuel2",108,842,"    "]
["fuel2",109,843,"    "]
["fuel2",110,844,"    "]
["fuel2",111,845,"    "]
["fuel2",112,846,"    "]
["fuel2",113,847,"    "]
["fuel2",114,848,"    "]
["fuel2",115,849,"    "]
["fuel2",116,850,"    "]
["fuel2",117,851,"    "]
["fuel2",118,852,"    "]
["fuel2",{"$f":"IF(A966=A965,B965+1,1)","v":119},{"$f":"C965+1","v":853},{"$f":"OFFSET(INDIRECT(\"adb_\"&A966&\"!a1\"),B966,0)","v":"    "}]
["fuel2",120,854,"    "]
["fuel2",121,855,"    "]
["fuel2",122,856,"    "]
["fuel2",123,857,"    "]
["fuel2",124,858,"    "]
["fuel2",125,859,"    "]
["fuel2",126,860,"    "]
["fuel2",127,861,"    "]
["fuel2",128,862,"    "]
["fuel2",129,863,"    "]
["fuel2",130,864,"    "]
["fuel2",131,865,"    "]
["fuel2",132,866,"    "]
["fuel2",133,867,"    "]
["fuel2",134,868,"    "]
["fuel2",135,869,"    "]
["fuel2",136,870,"    "]
["fuel2",137,871,"    "]
["fuel2",138,872,"    "]
["fuel2",139,873,"    "]
["fuel2",140,874,"    "]
["fuel2",141,875,"    "]
["fuel2",142,876,"    "]
["fuel2",143,877,"    "]
["fuel2",144,878,"    "]
["fuel2",145,879,"    "]
["fuel2",146,880,"    "]
["fuel2",147,881,"    "]
["fuel2",148,882,"    "]
["fuel2",149,883,"    "]
["fuel2",150,884,"    "]
["fuel2",151,885,"    "]
["fuel2",152,886,"    "]
["fuel2",153,887,"    "]
["fuel2",154,888,"    "]
["fuel2",155,889,"    "]
["fuel2",156,890,"    "]
["fuel2",157,891,"    "]
["fuel2",158,892,"    "]
["fuel2",159,893,"    "]
["fuel2",160,894,"    "]
["fuel2",161,895,"    "]
["fuel2",162,896,"    "]
["fuel2",163,897,"    "]
["fuel2",164,898,"    "]
[{"$f":"IF(C1012<$C$13,$B$10,IF(C1012>=$E$13,$E$10,IF(AND(C1012<$E$13,C1012>=$D$13),$D$10,$C$10)))","v":"fuel2"},165,899,"    "]
["fuel2",166,900,"    "]
["fuel2",167,901,"    "]
["fuel2",168,902,"    "]
["fuel2",169,903,"    "]
["fuel2",170,904,"    "]
["fuel2",171,905,"    "]
["fuel2",172,906,"    "]
["fuel2",173,907,"    "]
["fuel2",174,908,"    "]
["fuel2",175,909,"    "]
["fuel2",176,910,"    "]
["fuel2",177,911,"    "]
["fuel2",178,912,"    "]
["fuel2",179,913,"    "]
["fuel2",180,914,"    "]
["fuel2",181,915,"    "]
["fuel2",182,916,"    "]
["fuel2",{"$f":"IF(A1030=A1029,B1029+1,1)","v":183},{"$f":"C1029+1","v":917},{"$f":"OFFSET(INDIRECT(\"adb_\"&A1030&\"!a1\"),B1030,0)","v":"    "}]
["fuel2",184,918,"    "]
["fuel2",185,919,"    "]
["fuel2",186,920,"    "]
["fuel2",187,921,"    "]
["fuel2",188,922,"    "]
["fuel2",189,923,"    "]
["fuel2",190,924,"    "]
["fuel2",191,925,"    "]
["fuel2",192,926,"    "]
["fuel2",193,927,"    "]
["fuel2",194,928,"    "]
["fuel2",195,929,"    "]
["fuel2",196,930,"    "]
["fuel2",197,931,"    "]
["fuel2",198,932,"    "]
["fuel2",199,933,"    "]
["fuel2",200,934,"    "]
["fuel2",201,935,"    "]
["fuel2",202,936,"    "]
["fuel2",203,937,"    "]
["fuel2",204,938,"    "]
["fuel2",205,939,"    "]
["fuel2",206,940,"    "]
["fuel2",207,941,"    "]
["fuel2",208,942,"    "]
["fuel2",209,943,"    "]
["fuel2",210,944,"    "]
["fuel2",211,945,"    "]
["fuel2",212,946,"    "]
["fuel2",213,947,"    "]
["fuel2",214,948,"    "]
["fuel2",215,949,"    "]
["fuel2",216,950,"    "]
["fuel2",217,951,"    "]
["fuel2",218,952,"    "]
["fuel2",219,953,"    "]
["fuel2",220,954,"    "]
["fuel2",221,955,"    "]
["fuel2",222,956,"    "]
["fuel2",223,957,"    "]
["fuel2",224,958,"    "]
["fuel2",225,959,"    "]
["fuel2",226,960,"    "]
["fuel2",227,961,"    "]
["fuel2",228,962,"    "]
[{"$f":"IF(C1076<$C$13,$B$10,IF(C1076>=$E$13,$E$10,IF(AND(C1076<$E$13,C1076>=$D$13),$D$10,$C$10)))","v":"fuel2"},229,963,"    "]
["fuel2",230,964,"    "]
["fuel2",231,965,"    "]
["fuel2",232,966,"    "]
["fuel2",233,967,"    "]
["fuel2",234,968,"    "]
["fuel2",235,969,"    "]
["fuel2",236,970,"    "]
["fuel2",237,971,"    "]
["fuel2",238,972,"    "]
["fuel2",239,973,"    "]
["fuel2",240,974,"    "]
["fuel2",241,975,"    "]
["fuel2",242,976,"    "]
["fuel2",243,977,"    "]
["fuel2",244,978,"    "]
["fuel2",245,979,"    "]
["fuel2",246,980,"    "]
["fuel2",{"$f":"IF(A1094=A1093,B1093+1,1)","v":247},{"$f":"C1093+1","v":981},{"$f":"OFFSET(INDIRECT(\"adb_\"&A1094&\"!a1\"),B1094,0)","v":"    "}]
["fuel2",248,982,"    "]
["fuel2",249,983,"    "]
["fuel2",250,984,"    "]
["fuel2",251,985,"    "]
["fuel2",252,986,"    "]
["fuel2",253,987,"    "]
["fuel2",254,988,"    "]
["fuel2",255,989,"    "]
["fuel2",256,990,"    "]
["fuel2",257,991,"    "]
["fuel2",258,992,"    "]
["fuel2",259,993,"    "]
["fuel2",260,994,"    "]
["fuel2",261,995,"    "]
["fuel2",262,996,"    "]
["fuel2",263,997,"    "]
["fuel2",264,998,"    "]
["fuel2",265,999,"    "]
["fuel2",266,1000,"    "]
["fuel2",267,1001,"    "]
["fuel2",268,1002,"    "]
["fuel2",269,1003,"    "]
["fuel2",270,1004,"    "]
["fuel2",271,1005,"    "]
["fuel2",272,1006,"    "]
["fuel2",273,1007,"    "]
["fuel2",274,1008,"    "]
["fuel2",275,1009,"    "]
["fuel2",276,1010,"    "]
["fuel2",277,1011,"    "]
["fuel2",278,1012,"    "]
["fuel2",279,1013,"    "]
["fuel2",280,1014,"    "]
["fuel2",281,1015,"    "]
["fuel2",282,1016,"    "]
["fuel2",283,1017,"    "]
["fuel2",284,1018,"    "]
["fuel2",285,1019,"    "]
["fuel2",286,1020,"    "]
["fuel2",287,1021,"    "]
["fuel2",288,1022,"    "]
["fuel2",289,1023,"    "]
["fuel2",290,1024,"    "]
["fuel2",291,1025,"    "]
["fuel2",292,1026,"    "]
[{"$f":"IF(C1140<$C$13,$B$10,IF(C1140>=$E$13,$E$10,IF(AND(C1140<$E$13,C1140>=$D$13),$D$10,$C$10)))","v":"fuel2"},293,1027,"    "]
["fuel2",294,1028,"    "]
["fuel2",295,1029,"    "]
["fuel2",296,1030,"    "]
["fuel2",297,1031,"    "]
["fuel2",298,1032,"    "]
["fuel2",299,1033,"    "]
["fuel2",300,1034,"    "]
["fuel2",301,1035,"    "]
["fuel2",302,1036,"    "]
["fuel2",303,1037,"    "]
["fuel2",304,1038,"    "]
["fuel2",305,1039,"    "]
["fuel2",306,1040,"    "]
["fuel2",307,1041,"    "]
["fuel2",308,1042,"    "]
["fuel2",309,1043,"    "]
["fuel2",310,1044,"    "]
["fuel2",{"$f":"IF(A1158=A1157,B1157+1,1)","v":311},{"$f":"C1157+1","v":1045},{"$f":"OFFSET(INDIRECT(\"adb_\"&A1158&\"!a1\"),B1158,0)","v":"    "}]
["fuel2",312,1046,"    "]
["fuel2",313,1047,"    "]
["fuel2",314,1048,"    "]
["fuel2",315,1049,"    "]
["fuel2",316,1050,"    "]
["fuel2",317,1051,"    "]
["fuel2",318,1052,"    "]
["fuel2",319,1053,"    "]
["fuel2",320,1054,"    "]
["fuel2",321,1055,"    "]
["fuel2",322,1056,"    "]
["fuel2",323,1057,"    "]
["fuel2",324,1058,"    "]
["fuel2",325,1059,"    "]
["fuel2",326,1060,"    "]
["fuel2",327,1061,"    "]
["fuel2",328,1062,"    "]
["fuel2",329,1063,"    "]
["fuel2",330,1064,"    "]
["fuel2",331,1065,"    "]
["fuel2",332,1066,"    "]
["fuel2",333,1067,"    "]
["fuel2",334,1068,"    "]
["fuel2",335,1069,"    "]
["fuel2",336,1070,"    "]
["fuel2",337,1071,"    "]
["fuel2",338,1072,"    "]
["fuel2",339,1073,"    "]
["fuel2",340,1074,"    "]
["fuel2",341,1075,"    "]
["fuel2",342,1076,"    "]
["fuel2",343,1077,0]
["fuel2",344,1078,0]
["fuel2",345,1079,0]
["fuel2",346,1080,0]
["fuel2",347,1081,0]
["fuel2",348,1082,0]
["fuel2",349,1083,0]
["fuel2",350,1084,0]
["fuel2",351,1085,0]
["fuel2",352,1086,0]
["fuel2",353,1087,0]
["fuel2",354,1088,0]

{"sheet":"CurAssumptions","index":20,"n_rows":41,"n_cols":21,"rows_kept":41,"cut":false,"hidden":false,"merged":[]}
["Currency Conversion Assumptions"]
[]
["Source","Conversion factor","Monetary unit"]
["SAPP Pool Plan report 2",1,"2006 US$"]
["NIRP 3 report 4",{"$f":"1/G14","v":0.14971457475251101},"2007 US$ and 2007 rands: 1US$ = roughly 7 2007 South African rands"]
["EIA 2009 - elc market module tbl 8.2",{"$f":"F13","v":0.95419663111154018},"2007 US$"]
["LTMS",{"$f":"B5*1.268","v":0.18983808078618397},"2003 rands = 1.267 2007 rands"]
[{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"1/7.4","v":0.13513513513513511},"2010 US = 7.4 rands"]
[]
[]
[]
[]
["SADC model will make use of the 2006 US$ as most cost data comes from the SAPP Pool Plan study",null,null,null,"1US$2007 =",{"$f":"D32/D33","v":0.95419663111154018},"US$2006"]
["The conversion from 2007 US$ to 2006 US$ is based on the table below:",null,null,null,"Exchange rate: 1 '06US$:",null,{"$f":"7*F13","v":6.6793764177807811},"'07 ZAR"]
[]
[]
["GDP deflator (annual change %) for US from \"The World Bank\""]
["Country Name",1991,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010]
["United States",3.3994252378249699,2.1054788150436798,2.1924332890308,2.0360309460728101,2.3263787079223999,1.7717629484628601,1.9273567571815799,1.4055393887866201,1.46557115641922,2.1635805504784602,2.2671398465768702,1.6245670393856999,2.1553754412521502,2.8345692622040302,3.33465966170388,3.2525297973129899,2.9410667446596199,2.1781516163835,0.92363494772816102,0.95304869092815603]
[2005,{"$f":"IF(B18=$A$20,1,IF(B18<$A20,C20/(1+C19/100),A20*(B19/100+1)))","v":0.74613139409322993},{"$f":"IF(C18=$A$20,1,IF(C18<$A20,D20/(1+D19/100),B20*(C19/100+1)))","v":0.76184103252825297},0.77854388893489834,0.79439528344237154,0.81287592617311466,0.82727816065002424,0.84322276218000003,0.85507459023765453,0.86760631679804734,0.88637767832301229,0.90647309985943625,0.92119936306065042,0.94105466789703096,0.9677295142537764,1,1.0325252979731299,1.0628925561420153,1.0860439675340425,1.0960750491658804,1.106521178073546]
["Multiplier",{"$f":"1/B20","v":1.3402465141080082},{"$f":"1/C20","v":1.3126097929923652},1.2844491032715817,1.2588191557063089,1.2302000438219822,1.2087832697218328,1.1859262401962214,1.1694886170363987,1.1525964952520855,1.1281872552250596,1.1031766967547814,1.0855413497872355,1.0626375216167769,1.0333465966170388,1,0.96849927257280988,0.94082886762299234,0.92077303488051887,0.91234628574111409,0.90373326766415851]
["GDP deflator (annual change %) for South Africa from \"The World Bank\""]
["http://search.worldbank.org/data?qterm=gdp%20deflator%20%22south%20africa%22&language=EN"]
["downloaded July 2011"]
[null,null,"Year","US PPI - source: federal bureau of labour statistics"]
[null,null,2000,132.7416666666667]
[null,null,2001,134.19166666666663]
[null,null,2002,131.11666666666665]
[null,null,2003,138.125]
[null,null,2004,146.67500000000001]
[null,null,2005,157.4]
[null,null,2006,164.75]
[null,null,2007,172.65833333333333]
[null,null,2008,189.5916666666667]
[]
[]
[]
[]
["NIRP 3 report 4"]
["NIRP 3 report 4 & Agg data (ExistingCap)"]
["EIA 2009 - elc market module tbl 8.2"]

{"sheet":"WAPP_FuelPrices","index":21,"n_rows":23,"n_cols":10,"rows_kept":23,"cut":false,"hidden":false,"merged":[]}
[null,"Fixed","Variable","Expected Capacity factor","fixed cap factor","eff","elc out at fixed cap factor","Fuel needed at fixed cap fac","unit cost of fixed","Agg variable cost"]
[null,"($/KW/year)","($/GJ)",null,null,null,"MWh","GJ","$/GJ","$/GJ"]
["Oil"]
["Distillate Fuel Oil",null,12.14]
["Natural Gas "]
["LNG (CIF) in SA",null,6.3]
["Tanzania Gas (Songo)",null,2]
["Namibia Gas (Kudu)",39.6,2.46,0.9,0.5,0.5,{"$f":"E8*8.76","v":4.38},{"$f":"G8/F8*3.6","v":31.536000000000001},{"$f":"B8/H8","v":1.2557077625570776},{"$f":"(C8*(D8-E8)+E8*I8)/D8","v":1.7909487569761542}]
["Angola Gas",39.6,2.46,0.9,0.5,0.5,{"$f":"E9*8.76","v":4.38},{"$f":"G9/F9*3.6","v":31.536000000000001},{"$f":"B9/H9","v":1.2557077625570776},{"$f":"(C9*(D9-E9)+E9*I9)/D9","v":1.7909487569761542}]
["Mozambique Gas",null,2]
["Zimbabwe Gas",null,2]
["Coal"]
["Zimbabwe Coal",null,0.64]
["Zimbabwe Coal + transport",null,0.83]
["Mozambique Coal",null,0.36]
["Botswana Coal (Morupule)",null,0.48]
["Botswana Coal (Mmamabula)",33,0.2,{"$f":"D19","v":0.86},{"$f":"E19","v":0.67757009345794394},{"$f":"F19","v":0.34600000000000003},{"$f":"E17*8.76","v":5.9355140186915891},{"$f":"G17/F17*3.6","v":61.756793258062771},{"$f":"B17/H17","v":0.53435416994699003},{"$f":"(C17*(D17-E17)+E17*I17)/D17","v":0.46342835602213406}]
["Tanzania Coal",null,1.19]
["South Africa Coal (CF)",33,0.2,0.86,{"$f":"435/642","v":0.67757009345794394},0.34600000000000003,{"$f":"E19*8.76","v":5.9355140186915891},{"$f":"G19/F19*3.6","v":61.756793258062771},{"$f":"B19/H19","v":0.53435416994699003},{"$f":"(C19*(D19-E19)+E19*I19)/D19","v":0.46342835602213406}]
["South Africa Coal (FBC)",null,0.11]
["Swaziland Coal",42.8,0.26,{"$f":"D19","v":0.86},{"$f":"E19","v":0.67757009345794394},{"$f":"F19","v":0.34600000000000003},{"$f":"E21*8.76","v":5.9355140186915891},{"$f":"G21/F21*3.6","v":61.756793258062771},{"$f":"B21/H21","v":0.69304116587064157},{"$f":"(C21*(D21-E21)+E21*I21)/D21","v":0.60118109677919485}]
["Namibia Coal (present)",65.900000000000006,0.4,{"$f":"D19","v":0.86},{"$f":"E19","v":0.67757009345794394},{"$f":"F19","v":0.34600000000000003},{"$f":"E22*8.76","v":5.9355140186915891},{"$f":"G22/F22*3.6","v":61.756793258062771},{"$f":"B22/H22","v":1.0670890848335346},{"$f":"(C22*(D22-E22)+E22*I22)/D22","v":0.92558094599468865}]
["Namibia Coal (future)",49.4,0.3,{"$f":"D19","v":0.86},{"$f":"E19","v":0.67757009345794394},{"$f":"F19","v":0.34600000000000003},{"$f":"E23*8.76","v":5.9355140186915891},{"$f":"G23/F23*3.6","v":61.756793258062771},{"$f":"B23/H23","v":0.79991199986003958},{"$f":"(C23*(D23-E23)+E23*I23)/D23","v":0.69386676798362179}]

{"sheet":"FuelSourceData","index":22,"n_rows":47,"n_cols":16,"rows_kept":47,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Country","Fuel","Reference","Variable (fuel)",null,null,"Variable (fuel)","CO2 emissions","Resource limits"]
["Selected? (1/0)",null,null,null,"currency/GJ","Conversion factor","Lookup string","2006 US$/GJ","t/TJ","PJ"]
[1,"SAF","Biomass","LTMS",0,{"$f":"VLOOKUP(D4,CurAssumptions!$A$4:$B$14,2,0)","v":0.18983808078618397},{"$f":"A4&B4&C4","v":"1SAFBiomass"},{"$f":"E4*$F4","v":0},0,null,null,null,null,null,null,"Fuels"]
[1,"SAF","Coal","NIRP 3 report 4",6.43,{"$f":"VLOOKUP(D5,CurAssumptions!$A$4:$B$14,2,0)","v":0.14971457475251101},"1SAFCoal",0.96266471565864575,96.25,null,null,null,null,null,null,"Biomass"]
[0,"SAF","Coal","SAPP Pool Plan report 2",{"$f":"WAPP_FuelPrices!J19","v":0.46342835602213406},{"$f":"VLOOKUP(D6,CurAssumptions!$A$4:$B$14,2,0)","v":1},"0SAFCoal",0.46342835602213406,96.25,null,null,null,null,null,null,"Coal"]
[1,"SAF","Gas","NIRP 3 report 4",53,{"$f":"VLOOKUP(D7,CurAssumptions!$A$4:$B$14,2,0)","v":0.14971457475251101},"1SAFGas",7.9348724618830841,56.1,null,null,null,null,null,null,"Gas"]
[0,"SAF","Gas","SAPP Pool Plan report 2",{"$f":"WAPP_FuelPrices!C6","v":6.3},{"$f":"VLOOKUP(D8,CurAssumptions!$A$4:$B$14,2,0)","v":1},"0SAFGas",6.3,56.1,null,null,null,null,null,null,"Nuclear"]
[1,"SAF","Nuclear","NIRP 3 report 4",3.31,{"$f":"VLOOKUP(D9,CurAssumptions!$A$4:$B$14,2,0)","v":0.14971457475251101},"1SAFNuclear",0.49555524243081145,0,null,null,null,null,null,null,"Oil"]
[0,"SAF","Oil","NIRP 3 report 4",114,{"$f":"VLOOKUP(D10,CurAssumptions!$A$4:$B$14,2,0)","v":0.14971457475251101},"0SAFOil",17.067461521786257,74.069999999999993]
[1,"SAF","Oil","SAPP Pool Plan report 2",{"$f":"WAPP_FuelPrices!C4","v":12.14},{"$f":"VLOOKUP(D11,CurAssumptions!$A$4:$B$14,2,0)","v":1},"1SAFOil",12.14,74.069999999999993]
[1,"ANG","Biomass","SAPP Pool Plan report 2",0,{"$f":"VLOOKUP(D12,CurAssumptions!$A$4:$B$14,2,0)","v":1},{"$f":"A12&B12&C12","v":"1ANGBiomass"},{"$f":"E12*$F12","v":0},0]
[1,"ANG","Gas","SAPP Pool Plan report 2",{"$f":"WAPP_FuelPrices!J9","v":1.7909487569761542},{"$f":"VLOOKUP(D13,CurAssumptions!$A$4:$B$14,2,0)","v":1},"1ANGGas",1.7909487569761542,56.1,null,null,null,null,null,null,"References"]
[1,"ANG","Oil","SAPP Pool Plan report 2",{"$f":"WAPP_FuelPrices!C4","v":12.14},{"$f":"VLOOKUP(D14,CurAssumptions!$A$4:$B$14,2,0)","v":1},"1ANGOil",12.14,74.069999999999993,null,null,null,null,null,null,"NIRP 3 report 4"]
[1,"BOT","Coal","SAPP Pool Plan report 2",{"$f":"WAPP_FuelPrices!C16","v":0.48},{"$f":"VLOOKUP(D15,CurAssumptions!$A$4:$B$14,2,0)","v":1},"1BOTCoal",0.48,96.25,null,null,null,null,null,null,"SAPP Pool Plan report 2"]
[1,"BOT","Gas","SAPP Pool Plan report 2",{"$f":"WAPP_FuelPrices!C11","v":2},{"$f":"VLOOKUP(D16,CurAssumptions!$A$4:$B$14,2,0)","v":1},"1BOTGas",2,56.1,null,null,null,null,null,null,"LTMS"]
[1,"BOT","Oil","SAPP Pool Plan report 2",{"$f":"WAPP_FuelPrices!C4","v":12.14},{"$f":"VLOOKUP(D17,CurAssumptions!$A$4:$B$14,2,0)","v":1},"1BOTOil",12.14,74.069999999999993]
[1,"DRC","Coal","SAPP Pool Plan report 2",{"$f":"WAPP_FuelPrices!C14","v":0.83},{"$f":"VLOOKUP(D18,CurAssumptions!$A$4:$B$14,2,0)","v":1},"1DRCCoal",0.83,96.25]
[1,{"$f":"B18","v":"DRC"},"Gas","SAPP Pool Plan report 2",{"$f":"WAPP_FuelPrices!C$9","v":2.46},{"$f":"VLOOKUP(D19,CurAssumptions!$A$4:$B$14,2,0)","v":1},"1DRCGas",2.46,56.1]
[1,{"$f":"B19","v":"DRC"},"Oil","SAPP Pool Plan report 2",{"$f":"WAPP_FuelPrices!C$4","v":12.14},{"$f":"VLOOKUP(D20,CurAssumptions!$A$4:$B$14,2,0)","v":1},"1DRCOil",12.14,74.069999999999993]
[1,{"$f":"B20","v":"DRC"},"Biomass","SAPP Pool Plan report 2",0,{"$f":"VLOOKUP(D21,CurAssumptions!$A$4:$B$14,2,0)","v":1},"1DRCBiomass",0,0]
[1,"LES","Oil","SAPP Pool Plan report 2",{"$f":"WAPP_FuelPrices!C$4","v":12.14},{"$f":"VLOOKUP(D22,CurAssumptions!$A$4:$B$14,2,0)","v":1},"1LESOil",12.14,74.069999999999993]
[1,"MAL","Coal","SAPP Pool Plan report 2",{"$f":"WAPP_FuelPrices!C$15","v":0.36},{"$f":"VLOOKUP(D23,CurAssumptions!$A$4:$B$14,2,0)","v":1},"1MALCoal",0.36,96.25]
[1,{"$f":"B23","v":"MAL"},"Oil","SAPP Pool Plan report 2",{"$f":"WAPP_FuelPrices!C$4","v":12.14},{"$f":"VLOOKUP(D24,CurAssumptions!$A$4:$B$14,2,0)","v":1},"1MALOil",12.14,74.069999999999993]
[1,{"$f":"B24","v":"MAL"},"Biomass","SAPP Pool Plan report 2",0,{"$f":"VLOOKUP(D25,CurAssumptions!$A$4:$B$14,2,0)","v":1},"1MALBiomass",0,0]
[1,"MOZ","Coal","SAPP Pool Plan report 2",{"$f":"WAPP_FuelPrices!C15","v":0.36},{"$f":"VLOOKUP(D26,CurAssumptions!$A$4:$B$14,2,0)","v":1},"1MOZCoal",0.36,96.25]
[1,{"$f":"B26","v":"MOZ"},"Gas","SAPP Pool Plan report 2",{"$f":"WAPP_FuelPrices!C10","v":2},{"$f":"VLOOKUP(D27,CurAssumptions!$A$4:$B$14,2,0)","v":1},"1MOZGas",2,56.1]
[1,{"$f":"B27","v":"MOZ"},"Oil","SAPP Pool Plan report 2",{"$f":"WAPP_FuelPrices!C$4","v":12.14},{"$f":"VLOOKUP(D28,CurAssumptions!$A$4:$B$14,2,0)","v":1},"1MOZOil",12.14,74.069999999999993]
[1,{"$f":"B28","v":"MOZ"},"Biomass","SAPP Pool Plan report 2",0,{"$f":"VLOOKUP(D29,CurAssumptions!$A$4:$B$14,2,0)","v":1},"1MOZBiomass",0,0]
[1,"NAM","Coal","SAPP Pool Plan report 2",{"$f":"WAPP_FuelPrices!C8","v":2.46},{"$f":"VLOOKUP(D30,CurAssumptions!$A$4:$B$14,2,0)","v":1},"1NAMCoal",2.46,96.25]
[1,{"$f":"B30","v":"NAM"},"Gas","SAPP Pool Plan report 2",{"$f":"WAPP_FuelPrices!J8","v":1.7909487569761542},{"$f":"VLOOKUP(D31,CurAssumptions!$A$4:$B$14,2,0)","v":1},"1NAMGas",1.7909487569761542,56.1]
[1,{"$f":"B31","v":"NAM"},"Oil","SAPP Pool Plan report 2",{"$f":"WAPP_FuelPrices!C$4","v":12.14},{"$f":"VLOOKUP(D32,CurAssumptions!$A$4:$B$14,2,0)","v":1},"1NAMOil",12.14,74.069999999999993]
[1,"SWA","Coal","SAPP Pool Plan report 2",{"$f":"WAPP_FuelPrices!J21","v":0.60118109677919485},{"$f":"VLOOKUP(D33,CurAssumptions!$A$4:$B$14,2,0)","v":1},"1SWACoal",0.60118109677919485,96.25]
[1,{"$f":"B33","v":"SWA"},"Oil","SAPP Pool Plan report 2",{"$f":"WAPP_FuelPrices!C$4","v":12.14},{"$f":"VLOOKUP(D34,CurAssumptions!$A$4:$B$14,2,0)","v":1},"1SWAOil",12.14,74.069999999999993]
[1,{"$f":"B34","v":"SWA"},"Biomass","SAPP Pool Plan report 2",0,{"$f":"VLOOKUP(D35,CurAssumptions!$A$4:$B$14,2,0)","v":1},"1SWABiomass",0,0]
[1,"TAN","Coal","SAPP Pool Plan report 2",{"$f":"WAPP_FuelPrices!C18","v":1.19},{"$f":"VLOOKUP(D36,CurAssumptions!$A$4:$B$14,2,0)","v":1},"1TANCoal",1.19,96.25]
[1,{"$f":"B36","v":"TAN"},"Gas","SAPP Pool Plan report 2",{"$f":"WAPP_FuelPrices!C7","v":2},{"$f":"VLOOKUP(D37,CurAssumptions!$A$4:$B$14,2,0)","v":1},"1TANGas",2,56.1]
[1,{"$f":"B37","v":"TAN"},"Oil","SAPP Pool Plan report 2",{"$f":"WAPP_FuelPrices!C$4","v":12.14},{"$f":"VLOOKUP(D38,CurAssumptions!$A$4:$B$14,2,0)","v":1},"1TANOil",12.14,74.069999999999993]
[1,{"$f":"B38","v":"TAN"},"Biomass","SAPP Pool Plan report 2",0,{"$f":"VLOOKUP(D39,CurAssumptions!$A$4:$B$14,2,0)","v":1},"1TANBiomass",0,0]
[1,"ZAM","Coal","SAPP Pool Plan report 2",{"$f":"WAPP_FuelPrices!C14","v":0.83},{"$f":"VLOOKUP(D40,CurAssumptions!$A$4:$B$14,2,0)","v":1},"1ZAMCoal",0.83,96.25]
[1,{"$f":"B40","v":"ZAM"},"Gas","SAPP Pool Plan report 2",{"$f":"WAPP_FuelPrices!C11","v":2},{"$f":"VLOOKUP(D41,CurAssumptions!$A$4:$B$14,2,0)","v":1},"1ZAMGas",2,56.1]
[1,{"$f":"B41","v":"ZAM"},"Oil","SAPP Pool Plan report 2",{"$f":"WAPP_FuelPrices!C$4","v":12.14},{"$f":"VLOOKUP(D42,CurAssumptions!$A$4:$B$14,2,0)","v":1},"1ZAMOil",12.14,74.069999999999993]
[1,{"$f":"B42","v":"ZAM"},"Biomass","SAPP Pool Plan report 2",0,{"$f":"VLOOKUP(D43,CurAssumptions!$A$4:$B$14,2,0)","v":1},"1ZAMBiomass",0,0]
[1,"ZIM","Coal","SAPP Pool Plan report 2",{"$f":"WAPP_FuelPrices!C14","v":0.83},{"$f":"VLOOKUP(D44,CurAssumptions!$A$4:$B$14,2,0)","v":1},"1ZIMCoal",0.83,96.25]
[1,{"$f":"B44","v":"ZIM"},"Gas","SAPP Pool Plan report 2",{"$f":"WAPP_FuelPrices!C11","v":2},{"$f":"VLOOKUP(D45,CurAssumptions!$A$4:$B$14,2,0)","v":1},"1ZIMGas",2,56.1]
[1,{"$f":"B45","v":"ZIM"},"Oil","SAPP Pool Plan report 2",{"$f":"WAPP_FuelPrices!C$4","v":12.14},{"$f":"VLOOKUP(D46,CurAssumptions!$A$4:$B$14,2,0)","v":1},"1ZIMOil",12.14,74.069999999999993]
[1,{"$f":"B46","v":"ZIM"},"Biomass","SAPP Pool Plan report 2",0,{"$f":"VLOOKUP(D47,CurAssumptions!$A$4:$B$14,2,0)","v":1},"1ZIMBiomass",0,0]

{"sheet":"MSG_Fueldata","index":23,"n_rows":158,"n_cols":41,"rows_kept":158,"cut":false,"hidden":false,"merged":[[21,26,21,27],[21,28,21,29],[21,13,21,14],[21,19,21,20],[21,21,21,22]]}
[1,{"$f":"A1+1","v":2},3,4,5,6,{"$f":"F1+1","v":7},{"$f":"G1+1","v":8}]
["English","MESSAGE Name","Main Output","Main Output (switch c)","var costs (switch c)","CO2 Emssions con1a",null,null,null,"Scenario",1]
["French","Nom MESSAGE","Extrant principal","Extrant principal (ast: c)","coûts var","Emissions CO2 con1a",null,null,null,null,0,"75 USD/bbl"]
["Monetary conversion",1,null,null,null,null,null,null,null,null,1,"100 USD/bbl",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"4.5*1.33","v":5.9850000000000003}]
[null,null,null,null,null,null,null,null,null,null,2,"125 USD/bbl"]
[null,{"$f":"VLOOKUP(A13,NameConvs!$B$57:$E$69,4)","v":"Burkina"},{"$f":"OFFSET(C$2,lang,0)","v":"Main Output"},{"$f":"OFFSET(D$2,lang,0)","v":"Main Output (switch c)"},{"$f":"OFFSET(E$2,lang,0)","v":"var costs (switch c)"},{"$f":"OFFSET(F$2,lang,0)","v":"CO2 Emssions con1a"},"Annual Production Limits",{"$f":"VLOOKUP(A13,NameConvs!$B$57:$F$69,5,FALSE)","v":"Inland"}]
[null,{"$f":"OFFSET(B$2,lang,0)","v":"MESSAGE Name"},null,null,"US$'00/kWyr","ktons/MWyr","Mwyr/yr",{"$f":"VLOOKUP(A13,NameConvs!$B$57:$G$69,6)","v":"NA"}]
[{"$f":"A13&RIGHT(B8,3)","v":"BURBIO"},"MIBIO",{"$f":"VLOOKUP(RIGHT(B8,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Biomass/Primary"},1,{"$f":"$M$71","v":114},0,null,{"$f":"VLOOKUP(RIGHT(B8,3),NameConvs!$C$3:$F$19,4,FALSE)","v":"b-p"}]
[{"$f":"A13&RIGHT(B9,3)","v":"BUROHF"},"IMOHF",{"$f":"VLOOKUP(RIGHT(B9,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"HFO/Primary"},1,{"$f":"VLOOKUP(RIGHT(B9,3)&LEFT($H6,1),$L$54:$M$67,2,FALSE)","v":"514 524 534 544 554 564 574 584 594 604 614 622 630 638 646 654 662 670 678 686 695 695 695 695 "},{"$f":"SUMIF($L$21:$W$21,RIGHT(B9,3)&LEFT(H6,1),$L$33:$W$33)","v":2.5440091200000001},null,{"$f":"VLOOKUP(RIGHT(B9,3),NameConvs!$C$3:$F$19,4,FALSE)","v":"h-p"}]
[{"$f":"A13&RIGHT(B10,3)","v":"BURODS"},"IMODS",{"$f":"VLOOKUP(RIGHT(B10,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Diesel/Primary"},1,{"$f":"VLOOKUP(RIGHT(B10,3)&LEFT($H6,1),$L$54:$M$67,2,FALSE)","v":"795 811 827 843 859 875 891 907 923 939 954 966 978 990 1002 1014 1026 1038 1050 1062 1076 1076 1076 1076 "},{"$f":"SUMIF($L$21:$W$21,RIGHT(B10,3)&LEFT(H6,1),$L$33:$W$33)","v":2.3358715199999995},null,{"$f":"VLOOKUP(RIGHT(B10,3),NameConvs!$C$3:$F$19,4,FALSE)","v":"o-p"}]
[{"$f":"A13&RIGHT(B11,3)","v":"BUROLC"},"IMOLC",{"$f":"VLOOKUP(RIGHT(B11,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Crude/Primary"},1,{"$f":"VLOOKUP(RIGHT(B11,3)&LEFT($H6,1),$L$54:$M$67,2,FALSE)","v":"596 608 620 632 644 656 668 680 692 704 715 724 733 742 751 760 769 778 787 796 807 807 807 807 "},{"$f":"SUMIF($L$21:$W$21,RIGHT(B11,3)&LEFT(H6,1),$L$33:$W$33)","v":2.3125348800000003},null,{"$f":"VLOOKUP(RIGHT(B11,3),NameConvs!$C$3:$F$19,4,FALSE)","v":"p-p"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"calorific value",19]
[null,null,null,null,null,null,null,null,null,"FUEL PRICES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Niger Coal",{"$f":"25000/500","v":50},"2004$/ton"]
["BUR",{"$f":"ROW(B11)-ROW(B7)","v":4},{"$f":"ROW()-B13-2","v":7},null,null,null,null,null,null,"REPORT DATA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG12/AG11*1.14","v":3},"2010 $/MJ"]
[]
[]
[null,{"$f":"VLOOKUP(A25,NameConvs!$B$57:$E$69,4)","v":"Senegal"},{"$f":"OFFSET(C$2,lang,0)","v":"Main Output"},{"$f":"OFFSET(D$2,lang,0)","v":"Main Output (switch c)"},{"$f":"OFFSET(E$2,lang,0)","v":"var costs (switch c)"},{"$f":"OFFSET(F$2,lang,0)","v":"CO2 Emssions con1a"},"Annual Production Limits",{"$f":"VLOOKUP(A25,NameConvs!$B$57:$F$69,5,FALSE)","v":"Coastal"}]
[null,{"$f":"OFFSET(B$2,lang,0)","v":"MESSAGE Name"},null,null,"US$'00/kWyr","ktons/MWyr","Mwyr/yr",{"$f":"VLOOKUP(A25,NameConvs!$B$57:$G$69,6,FALSE)","v":"LNG"}]
[{"$f":"A25&RIGHT(B18,3)","v":"SENBIO"},"MIBIO",{"$f":"VLOOKUP(RIGHT(B18,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Biomass/Primary"},1,{"$f":"$M$67","v":47},0,null,{"$f":"VLOOKUP(RIGHT(B18,3),NameConvs!$C$3:$F$19,4,FALSE)","v":"b-p"}]
[{"$f":"A25&RIGHT(B19,3)","v":"SENOHF"},"IMOHF",{"$f":"VLOOKUP(RIGHT(B19,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"HFO/Primary"},1,{"$f":"VLOOKUP(RIGHT(B19,3)&LEFT($H16,1),$L$54:$M$67,2,FALSE)","v":"407 415.2 423.4 431.6 439.8 448 456.2 464.4 472.6 480.8 488.37 494.36 500.35 506.34 512.33 518.32 524.31 530.3 536.29 542.28 549.54 549.54 549.54 549.54 "},{"$f":"SUMIF($L$21:$W$21,RIGHT(B19,3)&LEFT(H16,1),$L$33:$W$33)","v":2.5440091200000001},null,{"$f":"VLOOKUP(RIGHT(B19,3),NameConvs!$C$3:$F$19,4,FALSE)","v":"h-p"}]
[{"$f":"A25&RIGHT(B20,3)","v":"SENODS"},"IMODS",{"$f":"VLOOKUP(RIGHT(B20,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Diesel/Primary"},1,{"$f":"VLOOKUP(RIGHT(B20,3)&LEFT($H16,1),$L$54:$M$67,2,FALSE)","v":"691 705 719 733 747 761 775 789 803 817 830 840 850 860 870 880 890 900 910 920 932 932 932 932 "},{"$f":"SUMIF($L$21:$W$21,RIGHT(B20,3)&LEFT(H16,1),$L$33:$W$33)","v":2.3358715199999995},null,{"$f":"VLOOKUP(RIGHT(B20,3),NameConvs!$C$3:$F$19,4,FALSE)","v":"o-p"},null,null,"PRIX RENDU COTIER DES COMBUSTIBLES LIQUIDES ",null,null,null,null,null,"PRIX RENDU INTERIEUR CONTINENT DES COMBUSTIBLES LIQUIDES",null,null,null,null,null,null,null,"PRIX RENDU COTIER DU GAZ NATUREL",null,null,null,null,null,null,null,null,null,null,null,null,1000]
[{"$f":"A25&RIGHT(B21,3)","v":"SENOLC"},"IMOLC",{"$f":"VLOOKUP(RIGHT(B21,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Crude/Primary"},1,{"$f":"VLOOKUP(RIGHT(B21,3)&LEFT($H16,1),$L$54:$M$67,2,FALSE)","v":"561 572 583 594 605 616 627 638 649 660 670 678 686 694 702 710 718 726 734 742 752 752 752 752 "},{"$f":"SUMIF($L$21:$W$21,RIGHT(B21,3)&LEFT(H16,1),$L$33:$W$33)","v":2.3125348800000003},null,{"$f":"VLOOKUP(RIGHT(B21,3),NameConvs!$C$3:$F$19,4,FALSE)","v":"p-p"},1,"﻿",null,"OHFC",null,"ODSC",null,"OLCC",null,null,"OHFI",null,"ODSI",null,"OLCI",null,null,"GASGOA",null,"GASLocal",null,"GASLNG",null,"﻿PRIX DU CHARBON - RENDU COTIER "]
[{"$f":"A25&RIGHT(B22,3)","v":"SENGAS"},{"$f":"IF(H17=\"Local\",\"MI\",\"IM\")&\"GAS\"","v":"IMGAS"},{"$f":"VLOOKUP(RIGHT(B22,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Gas/Primary"},1,{"$f":"VLOOKUP(RIGHT(B22,3)&$H17,$L$54:$M$67,2,FALSE)","v":"347 351 355 359 363 367 371 375 379 383 387 393 399 405 411 417 423 429 435 441 447 447 447 447 "},{"$f":"$Z$33","v":1.77},null,{"$f":"VLOOKUP(RIGHT(B22,3),NameConvs!$C$3:$F$19,4,FALSE)","v":"g-p"},2,"OPEP ","Fioul lourd (HFO)-3.5%",null,null," Diesel (DDO)",null," Pétrole brut léger (LCO)","OPEP ","Fioul lourd (HFO)-3.5%",null," Diesel (DDO)",null," Pétrole brut léger (LCO)",null,"OPEP ","Gaz Naturel (GOA)",null,"Gaz Naturel (local)",null,"Gaz Naturel (LNG)"]
[{"$f":"A25&RIGHT(B23,3)","v":"SENCOA"},"IMCOA",{"$f":"VLOOKUP(RIGHT(B23,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Coal/Primary"},1,{"$f":"VLOOKUP(RIGHT(B23,3),$L$54:$M$67,2,FALSE)","v":"145 146 147 148 149 150 151 152 153 154 155 156 157 158 159 160 161 162 163 164 166 166 166 166 "},{"$f":"$AG$33","v":3.04},null,{"$f":"VLOOKUP(RIGHT(B23,3),NameConvs!$C$3:$F$19,4,FALSE)","v":"c-p"},3,"[USD/bbl] ","[USD/bbl]"," [USD/GJ] ","[USD/bbl]"," [USD/GJ] ","[USD/bbl] ","[USD/GJ] ","[USD/bbl] ","[USD/bbl]"," [USD/GJ] ","[USD/bbl]"," [USD/GJ] ","[USD/bbl] ","[USD/GJ] ","[USD/bbl] ","[USD/MMBTU]"," [USD/GJ] ","[USD/MMBTU]"," [USD/GJ] ","[USD/MMBTU]","[USD/GJ] "," OPEP [USD/bbl]  ","[USD /tonne]","[USD/GJ]",null,null,null,"Potential (section 3.1.2.2 Master Plan Tom 1)"]
[null,null,null,null,null,null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nigeria 2020","Ghana","Cote d'Ivoire","Senegal"]
["SEN",{"$f":"ROW(B23)-ROW(B17)","v":6},{"$f":"ROW()-B25-2","v":17},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"bcf/day",10,0.4,0.20499999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PJ/yr",{"$f":"AL25*1.055*365","v":3850.7499999999995},{"$f":"AM25*1.055*365","v":154.03},{"$f":"AN25*1.055*365","v":78.940374999999989}]
[null,null,null,null,null,null,null,null,5,75,58.8,9.6999999999999993,92.6,16.2,75.900000000000006,13.3,75,79.7,13.1,111.1,19.5,92.3,15.1,75,8.6,8.1999999999999993,6.7,6.4,9.4,8.9,75,86.3,3.8,null,null,null,"Mwyr/yr",{"$f":"AL26*31.71","v":122107.28249999999},{"$f":"AM26*31.71","v":4884.2912999999999},2503.1992912499995]
[null,{"$f":"VLOOKUP(A38,NameConvs!$B$57:$E$69,4)","v":"Nigeria"},{"$f":"OFFSET(C$2,lang,0)","v":"Main Output"},{"$f":"OFFSET(D$2,lang,0)","v":"Main Output (switch c)"},{"$f":"OFFSET(E$2,lang,0)","v":"var costs (switch c)"},{"$f":"OFFSET(F$2,lang,0)","v":"CO2 Emssions con1a"},"Annual Production Limits",{"$f":"VLOOKUP(A38,NameConvs!$B$57:$F$69,5,FALSE)","v":"Coastal"},6,100,78.2,12.9,125.1,21.9,101.2,17.8,100,99.1,16.3,143.6,25.2,115.8,18.899999999999999,100,10.9,10.3,8.9,8.5,11.6,11,100,105.4,4.5999999999999996,null,null,null,"Share Assoc",0.15,{"$f":"AL28","v":0.15},{"$f":"AM28","v":0.15}]
[null,{"$f":"OFFSET(B$2,lang,0)","v":"MESSAGE Name"},null,null,"US$'00/kWyr","ktons/MWyr","Mwyr/yr",{"$f":"VLOOKUP(A38,NameConvs!$B$57:$G$69,6,FALSE)","v":"LOCal"},7,125,97.6,16,157.69999999999999,126.5,126.5,22.3,125,118.5,19.5,176.2,30.9,139.30000000000001,22.8,125,13.1,12.4,11.2,{"$f":"10.6","v":10.6},13.8,13.1,125,124.5,5.4,null,null,null,"PJ/yr",{"$f":"AL28*AL26","v":577.61249999999995},{"$f":"AM28*AM26","v":23.104499999999998},11.841056249999998]
[{"$f":"A38&RIGHT(B30,3)","v":"NGABIO"},"MIBIO",{"$f":"VLOOKUP(RIGHT(B30,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Biomass/Primary"},1,{"$f":"$M$67","v":47},0,null,{"$f":"VLOOKUP(RIGHT(B30,3),NameConvs!$C$3:$F$19,4,FALSE)","v":"b-p"},8,null,null,null,null,null,null,null," ",null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mwyr/yr",{"$f":"AL28*AL27","v":18316.092374999997},{"$f":"AM28*AM27","v":732.64369499999998},375.4798936874999]
[{"$f":"A38&RIGHT(B31,3)","v":"NGAOHF"},"IMOHF",{"$f":"VLOOKUP(RIGHT(B31,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"HFO/Primary"},1,{"$f":"VLOOKUP(RIGHT(B31,3)&LEFT($H28,1),$L$54:$M$67,2,FALSE)","v":"407 415.2 423.4 431.6 439.8 448 456.2 464.4 472.6 480.8 488.37 494.36 500.35 506.34 512.33 518.32 524.31 530.3 536.29 542.28 549.54 549.54 549.54 549.54 "},{"$f":"SUMIF($L$21:$W$21,RIGHT(B31,3)&LEFT(H28,1),$L$33:$W$33)","v":2.5440091200000001},null,{"$f":"VLOOKUP(RIGHT(B31,3),NameConvs!$C$3:$F$19,4,FALSE)","v":"h-p"},9,null,"Table 105","Prix des combustibles liquides - rendu côtier",null,null,null,null,"Table 106","Prix des combustibles liquides rendu intérieur des continents",null,null,null,null,null,null,"Table 107","Prix du gaz naturel rendu côtier",null,null,null,null,null,"Table 108","Prix du charbon - rendu côtier"]
[{"$f":"A38&RIGHT(B32,3)","v":"NGAODS"},"IMODS",{"$f":"VLOOKUP(RIGHT(B32,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Diesel/Primary"},1,{"$f":"VLOOKUP(RIGHT(B32,3)&LEFT($H28,1),$L$54:$M$67,2,FALSE)","v":"691 705 719 733 747 761 775 789 803 817 830 840 850 860 870 880 890 900 910 920 932 932 932 932 "},{"$f":"SUMIF($L$21:$W$21,RIGHT(B32,3)&LEFT(H28,1),$L$33:$W$33)","v":2.3358715199999995},null,{"$f":"VLOOKUP(RIGHT(B32,3),NameConvs!$C$3:$F$19,4,FALSE)","v":"o-p"},10]
[{"$f":"A38&RIGHT(B33,3)","v":"NGAOLC"},"IMOLC",{"$f":"VLOOKUP(RIGHT(B33,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Crude/Primary"},1,{"$f":"VLOOKUP(RIGHT(B33,3)&LEFT($H28,1),$L$54:$M$67,2,FALSE)","v":"561 572 583 594 605 616 627 638 649 660 670 678 686 694 702 710 718 726 734 742 752 752 752 752 "},{"$f":"SUMIF($L$21:$W$21,RIGHT(B33,3)&LEFT(H28,1),$L$33:$W$33)","v":2.3125348800000003},null,{"$f":"VLOOKUP(RIGHT(B33,3),NameConvs!$C$3:$F$19,4,FALSE)","v":"p-p"},11,"CO2 emissions","t/MWyr",{"$f":"L34*3.6*8.76/1000","v":2.5440091200000001},null,{"$f":"N34*3.6*8.76/1000","v":2.3358715199999995},null,{"$f":"P34*3.6*8.76/1000","v":2.3125348800000003},null,null,{"$f":"S34*3.6*8.76/1000","v":2.5440091200000001},null,{"$f":"U34*3.6*8.76/1000","v":2.3358715199999995},null,{"$f":"W34*3.6*8.76/1000","v":2.3125348800000003},null,null,1.77,null,{"$f":"Z33","v":1.77},null,{"$f":"AB33","v":1.77},null,null,3.04]
[{"$f":"A38&RIGHT(B34,3)","v":"NGAGAS"},{"$f":"IF(H29=\"Local\",\"MI\",\"IM\")&\"GAS\"","v":"MIGAS"},{"$f":"VLOOKUP(RIGHT(B34,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Gas/Primary"},1,{"$f":"VLOOKUP(RIGHT(B34,3)&$H29,$L$54:$M$67,2,FALSE)","v":"268 271 274 277 280 283 286 289 292 295 298 303 308 313 318 323 328 333 338 343 348 348 348 348 "},{"$f":"$Z$33","v":1.77},null,{"$f":"VLOOKUP(RIGHT(B34,3),NameConvs!$C$3:$F$19,4,FALSE)","v":"g-p"},null,null,"t/TJ",80.67,null,74.069999999999993,null,73.33,null,null,80.67,null,74.069999999999993,null,73.33,null,null,{"$f":"Z33/8.76/3.6*1000","v":56.126331811263313},null,null,null,null,null,null,{"$f":"AG33/8.76/3.6*1000","v":96.397767630644353}]
[{"$f":"A38&RIGHT(B35,3)","v":"NGACOA"},"IMCOA",{"$f":"VLOOKUP(RIGHT(B35,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Coal/Primary"},1,{"$f":"$M$69","v":"95 95 96 97 97 98 98 99 100 100 101 102 102 103 104 104 105 106 106 107 108 108 108 108 "},{"$f":"$AG$33","v":3.04},null,{"$f":"VLOOKUP(RIGHT(B35,3),NameConvs!$C$3:$F$19,4,FALSE)","v":"c-p"}]
["NGAAGA","PRAGA","Gas/Primary",1,{"$f":"$M$72","v":"268 271 274 277 280 283 286 289 292 295 298 303 308 313 318 323 328 333 338 343 348 348 348 348 "},{"$f":"$Z$33","v":1.77},{"$f":"$AL$30","v":18316.092374999997},{"$f":"H34","v":"g-p"}]
[]
["NGA",{"$f":"ROW(B36)-ROW(B29)","v":7},{"$f":"ROW()-B38-2","v":29}]
[]
[]
[null,{"$f":"VLOOKUP(A49,NameConvs!$B$57:$E$69,4,FALSE)","v":"Niger"},{"$f":"OFFSET(C$2,lang,0)","v":"Main Output"},{"$f":"OFFSET(D$2,lang,0)","v":"Main Output (switch c)"},{"$f":"OFFSET(E$2,lang,0)","v":"var costs (switch c)"},{"$f":"OFFSET(F$2,lang,0)","v":"CO2 Emssions con1a"},"Annual Production Limits",{"$f":"VLOOKUP(A49,NameConvs!$B$57:$F$69,5,FALSE)","v":"Inland"},null,null,"SAPP ($/GJ)","WAPP ($/GJ)"]
[null,{"$f":"OFFSET(B$2,lang,0)","v":"MESSAGE Name"},null,null,"US$'00/kWyr","ktons/MWyr","Mwyr/yr",{"$f":"VLOOKUP(A49,NameConvs!$B$57:$G$69,6,FALSE)","v":"NA"},null,"Coal",2,4.5999999999999996,null,null,null,null,null,null,null,null,{"$f":"PMT(10%,20,-950/1.1)/(0.35*8.76)+22*3.6/0.3","v":297.08623718612301}]
[{"$f":"A49&RIGHT(B43,3)","v":"NIGBIO"},"MIBIO",{"$f":"VLOOKUP(RIGHT(B43,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Biomass/Primary"},1,{"$f":"$M$71","v":114},0,null,{"$f":"VLOOKUP(RIGHT(B43,3),NameConvs!$C$3:$F$19,4,FALSE)","v":"b-p"},null,"Gas (local)",6.4,8.5]
[{"$f":"A49&RIGHT(B44,3)","v":"NIGOHF"},"IMOHF",{"$f":"VLOOKUP(RIGHT(B44,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"HFO/Primary"},1,{"$f":"VLOOKUP(RIGHT(B44,3)&LEFT($H41,1),$L$54:$M$67,2,FALSE)","v":"514 524 534 544 554 564 574 584 594 604 614 622 630 638 646 654 662 670 678 686 695 695 695 695 "},{"$f":"SUMIF($L$21:$W$21,RIGHT(B44,3)&LEFT(H41,1),$L$33:$W$33)","v":2.5440091200000001},null,{"$f":"VLOOKUP(RIGHT(B44,3),NameConvs!$C$3:$F$19,4,FALSE)","v":"h-p"},null,"Gas (GOA)","NA",10.3]
[{"$f":"A49&RIGHT(B45,3)","v":"NIGODS"},"IMODS",{"$f":"VLOOKUP(RIGHT(B45,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Diesel/Primary"},1,{"$f":"VLOOKUP(RIGHT(B45,3)&LEFT($H41,1),$L$54:$M$67,2,FALSE)","v":"795 811 827 843 859 875 891 907 923 939 954 966 978 990 1002 1014 1026 1038 1050 1062 1076 1076 1076 1076 "},{"$f":"SUMIF($L$21:$W$21,RIGHT(B45,3)&LEFT(H41,1),$L$33:$W$33)","v":2.3358715199999995},null,{"$f":"VLOOKUP(RIGHT(B45,3),NameConvs!$C$3:$F$19,4,FALSE)","v":"o-p"},null,"LNG",10.8,11]
[{"$f":"A49&RIGHT(B46,3)","v":"NIGOLC"},"IMOLC",{"$f":"VLOOKUP(RIGHT(B46,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Crude/Primary"},1,{"$f":"VLOOKUP(RIGHT(B46,3)&LEFT($H41,1),$L$54:$M$67,2,FALSE)","v":"596 608 620 632 644 656 668 680 692 704 715 724 733 742 751 760 769 778 787 796 807 807 807 807 "},{"$f":"SUMIF($L$21:$W$21,RIGHT(B46,3)&LEFT(H41,1),$L$33:$W$33)","v":2.3125348800000003},null,{"$f":"VLOOKUP(RIGHT(B46,3),NameConvs!$C$3:$F$19,4,FALSE)","v":"p-p"},null,"Diesel",27,22]
[{"$f":"A49&RIGHT(B47,3)","v":"NIGCOA"},"MICOA",{"$f":"VLOOKUP(RIGHT(B47,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Coal/Primary"},1,{"$f":"$M$69","v":"95 95 96 97 97 98 98 99 100 100 101 102 102 103 104 104 105 106 106 107 108 108 108 108 "},{"$f":"$AG$33","v":3.04},null,{"$f":"VLOOKUP(RIGHT(B47,3),NameConvs!$C$3:$F$19,4,FALSE)","v":"c-p"},null,"HFO",12.9,12.9]
[null,null,null,null,null,null,null,null,null,"Biomass",3.6,3.6]
["NIG",{"$f":"ROW(B47)-ROW(B42)","v":5},{"$f":"ROW()-B49-2","v":42},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"5/4.6","v":1.0869565217391306},{"$f":"5.3/5","v":1.06}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X49*3","v":3.2608695652173916},{"$f":"Y49*X50","v":3.456521739130435}]
[]
[null,{"$f":"VLOOKUP(A61,NameConvs!$B$57:$E$69,4)","v":"Sierra Leone"},{"$f":"OFFSET(C$2,lang,0)","v":"Main Output"},{"$f":"OFFSET(D$2,lang,0)","v":"Main Output (switch c)"},{"$f":"OFFSET(E$2,lang,0)","v":"var costs (switch c)"},{"$f":"OFFSET(F$2,lang,0)","v":"CO2 Emssions con1a"},"Annual Production Limits",{"$f":"VLOOKUP(A61,NameConvs!$B$57:$F$69,5,FALSE)","v":"Coastal"}]
[null,{"$f":"OFFSET(B$2,lang,0)","v":"MESSAGE Name"},null,null,"US$'00/kWyr","ktons/MWyr","Mwyr/yr",{"$f":"VLOOKUP(A61,NameConvs!$B$57:$G$69,6,FALSE)","v":"LNG"},null,null,null,null,null,2010,{"$f":"N53+1","v":2011},{"$f":"O53+1","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2040,2050]
[{"$f":"A61&RIGHT(B54,3)","v":"SIEBIO"},"MIBIO",{"$f":"VLOOKUP(RIGHT(B54,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Biomass/Primary"},1,{"$f":"$M$67","v":47},0,null,{"$f":"VLOOKUP(RIGHT(B54,3),NameConvs!$C$3:$F$19,4,FALSE)","v":"b-p"},null,null,null,"Oil",{"$f":"N54&\" \"&O54&\" \"&P54&\" \"&Q54&\" \"&R54&\" \"&S54&\" \"&T54&\" \"&U54&\" \"&V54&\" \"&W54&\" \"&X54&\" \"&Y54&\" \"&Z54&\" \"&AA54&\" \"&AB54&\" \"&AC54&\" \"&AD54&\" \"&AE54&\" \"&AF54&\" \"&AG54&\" \"&AH54&\" \"&AI54&\" \"&AJ54&\" \"&AK54&\" \"","v":"12.9 13.16 13.42 13.68 13.94 14.2 14.46 14.72 14.98 15.24 15.48 15.67 15.86 16.05 16.24 16.43 16.62 16.81 17 17.19 17.42 17.42 17.42 17.42 "},{"$f":"ROUND(Gen_Param_2011!BS30,2)","v":12.9},{"$f":"ROUND(($X54-$N54)/10+N54,2)","v":13.16},{"$f":"ROUND(($X54-$N54)/10+O54,2)","v":13.42},13.68,13.94,14.2,14.46,14.72,14.98,15.24,{"$f":"ROUND(Gen_Param_2011!BW30,2)","v":15.48},{"$f":"ROUND(($AH54-$X54)/10+X54,2)","v":15.67},{"$f":"ROUND(($AH54-$X54)/10+Y54,2)","v":15.86},16.05,16.239999999999998,16.43,16.62,16.809999999999999,17,17.190000000000001,{"$f":"ROUND(Gen_Param_2011!BX30,2)","v":17.420000000000002},{"$f":"AH54","v":17.420000000000002},{"$f":"AI54","v":17.420000000000002},{"$f":"AJ54","v":17.420000000000002}]
[{"$f":"A61&RIGHT(B55,3)","v":"SIEOHF"},"IMOHF",{"$f":"VLOOKUP(RIGHT(B55,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"HFO/Primary"},1,{"$f":"VLOOKUP(RIGHT(B55,3)&LEFT($H52,1),$L$54:$M$67,2,FALSE)","v":"407 415.2 423.4 431.6 439.8 448 456.2 464.4 472.6 480.8 488.37 494.36 500.35 506.34 512.33 518.32 524.31 530.3 536.29 542.28 549.54 549.54 549.54 549.54 "},{"$f":"SUMIF($L$21:$W$21,RIGHT(B55,3)&LEFT(H52,1),$L$33:$W$33)","v":2.5440091200000001},null,{"$f":"VLOOKUP(RIGHT(B55,3),NameConvs!$C$3:$F$19,4,FALSE)","v":"h-p"},null,null,null,"Gas","8.5 8.6 8.7 8.8 8.9 9 9.1 9.2 9.3 9.4 9.5 9.65 9.8 9.95 10.1 10.25 10.4 10.55 10.7 10.85 11 11 11 11 ",{"$f":"ROUND(Gen_Param_2011!BS31,2)","v":8.5},{"$f":"ROUND(($X55-$N55)/10+N55,2)","v":8.6},8.6999999999999993,8.8000000000000007,8.9,9,9.1,9.1999999999999993,9.3000000000000007,9.4,{"$f":"ROUND(Gen_Param_2011!BW31,2)","v":9.5},{"$f":"ROUND(($AH55-$X55)/10+X55,2)","v":9.65},9.8000000000000007,9.9499999999999993,10.1,10.25,10.4,10.55,10.7,10.85,{"$f":"ROUND(Gen_Param_2011!BX31,2)","v":11},{"$f":"AH55","v":11},11,11]
[{"$f":"A61&RIGHT(B56,3)","v":"SIEODS"},"IMODS",{"$f":"VLOOKUP(RIGHT(B56,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Diesel/Primary"},1,{"$f":"VLOOKUP(RIGHT(B56,3)&LEFT($H52,1),$L$54:$M$67,2,FALSE)","v":"691 705 719 733 747 761 775 789 803 817 830 840 850 860 870 880 890 900 910 920 932 932 932 932 "},{"$f":"SUMIF($L$21:$W$21,RIGHT(B56,3)&LEFT(H52,1),$L$33:$W$33)","v":2.3358715199999995},null,{"$f":"VLOOKUP(RIGHT(B56,3),NameConvs!$C$3:$F$19,4,FALSE)","v":"o-p"},null,null,null,"Coal","4.6 4.64 4.68 4.72 4.76 4.8 4.84 4.88 4.92 4.96 5 5.03 5.06 5.09 5.12 5.15 5.18 5.21 5.24 5.27 5.32 5.32 5.32 5.32 ",{"$f":"ROUND(Gen_Param_2011!BS34,2)","v":4.5999999999999996},{"$f":"ROUND(($X56-$N56)/10+N56,2)","v":4.6399999999999997},4.68,4.72,4.76,4.8,4.84,4.88,4.92,4.96,{"$f":"ROUND(Gen_Param_2011!BW34,2)","v":5},5.03,5.0599999999999996,5.09,5.12,5.15,5.18,5.21,5.24,5.27,{"$f":"ROUND(Gen_Param_2011!BX34,2)","v":5.32},5.32,5.32,5.32]
[{"$f":"A61&RIGHT(B57,3)","v":"SIEOLC"},"IMOLC",{"$f":"VLOOKUP(RIGHT(B57,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Crude/Primary"},1,{"$f":"VLOOKUP(RIGHT(B57,3)&LEFT($H52,1),$L$54:$M$67,2,FALSE)","v":"561 572 583 594 605 616 627 638 649 660 670 678 686 694 702 710 718 726 734 742 752 752 752 752 "},{"$f":"SUMIF($L$21:$W$21,RIGHT(B57,3)&LEFT(H52,1),$L$33:$W$33)","v":2.3125348800000003},null,{"$f":"VLOOKUP(RIGHT(B57,3),NameConvs!$C$3:$F$19,4,FALSE)","v":"p-p"},null,null,null,"OHFC","407 415.2 423.4 431.6 439.8 448 456.2 464.4 472.6 480.8 488.37 494.36 500.35 506.34 512.33 518.32 524.31 530.3 536.29 542.28 549.54 549.54 549.54 549.54 ",{"$f":"ROUND(SUMIF($L$21:$AD$21,L57,OFFSET($L$27,$K$2,0,1,19))*3.6*8.76*$B$4,0)","v":407},{"$f":"ROUND(O$54/N$54*N57,2)","v":415.2},423.4,431.6,439.8,448,456.2,464.4,472.6,480.8,488.37,494.36,500.35,506.34,512.33000000000004,518.32000000000005,524.30999999999995,530.29999999999995,536.29,542.28,549.54,549.54,549.54,549.54]
[{"$f":"A61&RIGHT(B58,3)","v":"SIEGAS"},{"$f":"IF(H53=\"Local\",\"MI\",\"IM\")&\"GAS\"","v":"IMGAS"},{"$f":"VLOOKUP(RIGHT(B58,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Gas/Primary"},1,{"$f":"VLOOKUP(RIGHT(B58,3)&$H53,$L$54:$M$67,2,FALSE)","v":"347 351 355 359 363 367 371 375 379 383 387 393 399 405 411 417 423 429 435 441 447 447 447 447 "},{"$f":"$Z$33","v":1.77},null,{"$f":"VLOOKUP(RIGHT(B58,3),NameConvs!$C$3:$F$19,4,FALSE)","v":"g-p"},null,null,null,"ODSC","691 705 719 733 747 761 775 789 803 817 830 840 850 860 870 880 890 900 910 920 932 932 932 932 ",{"$f":"ROUND(SUMIF($L$21:$AD$21,L58,OFFSET($L$27,$K$2,0,1,19))*3.6*8.76*$B$4,0)","v":691},{"$f":"ROUND(O$54/N$54*N58,0)","v":705},{"$f":"ROUND(P$54/O$54*O58,0)","v":719},733,747,761,775,789,803,817,830,840,850,860,870,880,890,900,910,920,932,932,932,932]
[{"$f":"A61&RIGHT(B59,3)","v":"SIECOA"},"IMCOA",{"$f":"VLOOKUP(RIGHT(B59,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Coal/Primary"},1,{"$f":"VLOOKUP(RIGHT(B59,3),$L$54:$M$67,2,FALSE)","v":"145 146 147 148 149 150 151 152 153 154 155 156 157 158 159 160 161 162 163 164 166 166 166 166 "},{"$f":"$AG$33","v":3.04},null,{"$f":"VLOOKUP(RIGHT(B59,3),NameConvs!$C$3:$F$19,4,FALSE)","v":"c-p"},null,null,null,"OLCC","561 572 583 594 605 616 627 638 649 660 670 678 686 694 702 710 718 726 734 742 752 752 752 752 ",561,{"$f":"ROUND(O$54/N$54*N59,0)","v":572},{"$f":"ROUND(P$54/O$54*O59,0)","v":583},594,605,616,627,638,649,660,670,678,686,694,702,710,718,726,734,742,752,752,752,752]
[null,null,null,null,null,null,null,null,null,null,null,"OHFI","514 524 534 544 554 564 574 584 594 604 614 622 630 638 646 654 662 670 678 686 695 695 695 695 ",514,{"$f":"ROUND(O$54/N$54*N60,0)","v":524},534,544,554,564,574,584,594,604,614,622,630,638,646,654,662,670,678,686,695,695,695,695]
["SIE",{"$f":"ROW(B59)-ROW(B53)","v":6},{"$f":"ROW()-B61-2","v":53},null,null,null,null,null,null,null,null,"ODSI","795 811 827 843 859 875 891 907 923 939 954 966 978 990 1002 1014 1026 1038 1050 1062 1076 1076 1076 1076 ",795,{"$f":"ROUND(O$54/N$54*N61,0)","v":811},827,843,859,875,891,907,923,939,954,966,978,990,1002,1014,1026,1038,1050,1062,1076,1076,1076,1076]
[null,null,null,null,null,null,null,null,null,null,null,"OLCI","596 608 620 632 644 656 668 680 692 704 715 724 733 742 751 760 769 778 787 796 807 807 807 807 ",596,{"$f":"ROUND(O$54/N$54*N62,0)","v":608},620,632,644,656,668,680,692,704,715,724,733,742,751,760,769,778,787,796,807,807,807,807]
[null,null,null,null,null,null,null,null,null,null,null,"GASGOA","325 329 333 337 341 345 349 353 357 361 365 371 377 383 389 395 401 407 413 419 425 425 425 425 ",325,{"$f":"ROUND(O$55/N$55*N63,0)","v":329},{"$f":"ROUND(P$55/O$55*O63,0)","v":333},337,341,345,349,353,357,361,365,371,377,383,389,395,401,407,413,419,425,425,425,425]
[null,{"$f":"VLOOKUP(A73,NameConvs!$B$57:$E$69,4)","v":"Togo/Benin"},{"$f":"OFFSET(C$2,lang,0)","v":"Main Output"},{"$f":"OFFSET(D$2,lang,0)","v":"Main Output (switch c)"},{"$f":"OFFSET(E$2,lang,0)","v":"var costs (switch c)"},{"$f":"OFFSET(F$2,lang,0)","v":"CO2 Emssions con1a"},"Annual Production Limits",{"$f":"VLOOKUP(A73,NameConvs!$B$57:$F$69,5,FALSE)","v":"Coastal"},null,null,null,"GASLOCal","268 271 274 277 280 283 286 289 292 295 298 303 308 313 318 323 328 333 338 343 348 348 348 348 ",{"$f":"ROUND(SUMIF($L$21:$AD$21,L64,OFFSET($L$27,$K$2,0,1,19))*3.6*8.76*$B$4,0)","v":268},{"$f":"ROUND(O$55/N$55*N64,0)","v":271},274,277,280,283,286,289,292,295,298,303,308,313,318,323,328,333,338,343,348,348,348,348]
[null,{"$f":"OFFSET(B$2,lang,0)","v":"MESSAGE Name"},null,null,"US$'00/kWyr","ktons/MWyr","Mwyr/yr",{"$f":"VLOOKUP(A73,NameConvs!$B$57:$G$69,6,FALSE)","v":"GOA"},null,null,null,"GASLNG","347 351 355 359 363 367 371 375 379 383 387 393 399 405 411 417 423 429 435 441 447 447 447 447 ",347,351,355,359,363,367,371,375,379,383,387,393,399,405,411,417,423,429,435,441,447,447,447,447]
[{"$f":"A73&RIGHT(B66,3)","v":"TBNBIO"},"MIBIO",{"$f":"VLOOKUP(RIGHT(B66,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Biomass/Primary"},1,{"$f":"$M$67","v":47},0,null,{"$f":"VLOOKUP(RIGHT(B66,3),NameConvs!$C$3:$F$19,4,FALSE)","v":"b-p"},null,null,null,"COA","145 146 147 148 149 150 151 152 153 154 155 156 157 158 159 160 161 162 163 164 166 166 166 166 ",{"$f":"ROUND(OFFSET($AG$27,$K$2,0)*3.6*8.76,0)","v":145},{"$f":"ROUND(O$56/N$56*N66,0)","v":146},{"$f":"ROUND(P$56/O$56*O66,0)","v":147},148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,166,166,166,166]
[{"$f":"A73&RIGHT(B67,3)","v":"TBNOHF"},"IMOHF",{"$f":"VLOOKUP(RIGHT(B67,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"HFO/Primary"},1,{"$f":"VLOOKUP(RIGHT(B67,3)&LEFT($H64,1),$L$54:$M$67,2,FALSE)","v":"407 415.2 423.4 431.6 439.8 448 456.2 464.4 472.6 480.8 488.37 494.36 500.35 506.34 512.33 518.32 524.31 530.3 536.29 542.28 549.54 549.54 549.54 549.54 "},{"$f":"SUMIF($L$21:$W$21,RIGHT(B67,3)&LEFT(H64,1),$L$33:$W$33)","v":2.5440091200000001},null,{"$f":"VLOOKUP(RIGHT(B67,3),NameConvs!$C$3:$F$19,4,FALSE)","v":"h-p"},null,null,null,"BIO",{"$f":"N67","v":47},{"$f":"ROUND(Gen_Param_2011!BS38*3.6*8.76,0)","v":47},{"$f":"N67","v":47},{"$f":"O67","v":47},47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47]
[{"$f":"A73&RIGHT(B68,3)","v":"TBNODS"},"IMODS",{"$f":"VLOOKUP(RIGHT(B68,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Diesel/Primary"},1,{"$f":"VLOOKUP(RIGHT(B68,3)&LEFT($H64,1),$L$54:$M$67,2,FALSE)","v":"691 705 719 733 747 761 775 789 803 817 830 840 850 860 870 880 890 900 910 920 932 932 932 932 "},{"$f":"SUMIF($L$21:$W$21,RIGHT(B68,3)&LEFT(H64,1),$L$33:$W$33)","v":2.3358715199999995},null,{"$f":"VLOOKUP(RIGHT(B68,3),NameConvs!$C$3:$F$19,4,FALSE)","v":"o-p"},null,null,null,"NUC",0]
[{"$f":"A73&RIGHT(B69,3)","v":"TBNOLC"},"IMOLC",{"$f":"VLOOKUP(RIGHT(B69,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Crude/Primary"},1,{"$f":"VLOOKUP(RIGHT(B69,3)&LEFT($H64,1),$L$54:$M$67,2,FALSE)","v":"561 572 583 594 605 616 627 638 649 660 670 678 686 694 702 710 718 726 734 742 752 752 752 752 "},{"$f":"SUMIF($L$21:$W$21,RIGHT(B69,3)&LEFT(H64,1),$L$33:$W$33)","v":2.3125348800000003},null,{"$f":"VLOOKUP(RIGHT(B69,3),NameConvs!$C$3:$F$19,4,FALSE)","v":"p-p"},null,null,null,"COAN",{"$f":"N69&\" \"&O69&\" \"&P69&\" \"&Q69&\" \"&R69&\" \"&S69&\" \"&T69&\" \"&U69&\" \"&V69&\" \"&W69&\" \"&X69&\" \"&Y69&\" \"&Z69&\" \"&AA69&\" \"&AB69&\" \"&AC69&\" \"&AD69&\" \"&AE69&\" \"&AF69&\" \"&AG69&\" \"&AH69&\" \"&AI69&\" \"&AJ69&\" \"&AK69&\" \"","v":"95 95 96 97 97 98 98 99 100 100 101 102 102 103 104 104 105 106 106 107 108 108 108 108 "},{"$f":"ROUND($AG$13/$L$42*N66,0)","v":95},95,96,97,97,98,98,99,100,100,101,102,102,103,104,104,105,106,106,107,108,108,108,108]
[{"$f":"A73&RIGHT(B70,3)","v":"TBNGAS"},{"$f":"IF(H65=\"Local\",\"MI\",\"IM\")&\"GAS\"","v":"IMGAS"},{"$f":"VLOOKUP(RIGHT(B70,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Gas/Primary"},1,{"$f":"VLOOKUP(RIGHT(B70,3)&$H65,$L$54:$M$67,2,FALSE)","v":"325 329 333 337 341 345 349 353 357 361 365 371 377 383 389 395 401 407 413 419 425 425 425 425 "},{"$f":"$Z$33","v":1.77},null,{"$f":"VLOOKUP(RIGHT(B70,3),NameConvs!$C$3:$F$19,4,FALSE)","v":"g-p"},null,null,null,"GASNA",null,{"$f":"N65*1.1","v":381.70000000000005},{"$f":"O65*1.1","v":386.1},390.50000000000006,394.90000000000003,399.3,403.70000000000005,408.1,412.50000000000006,416.90000000000003,421.3,425.70000000000005,432.3,438.90000000000003,445.50000000000006,452.1,458.70000000000005,465.3,471.90000000000003,478.50000000000006,485.1,491.70000000000005,491.70000000000005,491.70000000000005,491.70000000000005]
[{"$f":"A73&RIGHT(B71,3)","v":"TBNCOA"},"IMCOA",{"$f":"VLOOKUP(RIGHT(B71,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Coal/Primary"},1,{"$f":"VLOOKUP(RIGHT(B71,3),$L$54:$M$67,2,FALSE)","v":"145 146 147 148 149 150 151 152 153 154 155 156 157 158 159 160 161 162 163 164 166 166 166 166 "},{"$f":"$AG$33","v":3.04},null,{"$f":"VLOOKUP(RIGHT(B71,3),NameConvs!$C$3:$F$19,4,FALSE)","v":"c-p"},null,null,null,"BIOH",{"$f":"N71","v":114},{"$f":"ROUND(Gen_Param_2011!BT38*3.6*8.76,0)","v":114},{"$f":"N71","v":114},{"$f":"O71","v":114},114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114,114]
[null,null,null,null,null,null,null,null,null,null,3.5,"AGA",{"$f":"N72&\" \"&O72&\" \"&P72&\" \"&Q72&\" \"&R72&\" \"&S72&\" \"&T72&\" \"&U72&\" \"&V72&\" \"&W72&\" \"&X72&\" \"&Y72&\" \"&Z72&\" \"&AA72&\" \"&AB72&\" \"&AC72&\" \"&AD72&\" \"&AE72&\" \"&AF72&\" \"&AG72&\" \"&AH72&\" \"&AI72&\" \"&AJ72&\" \"&AK72&\" \"","v":"268 271 274 277 280 283 286 289 292 295 298 303 308 313 318 323 328 333 338 343 348 348 348 348 "},{"$f":"IF(AssGasFlag,ROUND(N64/2,2),N64)","v":268},271,274,277,280,283,286,289,292,295,298,303,308,313,318,323,328,333,338,343,348,348,348,348]
["TBN",{"$f":"ROW(B71)-ROW(B65)","v":6},{"$f":"ROW()-B73-2","v":65}]
[]
[]
[null,{"$f":"VLOOKUP(A84,NameConvs!$B$57:$E$69,4)","v":"Mali"},{"$f":"OFFSET(C$2,lang,0)","v":"Main Output"},{"$f":"OFFSET(D$2,lang,0)","v":"Main Output (switch c)"},{"$f":"OFFSET(E$2,lang,0)","v":"var costs (switch c)"},{"$f":"OFFSET(F$2,lang,0)","v":"CO2 Emssions con1a"},"Annual Production Limits",{"$f":"VLOOKUP(A84,NameConvs!$B$57:$F$69,5,FALSE)","v":"Inland"}]
[null,{"$f":"OFFSET(B$2,lang,0)","v":"MESSAGE Name"},null,null,"US$'00/kWyr","ktons/MWyr","Mwyr/yr",{"$f":"VLOOKUP(A84,NameConvs!$B$57:$G$69,6,FALSE)","v":"NA"}]
[{"$f":"A84&RIGHT(B78,3)","v":"MALBIO"},"MIBIO",{"$f":"VLOOKUP(RIGHT(B78,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Biomass/Primary"},1,{"$f":"$M$71","v":114},0,null,{"$f":"VLOOKUP(RIGHT(B78,3),NameConvs!$C$3:$F$19,4,FALSE)","v":"b-p"}]
[{"$f":"A84&RIGHT(B79,3)","v":"MALOHF"},"IMOHF",{"$f":"VLOOKUP(RIGHT(B79,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"HFO/Primary"},1,{"$f":"VLOOKUP(RIGHT(B79,3)&LEFT($H76,1),$L$54:$M$67,2,FALSE)","v":"514 524 534 544 554 564 574 584 594 604 614 622 630 638 646 654 662 670 678 686 695 695 695 695 "},{"$f":"SUMIF($L$21:$W$21,RIGHT(B79,3)&LEFT(H76,1),$L$33:$W$33)","v":2.5440091200000001},null,{"$f":"VLOOKUP(RIGHT(B79,3),NameConvs!$C$3:$F$19,4,FALSE)","v":"h-p"}]
[{"$f":"A84&RIGHT(B80,3)","v":"MALODS"},"IMODS",{"$f":"VLOOKUP(RIGHT(B80,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Diesel/Primary"},1,{"$f":"VLOOKUP(RIGHT(B80,3)&LEFT($H76,1),$L$54:$M$67,2,FALSE)","v":"795 811 827 843 859 875 891 907 923 939 954 966 978 990 1002 1014 1026 1038 1050 1062 1076 1076 1076 1076 "},{"$f":"SUMIF($L$21:$W$21,RIGHT(B80,3)&LEFT(H76,1),$L$33:$W$33)","v":2.3358715199999995},null,{"$f":"VLOOKUP(RIGHT(B80,3),NameConvs!$C$3:$F$19,4,FALSE)","v":"o-p"}]
[{"$f":"A84&RIGHT(B81,3)","v":"MALOLC"},"IMOLC",{"$f":"VLOOKUP(RIGHT(B81,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Crude/Primary"},1,{"$f":"VLOOKUP(RIGHT(B81,3)&LEFT($H76,1),$L$54:$M$67,2,FALSE)","v":"596 608 620 632 644 656 668 680 692 704 715 724 733 742 751 760 769 778 787 796 807 807 807 807 "},{"$f":"SUMIF($L$21:$W$21,RIGHT(B81,3)&LEFT(H76,1),$L$33:$W$33)","v":2.3125348800000003},null,{"$f":"VLOOKUP(RIGHT(B81,3),NameConvs!$C$3:$F$19,4,FALSE)","v":"p-p"}]
[{"$f":"A84&RIGHT(B82,3)","v":"MALCOA"},"IMCOA",{"$f":"VLOOKUP(RIGHT(B82,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Coal/Primary"},1,{"$f":"VLOOKUP(RIGHT(B82,3),$L$54:$M$67,2,FALSE)","v":"145 146 147 148 149 150 151 152 153 154 155 156 157 158 159 160 161 162 163 164 166 166 166 166 "},{"$f":"$AG$33","v":3.04},null,{"$f":"VLOOKUP(RIGHT(B82,3),NameConvs!$C$3:$F$19,4,FALSE)","v":"c-p"}]
[]
["MAL",{"$f":"ROW(B82)-ROW(B77)","v":5},{"$f":"ROW()-B84-2","v":77}]
[]
[]
["LIB",{"$f":"VLOOKUP(A87,NameConvs!$B$57:$E$69,4)","v":"Liberia"},{"$f":"OFFSET(C$2,lang,0)","v":"Main Output"},{"$f":"OFFSET(D$2,lang,0)","v":"Main Output (switch c)"},{"$f":"OFFSET(E$2,lang,0)","v":"var costs (switch c)"},{"$f":"OFFSET(F$2,lang,0)","v":"CO2 Emssions con1a"},"Annual Production Limits",{"$f":"VLOOKUP(A96,NameConvs!$B$57:$F$69,5,FALSE)","v":"Coastal"}]
[null,{"$f":"OFFSET(B$2,lang,0)","v":"MESSAGE Name"},null,null,"US$'00/kWyr","ktons/MWyr","Mwyr/yr",{"$f":"VLOOKUP(A96,NameConvs!$B$57:$G$69,6,FALSE)","v":"LNG"}]
[{"$f":"A96&RIGHT(B89,3)","v":"LIBBIO"},"MIBIO",{"$f":"VLOOKUP(RIGHT(B89,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Biomass/Primary"},1,{"$f":"$M$67","v":47},0,null,{"$f":"VLOOKUP(RIGHT(B89,3),NameConvs!$C$3:$F$19,4,FALSE)","v":"b-p"}]
[{"$f":"A96&RIGHT(B90,3)","v":"LIBOHF"},"IMOHF",{"$f":"VLOOKUP(RIGHT(B90,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"HFO/Primary"},1,{"$f":"VLOOKUP(RIGHT(B90,3)&LEFT($H87,1),$L$54:$M$67,2,FALSE)","v":"407 415.2 423.4 431.6 439.8 448 456.2 464.4 472.6 480.8 488.37 494.36 500.35 506.34 512.33 518.32 524.31 530.3 536.29 542.28 549.54 549.54 549.54 549.54 "},{"$f":"SUMIF($L$21:$W$21,RIGHT(B90,3)&LEFT(H87,1),$L$33:$W$33)","v":2.5440091200000001},null,{"$f":"VLOOKUP(RIGHT(B90,3),NameConvs!$C$3:$F$19,4,FALSE)","v":"h-p"}]
[{"$f":"A96&RIGHT(B91,3)","v":"LIBODS"},"IMODS",{"$f":"VLOOKUP(RIGHT(B91,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Diesel/Primary"},1,{"$f":"VLOOKUP(RIGHT(B91,3)&LEFT($H87,1),$L$54:$M$67,2,FALSE)","v":"691 705 719 733 747 761 775 789 803 817 830 840 850 860 870 880 890 900 910 920 932 932 932 932 "},{"$f":"SUMIF($L$21:$W$21,RIGHT(B91,3)&LEFT(H87,1),$L$33:$W$33)","v":2.3358715199999995},null,{"$f":"VLOOKUP(RIGHT(B91,3),NameConvs!$C$3:$F$19,4,FALSE)","v":"o-p"}]
[{"$f":"A96&RIGHT(B92,3)","v":"LIBOLC"},"IMOLC",{"$f":"VLOOKUP(RIGHT(B92,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Crude/Primary"},1,{"$f":"VLOOKUP(RIGHT(B92,3)&LEFT($H87,1),$L$54:$M$67,2,FALSE)","v":"561 572 583 594 605 616 627 638 649 660 670 678 686 694 702 710 718 726 734 742 752 752 752 752 "},{"$f":"SUMIF($L$21:$W$21,RIGHT(B92,3)&LEFT(H87,1),$L$33:$W$33)","v":2.3125348800000003},null,{"$f":"VLOOKUP(RIGHT(B92,3),NameConvs!$C$3:$F$19,4,FALSE)","v":"p-p"}]
[{"$f":"A96&RIGHT(B93,3)","v":"LIBGAS"},{"$f":"IF(H88=\"Local\",\"MI\",\"IM\")&\"GAS\"","v":"IMGAS"},{"$f":"VLOOKUP(RIGHT(B93,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Gas/Primary"},1,{"$f":"VLOOKUP(RIGHT(B93,3)&$H88,$L$54:$M$67,2,FALSE)","v":"347 351 355 359 363 367 371 375 379 383 387 393 399 405 411 417 423 429 435 441 447 447 447 447 "},{"$f":"$Z$33","v":1.77},null,{"$f":"VLOOKUP(RIGHT(B93,3),NameConvs!$C$3:$F$19,4,FALSE)","v":"g-p"}]
[{"$f":"A96&RIGHT(B94,3)","v":"LIBCOA"},"IMCOA",{"$f":"VLOOKUP(RIGHT(B94,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Coal/Primary"},1,{"$f":"VLOOKUP(RIGHT(B94,3),$L$54:$M$67,2,FALSE)","v":"145 146 147 148 149 150 151 152 153 154 155 156 157 158 159 160 161 162 163 164 166 166 166 166 "},{"$f":"$AG$33","v":3.04},null,{"$f":"VLOOKUP(RIGHT(B94,3),NameConvs!$C$3:$F$19,4,FALSE)","v":"c-p"}]
[]
["LIB",{"$f":"ROW(B94)-ROW(B88)","v":6},{"$f":"ROW()-B96-2","v":88}]
[]
[]
[null,{"$f":"VLOOKUP(A109,NameConvs!$B$57:$E$69,4)","v":"Cote d'Ivoire"},{"$f":"OFFSET(C$2,lang,0)","v":"Main Output"},{"$f":"OFFSET(D$2,lang,0)","v":"Main Output (switch c)"},{"$f":"OFFSET(E$2,lang,0)","v":"var costs (switch c)"},{"$f":"OFFSET(F$2,lang,0)","v":"CO2 Emssions con1a"},"Annual Production Limits",{"$f":"VLOOKUP(A109,NameConvs!$B$57:$F$69,5,FALSE)","v":"Coastal"}]
[null,{"$f":"OFFSET(B$2,lang,0)","v":"MESSAGE Name"},null,null,"US$'00/kWyr","ktons/MWyr","Mwyr/yr",{"$f":"VLOOKUP(A109,NameConvs!$B$57:$G$69,6,FALSE)","v":"LOCal"}]
[{"$f":"A109&RIGHT(B101,3)","v":"CIVBIO"},"MIBIO",{"$f":"VLOOKUP(RIGHT(B101,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Biomass/Primary"},1,{"$f":"$M$67","v":47},0,null,{"$f":"VLOOKUP(RIGHT(B101,3),NameConvs!$C$3:$F$19,4,FALSE)","v":"b-p"}]
[{"$f":"A109&RIGHT(B102,3)","v":"CIVOHF"},"IMOHF",{"$f":"VLOOKUP(RIGHT(B102,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"HFO/Primary"},1,{"$f":"VLOOKUP(RIGHT(B102,3)&LEFT($H99,1),$L$54:$M$67,2,FALSE)","v":"407 415.2 423.4 431.6 439.8 448 456.2 464.4 472.6 480.8 488.37 494.36 500.35 506.34 512.33 518.32 524.31 530.3 536.29 542.28 549.54 549.54 549.54 549.54 "},{"$f":"SUMIF($L$21:$W$21,RIGHT(B102,3)&LEFT(H99,1),$L$33:$W$33)","v":2.5440091200000001},null,{"$f":"VLOOKUP(RIGHT(B102,3),NameConvs!$C$3:$F$19,4,FALSE)","v":"h-p"}]
[{"$f":"A109&RIGHT(B103,3)","v":"CIVODS"},"IMODS",{"$f":"VLOOKUP(RIGHT(B103,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Diesel/Primary"},1,{"$f":"VLOOKUP(RIGHT(B103,3)&LEFT($H99,1),$L$54:$M$67,2,FALSE)","v":"691 705 719 733 747 761 775 789 803 817 830 840 850 860 870 880 890 900 910 920 932 932 932 932 "},{"$f":"SUMIF($L$21:$W$21,RIGHT(B103,3)&LEFT(H99,1),$L$33:$W$33)","v":2.3358715199999995},null,{"$f":"VLOOKUP(RIGHT(B103,3),NameConvs!$C$3:$F$19,4,FALSE)","v":"o-p"}]
[{"$f":"A109&RIGHT(B104,3)","v":"CIVOLC"},"IMOLC",{"$f":"VLOOKUP(RIGHT(B104,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Crude/Primary"},1,{"$f":"VLOOKUP(RIGHT(B104,3)&LEFT($H99,1),$L$54:$M$67,2,FALSE)","v":"561 572 583 594 605 616 627 638 649 660 670 678 686 694 702 710 718 726 734 742 752 752 752 752 "},{"$f":"SUMIF($L$21:$W$21,RIGHT(B104,3)&LEFT(H99,1),$L$33:$W$33)","v":2.3125348800000003},null,{"$f":"VLOOKUP(RIGHT(B104,3),NameConvs!$C$3:$F$19,4,FALSE)","v":"p-p"}]
[{"$f":"A109&RIGHT(B105,3)","v":"CIVGAS"},{"$f":"IF(H100=\"Local\",\"MI\",\"IM\")&\"GAS\"","v":"MIGAS"},{"$f":"VLOOKUP(RIGHT(B105,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Gas/Primary"},1,{"$f":"VLOOKUP(RIGHT(B105,3)&$H100,$L$54:$M$67,2,FALSE)","v":"268 271 274 277 280 283 286 289 292 295 298 303 308 313 318 323 328 333 338 343 348 348 348 348 "},{"$f":"$Z$33","v":1.77},null,{"$f":"VLOOKUP(RIGHT(B105,3),NameConvs!$C$3:$F$19,4,FALSE)","v":"g-p"}]
["CIVAGA","PRAGA",{"$f":"C105","v":"Gas/Primary"},1,{"$f":"M72","v":"268 271 274 277 280 283 286 289 292 295 298 303 308 313 318 323 328 333 338 343 348 348 348 348 "},{"$f":"$Z$33","v":1.77},{"$f":"AN30","v":375.4798936874999},{"$f":"H105","v":"g-p"}]
[{"$f":"A109&RIGHT(B107,3)","v":"CIVCOA"},"IMCOA",{"$f":"VLOOKUP(RIGHT(B107,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Coal/Primary"},1,{"$f":"VLOOKUP(RIGHT(B107,3),$L$54:$M$67,2,FALSE)","v":"145 146 147 148 149 150 151 152 153 154 155 156 157 158 159 160 161 162 163 164 166 166 166 166 "},{"$f":"$AG$33","v":3.04},null,{"$f":"VLOOKUP(RIGHT(B107,3),NameConvs!$C$3:$F$19,4,FALSE)","v":"c-p"}]
[]
["CIV",{"$f":"ROW(B107)-ROW(B100)","v":7},{"$f":"ROW()-B109-2","v":100}]
[]
[]
[null,{"$f":"VLOOKUP(A121,NameConvs!$B$57:$E$69,4)","v":"Gambia"},{"$f":"OFFSET(C$2,lang,0)","v":"Main Output"},{"$f":"OFFSET(D$2,lang,0)","v":"Main Output (switch c)"},{"$f":"OFFSET(E$2,lang,0)","v":"var costs (switch c)"},{"$f":"OFFSET(F$2,lang,0)","v":"CO2 Emssions con1a"},"Annual Production Limits",{"$f":"VLOOKUP(A121,NameConvs!$B$57:$F$69,5,FALSE)","v":"Coastal"}]
[null,{"$f":"OFFSET(B$2,lang,0)","v":"MESSAGE Name"},null,null,"US$'00/kWyr","ktons/MWyr","Mwyr/yr",{"$f":"VLOOKUP(A121,NameConvs!$B$57:$G$69,6,FALSE)","v":"LNG"}]
[{"$f":"A121&RIGHT(B114,3)","v":"GAMBIO"},"MIBIO",{"$f":"VLOOKUP(RIGHT(B114,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Biomass/Primary"},1,{"$f":"$M$67","v":47},0,null,{"$f":"VLOOKUP(RIGHT(B114,3),NameConvs!$C$3:$F$19,4,FALSE)","v":"b-p"}]
[{"$f":"A121&RIGHT(B115,3)","v":"GAMOHF"},"IMOHF",{"$f":"VLOOKUP(RIGHT(B115,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"HFO/Primary"},1,{"$f":"VLOOKUP(RIGHT(B115,3)&LEFT($H112,1),$L$54:$M$67,2,FALSE)","v":"407 415.2 423.4 431.6 439.8 448 456.2 464.4 472.6 480.8 488.37 494.36 500.35 506.34 512.33 518.32 524.31 530.3 536.29 542.28 549.54 549.54 549.54 549.54 "},{"$f":"SUMIF($L$21:$W$21,RIGHT(B115,3)&LEFT(H112,1),$L$33:$W$33)","v":2.5440091200000001},null,{"$f":"VLOOKUP(RIGHT(B115,3),NameConvs!$C$3:$F$19,4,FALSE)","v":"h-p"}]
[{"$f":"A121&RIGHT(B116,3)","v":"GAMODS"},"IMODS",{"$f":"VLOOKUP(RIGHT(B116,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Diesel/Primary"},1,{"$f":"VLOOKUP(RIGHT(B116,3)&LEFT($H112,1),$L$54:$M$67,2,FALSE)","v":"691 705 719 733 747 761 775 789 803 817 830 840 850 860 870 880 890 900 910 920 932 932 932 932 "},{"$f":"SUMIF($L$21:$W$21,RIGHT(B116,3)&LEFT(H112,1),$L$33:$W$33)","v":2.3358715199999995},null,{"$f":"VLOOKUP(RIGHT(B116,3),NameConvs!$C$3:$F$19,4,FALSE)","v":"o-p"}]
[{"$f":"A121&RIGHT(B117,3)","v":"GAMOLC"},"IMOLC",{"$f":"VLOOKUP(RIGHT(B117,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Crude/Primary"},1,{"$f":"VLOOKUP(RIGHT(B117,3)&LEFT($H112,1),$L$54:$M$67,2,FALSE)","v":"561 572 583 594 605 616 627 638 649 660 670 678 686 694 702 710 718 726 734 742 752 752 752 752 "},{"$f":"SUMIF($L$21:$W$21,RIGHT(B117,3)&LEFT(H112,1),$L$33:$W$33)","v":2.3125348800000003},null,{"$f":"VLOOKUP(RIGHT(B117,3),NameConvs!$C$3:$F$19,4,FALSE)","v":"p-p"}]
[{"$f":"A121&RIGHT(B118,3)","v":"GAMGAS"},{"$f":"IF(H113=\"Local\",\"MI\",\"IM\")&\"GAS\"","v":"IMGAS"},{"$f":"VLOOKUP(RIGHT(B118,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Gas/Primary"},1,{"$f":"VLOOKUP(RIGHT(B118,3)&$H113,$L$54:$M$67,2,FALSE)","v":"347 351 355 359 363 367 371 375 379 383 387 393 399 405 411 417 423 429 435 441 447 447 447 447 "},{"$f":"$Z$33","v":1.77},null,{"$f":"VLOOKUP(RIGHT(B118,3),NameConvs!$C$3:$F$19,4,FALSE)","v":"g-p"}]
[{"$f":"A121&RIGHT(B119,3)","v":"GAMCOA"},"IMCOA",{"$f":"VLOOKUP(RIGHT(B119,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Coal/Primary"},1,{"$f":"VLOOKUP(RIGHT(B119,3),$L$54:$M$67,2,FALSE)","v":"145 146 147 148 149 150 151 152 153 154 155 156 157 158 159 160 161 162 163 164 166 166 166 166 "},{"$f":"$AG$33","v":3.04},null,{"$f":"VLOOKUP(RIGHT(B119,3),NameConvs!$C$3:$F$19,4,FALSE)","v":"c-p"}]
[]
["GAM",{"$f":"ROW(B119)-ROW(B113)","v":6},{"$f":"ROW()-B121-2","v":113}]
[]
[]
[null,{"$f":"VLOOKUP(A134,NameConvs!$B$57:$E$69,4)","v":"Ghana"},{"$f":"OFFSET(C$2,lang,0)","v":"Main Output"},{"$f":"OFFSET(D$2,lang,0)","v":"Main Output (switch c)"},{"$f":"OFFSET(E$2,lang,0)","v":"var costs (switch c)"},{"$f":"OFFSET(F$2,lang,0)","v":"CO2 Emssions con1a"},"Annual Production Limits",{"$f":"VLOOKUP(A134,NameConvs!$B$57:$F$69,5,FALSE)","v":"Coastal"}]
[null,{"$f":"OFFSET(B$2,lang,0)","v":"MESSAGE Name"},null,null,"US$'00/kWyr","ktons/MWyr","Mwyr/yr",{"$f":"VLOOKUP(A134,NameConvs!$B$57:$G$69,6,FALSE)","v":"GOA"}]
[{"$f":"A134&RIGHT(B126,3)","v":"GHABIO"},"MIBIO",{"$f":"VLOOKUP(RIGHT(B126,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Biomass/Primary"},1,{"$f":"$M$67","v":47},0,null,{"$f":"VLOOKUP(RIGHT(B126,3),NameConvs!$C$3:$F$19,4,FALSE)","v":"b-p"}]
[{"$f":"A134&RIGHT(B127,3)","v":"GHAOHF"},"IMOHF",{"$f":"VLOOKUP(RIGHT(B127,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"HFO/Primary"},1,{"$f":"VLOOKUP(RIGHT(B127,3)&LEFT($H124,1),$L$54:$M$67,2,FALSE)","v":"407 415.2 423.4 431.6 439.8 448 456.2 464.4 472.6 480.8 488.37 494.36 500.35 506.34 512.33 518.32 524.31 530.3 536.29 542.28 549.54 549.54 549.54 549.54 "},{"$f":"SUMIF($L$21:$W$21,RIGHT(B127,3)&LEFT(H124,1),$L$33:$W$33)","v":2.5440091200000001},null,{"$f":"VLOOKUP(RIGHT(B127,3),NameConvs!$C$3:$F$19,4,FALSE)","v":"h-p"}]
[{"$f":"A134&RIGHT(B128,3)","v":"GHAODS"},"IMODS",{"$f":"VLOOKUP(RIGHT(B128,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Diesel/Primary"},1,{"$f":"VLOOKUP(RIGHT(B128,3)&LEFT($H124,1),$L$54:$M$67,2,FALSE)","v":"691 705 719 733 747 761 775 789 803 817 830 840 850 860 870 880 890 900 910 920 932 932 932 932 "},{"$f":"SUMIF($L$21:$W$21,RIGHT(B128,3)&LEFT(H124,1),$L$33:$W$33)","v":2.3358715199999995},null,{"$f":"VLOOKUP(RIGHT(B128,3),NameConvs!$C$3:$F$19,4,FALSE)","v":"o-p"}]
[{"$f":"A134&RIGHT(B129,3)","v":"GHAOLC"},"IMOLC",{"$f":"VLOOKUP(RIGHT(B129,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Crude/Primary"},1,{"$f":"VLOOKUP(RIGHT(B129,3)&LEFT($H124,1),$L$54:$M$67,2,FALSE)","v":"561 572 583 594 605 616 627 638 649 660 670 678 686 694 702 710 718 726 734 742 752 752 752 752 "},{"$f":"SUMIF($L$21:$W$21,RIGHT(B129,3)&LEFT(H124,1),$L$33:$W$33)","v":2.3125348800000003},null,{"$f":"VLOOKUP(RIGHT(B129,3),NameConvs!$C$3:$F$19,4,FALSE)","v":"p-p"}]
[{"$f":"A134&RIGHT(B130,3)","v":"GHAGAS"},{"$f":"IF(H125=\"Local\",\"MI\",\"IM\")&\"GAS\"","v":"IMGAS"},{"$f":"VLOOKUP(RIGHT(B130,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Gas/Primary"},1,{"$f":"VLOOKUP(RIGHT(B130,3)&$H125,$L$54:$M$67,2,FALSE)","v":"325 329 333 337 341 345 349 353 357 361 365 371 377 383 389 395 401 407 413 419 425 425 425 425 "},{"$f":"$Z$33","v":1.77},null,{"$f":"VLOOKUP(RIGHT(B130,3),NameConvs!$C$3:$F$19,4,FALSE)","v":"g-p"}]
[{"$f":"A134&RIGHT(B131,3)","v":"GHACOA"},"IMCOA",{"$f":"VLOOKUP(RIGHT(B131,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Coal/Primary"},1,{"$f":"VLOOKUP(RIGHT(B131,3),$L$54:$M$67,2,FALSE)","v":"145 146 147 148 149 150 151 152 153 154 155 156 157 158 159 160 161 162 163 164 166 166 166 166 "},{"$f":"$AG$33","v":3.04},null,{"$f":"VLOOKUP(RIGHT(B131,3),NameConvs!$C$3:$F$19,4,FALSE)","v":"c-p"}]
[{"$f":"A134&RIGHT(B132,3)","v":"GHAAGA"},"PRAGA","Gas/Primary",1,{"$f":"$M$72","v":"268 271 274 277 280 283 286 289 292 295 298 303 308 313 318 323 328 333 338 343 348 348 348 348 "},{"$f":"$Z$33","v":1.77},{"$f":"$AM$30","v":732.64369499999998},{"$f":"H130","v":"g-p"}]
[]
["GHA",{"$f":"ROW(B132)-ROW(B125)","v":7},{"$f":"ROW()-B134-2","v":125}]
[]
[]
[null,{"$f":"VLOOKUP(A146,NameConvs!$B$57:$E$69,4)","v":"Guinea"},{"$f":"OFFSET(C$2,lang,0)","v":"Main Output"},{"$f":"OFFSET(D$2,lang,0)","v":"Main Output (switch c)"},{"$f":"OFFSET(E$2,lang,0)","v":"var costs (switch c)"},{"$f":"OFFSET(F$2,lang,0)","v":"CO2 Emssions con1a"},"Annual Production Limits",{"$f":"VLOOKUP(A146,NameConvs!$B$57:$F$69,5,FALSE)","v":"Coastal"}]
[null,{"$f":"OFFSET(B$2,lang,0)","v":"MESSAGE Name"},null,null,"US$'00/kWyr","ktons/MWyr","Mwyr/yr",{"$f":"VLOOKUP(A146,NameConvs!$B$57:$G$69,6,FALSE)","v":"LNG"}]
[{"$f":"A146&RIGHT(B139,3)","v":"GUIBIO"},"MIBIO",{"$f":"VLOOKUP(RIGHT(B139,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Biomass/Primary"},1,{"$f":"$M$67","v":47},0,null,{"$f":"VLOOKUP(RIGHT(B139,3),NameConvs!$C$3:$F$19,4,FALSE)","v":"b-p"}]
[{"$f":"A146&RIGHT(B140,3)","v":"GUIOHF"},"IMOHF",{"$f":"VLOOKUP(RIGHT(B140,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"HFO/Primary"},1,{"$f":"VLOOKUP(RIGHT(B140,3)&LEFT($H137,1),$L$54:$M$67,2,FALSE)","v":"407 415.2 423.4 431.6 439.8 448 456.2 464.4 472.6 480.8 488.37 494.36 500.35 506.34 512.33 518.32 524.31 530.3 536.29 542.28 549.54 549.54 549.54 549.54 "},{"$f":"SUMIF($L$21:$W$21,RIGHT(B140,3)&LEFT(H137,1),$L$33:$W$33)","v":2.5440091200000001},null,{"$f":"VLOOKUP(RIGHT(B140,3),NameConvs!$C$3:$F$19,4,FALSE)","v":"h-p"}]
[{"$f":"A146&RIGHT(B141,3)","v":"GUIODS"},"IMODS",{"$f":"VLOOKUP(RIGHT(B141,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Diesel/Primary"},1,{"$f":"VLOOKUP(RIGHT(B141,3)&LEFT($H137,1),$L$54:$M$67,2,FALSE)","v":"691 705 719 733 747 761 775 789 803 817 830 840 850 860 870 880 890 900 910 920 932 932 932 932 "},{"$f":"SUMIF($L$21:$W$21,RIGHT(B141,3)&LEFT(H137,1),$L$33:$W$33)","v":2.3358715199999995},null,{"$f":"VLOOKUP(RIGHT(B141,3),NameConvs!$C$3:$F$19,4,FALSE)","v":"o-p"}]
[{"$f":"A146&RIGHT(B142,3)","v":"GUIOLC"},"IMOLC",{"$f":"VLOOKUP(RIGHT(B142,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Crude/Primary"},1,{"$f":"VLOOKUP(RIGHT(B142,3)&LEFT($H137,1),$L$54:$M$67,2,FALSE)","v":"561 572 583 594 605 616 627 638 649 660 670 678 686 694 702 710 718 726 734 742 752 752 752 752 "},{"$f":"SUMIF($L$21:$W$21,RIGHT(B142,3)&LEFT(H137,1),$L$33:$W$33)","v":2.3125348800000003},null,{"$f":"VLOOKUP(RIGHT(B142,3),NameConvs!$C$3:$F$19,4,FALSE)","v":"p-p"}]
[{"$f":"A146&RIGHT(B143,3)","v":"GUIGAS"},{"$f":"IF(H138=\"Local\",\"MI\",\"IM\")&\"GAS\"","v":"IMGAS"},{"$f":"VLOOKUP(RIGHT(B143,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Gas/Primary"},1,{"$f":"VLOOKUP(RIGHT(B143,3)&$H138,$L$54:$M$67,2,FALSE)","v":"347 351 355 359 363 367 371 375 379 383 387 393 399 405 411 417 423 429 435 441 447 447 447 447 "},{"$f":"$Z$33","v":1.77},null,{"$f":"VLOOKUP(RIGHT(B143,3),NameConvs!$C$3:$F$19,4,FALSE)","v":"g-p"}]
[{"$f":"A146&RIGHT(B144,3)","v":"GUICOA"},"IMCOA",{"$f":"VLOOKUP(RIGHT(B144,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Coal/Primary"},1,{"$f":"VLOOKUP(RIGHT(B144,3),$L$54:$M$67,2,FALSE)","v":"145 146 147 148 149 150 151 152 153 154 155 156 157 158 159 160 161 162 163 164 166 166 166 166 "},{"$f":"$AG$33","v":3.04},null,{"$f":"VLOOKUP(RIGHT(B144,3),NameConvs!$C$3:$F$19,4,FALSE)","v":"c-p"}]
[]
["GUI",{"$f":"ROW(B144)-ROW(B138)","v":6},{"$f":"ROW()-B146-2","v":138}]
[]
[]
[null,{"$f":"VLOOKUP(A158,NameConvs!$B$57:$E$69,4,0)","v":"Guinea-Bissau"},{"$f":"OFFSET(C$2,lang,0)","v":"Main Output"},{"$f":"OFFSET(D$2,lang,0)","v":"Main Output (switch c)"},{"$f":"OFFSET(E$2,lang,0)","v":"var costs (switch c)"},{"$f":"OFFSET(F$2,lang,0)","v":"CO2 Emssions con1a"},"Annual Production Limits",{"$f":"VLOOKUP(A158,NameConvs!$B$57:$F$69,5,FALSE)","v":"Coastal"}]
[null,{"$f":"OFFSET(B$2,lang,0)","v":"MESSAGE Name"},null,null,"US$'00/kWyr","ktons/MWyr","Mwyr/yr",{"$f":"VLOOKUP(A158,NameConvs!$B$57:$G$69,6,FALSE)","v":"LNG"}]
[{"$f":"A158&RIGHT(B151,3)","v":"GBIBIO"},"MIBIO",{"$f":"VLOOKUP(RIGHT(B151,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Biomass/Primary"},1,{"$f":"$M$67","v":47},0,null,{"$f":"VLOOKUP(RIGHT(B151,3),NameConvs!$C$3:$F$19,4,FALSE)","v":"b-p"}]
[{"$f":"A158&RIGHT(B152,3)","v":"GBIOHF"},"IMOHF",{"$f":"VLOOKUP(RIGHT(B152,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"HFO/Primary"},1,{"$f":"VLOOKUP(RIGHT(B152,3)&LEFT($H149,1),$L$54:$M$67,2,FALSE)","v":"407 415.2 423.4 431.6 439.8 448 456.2 464.4 472.6 480.8 488.37 494.36 500.35 506.34 512.33 518.32 524.31 530.3 536.29 542.28 549.54 549.54 549.54 549.54 "},{"$f":"SUMIF($L$21:$W$21,RIGHT(B152,3)&LEFT(H149,1),$L$33:$W$33)","v":2.5440091200000001},null,{"$f":"VLOOKUP(RIGHT(B152,3),NameConvs!$C$3:$F$19,4,FALSE)","v":"h-p"}]
[{"$f":"A158&RIGHT(B153,3)","v":"GBIODS"},"IMODS",{"$f":"VLOOKUP(RIGHT(B153,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Diesel/Primary"},1,{"$f":"VLOOKUP(RIGHT(B153,3)&LEFT($H149,1),$L$54:$M$67,2,FALSE)","v":"691 705 719 733 747 761 775 789 803 817 830 840 850 860 870 880 890 900 910 920 932 932 932 932 "},{"$f":"SUMIF($L$21:$W$21,RIGHT(B153,3)&LEFT(H149,1),$L$33:$W$33)","v":2.3358715199999995},null,{"$f":"VLOOKUP(RIGHT(B153,3),NameConvs!$C$3:$F$19,4,FALSE)","v":"o-p"}]
[{"$f":"A158&RIGHT(B154,3)","v":"GBIOLC"},"IMOLC",{"$f":"VLOOKUP(RIGHT(B154,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Crude/Primary"},1,{"$f":"VLOOKUP(RIGHT(B154,3)&LEFT($H149,1),$L$54:$M$67,2,FALSE)","v":"561 572 583 594 605 616 627 638 649 660 670 678 686 694 702 710 718 726 734 742 752 752 752 752 "},{"$f":"SUMIF($L$21:$W$21,RIGHT(B154,3)&LEFT(H149,1),$L$33:$W$33)","v":2.3125348800000003},null,{"$f":"VLOOKUP(RIGHT(B154,3),NameConvs!$C$3:$F$19,4,FALSE)","v":"p-p"}]
[{"$f":"A158&RIGHT(B155,3)","v":"GBIGAS"},{"$f":"IF(H150=\"Local\",\"MI\",\"IM\")&\"GAS\"","v":"IMGAS"},{"$f":"VLOOKUP(RIGHT(B155,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Gas/Primary"},1,{"$f":"VLOOKUP(RIGHT(B155,3)&$H150,$L$54:$M$67,2,FALSE)","v":"347 351 355 359 363 367 371 375 379 383 387 393 399 405 411 417 423 429 435 441 447 447 447 447 "},{"$f":"$Z$33","v":1.77},null,{"$f":"VLOOKUP(RIGHT(B155,3),NameConvs!$C$3:$F$19,4,FALSE)","v":"g-p"}]
[{"$f":"A158&RIGHT(B156,3)","v":"GBICOA"},"IMCOA",{"$f":"VLOOKUP(RIGHT(B156,3),NameConvs!$C$3:$E$19,lang+2,0)&\"/\"&OFFSET(NameConvs!$H$16,0,lang)","v":"Coal/Primary"},1,{"$f":"VLOOKUP(RIGHT(B156,3),$L$54:$M$67,2,FALSE)","v":"145 146 147 148 149 150 151 152 153 154 155 156 157 158 159 160 161 162 163 164 166 166 166 166 "},{"$f":"$AG$33","v":3.04},null,{"$f":"VLOOKUP(RIGHT(B156,3),NameConvs!$C$3:$F$19,4,FALSE)","v":"c-p"}]
[]
["GBI",{"$f":"ROW(B156)-ROW(B150)","v":6},{"$f":"ROW()-B158-2","v":150}]

{"sheet":"adb_fuel","index":24,"n_rows":51,"n_cols":6,"rows_kept":51,"cut":false,"hidden":false,"merged":[]}
["country","Tech count","Start row","Param size"]
[{"$f":"adb_all!$B$1","v":"TBN"},{"$f":"SUMIF(MSG_Fueldata!$A$4:$A$326,$A$2,MSG_Fueldata!$B$4:$B$326)","v":6},{"$f":"SUMIF(MSG_Fueldata!$A$4:$A$326,$A$2,MSG_Fueldata!$C$4:$C$326)-1","v":64},{"$f":"ROW(B10)-ROW(B3)","v":7}]
[{"$f":"A2","v":"TBN"},"*"]
[{"$f":"C2","v":64},{"$f":"OFFSET(MSG_Fueldata!$B$2,A4,0)","v":"MIBIO"},{"$f":"IF(B4=\"PRAGA\",\"b\",\"a\")","v":"a"}]
[null,null,"moutp",{"$f":"VLOOKUP(A3&RIGHT(B4,3),MSG_Fueldata!$A$7:$Q$309,MSG_Fueldata!H$1,FALSE)","v":"b-p"},"c",1]
[null,null,"vom","c",{"$f":"VLOOKUP(A3&RIGHT(B4,3),MSG_Fueldata!$A$7:$Q$309,MSG_Fueldata!E$1,FALSE)","v":47}]
[null,null,"con1a","CO2","c",{"$f":"ROUND(VLOOKUP(A3&RIGHT(B4,3),MSG_Fueldata!$A$7:$Q$309,MSG_Fueldata!F$1,FALSE),2)","v":0}]
[null,null,{"$f":"IF($F8=\"\",\"\",\"abda\")","v":""},{"$f":"IF($F8=\"\",\"\",\"up\")","v":""},{"$f":"IF($F8=\"\",\"\",\"c\")","v":""},{"$f":"IF(VLOOKUP(A3&RIGHT(B4,3),MSG_Fueldata!$A$7:$Q$309,MSG_Fueldata!G$1,FALSE)=0,\"\",VLOOKUP(A3&RIGHT(B4,3),MSG_Fueldata!$A$7:$Q$309,MSG_Fueldata!G$1,FALSE))","v":""}]
[null,"#"]
[{"$f":"A3","v":"TBN"},"*"]
[{"$f":"A4+1","v":65},{"$f":"OFFSET(MSG_Fueldata!$B$2,A11,0)","v":"IMOHF"},{"$f":"IF(B11=\"PRAGA\",\"b\",\"a\")","v":"a"}]
[null,null,"moutp",{"$f":"VLOOKUP(A10&RIGHT(B11,3),MSG_Fueldata!$A$7:$Q$309,MSG_Fueldata!H$1,FALSE)","v":"h-p"},"c",1]
[null,null,"vom","ts",{"$f":"VLOOKUP(A10&RIGHT(B11,3),MSG_Fueldata!$A$7:$Q$309,MSG_Fueldata!E$1,FALSE)","v":"407 415.2 423.4 431.6 439.8 448 456.2 464.4 472.6 480.8 488.37 494.36 500.35 506.34 512.33 518.32 524.31 530.3 536.29 542.28 549.54 549.54 549.54 549.54 "}]
[null,null,"con1a","CO2","c",{"$f":"ROUND(VLOOKUP(A10&RIGHT(B11,3),MSG_Fueldata!$A$7:$Q$309,MSG_Fueldata!F$1,FALSE),2)","v":2.54}]
[null,null,{"$f":"IF($F15=\"\",\"\",\"abda\")","v":""},{"$f":"IF($F15=\"\",\"\",\"up\")","v":""},{"$f":"IF($F15=\"\",\"\",\"c\")","v":""},{"$f":"IF(VLOOKUP(A10&RIGHT(B11,3),MSG_Fueldata!$A$7:$Q$309,MSG_Fueldata!G$1,FALSE)=0,\"\",VLOOKUP(A10&RIGHT(B11,3),MSG_Fueldata!$A$7:$Q$309,MSG_Fueldata!G$1,FALSE))","v":""}]
[null,"#"]
[{"$f":"A10","v":"TBN"},"*"]
[{"$f":"A11+1","v":66},{"$f":"OFFSET(MSG_Fueldata!$B$2,A18,0)","v":"IMODS"},{"$f":"IF(B18=\"PRAGA\",\"b\",\"a\")","v":"a"}]
[null,null,"moutp",{"$f":"VLOOKUP(A17&RIGHT(B18,3),MSG_Fueldata!$A$7:$Q$309,MSG_Fueldata!H$1,FALSE)","v":"o-p"},"c",1]
[null,null,"vom","ts",{"$f":"VLOOKUP(A17&RIGHT(B18,3),MSG_Fueldata!$A$7:$Q$309,MSG_Fueldata!E$1,FALSE)","v":"691 705 719 733 747 761 775 789 803 817 830 840 850 860 870 880 890 900 910 920 932 932 932 932 "}]
[null,null,"con1a","CO2","c",{"$f":"ROUND(VLOOKUP(A17&RIGHT(B18,3),MSG_Fueldata!$A$7:$Q$309,MSG_Fueldata!F$1,FALSE),2)","v":2.34}]
[null,null,{"$f":"IF($F22=\"\",\"\",\"abda\")","v":""},{"$f":"IF($F22=\"\",\"\",\"up\")","v":""},{"$f":"IF($F22=\"\",\"\",\"c\")","v":""},{"$f":"IF(VLOOKUP(A17&RIGHT(B18,3),MSG_Fueldata!$A$7:$Q$309,MSG_Fueldata!G$1,FALSE)=0,\"\",VLOOKUP(A17&RIGHT(B18,3),MSG_Fueldata!$A$7:$Q$309,MSG_Fueldata!G$1,FALSE))","v":""}]
[null,"#"]
[{"$f":"A17","v":"TBN"},"*"]
[{"$f":"A18+1","v":67},{"$f":"OFFSET(MSG_Fueldata!$B$2,A25,0)","v":"IMOLC"},{"$f":"IF(B25=\"PRAGA\",\"b\",\"a\")","v":"a"}]
[null,null,"moutp",{"$f":"VLOOKUP(A24&RIGHT(B25,3),MSG_Fueldata!$A$7:$Q$309,MSG_Fueldata!H$1,FALSE)","v":"p-p"},"c",1]
[null,null,"vom","ts",{"$f":"VLOOKUP(A24&RIGHT(B25,3),MSG_Fueldata!$A$7:$Q$309,MSG_Fueldata!E$1,FALSE)","v":"561 572 583 594 605 616 627 638 649 660 670 678 686 694 702 710 718 726 734 742 752 752 752 752 "}]
[null,null,"con1a","CO2","c",{"$f":"ROUND(VLOOKUP(A24&RIGHT(B25,3),MSG_Fueldata!$A$7:$Q$309,MSG_Fueldata!F$1,FALSE),2)","v":2.31}]
[null,null,{"$f":"IF($F29=\"\",\"\",\"abda\")","v":""},{"$f":"IF($F29=\"\",\"\",\"up\")","v":""},{"$f":"IF($F29=\"\",\"\",\"c\")","v":""},{"$f":"IF(VLOOKUP(A24&RIGHT(B25,3),MSG_Fueldata!$A$7:$Q$309,MSG_Fueldata!G$1,FALSE)=0,\"\",VLOOKUP(A24&RIGHT(B25,3),MSG_Fueldata!$A$7:$Q$309,MSG_Fueldata!G$1,FALSE))","v":""}]
[null,"#"]
[{"$f":"A24","v":"TBN"},"*"]
[{"$f":"A25+1","v":68},{"$f":"OFFSET(MSG_Fueldata!$B$2,A32,0)","v":"IMGAS"},{"$f":"IF(B32=\"PRAGA\",\"b\",\"a\")","v":"a"}]
[null,null,"moutp",{"$f":"VLOOKUP(A31&RIGHT(B32,3),MSG_Fueldata!$A$7:$Q$309,MSG_Fueldata!H$1,FALSE)","v":"g-p"},"c",1]
[null,null,"vom","ts",{"$f":"VLOOKUP(A31&RIGHT(B32,3),MSG_Fueldata!$A$7:$Q$309,MSG_Fueldata!E$1,FALSE)","v":"325 329 333 337 341 345 349 353 357 361 365 371 377 383 389 395 401 407 413 419 425 425 425 425 "}]
[null,null,"con1a","CO2","c",{"$f":"ROUND(VLOOKUP(A31&RIGHT(B32,3),MSG_Fueldata!$A$7:$Q$309,MSG_Fueldata!F$1,FALSE),2)","v":1.77}]
[null,null,{"$f":"IF($F36=\"\",\"\",\"abda\")","v":""},{"$f":"IF($F36=\"\",\"\",\"up\")","v":""},{"$f":"IF($F36=\"\",\"\",\"c\")","v":""},{"$f":"IF(VLOOKUP(A31&RIGHT(B32,3),MSG_Fueldata!$A$7:$Q$309,MSG_Fueldata!G$1,FALSE)=0,\"\",VLOOKUP(A31&RIGHT(B32,3),MSG_Fueldata!$A$7:$Q$309,MSG_Fueldata!G$1,FALSE))","v":""}]
[null,"#"]
[{"$f":"A31","v":"TBN"},"*"]
[{"$f":"A32+1","v":69},{"$f":"OFFSET(MSG_Fueldata!$B$2,A39,0)","v":"IMCOA"},{"$f":"IF(B39=\"PRAGA\",\"b\",\"a\")","v":"a"}]
[null,null,"moutp",{"$f":"VLOOKUP(A38&RIGHT(B39,3),MSG_Fueldata!$A$7:$Q$309,MSG_Fueldata!H$1,FALSE)","v":"c-p"},"c",1]
[null,null,"vom","ts",{"$f":"VLOOKUP(A38&RIGHT(B39,3),MSG_Fueldata!$A$7:$Q$309,MSG_Fueldata!E$1,FALSE)","v":"145 146 147 148 149 150 151 152 153 154 155 156 157 158 159 160 161 162 163 164 166 166 166 166 "}]
[null,null,"con1a","CO2","c",{"$f":"ROUND(VLOOKUP(A38&RIGHT(B39,3),MSG_Fueldata!$A$7:$Q$309,MSG_Fueldata!F$1,FALSE),2)","v":3.04}]
[null,null,{"$f":"IF($F43=\"\",\"\",\"abda\")","v":""},{"$f":"IF($F43=\"\",\"\",\"up\")","v":""},{"$f":"IF($F43=\"\",\"\",\"c\")","v":""},{"$f":"IF(VLOOKUP(A38&RIGHT(B39,3),MSG_Fueldata!$A$7:$Q$309,MSG_Fueldata!G$1,FALSE)=0,\"\",VLOOKUP(A38&RIGHT(B39,3),MSG_Fueldata!$A$7:$Q$309,MSG_Fueldata!G$1,FALSE))","v":""}]
[null,"#"]
[{"$f":"A38","v":"TBN"},"*"]
[{"$f":"A39+1","v":70},{"$f":"OFFSET(MSG_Fueldata!$B$2,A46,0)","v":0},{"$f":"IF(B46=\"PRAGA\",\"b\",\"a\")","v":"a"}]
[null,null,"moutp",{"$f":"VLOOKUP(A45&RIGHT(B46,3),MSG_Fueldata!$A$7:$Q$309,MSG_Fueldata!H$1,FALSE)","v":{"$error":"#N/A"}},"c",1]
[null,null,"vom","c",{"$f":"VLOOKUP(A45&RIGHT(B46,3),MSG_Fueldata!$A$7:$Q$309,MSG_Fueldata!E$1,FALSE)","v":{"$error":"#N/A"}}]
[null,null,"con1a","CO2","c",{"$f":"ROUND(VLOOKUP(A45&RIGHT(B46,3),MSG_Fueldata!$A$7:$Q$309,MSG_Fueldata!F$1,FALSE),2)","v":{"$error":"#N/A"}}]
[null,null,{"$f":"IF($F50=\"\",\"\",\"abda\")","v":{"$error":"#N/A"}},{"$f":"IF($F50=\"\",\"\",\"up\")","v":{"$error":"#N/A"}},{"$f":"IF($F50=\"\",\"\",\"c\")","v":{"$error":"#N/A"}},{"$f":"IF(VLOOKUP(A45&RIGHT(B46,3),MSG_Fueldata!$A$7:$Q$309,MSG_Fueldata!G$1,FALSE)=0,\"\",VLOOKUP(A45&RIGHT(B46,3),MSG_Fueldata!$A$7:$Q$309,MSG_Fueldata!G$1,FALSE))","v":{"$error":"#N/A"}}]
[null,"#"]

{"sheet":"adb_fuel2","index":25,"n_rows":343,"n_cols":1,"rows_kept":343,"cut":false,"hidden":false,"merged":[]}
[]
[{"$f":"adb_fuel!B3&\" \"&adb_fuel!C3&\" \"&adb_fuel!D3&\" \"&adb_fuel!E3&\" \"&adb_fuel!F3","v":"*    "}]
[{"$f":"adb_fuel!B4&\" \"&adb_fuel!C4&\" \"&adb_fuel!D4&\" \"&adb_fuel!E4&\" \"&adb_fuel!F4","v":"MIBIO a   "}]
[{"$f":"adb_fuel!B5&\" \"&adb_fuel!C5&\" \"&adb_fuel!D5&\" \"&adb_fuel!E5&\" \"&adb_fuel!F5","v":" moutp b-p c 1"}]
[{"$f":"adb_fuel!B6&\" \"&adb_fuel!C6&\" \"&adb_fuel!D6&\" \"&adb_fuel!E6&\" \"&adb_fuel!F6","v":" vom c 47 "}]
[{"$f":"adb_fuel!B7&\" \"&adb_fuel!C7&\" \"&adb_fuel!D7&\" \"&adb_fuel!E7&\" \"&adb_fuel!F7","v":" con1a CO2 c 0"}]
[{"$f":"adb_fuel!B8&\" \"&adb_fuel!C8&\" \"&adb_fuel!D8&\" \"&adb_fuel!E8&\" \"&adb_fuel!F8","v":"    "}]
[{"$f":"adb_fuel!B9&\" \"&adb_fuel!C9&\" \"&adb_fuel!D9&\" \"&adb_fuel!E9&\" \"&adb_fuel!F9","v":"#    "}]
[{"$f":"adb_fuel!B10&\" \"&adb_fuel!C10&\" \"&adb_fuel!D10&\" \"&adb_fuel!E10&\" \"&adb_fuel!F10","v":"*    "}]
[{"$f":"adb_fuel!B11&\" \"&adb_fuel!C11&\" \"&adb_fuel!D11&\" \"&adb_fuel!E11&\" \"&adb_fuel!F11","v":"IMOHF a   "}]
[{"$f":"adb_fuel!B12&\" \"&adb_fuel!C12&\" \"&adb_fuel!D12&\" \"&adb_fuel!E12&\" \"&adb_fuel!F12","v":" moutp h-p c 1"}]
[{"$f":"adb_fuel!B13&\" \"&adb_fuel!C13&\" \"&adb_fuel!D13&\" \"&adb_fuel!E13&\" \"&adb_fuel!F13","v":" vom ts 407 415.2 423.4 431.6 439.8 448 456.2 464.4 472.6 480.8 488.37 494.36 500.35 506.34 512.33 518.32 524.31 530.3 536.29 542.28 549.54 549.54 549.54 549.54  "}]
[{"$f":"adb_fuel!B14&\" \"&adb_fuel!C14&\" \"&adb_fuel!D14&\" \"&adb_fuel!E14&\" \"&adb_fuel!F14","v":" con1a CO2 c 2.54"}]
[{"$f":"adb_fuel!B15&\" \"&adb_fuel!C15&\" \"&adb_fuel!D15&\" \"&adb_fuel!E15&\" \"&adb_fuel!F15","v":"    "}]
[{"$f":"adb_fuel!B16&\" \"&adb_fuel!C16&\" \"&adb_fuel!D16&\" \"&adb_fuel!E16&\" \"&adb_fuel!F16","v":"#    "}]
[{"$f":"adb_fuel!B17&\" \"&adb_fuel!C17&\" \"&adb_fuel!D17&\" \"&adb_fuel!E17&\" \"&adb_fuel!F17","v":"*    "}]
[{"$f":"adb_fuel!B18&\" \"&adb_fuel!C18&\" \"&adb_fuel!D18&\" \"&adb_fuel!E18&\" \"&adb_fuel!F18","v":"IMODS a   "}]
[{"$f":"adb_fuel!B19&\" \"&adb_fuel!C19&\" \"&adb_fuel!D19&\" \"&adb_fuel!E19&\" \"&adb_fuel!F19","v":" moutp o-p c 1"}]
[{"$f":"adb_fuel!B20&\" \"&adb_fuel!C20&\" \"&adb_fuel!D20&\" \"&adb_fuel!E20&\" \"&adb_fuel!F20","v":" vom ts 691 705 719 733 747 761 775 789 803 817 830 840 850 860 870 880 890 900 910 920 932 932 932 932  "}]
[{"$f":"adb_fuel!B21&\" \"&adb_fuel!C21&\" \"&adb_fuel!D21&\" \"&adb_fuel!E21&\" \"&adb_fuel!F21","v":" con1a CO2 c 2.34"}]
[{"$f":"adb_fuel!B22&\" \"&adb_fuel!C22&\" \"&adb_fuel!D22&\" \"&adb_fuel!E22&\" \"&adb_fuel!F22","v":"    "}]
[{"$f":"adb_fuel!B23&\" \"&adb_fuel!C23&\" \"&adb_fuel!D23&\" \"&adb_fuel!E23&\" \"&adb_fuel!F23","v":"#    "}]
[{"$f":"adb_fuel!B24&\" \"&adb_fuel!C24&\" \"&adb_fuel!D24&\" \"&adb_fuel!E24&\" \"&adb_fuel!F24","v":"*    "}]
[{"$f":"adb_fuel!B25&\" \"&adb_fuel!C25&\" \"&adb_fuel!D25&\" \"&adb_fuel!E25&\" \"&adb_fuel!F25","v":"IMOLC a   "}]
[{"$f":"adb_fuel!B26&\" \"&adb_fuel!C26&\" \"&adb_fuel!D26&\" \"&adb_fuel!E26&\" \"&adb_fuel!F26","v":" moutp p-p c 1"}]
[{"$f":"adb_fuel!B27&\" \"&adb_fuel!C27&\" \"&adb_fuel!D27&\" \"&adb_fuel!E27&\" \"&adb_fuel!F27","v":" vom ts 561 572 583 594 605 616 627 638 649 660 670 678 686 694 702 710 718 726 734 742 752 752 752 752  "}]
[{"$f":"adb_fuel!B28&\" \"&adb_fuel!C28&\" \"&adb_fuel!D28&\" \"&adb_fuel!E28&\" \"&adb_fuel!F28","v":" con1a CO2 c 2.31"}]
[{"$f":"adb_fuel!B29&\" \"&adb_fuel!C29&\" \"&adb_fuel!D29&\" \"&adb_fuel!E29&\" \"&adb_fuel!F29","v":"    "}]
[{"$f":"adb_fuel!B30&\" \"&adb_fuel!C30&\" \"&adb_fuel!D30&\" \"&adb_fuel!E30&\" \"&adb_fuel!F30","v":"#    "}]
[{"$f":"adb_fuel!B31&\" \"&adb_fuel!C31&\" \"&adb_fuel!D31&\" \"&adb_fuel!E31&\" \"&adb_fuel!F31","v":"*    "}]
[{"$f":"adb_fuel!B32&\" \"&adb_fuel!C32&\" \"&adb_fuel!D32&\" \"&adb_fuel!E32&\" \"&adb_fuel!F32","v":"IMGAS a   "}]
[{"$f":"adb_fuel!B33&\" \"&adb_fuel!C33&\" \"&adb_fuel!D33&\" \"&adb_fuel!E33&\" \"&adb_fuel!F33","v":" moutp g-p c 1"}]
[{"$f":"adb_fuel!B34&\" \"&adb_fuel!C34&\" \"&adb_fuel!D34&\" \"&adb_fuel!E34&\" \"&adb_fuel!F34","v":" vom ts 325 329 333 337 341 345 349 353 357 361 365 371 377 383 389 395 401 407 413 419 425 425 425 425  "}]
[{"$f":"adb_fuel!B35&\" \"&adb_fuel!C35&\" \"&adb_fuel!D35&\" \"&adb_fuel!E35&\" \"&adb_fuel!F35","v":" con1a CO2 c 1.77"}]
[{"$f":"adb_fuel!B36&\" \"&adb_fuel!C36&\" \"&adb_fuel!D36&\" \"&adb_fuel!E36&\" \"&adb_fuel!F36","v":"    "}]
[{"$f":"adb_fuel!B37&\" \"&adb_fuel!C37&\" \"&adb_fuel!D37&\" \"&adb_fuel!E37&\" \"&adb_fuel!F37","v":"#    "}]
[{"$f":"adb_fuel!B38&\" \"&adb_fuel!C38&\" \"&adb_fuel!D38&\" \"&adb_fuel!E38&\" \"&adb_fuel!F38","v":"*    "}]
[{"$f":"adb_fuel!B39&\" \"&adb_fuel!C39&\" \"&adb_fuel!D39&\" \"&adb_fuel!E39&\" \"&adb_fuel!F39","v":"IMCOA a   "}]
[{"$f":"adb_fuel!B40&\" \"&adb_fuel!C40&\" \"&adb_fuel!D40&\" \"&adb_fuel!E40&\" \"&adb_fuel!F40","v":" moutp c-p c 1"}]
[{"$f":"adb_fuel!B41&\" \"&adb_fuel!C41&\" \"&adb_fuel!D41&\" \"&adb_fuel!E41&\" \"&adb_fuel!F41","v":" vom ts 145 146 147 148 149 150 151 152 153 154 155 156 157 158 159 160 161 162 163 164 166 166 166 166  "}]
[{"$f":"adb_fuel!B42&\" \"&adb_fuel!C42&\" \"&adb_fuel!D42&\" \"&adb_fuel!E42&\" \"&adb_fuel!F42","v":" con1a CO2 c 3.04"}]
[{"$f":"adb_fuel!B43&\" \"&adb_fuel!C43&\" \"&adb_fuel!D43&\" \"&adb_fuel!E43&\" \"&adb_fuel!F43","v":"    "}]
[{"$f":"adb_fuel!B44&\" \"&adb_fuel!C44&\" \"&adb_fuel!D44&\" \"&adb_fuel!E44&\" \"&adb_fuel!F44","v":"#    "}]
[{"$f":"adb_fuel!B45&\" \"&adb_fuel!C45&\" \"&adb_fuel!D45&\" \"&adb_fuel!E45&\" \"&adb_fuel!F45","v":"*    "}]
[{"$f":"adb_fuel!B46&\" \"&adb_fuel!C46&\" \"&adb_fuel!D46&\" \"&adb_fuel!E46&\" \"&adb_fuel!F46","v":"0 a   "}]
[{"$f":"adb_fuel!B47&\" \"&adb_fuel!C47&\" \"&adb_fuel!D47&\" \"&adb_fuel!E47&\" \"&adb_fuel!F47","v":{"$error":"#N/A"}}]
[{"$f":"adb_fuel!B48&\" \"&adb_fuel!C48&\" \"&adb_fuel!D48&\" \"&adb_fuel!E48&\" \"&adb_fuel!F48","v":{"$error":"#N/A"}}]
[{"$f":"adb_fuel!B49&\" \"&adb_fuel!C49&\" \"&adb_fuel!D49&\" \"&adb_fuel!E49&\" \"&adb_fuel!F49","v":{"$error":"#N/A"}}]
[{"$f":"adb_fuel!B50&\" \"&adb_fuel!C50&\" \"&adb_fuel!D50&\" \"&adb_fuel!E50&\" \"&adb_fuel!F50","v":{"$error":"#N/A"}}]
[{"$f":"adb_fuel!B51&\" \"&adb_fuel!C51&\" \"&adb_fuel!D51&\" \"&adb_fuel!E51&\" \"&adb_fuel!F51","v":"#    "}]
[{"$f":"adb_fuel!B52&\" \"&adb_fuel!C52&\" \"&adb_fuel!D52&\" \"&adb_fuel!E52&\" \"&adb_fuel!F52","v":"    "}]
[{"$f":"adb_fuel!B53&\" \"&adb_fuel!C53&\" \"&adb_fuel!D53&\" \"&adb_fuel!E53&\" \"&adb_fuel!F53","v":"    "}]
[{"$f":"adb_fuel!B54&\" \"&adb_fuel!C54&\" \"&adb_fuel!D54&\" \"&adb_fuel!E54&\" \"&adb_fuel!F54","v":"    "}]
[{"$f":"adb_fuel!B55&\" \"&adb_fuel!C55&\" \"&adb_fuel!D55&\" \"&adb_fuel!E55&\" \"&adb_fuel!F55","v":"    "}]
[{"$f":"adb_fuel!B63&\" \"&adb_fuel!C63&\" \"&adb_fuel!D63&\" \"&adb_fuel!E63&\" \"&adb_fuel!F63","v":"    "}]
[{"$f":"adb_fuel!B64&\" \"&adb_fuel!C64&\" \"&adb_fuel!D64&\" \"&adb_fuel!E64&\" \"&adb_fuel!F64","v":"    "}]
[{"$f":"adb_fuel!B65&\" \"&adb_fuel!C65&\" \"&adb_fuel!D65&\" \"&adb_fuel!E65&\" \"&adb_fuel!F65","v":"    "}]
[{"$f":"adb_fuel!B66&\" \"&adb_fuel!C66&\" \"&adb_fuel!D66&\" \"&adb_fuel!E66&\" \"&adb_fuel!F66","v":"    "}]
[{"$f":"adb_fuel!B67&\" \"&adb_fuel!C67&\" \"&adb_fuel!D67&\" \"&adb_fuel!E67&\" \"&adb_fuel!F67","v":"    "}]
[{"$f":"adb_fuel!B68&\" \"&adb_fuel!C68&\" \"&adb_fuel!D68&\" \"&adb_fuel!E68&\" \"&adb_fuel!F68","v":"    "}]
[{"$f":"adb_fuel!B69&\" \"&adb_fuel!C69&\" \"&adb_fuel!D69&\" \"&adb_fuel!E69&\" \"&adb_fuel!F69","v":"    "}]
[{"$f":"adb_fuel!B70&\" \"&adb_fuel!C70&\" \"&adb_fuel!D70&\" \"&adb_fuel!E70&\" \"&adb_fuel!F70","v":"    "}]
[{"$f":"adb_fuel!B71&\" \"&adb_fuel!C71&\" \"&adb_fuel!D71&\" \"&adb_fuel!E71&\" \"&adb_fuel!F71","v":"    "}]
[{"$f":"adb_fuel!B72&\" \"&adb_fuel!C72&\" \"&adb_fuel!D72&\" \"&adb_fuel!E72&\" \"&adb_fuel!F72","v":"    "}]
[{"$f":"adb_fuel!B73&\" \"&adb_fuel!C73&\" \"&adb_fuel!D73&\" \"&adb_fuel!E73&\" \"&adb_fuel!F73","v":"    "}]
[{"$f":"adb_fuel!B74&\" \"&adb_fuel!C74&\" \"&adb_fuel!D74&\" \"&adb_fuel!E74&\" \"&adb_fuel!F74","v":"    "}]
[{"$f":"adb_fuel!B75&\" \"&adb_fuel!C75&\" \"&adb_fuel!D75&\" \"&adb_fuel!E75&\" \"&adb_fuel!F75","v":"    "}]
[{"$f":"adb_fuel!B76&\" \"&adb_fuel!C76&\" \"&adb_fuel!D76&\" \"&adb_fuel!E76&\" \"&adb_fuel!F76","v":"    "}]
[{"$f":"adb_fuel!B77&\" \"&adb_fuel!C77&\" \"&adb_fuel!D77&\" \"&adb_fuel!E77&\" \"&adb_fuel!F77","v":"    "}]
[{"$f":"adb_fuel!B78&\" \"&adb_fuel!C78&\" \"&adb_fuel!D78&\" \"&adb_fuel!E78&\" \"&adb_fuel!F78","v":"    "}]
[{"$f":"adb_fuel!B79&\" \"&adb_fuel!C79&\" \"&adb_fuel!D79&\" \"&adb_fuel!E79&\" \"&adb_fuel!F79","v":"    "}]
[{"$f":"adb_fuel!B80&\" \"&adb_fuel!C80&\" \"&adb_fuel!D80&\" \"&adb_fuel!E80&\" \"&adb_fuel!F80","v":"    "}]
[{"$f":"adb_fuel!B81&\" \"&adb_fuel!C81&\" \"&adb_fuel!D81&\" \"&adb_fuel!E81&\" \"&adb_fuel!F81","v":"    "}]
[{"$f":"adb_fuel!B82&\" \"&adb_fuel!C82&\" \"&adb_fuel!D82&\" \"&adb_fuel!E82&\" \"&adb_fuel!F82","v":"    "}]
[{"$f":"adb_fuel!B83&\" \"&adb_fuel!C83&\" \"&adb_fuel!D83&\" \"&adb_fuel!E83&\" \"&adb_fuel!F83","v":"    "}]
[{"$f":"adb_fuel!B84&\" \"&adb_fuel!C84&\" \"&adb_fuel!D84&\" \"&adb_fuel!E84&\" \"&adb_fuel!F84","v":"    "}]
[{"$f":"adb_fuel!B85&\" \"&adb_fuel!C85&\" \"&adb_fuel!D85&\" \"&adb_fuel!E85&\" \"&adb_fuel!F85","v":"    "}]
[{"$f":"adb_fuel!B86&\" \"&adb_fuel!C86&\" \"&adb_fuel!D86&\" \"&adb_fuel!E86&\" \"&adb_fuel!F86","v":"    "}]
[{"$f":"adb_fuel!B87&\" \"&adb_fuel!C87&\" \"&adb_fuel!D87&\" \"&adb_fuel!E87&\" \"&adb_fuel!F87","v":"    "}]
[{"$f":"adb_fuel!B88&\" \"&adb_fuel!C88&\" \"&adb_fuel!D88&\" \"&adb_fuel!E88&\" \"&adb_fuel!F88","v":"    "}]
[{"$f":"adb_fuel!B89&\" \"&adb_fuel!C89&\" \"&adb_fuel!D89&\" \"&adb_fuel!E89&\" \"&adb_fuel!F89","v":"    "}]
[{"$f":"adb_fuel!B90&\" \"&adb_fuel!C90&\" \"&adb_fuel!D90&\" \"&adb_fuel!E90&\" \"&adb_fuel!F90","v":"    "}]
[{"$f":"adb_fuel!B91&\" \"&adb_fuel!C91&\" \"&adb_fuel!D91&\" \"&adb_fuel!E91&\" \"&adb_fuel!F91","v":"    "}]
[{"$f":"adb_fuel!B92&\" \"&adb_fuel!C92&\" \"&adb_fuel!D92&\" \"&adb_fuel!E92&\" \"&adb_fuel!F92","v":"    "}]
[{"$f":"adb_fuel!B93&\" \"&adb_fuel!C93&\" \"&adb_fuel!D93&\" \"&adb_fuel!E93&\" \"&adb_fuel!F93","v":"    "}]
[{"$f":"adb_fuel!B94&\" \"&adb_fuel!C94&\" \"&adb_fuel!D94&\" \"&adb_fuel!E94&\" \"&adb_fuel!F94","v":"    "}]
[{"$f":"adb_fuel!B95&\" \"&adb_fuel!C95&\" \"&adb_fuel!D95&\" \"&adb_fuel!E95&\" \"&adb_fuel!F95","v":"    "}]
[{"$f":"adb_fuel!B96&\" \"&adb_fuel!C96&\" \"&adb_fuel!D96&\" \"&adb_fuel!E96&\" \"&adb_fuel!F96","v":"    "}]
[{"$f":"adb_fuel!B97&\" \"&adb_fuel!C97&\" \"&adb_fuel!D97&\" \"&adb_fuel!E97&\" \"&adb_fuel!F97","v":"    "}]
[{"$f":"adb_fuel!B98&\" \"&adb_fuel!C98&\" \"&adb_fuel!D98&\" \"&adb_fuel!E98&\" \"&adb_fuel!F98","v":"    "}]
[{"$f":"adb_fuel!B99&\" \"&adb_fuel!C99&\" \"&adb_fuel!D99&\" \"&adb_fuel!E99&\" \"&adb_fuel!F99","v":"    "}]
[{"$f":"adb_fuel!B100&\" \"&adb_fuel!C100&\" \"&adb_fuel!D100&\" \"&adb_fuel!E100&\" \"&adb_fuel!F100","v":"    "}]
[{"$f":"adb_fuel!B101&\" \"&adb_fuel!C101&\" \"&adb_fuel!D101&\" \"&adb_fuel!E101&\" \"&adb_fuel!F101","v":"    "}]
[{"$f":"adb_fuel!B102&\" \"&adb_fuel!C102&\" \"&adb_fuel!D102&\" \"&adb_fuel!E102&\" \"&adb_fuel!F102","v":"    "}]
[{"$f":"adb_fuel!B103&\" \"&adb_fuel!C103&\" \"&adb_fuel!D103&\" \"&adb_fuel!E103&\" \"&adb_fuel!F103","v":"    "}]
[{"$f":"adb_fuel!B104&\" \"&adb_fuel!C104&\" \"&adb_fuel!D104&\" \"&adb_fuel!E104&\" \"&adb_fuel!F104","v":"    "}]
[{"$f":"adb_fuel!B105&\" \"&adb_fuel!C105&\" \"&adb_fuel!D105&\" \"&adb_fuel!E105&\" \"&adb_fuel!F105","v":"    "}]
[{"$f":"adb_fuel!B106&\" \"&adb_fuel!C106&\" \"&adb_fuel!D106&\" \"&adb_fuel!E106&\" \"&adb_fuel!F106","v":"    "}]
[{"$f":"adb_fuel!B107&\" \"&adb_fuel!C107&\" \"&adb_fuel!D107&\" \"&adb_fuel!E107&\" \"&adb_fuel!F107","v":"    "}]
[{"$f":"adb_fuel!B108&\" \"&adb_fuel!C108&\" \"&adb_fuel!D108&\" \"&adb_fuel!E108&\" \"&adb_fuel!F108","v":"    "}]
[{"$f":"adb_fuel!B109&\" \"&adb_fuel!C109&\" \"&adb_fuel!D109&\" \"&adb_fuel!E109&\" \"&adb_fuel!F109","v":"    "}]
[{"$f":"adb_fuel!B110&\" \"&adb_fuel!C110&\" \"&adb_fuel!D110&\" \"&adb_fuel!E110&\" \"&adb_fuel!F110","v":"    "}]
[{"$f":"adb_fuel!B111&\" \"&adb_fuel!C111&\" \"&adb_fuel!D111&\" \"&adb_fuel!E111&\" \"&adb_fuel!F111","v":"    "}]
[{"$f":"adb_fuel!B112&\" \"&adb_fuel!C112&\" \"&adb_fuel!D112&\" \"&adb_fuel!E112&\" \"&adb_fuel!F112","v":"    "}]
[{"$f":"adb_fuel!B113&\" \"&adb_fuel!C113&\" \"&adb_fuel!D113&\" \"&adb_fuel!E113&\" \"&adb_fuel!F113","v":"    "}]
[{"$f":"adb_fuel!B114&\" \"&adb_fuel!C114&\" \"&adb_fuel!D114&\" \"&adb_fuel!E114&\" \"&adb_fuel!F114","v":"    "}]
[{"$f":"adb_fuel!B115&\" \"&adb_fuel!C115&\" \"&adb_fuel!D115&\" \"&adb_fuel!E115&\" \"&adb_fuel!F115","v":"    "}]
[{"$f":"adb_fuel!B116&\" \"&adb_fuel!C116&\" \"&adb_fuel!D116&\" \"&adb_fuel!E116&\" \"&adb_fuel!F116","v":"    "}]
[{"$f":"adb_fuel!B117&\" \"&adb_fuel!C117&\" \"&adb_fuel!D117&\" \"&adb_fuel!E117&\" \"&adb_fuel!F117","v":"    "}]
[{"$f":"adb_fuel!B118&\" \"&adb_fuel!C118&\" \"&adb_fuel!D118&\" \"&adb_fuel!E118&\" \"&adb_fuel!F118","v":"    "}]
[{"$f":"adb_fuel!B119&\" \"&adb_fuel!C119&\" \"&adb_fuel!D119&\" \"&adb_fuel!E119&\" \"&adb_fuel!F119","v":"    "}]
[{"$f":"adb_fuel!B120&\" \"&adb_fuel!C120&\" \"&adb_fuel!D120&\" \"&adb_fuel!E120&\" \"&adb_fuel!F120","v":"    "}]
[{"$f":"adb_fuel!B121&\" \"&adb_fuel!C121&\" \"&adb_fuel!D121&\" \"&adb_fuel!E121&\" \"&adb_fuel!F121","v":"    "}]
[{"$f":"adb_fuel!B122&\" \"&adb_fuel!C122&\" \"&adb_fuel!D122&\" \"&adb_fuel!E122&\" \"&adb_fuel!F122","v":"    "}]
[{"$f":"adb_fuel!B123&\" \"&adb_fuel!C123&\" \"&adb_fuel!D123&\" \"&adb_fuel!E123&\" \"&adb_fuel!F123","v":"    "}]
[{"$f":"adb_fuel!B124&\" \"&adb_fuel!C124&\" \"&adb_fuel!D124&\" \"&adb_fuel!E124&\" \"&adb_fuel!F124","v":"    "}]
[{"$f":"adb_fuel!B125&\" \"&adb_fuel!C125&\" \"&adb_fuel!D125&\" \"&adb_fuel!E125&\" \"&adb_fuel!F125","v":"    "}]
[{"$f":"adb_fuel!B126&\" \"&adb_fuel!C126&\" \"&adb_fuel!D126&\" \"&adb_fuel!E126&\" \"&adb_fuel!F126","v":"    "}]
[{"$f":"adb_fuel!B127&\" \"&adb_fuel!C127&\" \"&adb_fuel!D127&\" \"&adb_fuel!E127&\" \"&adb_fuel!F127","v":"    "}]
[{"$f":"adb_fuel!B128&\" \"&adb_fuel!C128&\" \"&adb_fuel!D128&\" \"&adb_fuel!E128&\" \"&adb_fuel!F128","v":"    "}]
[{"$f":"adb_fuel!B129&\" \"&adb_fuel!C129&\" \"&adb_fuel!D129&\" \"&adb_fuel!E129&\" \"&adb_fuel!F129","v":"    "}]
[{"$f":"adb_fuel!B130&\" \"&adb_fuel!C130&\" \"&adb_fuel!D130&\" \"&adb_fuel!E130&\" \"&adb_fuel!F130","v":"    "}]
[{"$f":"adb_fuel!B131&\" \"&adb_fuel!C131&\" \"&adb_fuel!D131&\" \"&adb_fuel!E131&\" \"&adb_fuel!F131","v":"    "}]
[{"$f":"adb_fuel!B132&\" \"&adb_fuel!C132&\" \"&adb_fuel!D132&\" \"&adb_fuel!E132&\" \"&adb_fuel!F132","v":"    "}]
[{"$f":"adb_fuel!B133&\" \"&adb_fuel!C133&\" \"&adb_fuel!D133&\" \"&adb_fuel!E133&\" \"&adb_fuel!F133","v":"    "}]
[{"$f":"adb_fuel!B134&\" \"&adb_fuel!C134&\" \"&adb_fuel!D134&\" \"&adb_fuel!E134&\" \"&adb_fuel!F134","v":"    "}]
[{"$f":"adb_fuel!B135&\" \"&adb_fuel!C135&\" \"&adb_fuel!D135&\" \"&adb_fuel!E135&\" \"&adb_fuel!F135","v":"    "}]
[{"$f":"adb_fuel!B136&\" \"&adb_fuel!C136&\" \"&adb_fuel!D136&\" \"&adb_fuel!E136&\" \"&adb_fuel!F136","v":"    "}]
[{"$f":"adb_fuel!B137&\" \"&adb_fuel!C137&\" \"&adb_fuel!D137&\" \"&adb_fuel!E137&\" \"&adb_fuel!F137","v":"    "}]
[{"$f":"adb_fuel!B138&\" \"&adb_fuel!C138&\" \"&adb_fuel!D138&\" \"&adb_fuel!E138&\" \"&adb_fuel!F138","v":"    "}]
[{"$f":"adb_fuel!B139&\" \"&adb_fuel!C139&\" \"&adb_fuel!D139&\" \"&adb_fuel!E139&\" \"&adb_fuel!F139","v":"    "}]
[{"$f":"adb_fuel!B140&\" \"&adb_fuel!C140&\" \"&adb_fuel!D140&\" \"&adb_fuel!E140&\" \"&adb_fuel!F140","v":"    "}]
[{"$f":"adb_fuel!B141&\" \"&adb_fuel!C141&\" \"&adb_fuel!D141&\" \"&adb_fuel!E141&\" \"&adb_fuel!F141","v":"    "}]
[{"$f":"adb_fuel!B142&\" \"&adb_fuel!C142&\" \"&adb_fuel!D142&\" \"&adb_fuel!E142&\" \"&adb_fuel!F142","v":"    "}]
[{"$f":"adb_fuel!B143&\" \"&adb_fuel!C143&\" \"&adb_fuel!D143&\" \"&adb_fuel!E143&\" \"&adb_fuel!F143","v":"    "}]
[{"$f":"adb_fuel!B144&\" \"&adb_fuel!C144&\" \"&adb_fuel!D144&\" \"&adb_fuel!E144&\" \"&adb_fuel!F144","v":"    "}]
[{"$f":"adb_fuel!B145&\" \"&adb_fuel!C145&\" \"&adb_fuel!D145&\" \"&adb_fuel!E145&\" \"&adb_fuel!F145","v":"    "}]
[{"$f":"adb_fuel!B146&\" \"&adb_fuel!C146&\" \"&adb_fuel!D146&\" \"&adb_fuel!E146&\" \"&adb_fuel!F146","v":"    "}]
[{"$f":"adb_fuel!B147&\" \"&adb_fuel!C147&\" \"&adb_fuel!D147&\" \"&adb_fuel!E147&\" \"&adb_fuel!F147","v":"    "}]
[{"$f":"adb_fuel!B148&\" \"&adb_fuel!C148&\" \"&adb_fuel!D148&\" \"&adb_fuel!E148&\" \"&adb_fuel!F148","v":"    "}]
[{"$f":"adb_fuel!B149&\" \"&adb_fuel!C149&\" \"&adb_fuel!D149&\" \"&adb_fuel!E149&\" \"&adb_fuel!F149","v":"    "}]
[{"$f":"adb_fuel!B150&\" \"&adb_fuel!C150&\" \"&adb_fuel!D150&\" \"&adb_fuel!E150&\" \"&adb_fuel!F150","v":"    "}]
[{"$f":"adb_fuel!B151&\" \"&adb_fuel!C151&\" \"&adb_fuel!D151&\" \"&adb_fuel!E151&\" \"&adb_fuel!F151","v":"    "}]
[{"$f":"adb_fuel!B152&\" \"&adb_fuel!C152&\" \"&adb_fuel!D152&\" \"&adb_fuel!E152&\" \"&adb_fuel!F152","v":"    "}]
[{"$f":"adb_fuel!B153&\" \"&adb_fuel!C153&\" \"&adb_fuel!D153&\" \"&adb_fuel!E153&\" \"&adb_fuel!F153","v":"    "}]
[{"$f":"adb_fuel!B154&\" \"&adb_fuel!C154&\" \"&adb_fuel!D154&\" \"&adb_fuel!E154&\" \"&adb_fuel!F154","v":"    "}]
[{"$f":"adb_fuel!B155&\" \"&adb_fuel!C155&\" \"&adb_fuel!D155&\" \"&adb_fuel!E155&\" \"&adb_fuel!F155","v":"    "}]
[{"$f":"adb_fuel!B156&\" \"&adb_fuel!C156&\" \"&adb_fuel!D156&\" \"&adb_fuel!E156&\" \"&adb_fuel!F156","v":"    "}]
[{"$f":"adb_fuel!B157&\" \"&adb_fuel!C157&\" \"&adb_fuel!D157&\" \"&adb_fuel!E157&\" \"&adb_fuel!F157","v":"    "}]
[{"$f":"adb_fuel!B158&\" \"&adb_fuel!C158&\" \"&adb_fuel!D158&\" \"&adb_fuel!E158&\" \"&adb_fuel!F158","v":"    "}]
[{"$f":"adb_fuel!B159&\" \"&adb_fuel!C159&\" \"&adb_fuel!D159&\" \"&adb_fuel!E159&\" \"&adb_fuel!F159","v":"    "}]
[{"$f":"adb_fuel!B160&\" \"&adb_fuel!C160&\" \"&adb_fuel!D160&\" \"&adb_fuel!E160&\" \"&adb_fuel!F160","v":"    "}]
[{"$f":"adb_fuel!B161&\" \"&adb_fuel!C161&\" \"&adb_fuel!D161&\" \"&adb_fuel!E161&\" \"&adb_fuel!F161","v":"    "}]
[{"$f":"adb_fuel!B162&\" \"&adb_fuel!C162&\" \"&adb_fuel!D162&\" \"&adb_fuel!E162&\" \"&adb_fuel!F162","v":"    "}]
[{"$f":"adb_fuel!B163&\" \"&adb_fuel!C163&\" \"&adb_fuel!D163&\" \"&adb_fuel!E163&\" \"&adb_fuel!F163","v":"    "}]
[{"$f":"adb_fuel!B164&\" \"&adb_fuel!C164&\" \"&adb_fuel!D164&\" \"&adb_fuel!E164&\" \"&adb_fuel!F164","v":"    "}]
[{"$f":"adb_fuel!B165&\" \"&adb_fuel!C165&\" \"&adb_fuel!D165&\" \"&adb_fuel!E165&\" \"&adb_fuel!F165","v":"    "}]
[{"$f":"adb_fuel!B166&\" \"&adb_fuel!C166&\" \"&adb_fuel!D166&\" \"&adb_fuel!E166&\" \"&adb_fuel!F166","v":"    "}]
[{"$f":"adb_fuel!B167&\" \"&adb_fuel!C167&\" \"&adb_fuel!D167&\" \"&adb_fuel!E167&\" \"&adb_fuel!F167","v":"    "}]
[{"$f":"adb_fuel!B168&\" \"&adb_fuel!C168&\" \"&adb_fuel!D168&\" \"&adb_fuel!E168&\" \"&adb_fuel!F168","v":"    "}]
[{"$f":"adb_fuel!B169&\" \"&adb_fuel!C169&\" \"&adb_fuel!D169&\" \"&adb_fuel!E169&\" \"&adb_fuel!F169","v":"    "}]
[{"$f":"adb_fuel!B170&\" \"&adb_fuel!C170&\" \"&adb_fuel!D170&\" \"&adb_fuel!E170&\" \"&adb_fuel!F170","v":"    "}]
[{"$f":"adb_fuel!B171&\" \"&adb_fuel!C171&\" \"&adb_fuel!D171&\" \"&adb_fuel!E171&\" \"&adb_fuel!F171","v":"    "}]
[{"$f":"adb_fuel!B172&\" \"&adb_fuel!C172&\" \"&adb_fuel!D172&\" \"&adb_fuel!E172&\" \"&adb_fuel!F172","v":"    "}]
[{"$f":"adb_fuel!B173&\" \"&adb_fuel!C173&\" \"&adb_fuel!D173&\" \"&adb_fuel!E173&\" \"&adb_fuel!F173","v":"    "}]
[{"$f":"adb_fuel!B174&\" \"&adb_fuel!C174&\" \"&adb_fuel!D174&\" \"&adb_fuel!E174&\" \"&adb_fuel!F174","v":"    "}]
[{"$f":"adb_fuel!B175&\" \"&adb_fuel!C175&\" \"&adb_fuel!D175&\" \"&adb_fuel!E175&\" \"&adb_fuel!F175","v":"    "}]
[{"$f":"adb_fuel!B176&\" \"&adb_fuel!C176&\" \"&adb_fuel!D176&\" \"&adb_fuel!E176&\" \"&adb_fuel!F176","v":"    "}]
[{"$f":"adb_fuel!B177&\" \"&adb_fuel!C177&\" \"&adb_fuel!D177&\" \"&adb_fuel!E177&\" \"&adb_fuel!F177","v":"    "}]
[{"$f":"adb_fuel!B178&\" \"&adb_fuel!C178&\" \"&adb_fuel!D178&\" \"&adb_fuel!E178&\" \"&adb_fuel!F178","v":"    "}]
[{"$f":"adb_fuel!B179&\" \"&adb_fuel!C179&\" \"&adb_fuel!D179&\" \"&adb_fuel!E179&\" \"&adb_fuel!F179","v":"    "}]
[{"$f":"adb_fuel!B180&\" \"&adb_fuel!C180&\" \"&adb_fuel!D180&\" \"&adb_fuel!E180&\" \"&adb_fuel!F180","v":"    "}]
[{"$f":"adb_fuel!B181&\" \"&adb_fuel!C181&\" \"&adb_fuel!D181&\" \"&adb_fuel!E181&\" \"&adb_fuel!F181","v":"    "}]
[{"$f":"adb_fuel!B182&\" \"&adb_fuel!C182&\" \"&adb_fuel!D182&\" \"&adb_fuel!E182&\" \"&adb_fuel!F182","v":"    "}]
[{"$f":"adb_fuel!B183&\" \"&adb_fuel!C183&\" \"&adb_fuel!D183&\" \"&adb_fuel!E183&\" \"&adb_fuel!F183","v":"    "}]
[{"$f":"adb_fuel!B184&\" \"&adb_fuel!C184&\" \"&adb_fuel!D184&\" \"&adb_fuel!E184&\" \"&adb_fuel!F184","v":"    "}]
[{"$f":"adb_fuel!B185&\" \"&adb_fuel!C185&\" \"&adb_fuel!D185&\" \"&adb_fuel!E185&\" \"&adb_fuel!F185","v":"    "}]
[{"$f":"adb_fuel!B186&\" \"&adb_fuel!C186&\" \"&adb_fuel!D186&\" \"&adb_fuel!E186&\" \"&adb_fuel!F186","v":"    "}]
[{"$f":"adb_fuel!B187&\" \"&adb_fuel!C187&\" \"&adb_fuel!D187&\" \"&adb_fuel!E187&\" \"&adb_fuel!F187","v":"    "}]
[{"$f":"adb_fuel!B188&\" \"&adb_fuel!C188&\" \"&adb_fuel!D188&\" \"&adb_fuel!E188&\" \"&adb_fuel!F188","v":"    "}]
[{"$f":"adb_fuel!B189&\" \"&adb_fuel!C189&\" \"&adb_fuel!D189&\" \"&adb_fuel!E189&\" \"&adb_fuel!F189","v":"    "}]
[{"$f":"adb_fuel!B190&\" \"&adb_fuel!C190&\" \"&adb_fuel!D190&\" \"&adb_fuel!E190&\" \"&adb_fuel!F190","v":"    "}]
[{"$f":"adb_fuel!B191&\" \"&adb_fuel!C191&\" \"&adb_fuel!D191&\" \"&adb_fuel!E191&\" \"&adb_fuel!F191","v":"    "}]
[{"$f":"adb_fuel!B192&\" \"&adb_fuel!C192&\" \"&adb_fuel!D192&\" \"&adb_fuel!E192&\" \"&adb_fuel!F192","v":"    "}]
[{"$f":"adb_fuel!B193&\" \"&adb_fuel!C193&\" \"&adb_fuel!D193&\" \"&adb_fuel!E193&\" \"&adb_fuel!F193","v":"    "}]
[{"$f":"adb_fuel!B194&\" \"&adb_fuel!C194&\" \"&adb_fuel!D194&\" \"&adb_fuel!E194&\" \"&adb_fuel!F194","v":"    "}]
[{"$f":"adb_fuel!B195&\" \"&adb_fuel!C195&\" \"&adb_fuel!D195&\" \"&adb_fuel!E195&\" \"&adb_fuel!F195","v":"    "}]
[{"$f":"adb_fuel!B196&\" \"&adb_fuel!C196&\" \"&adb_fuel!D196&\" \"&adb_fuel!E196&\" \"&adb_fuel!F196","v":"    "}]
[{"$f":"adb_fuel!B197&\" \"&adb_fuel!C197&\" \"&adb_fuel!D197&\" \"&adb_fuel!E197&\" \"&adb_fuel!F197","v":"    "}]
[{"$f":"adb_fuel!B198&\" \"&adb_fuel!C198&\" \"&adb_fuel!D198&\" \"&adb_fuel!E198&\" \"&adb_fuel!F198","v":"    "}]
[{"$f":"adb_fuel!B199&\" \"&adb_fuel!C199&\" \"&adb_fuel!D199&\" \"&adb_fuel!E199&\" \"&adb_fuel!F199","v":"    "}]
[{"$f":"adb_fuel!B200&\" \"&adb_fuel!C200&\" \"&adb_fuel!D200&\" \"&adb_fuel!E200&\" \"&adb_fuel!F200","v":"    "}]
[{"$f":"adb_fuel!B201&\" \"&adb_fuel!C201&\" \"&adb_fuel!D201&\" \"&adb_fuel!E201&\" \"&adb_fuel!F201","v":"    "}]
[{"$f":"adb_fuel!B202&\" \"&adb_fuel!C202&\" \"&adb_fuel!D202&\" \"&adb_fuel!E202&\" \"&adb_fuel!F202","v":"    "}]
[{"$f":"adb_fuel!B203&\" \"&adb_fuel!C203&\" \"&adb_fuel!D203&\" \"&adb_fuel!E203&\" \"&adb_fuel!F203","v":"    "}]
[{"$f":"adb_fuel!B204&\" \"&adb_fuel!C204&\" \"&adb_fuel!D204&\" \"&adb_fuel!E204&\" \"&adb_fuel!F204","v":"    "}]
[{"$f":"adb_fuel!B205&\" \"&adb_fuel!C205&\" \"&adb_fuel!D205&\" \"&adb_fuel!E205&\" \"&adb_fuel!F205","v":"    "}]
[{"$f":"adb_fuel!B206&\" \"&adb_fuel!C206&\" \"&adb_fuel!D206&\" \"&adb_fuel!E206&\" \"&adb_fuel!F206","v":"    "}]
[{"$f":"adb_fuel!B207&\" \"&adb_fuel!C207&\" \"&adb_fuel!D207&\" \"&adb_fuel!E207&\" \"&adb_fuel!F207","v":"    "}]
[{"$f":"adb_fuel!B208&\" \"&adb_fuel!C208&\" \"&adb_fuel!D208&\" \"&adb_fuel!E208&\" \"&adb_fuel!F208","v":"    "}]
[{"$f":"adb_fuel!B209&\" \"&adb_fuel!C209&\" \"&adb_fuel!D209&\" \"&adb_fuel!E209&\" \"&adb_fuel!F209","v":"    "}]
[{"$f":"adb_fuel!B210&\" \"&adb_fuel!C210&\" \"&adb_fuel!D210&\" \"&adb_fuel!E210&\" \"&adb_fuel!F210","v":"    "}]
[{"$f":"adb_fuel!B211&\" \"&adb_fuel!C211&\" \"&adb_fuel!D211&\" \"&adb_fuel!E211&\" \"&adb_fuel!F211","v":"    "}]
[{"$f":"adb_fuel!B212&\" \"&adb_fuel!C212&\" \"&adb_fuel!D212&\" \"&adb_fuel!E212&\" \"&adb_fuel!F212","v":"    "}]
[{"$f":"adb_fuel!B213&\" \"&adb_fuel!C213&\" \"&adb_fuel!D213&\" \"&adb_fuel!E213&\" \"&adb_fuel!F213","v":"    "}]
[{"$f":"adb_fuel!B214&\" \"&adb_fuel!C214&\" \"&adb_fuel!D214&\" \"&adb_fuel!E214&\" \"&adb_fuel!F214","v":"    "}]
[{"$f":"adb_fuel!B215&\" \"&adb_fuel!C215&\" \"&adb_fuel!D215&\" \"&adb_fuel!E215&\" \"&adb_fuel!F215","v":"    "}]
[{"$f":"adb_fuel!B216&\" \"&adb_fuel!C216&\" \"&adb_fuel!D216&\" \"&adb_fuel!E216&\" \"&adb_fuel!F216","v":"    "}]
[{"$f":"adb_fuel!B217&\" \"&adb_fuel!C217&\" \"&adb_fuel!D217&\" \"&adb_fuel!E217&\" \"&adb_fuel!F217","v":"    "}]
[{"$f":"adb_fuel!B218&\" \"&adb_fuel!C218&\" \"&adb_fuel!D218&\" \"&adb_fuel!E218&\" \"&adb_fuel!F218","v":"    "}]
[{"$f":"adb_fuel!B219&\" \"&adb_fuel!C219&\" \"&adb_fuel!D219&\" \"&adb_fuel!E219&\" \"&adb_fuel!F219","v":"    "}]
[{"$f":"adb_fuel!B220&\" \"&adb_fuel!C220&\" \"&adb_fuel!D220&\" \"&adb_fuel!E220&\" \"&adb_fuel!F220","v":"    "}]
[{"$f":"adb_fuel!B221&\" \"&adb_fuel!C221&\" \"&adb_fuel!D221&\" \"&adb_fuel!E221&\" \"&adb_fuel!F221","v":"    "}]
[{"$f":"adb_fuel!B222&\" \"&adb_fuel!C222&\" \"&adb_fuel!D222&\" \"&adb_fuel!E222&\" \"&adb_fuel!F222","v":"    "}]
[{"$f":"adb_fuel!B223&\" \"&adb_fuel!C223&\" \"&adb_fuel!D223&\" \"&adb_fuel!E223&\" \"&adb_fuel!F223","v":"    "}]
[{"$f":"adb_fuel!B224&\" \"&adb_fuel!C224&\" \"&adb_fuel!D224&\" \"&adb_fuel!E224&\" \"&adb_fuel!F224","v":"    "}]
[{"$f":"adb_fuel!B225&\" \"&adb_fuel!C225&\" \"&adb_fuel!D225&\" \"&adb_fuel!E225&\" \"&adb_fuel!F225","v":"    "}]
[{"$f":"adb_fuel!B226&\" \"&adb_fuel!C226&\" \"&adb_fuel!D226&\" \"&adb_fuel!E226&\" \"&adb_fuel!F226","v":"    "}]
[{"$f":"adb_fuel!B227&\" \"&adb_fuel!C227&\" \"&adb_fuel!D227&\" \"&adb_fuel!E227&\" \"&adb_fuel!F227","v":"    "}]
[{"$f":"adb_fuel!B228&\" \"&adb_fuel!C228&\" \"&adb_fuel!D228&\" \"&adb_fuel!E228&\" \"&adb_fuel!F228","v":"    "}]
[{"$f":"adb_fuel!B229&\" \"&adb_fuel!C229&\" \"&adb_fuel!D229&\" \"&adb_fuel!E229&\" \"&adb_fuel!F229","v":"    "}]
[{"$f":"adb_fuel!B230&\" \"&adb_fuel!C230&\" \"&adb_fuel!D230&\" \"&adb_fuel!E230&\" \"&adb_fuel!F230","v":"    "}]
[{"$f":"adb_fuel!B231&\" \"&adb_fuel!C231&\" \"&adb_fuel!D231&\" \"&adb_fuel!E231&\" \"&adb_fuel!F231","v":"    "}]
[{"$f":"adb_fuel!B232&\" \"&adb_fuel!C232&\" \"&adb_fuel!D232&\" \"&adb_fuel!E232&\" \"&adb_fuel!F232","v":"    "}]
[{"$f":"adb_fuel!B233&\" \"&adb_fuel!C233&\" \"&adb_fuel!D233&\" \"&adb_fuel!E233&\" \"&adb_fuel!F233","v":"    "}]
[{"$f":"adb_fuel!B234&\" \"&adb_fuel!C234&\" \"&adb_fuel!D234&\" \"&adb_fuel!E234&\" \"&adb_fuel!F234","v":"    "}]
[{"$f":"adb_fuel!B235&\" \"&adb_fuel!C235&\" \"&adb_fuel!D235&\" \"&adb_fuel!E235&\" \"&adb_fuel!F235","v":"    "}]
[{"$f":"adb_fuel!B236&\" \"&adb_fuel!C236&\" \"&adb_fuel!D236&\" \"&adb_fuel!E236&\" \"&adb_fuel!F236","v":"    "}]
[{"$f":"adb_fuel!B237&\" \"&adb_fuel!C237&\" \"&adb_fuel!D237&\" \"&adb_fuel!E237&\" \"&adb_fuel!F237","v":"    "}]
[{"$f":"adb_fuel!B238&\" \"&adb_fuel!C238&\" \"&adb_fuel!D238&\" \"&adb_fuel!E238&\" \"&adb_fuel!F238","v":"    "}]
[{"$f":"adb_fuel!B239&\" \"&adb_fuel!C239&\" \"&adb_fuel!D239&\" \"&adb_fuel!E239&\" \"&adb_fuel!F239","v":"    "}]
[{"$f":"adb_fuel!B240&\" \"&adb_fuel!C240&\" \"&adb_fuel!D240&\" \"&adb_fuel!E240&\" \"&adb_fuel!F240","v":"    "}]
[{"$f":"adb_fuel!B241&\" \"&adb_fuel!C241&\" \"&adb_fuel!D241&\" \"&adb_fuel!E241&\" \"&adb_fuel!F241","v":"    "}]
[{"$f":"adb_fuel!B242&\" \"&adb_fuel!C242&\" \"&adb_fuel!D242&\" \"&adb_fuel!E242&\" \"&adb_fuel!F242","v":"    "}]
[{"$f":"adb_fuel!B243&\" \"&adb_fuel!C243&\" \"&adb_fuel!D243&\" \"&adb_fuel!E243&\" \"&adb_fuel!F243","v":"    "}]
[{"$f":"adb_fuel!B244&\" \"&adb_fuel!C244&\" \"&adb_fuel!D244&\" \"&adb_fuel!E244&\" \"&adb_fuel!F244","v":"    "}]
[{"$f":"adb_fuel!B245&\" \"&adb_fuel!C245&\" \"&adb_fuel!D245&\" \"&adb_fuel!E245&\" \"&adb_fuel!F245","v":"    "}]
[{"$f":"adb_fuel!B246&\" \"&adb_fuel!C246&\" \"&adb_fuel!D246&\" \"&adb_fuel!E246&\" \"&adb_fuel!F246","v":"    "}]
[{"$f":"adb_fuel!B247&\" \"&adb_fuel!C247&\" \"&adb_fuel!D247&\" \"&adb_fuel!E247&\" \"&adb_fuel!F247","v":"    "}]
[{"$f":"adb_fuel!B248&\" \"&adb_fuel!C248&\" \"&adb_fuel!D248&\" \"&adb_fuel!E248&\" \"&adb_fuel!F248","v":"    "}]
[{"$f":"adb_fuel!B249&\" \"&adb_fuel!C249&\" \"&adb_fuel!D249&\" \"&adb_fuel!E249&\" \"&adb_fuel!F249","v":"    "}]
[{"$f":"adb_fuel!B250&\" \"&adb_fuel!C250&\" \"&adb_fuel!D250&\" \"&adb_fuel!E250&\" \"&adb_fuel!F250","v":"    "}]
[{"$f":"adb_fuel!B251&\" \"&adb_fuel!C251&\" \"&adb_fuel!D251&\" \"&adb_fuel!E251&\" \"&adb_fuel!F251","v":"    "}]
[{"$f":"adb_fuel!B252&\" \"&adb_fuel!C252&\" \"&adb_fuel!D252&\" \"&adb_fuel!E252&\" \"&adb_fuel!F252","v":"    "}]
[{"$f":"adb_fuel!B253&\" \"&adb_fuel!C253&\" \"&adb_fuel!D253&\" \"&adb_fuel!E253&\" \"&adb_fuel!F253","v":"    "}]
[{"$f":"adb_fuel!B254&\" \"&adb_fuel!C254&\" \"&adb_fuel!D254&\" \"&adb_fuel!E254&\" \"&adb_fuel!F254","v":"    "}]
[{"$f":"adb_fuel!B255&\" \"&adb_fuel!C255&\" \"&adb_fuel!D255&\" \"&adb_fuel!E255&\" \"&adb_fuel!F255","v":"    "}]
[{"$f":"adb_fuel!B256&\" \"&adb_fuel!C256&\" \"&adb_fuel!D256&\" \"&adb_fuel!E256&\" \"&adb_fuel!F256","v":"    "}]
[{"$f":"adb_fuel!B257&\" \"&adb_fuel!C257&\" \"&adb_fuel!D257&\" \"&adb_fuel!E257&\" \"&adb_fuel!F257","v":"    "}]
[{"$f":"adb_fuel!B258&\" \"&adb_fuel!C258&\" \"&adb_fuel!D258&\" \"&adb_fuel!E258&\" \"&adb_fuel!F258","v":"    "}]
[{"$f":"adb_fuel!B259&\" \"&adb_fuel!C259&\" \"&adb_fuel!D259&\" \"&adb_fuel!E259&\" \"&adb_fuel!F259","v":"    "}]
[{"$f":"adb_fuel!B260&\" \"&adb_fuel!C260&\" \"&adb_fuel!D260&\" \"&adb_fuel!E260&\" \"&adb_fuel!F260","v":"    "}]
[{"$f":"adb_fuel!B261&\" \"&adb_fuel!C261&\" \"&adb_fuel!D261&\" \"&adb_fuel!E261&\" \"&adb_fuel!F261","v":"    "}]
[{"$f":"adb_fuel!B262&\" \"&adb_fuel!C262&\" \"&adb_fuel!D262&\" \"&adb_fuel!E262&\" \"&adb_fuel!F262","v":"    "}]
[{"$f":"adb_fuel!B263&\" \"&adb_fuel!C263&\" \"&adb_fuel!D263&\" \"&adb_fuel!E263&\" \"&adb_fuel!F263","v":"    "}]
[{"$f":"adb_fuel!B264&\" \"&adb_fuel!C264&\" \"&adb_fuel!D264&\" \"&adb_fuel!E264&\" \"&adb_fuel!F264","v":"    "}]
[{"$f":"adb_fuel!B265&\" \"&adb_fuel!C265&\" \"&adb_fuel!D265&\" \"&adb_fuel!E265&\" \"&adb_fuel!F265","v":"    "}]
[{"$f":"adb_fuel!B266&\" \"&adb_fuel!C266&\" \"&adb_fuel!D266&\" \"&adb_fuel!E266&\" \"&adb_fuel!F266","v":"    "}]
[{"$f":"adb_fuel!B267&\" \"&adb_fuel!C267&\" \"&adb_fuel!D267&\" \"&adb_fuel!E267&\" \"&adb_fuel!F267","v":"    "}]
[{"$f":"adb_fuel!B268&\" \"&adb_fuel!C268&\" \"&adb_fuel!D268&\" \"&adb_fuel!E268&\" \"&adb_fuel!F268","v":"    "}]
[{"$f":"adb_fuel!B269&\" \"&adb_fuel!C269&\" \"&adb_fuel!D269&\" \"&adb_fuel!E269&\" \"&adb_fuel!F269","v":"    "}]
[{"$f":"adb_fuel!B270&\" \"&adb_fuel!C270&\" \"&adb_fuel!D270&\" \"&adb_fuel!E270&\" \"&adb_fuel!F270","v":"    "}]
[{"$f":"adb_fuel!B271&\" \"&adb_fuel!C271&\" \"&adb_fuel!D271&\" \"&adb_fuel!E271&\" \"&adb_fuel!F271","v":"    "}]
[{"$f":"adb_fuel!B272&\" \"&adb_fuel!C272&\" \"&adb_fuel!D272&\" \"&adb_fuel!E272&\" \"&adb_fuel!F272","v":"    "}]
[{"$f":"adb_fuel!B273&\" \"&adb_fuel!C273&\" \"&adb_fuel!D273&\" \"&adb_fuel!E273&\" \"&adb_fuel!F273","v":"    "}]
[{"$f":"adb_fuel!B274&\" \"&adb_fuel!C274&\" \"&adb_fuel!D274&\" \"&adb_fuel!E274&\" \"&adb_fuel!F274","v":"    "}]
[{"$f":"adb_fuel!B275&\" \"&adb_fuel!C275&\" \"&adb_fuel!D275&\" \"&adb_fuel!E275&\" \"&adb_fuel!F275","v":"    "}]
[{"$f":"adb_fuel!B276&\" \"&adb_fuel!C276&\" \"&adb_fuel!D276&\" \"&adb_fuel!E276&\" \"&adb_fuel!F276","v":"    "}]
[{"$f":"adb_fuel!B277&\" \"&adb_fuel!C277&\" \"&adb_fuel!D277&\" \"&adb_fuel!E277&\" \"&adb_fuel!F277","v":"    "}]
[{"$f":"adb_fuel!B278&\" \"&adb_fuel!C278&\" \"&adb_fuel!D278&\" \"&adb_fuel!E278&\" \"&adb_fuel!F278","v":"    "}]
[{"$f":"adb_fuel!B279&\" \"&adb_fuel!C279&\" \"&adb_fuel!D279&\" \"&adb_fuel!E279&\" \"&adb_fuel!F279","v":"    "}]
[{"$f":"adb_fuel!B280&\" \"&adb_fuel!C280&\" \"&adb_fuel!D280&\" \"&adb_fuel!E280&\" \"&adb_fuel!F280","v":"    "}]
[{"$f":"adb_fuel!B281&\" \"&adb_fuel!C281&\" \"&adb_fuel!D281&\" \"&adb_fuel!E281&\" \"&adb_fuel!F281","v":"    "}]
[{"$f":"adb_fuel!B282&\" \"&adb_fuel!C282&\" \"&adb_fuel!D282&\" \"&adb_fuel!E282&\" \"&adb_fuel!F282","v":"    "}]
[{"$f":"adb_fuel!B283&\" \"&adb_fuel!C283&\" \"&adb_fuel!D283&\" \"&adb_fuel!E283&\" \"&adb_fuel!F283","v":"    "}]
[{"$f":"adb_fuel!B284&\" \"&adb_fuel!C284&\" \"&adb_fuel!D284&\" \"&adb_fuel!E284&\" \"&adb_fuel!F284","v":"    "}]
[{"$f":"adb_fuel!B285&\" \"&adb_fuel!C285&\" \"&adb_fuel!D285&\" \"&adb_fuel!E285&\" \"&adb_fuel!F285","v":"    "}]
[{"$f":"adb_fuel!B286&\" \"&adb_fuel!C286&\" \"&adb_fuel!D286&\" \"&adb_fuel!E286&\" \"&adb_fuel!F286","v":"    "}]
[{"$f":"adb_fuel!B287&\" \"&adb_fuel!C287&\" \"&adb_fuel!D287&\" \"&adb_fuel!E287&\" \"&adb_fuel!F287","v":"    "}]
[{"$f":"adb_fuel!B288&\" \"&adb_fuel!C288&\" \"&adb_fuel!D288&\" \"&adb_fuel!E288&\" \"&adb_fuel!F288","v":"    "}]
[{"$f":"adb_fuel!B289&\" \"&adb_fuel!C289&\" \"&adb_fuel!D289&\" \"&adb_fuel!E289&\" \"&adb_fuel!F289","v":"    "}]
[{"$f":"adb_fuel!B290&\" \"&adb_fuel!C290&\" \"&adb_fuel!D290&\" \"&adb_fuel!E290&\" \"&adb_fuel!F290","v":"    "}]
[{"$f":"adb_fuel!B291&\" \"&adb_fuel!C291&\" \"&adb_fuel!D291&\" \"&adb_fuel!E291&\" \"&adb_fuel!F291","v":"    "}]
[{"$f":"adb_fuel!B292&\" \"&adb_fuel!C292&\" \"&adb_fuel!D292&\" \"&adb_fuel!E292&\" \"&adb_fuel!F292","v":"    "}]
[{"$f":"adb_fuel!B293&\" \"&adb_fuel!C293&\" \"&adb_fuel!D293&\" \"&adb_fuel!E293&\" \"&adb_fuel!F293","v":"    "}]
[{"$f":"adb_fuel!B294&\" \"&adb_fuel!C294&\" \"&adb_fuel!D294&\" \"&adb_fuel!E294&\" \"&adb_fuel!F294","v":"    "}]
[{"$f":"adb_fuel!B295&\" \"&adb_fuel!C295&\" \"&adb_fuel!D295&\" \"&adb_fuel!E295&\" \"&adb_fuel!F295","v":"    "}]
[{"$f":"adb_fuel!B296&\" \"&adb_fuel!C296&\" \"&adb_fuel!D296&\" \"&adb_fuel!E296&\" \"&adb_fuel!F296","v":"    "}]
[{"$f":"adb_fuel!B297&\" \"&adb_fuel!C297&\" \"&adb_fuel!D297&\" \"&adb_fuel!E297&\" \"&adb_fuel!F297","v":"    "}]
[{"$f":"adb_fuel!B298&\" \"&adb_fuel!C298&\" \"&adb_fuel!D298&\" \"&adb_fuel!E298&\" \"&adb_fuel!F298","v":"    "}]
[{"$f":"adb_fuel!B299&\" \"&adb_fuel!C299&\" \"&adb_fuel!D299&\" \"&adb_fuel!E299&\" \"&adb_fuel!F299","v":"    "}]
[{"$f":"adb_fuel!B300&\" \"&adb_fuel!C300&\" \"&adb_fuel!D300&\" \"&adb_fuel!E300&\" \"&adb_fuel!F300","v":"    "}]
[{"$f":"adb_fuel!B301&\" \"&adb_fuel!C301&\" \"&adb_fuel!D301&\" \"&adb_fuel!E301&\" \"&adb_fuel!F301","v":"    "}]
[{"$f":"adb_fuel!B302&\" \"&adb_fuel!C302&\" \"&adb_fuel!D302&\" \"&adb_fuel!E302&\" \"&adb_fuel!F302","v":"    "}]
[{"$f":"adb_fuel!B303&\" \"&adb_fuel!C303&\" \"&adb_fuel!D303&\" \"&adb_fuel!E303&\" \"&adb_fuel!F303","v":"    "}]
[{"$f":"adb_fuel!B304&\" \"&adb_fuel!C304&\" \"&adb_fuel!D304&\" \"&adb_fuel!E304&\" \"&adb_fuel!F304","v":"    "}]
[{"$f":"adb_fuel!B305&\" \"&adb_fuel!C305&\" \"&adb_fuel!D305&\" \"&adb_fuel!E305&\" \"&adb_fuel!F305","v":"    "}]
[{"$f":"adb_fuel!B306&\" \"&adb_fuel!C306&\" \"&adb_fuel!D306&\" \"&adb_fuel!E306&\" \"&adb_fuel!F306","v":"    "}]
[{"$f":"adb_fuel!B307&\" \"&adb_fuel!C307&\" \"&adb_fuel!D307&\" \"&adb_fuel!E307&\" \"&adb_fuel!F307","v":"    "}]
[{"$f":"adb_fuel!B308&\" \"&adb_fuel!C308&\" \"&adb_fuel!D308&\" \"&adb_fuel!E308&\" \"&adb_fuel!F308","v":"    "}]
[{"$f":"adb_fuel!B309&\" \"&adb_fuel!C309&\" \"&adb_fuel!D309&\" \"&adb_fuel!E309&\" \"&adb_fuel!F309","v":"    "}]
[{"$f":"adb_fuel!B310&\" \"&adb_fuel!C310&\" \"&adb_fuel!D310&\" \"&adb_fuel!E310&\" \"&adb_fuel!F310","v":"    "}]
[{"$f":"adb_fuel!B311&\" \"&adb_fuel!C311&\" \"&adb_fuel!D311&\" \"&adb_fuel!E311&\" \"&adb_fuel!F311","v":"    "}]
[{"$f":"adb_fuel!B312&\" \"&adb_fuel!C312&\" \"&adb_fuel!D312&\" \"&adb_fuel!E312&\" \"&adb_fuel!F312","v":"    "}]
[{"$f":"adb_fuel!B313&\" \"&adb_fuel!C313&\" \"&adb_fuel!D313&\" \"&adb_fuel!E313&\" \"&adb_fuel!F313","v":"    "}]
[{"$f":"adb_fuel!B314&\" \"&adb_fuel!C314&\" \"&adb_fuel!D314&\" \"&adb_fuel!E314&\" \"&adb_fuel!F314","v":"    "}]
[{"$f":"adb_fuel!B315&\" \"&adb_fuel!C315&\" \"&adb_fuel!D315&\" \"&adb_fuel!E315&\" \"&adb_fuel!F315","v":"    "}]
[{"$f":"adb_fuel!B316&\" \"&adb_fuel!C316&\" \"&adb_fuel!D316&\" \"&adb_fuel!E316&\" \"&adb_fuel!F316","v":"    "}]
[{"$f":"adb_fuel!B317&\" \"&adb_fuel!C317&\" \"&adb_fuel!D317&\" \"&adb_fuel!E317&\" \"&adb_fuel!F317","v":"    "}]
[{"$f":"adb_fuel!B318&\" \"&adb_fuel!C318&\" \"&adb_fuel!D318&\" \"&adb_fuel!E318&\" \"&adb_fuel!F318","v":"    "}]
[{"$f":"adb_fuel!B319&\" \"&adb_fuel!C319&\" \"&adb_fuel!D319&\" \"&adb_fuel!E319&\" \"&adb_fuel!F319","v":"    "}]
[{"$f":"adb_fuel!B320&\" \"&adb_fuel!C320&\" \"&adb_fuel!D320&\" \"&adb_fuel!E320&\" \"&adb_fuel!F320","v":"    "}]
[{"$f":"adb_fuel!B321&\" \"&adb_fuel!C321&\" \"&adb_fuel!D321&\" \"&adb_fuel!E321&\" \"&adb_fuel!F321","v":"    "}]
[{"$f":"adb_fuel!B322&\" \"&adb_fuel!C322&\" \"&adb_fuel!D322&\" \"&adb_fuel!E322&\" \"&adb_fuel!F322","v":"    "}]
[{"$f":"adb_fuel!B323&\" \"&adb_fuel!C323&\" \"&adb_fuel!D323&\" \"&adb_fuel!E323&\" \"&adb_fuel!F323","v":"    "}]
[{"$f":"adb_fuel!B324&\" \"&adb_fuel!C324&\" \"&adb_fuel!D324&\" \"&adb_fuel!E324&\" \"&adb_fuel!F324","v":"    "}]
[{"$f":"adb_fuel!B325&\" \"&adb_fuel!C325&\" \"&adb_fuel!D325&\" \"&adb_fuel!E325&\" \"&adb_fuel!F325","v":"    "}]
[{"$f":"adb_fuel!B326&\" \"&adb_fuel!C326&\" \"&adb_fuel!D326&\" \"&adb_fuel!E326&\" \"&adb_fuel!F326","v":"    "}]
[{"$f":"adb_fuel!B327&\" \"&adb_fuel!C327&\" \"&adb_fuel!D327&\" \"&adb_fuel!E327&\" \"&adb_fuel!F327","v":"    "}]
[{"$f":"adb_fuel!B328&\" \"&adb_fuel!C328&\" \"&adb_fuel!D328&\" \"&adb_fuel!E328&\" \"&adb_fuel!F328","v":"    "}]
[{"$f":"adb_fuel!B329&\" \"&adb_fuel!C329&\" \"&adb_fuel!D329&\" \"&adb_fuel!E329&\" \"&adb_fuel!F329","v":"    "}]
[{"$f":"adb_fuel!B330&\" \"&adb_fuel!C330&\" \"&adb_fuel!D330&\" \"&adb_fuel!E330&\" \"&adb_fuel!F330","v":"    "}]
[{"$f":"adb_fuel!B331&\" \"&adb_fuel!C331&\" \"&adb_fuel!D331&\" \"&adb_fuel!E331&\" \"&adb_fuel!F331","v":"    "}]
[{"$f":"adb_fuel!B332&\" \"&adb_fuel!C332&\" \"&adb_fuel!D332&\" \"&adb_fuel!E332&\" \"&adb_fuel!F332","v":"    "}]
[{"$f":"adb_fuel!B333&\" \"&adb_fuel!C333&\" \"&adb_fuel!D333&\" \"&adb_fuel!E333&\" \"&adb_fuel!F333","v":"    "}]
[{"$f":"adb_fuel!B334&\" \"&adb_fuel!C334&\" \"&adb_fuel!D334&\" \"&adb_fuel!E334&\" \"&adb_fuel!F334","v":"    "}]
[{"$f":"adb_fuel!B335&\" \"&adb_fuel!C335&\" \"&adb_fuel!D335&\" \"&adb_fuel!E335&\" \"&adb_fuel!F335","v":"    "}]
[{"$f":"adb_fuel!B336&\" \"&adb_fuel!C336&\" \"&adb_fuel!D336&\" \"&adb_fuel!E336&\" \"&adb_fuel!F336","v":"    "}]
[{"$f":"adb_fuel!B337&\" \"&adb_fuel!C337&\" \"&adb_fuel!D337&\" \"&adb_fuel!E337&\" \"&adb_fuel!F337","v":"    "}]
[{"$f":"adb_fuel!B338&\" \"&adb_fuel!C338&\" \"&adb_fuel!D338&\" \"&adb_fuel!E338&\" \"&adb_fuel!F338","v":"    "}]
[{"$f":"adb_fuel!B339&\" \"&adb_fuel!C339&\" \"&adb_fuel!D339&\" \"&adb_fuel!E339&\" \"&adb_fuel!F339","v":"    "}]
[{"$f":"adb_fuel!B340&\" \"&adb_fuel!C340&\" \"&adb_fuel!D340&\" \"&adb_fuel!E340&\" \"&adb_fuel!F340","v":"    "}]
[{"$f":"adb_fuel!B341&\" \"&adb_fuel!C341&\" \"&adb_fuel!D341&\" \"&adb_fuel!E341&\" \"&adb_fuel!F341","v":"    "}]
[{"$f":"adb_fuel!B342&\" \"&adb_fuel!C342&\" \"&adb_fuel!D342&\" \"&adb_fuel!E342&\" \"&adb_fuel!F342","v":"    "}]
[{"$f":"adb_fuel!B343&\" \"&adb_fuel!C343&\" \"&adb_fuel!D343&\" \"&adb_fuel!E343&\" \"&adb_fuel!F343","v":"    "}]
[{"$f":"adb_fuel!B344&\" \"&adb_fuel!C344&\" \"&adb_fuel!D344&\" \"&adb_fuel!E344&\" \"&adb_fuel!F344","v":"    "}]
[{"$f":"adb_fuel!B345&\" \"&adb_fuel!C345&\" \"&adb_fuel!D345&\" \"&adb_fuel!E345&\" \"&adb_fuel!F345","v":"    "}]
[{"$f":"adb_fuel!B346&\" \"&adb_fuel!C346&\" \"&adb_fuel!D346&\" \"&adb_fuel!E346&\" \"&adb_fuel!F346","v":"    "}]
[{"$f":"adb_fuel!B347&\" \"&adb_fuel!C347&\" \"&adb_fuel!D347&\" \"&adb_fuel!E347&\" \"&adb_fuel!F347","v":"    "}]
[{"$f":"adb_fuel!B348&\" \"&adb_fuel!C348&\" \"&adb_fuel!D348&\" \"&adb_fuel!E348&\" \"&adb_fuel!F348","v":"    "}]
[{"$f":"adb_fuel!B349&\" \"&adb_fuel!C349&\" \"&adb_fuel!D349&\" \"&adb_fuel!E349&\" \"&adb_fuel!F349","v":"    "}]
[{"$f":"adb_fuel!B350&\" \"&adb_fuel!C350&\" \"&adb_fuel!D350&\" \"&adb_fuel!E350&\" \"&adb_fuel!F350","v":"    "}]
[{"$f":"adb_fuel!B351&\" \"&adb_fuel!C351&\" \"&adb_fuel!D351&\" \"&adb_fuel!E351&\" \"&adb_fuel!F351","v":"    "}]

{"sheet":"tasks","index":26,"n_rows":14,"n_cols":5,"rows_kept":14,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,null,"Define Seasons",null,"ex 2"]
[null,null,"Define time slices",null,"ex 3"]
[null,null,"Setup Demand file",null,"ex 4"]
[null,null,"Primary Energy Table",null,"ex 5"]
[null,null,"Exports",null,"ex 6.5"]
[null,null,"Existing plants",null,"ex 6"]
[null,null,"Transmission/distribution",null,"ex 6"]
[null,null,"Site Specific plants"]
[null,null,"Generic plants"]
[null,null,"Single Country results",null,"ex 7"]
[null,null,"Country code",null,"last exercise"]

{"sheet":"TechCosts","index":27,"n_rows":674,"n_cols":87,"rows_kept":674,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,"Discount",0.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO2 price ($/ton)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
["Lookup string1","Country","Tech","Lookup String2","Efficiency","Emission Factor","Variable Costs","Fixed Costs","Life","CRF","Availability","IDC","Project Name","Capital Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel Costs ($/MWh)"]
[null,null,null,null,null,"ton/MWh","US$/kWyr","US$/kW",null,null,null,null,null,"US$/kW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LCOE ($/MWh)"]
["Existing",null,null,null,null,null,null,null,null,null,null,null,null,2010,{"$f":"N5+1","v":2011},{"$f":"O5+1","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,{"$f":"AB5+1","v":2025},2026,2027,2028,2029,2030,2031,2040,2050,null,{"$f":"N5","v":2010},{"$f":"O5","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,{"$f":"X5","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,{"$f":"AJ5","v":2040},{"$f":"AK5","v":2050},null,{"$f":"AM5","v":2010},2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,{"$f":"BI5","v":2040},{"$f":"BJ5","v":2050}]
[{"$f":"MSG_Exist!A8","v":"SENEPOHFEXST"},{"$f":"LEFT(A6,3)","v":"SEN"},{"$f":"RIGHT(A6,LEN(A6)-3)","v":"EPOHFEXST"},{"$f":"LEFT(B6,2)&\"w\"&C6","v":"SEwEPOHFEXST"},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A6,MSG_Exist!G$8:G$118)","v":0.27906976744186046},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A6,MSG_Exist!X$8:X$118)/8.76","v":1.040643},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A6,MSG_Exist!N$8:N$118)","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A6,MSG_Exist!L$8:L$118)+SUMIF(MSG_Exist!$A$8:$A$118,$A6,MSG_Exist!AA$8:AA$118)*$H$1","v":129.02450110301638},null,null,{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A6,MSG_Exist!I$8:I$118)*SUMIF(MSG_Exist!$A$8:$A$118,$A6,MSG_Exist!J$8:J$118)","v":0.85562100456621004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MID($A6,6,1)=\"O\",MID($A6,6,3)&LEFT(VLOOKUP($B6,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A6,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B6,NameConvs!$B$57:$G$69,6,FALSE),MID($A6,6,3)))","v":"OHFC"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL6,MSG_Fueldata!N$54:N$70)/$E6/8.76","v":166.48592085235921},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL6,MSG_Fueldata!O$54:O$70)/$E6/8.76","v":169.84018264840182},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL6,MSG_Fueldata!P$54:P$70)/$E6/8.76","v":173.19444444444443},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL6,MSG_Fueldata!Q$54:Q$70)/$E6/8.76","v":176.54870624048709},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL6,MSG_Fueldata!R$54:R$70)/$E6/8.76","v":179.9029680365297},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL6,MSG_Fueldata!S$54:S$70)/$E6/8.76","v":183.25722983257231},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL6,MSG_Fueldata!T$54:T$70)/$E6/8.76","v":186.61149162861491},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL6,MSG_Fueldata!U$54:U$70)/$E6/8.76","v":189.96575342465752},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL6,MSG_Fueldata!V$54:V$70)/$E6/8.76","v":193.32001522070016},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL6,MSG_Fueldata!W$54:W$70)/$E6/8.76","v":196.67427701674279},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL6,MSG_Fueldata!X$54:X$70)/$E6/8.76","v":199.77083333333334},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL6,MSG_Fueldata!Y$54:Y$70)/$E6/8.76","v":202.22108066971083},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL6,MSG_Fueldata!Z$54:Z$70)/$E6/8.76","v":204.67132800608829},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL6,MSG_Fueldata!AA$54:AA$70)/$E6/8.76","v":207.12157534246575},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL6,MSG_Fueldata!AB$54:AB$70)/$E6/8.76","v":209.57182267884326},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL6,MSG_Fueldata!AC$54:AC$70)/$E6/8.76","v":212.02207001522072},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL6,MSG_Fueldata!AD$54:AD$70)/$E6/8.76","v":214.47231735159818},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL6,MSG_Fueldata!AE$54:AE$70)/$E6/8.76","v":216.92256468797564},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL6,MSG_Fueldata!AF$54:AF$70)/$E6/8.76","v":219.37281202435312},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL6,MSG_Fueldata!AG$54:AG$70)/$E6/8.76","v":221.82305936073058},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL6,MSG_Fueldata!AH$54:AH$70)/$E6/8.76","v":224.79280821917808},{"$f":"BG6","v":224.79280821917808},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL6,MSG_Fueldata!AI$54:AI$70)/$E6/8.76","v":224.79280821917808},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL6,MSG_Fueldata!AJ$54:AJ$70)/$E6/8.76","v":224.79280821917808},null,{"$f":"(($H6+N6)/($K6*8.76)+$G6/8.76+AM6+$F6*BL$2)/$M6","v":{"$error":"#DIV/0!"}},{"$f":"(($H6+O6)/($K6*8.76)+$G6/8.76+AN6+$F6*BM$2)/$M6","v":{"$error":"#DIV/0!"}},{"$f":"(($H6+P6)/($K6*8.76)+$G6/8.76+AO6+$F6*BN$2)/$M6","v":{"$error":"#DIV/0!"}},{"$f":"(($H6+Q6)/($K6*8.76)+$G6/8.76+AP6+$F6*BO$2)/$M6","v":{"$error":"#DIV/0!"}},{"$f":"(($H6+R6)/($K6*8.76)+$G6/8.76+AQ6+$F6*BP$2)/$M6","v":{"$error":"#DIV/0!"}},{"$f":"(($H6+S6)/($K6*8.76)+$G6/8.76+AR6+$F6*BQ$2)/$M6","v":{"$error":"#DIV/0!"}},{"$f":"(($H6+T6)/($K6*8.76)+$G6/8.76+AS6+$F6*BR$2)/$M6","v":{"$error":"#DIV/0!"}},{"$f":"(($H6+U6)/($K6*8.76)+$G6/8.76+AT6+$F6*BS$2)/$M6","v":{"$error":"#DIV/0!"}},{"$f":"(($H6+V6)/($K6*8.76)+$G6/8.76+AU6+$F6*BT$2)/$M6","v":{"$error":"#DIV/0!"}},{"$f":"(($H6+W6)/($K6*8.76)+$G6/8.76+AV6+$F6*BU$2)/$M6","v":{"$error":"#DIV/0!"}},{"$f":"(($H6+X6)/($K6*8.76)+$G6/8.76+AW6+$F6*BV$2)/$M6","v":{"$error":"#DIV/0!"}},{"$f":"(($H6+Y6)/($K6*8.76)+$G6/8.76+AX6+$F6*BW$2)/$M6","v":{"$error":"#DIV/0!"}},{"$f":"(($H6+Z6)/($K6*8.76)+$G6/8.76+AY6+$F6*BX$2)/$M6","v":{"$error":"#DIV/0!"}},{"$f":"(($H6+AA6)/($K6*8.76)+$G6/8.76+AZ6+$F6*BY$2)/$M6","v":{"$error":"#DIV/0!"}},{"$f":"(($H6+AB6)/($K6*8.76)+$G6/8.76+BA6+$F6*BZ$2)/$M6","v":{"$error":"#DIV/0!"}},{"$f":"(($H6+AC6)/($K6*8.76)+$G6/8.76+BB6+$F6*CA$2)/$M6","v":{"$error":"#DIV/0!"}},{"$f":"(($H6+AD6)/($K6*8.76)+$G6/8.76+BC6+$F6*CB$2)/$M6","v":{"$error":"#DIV/0!"}},{"$f":"(($H6+AE6)/($K6*8.76)+$G6/8.76+BD6+$F6*CC$2)/$M6","v":{"$error":"#DIV/0!"}},{"$f":"(($H6+AF6)/($K6*8.76)+$G6/8.76+BE6+$F6*CD$2)/$M6","v":{"$error":"#DIV/0!"}},{"$f":"(($H6+AG6)/($K6*8.76)+$G6/8.76+BF6+$F6*CE$2)/$M6","v":{"$error":"#DIV/0!"}},{"$f":"(($H6+AH6)/($K6*8.76)+$G6/8.76+BG6+$F6*CF$2)/$M6","v":{"$error":"#DIV/0!"}},{"$f":"(($H6+AI6)/($K6*8.76)+$G6/8.76+BH6+$F6*CG$2)/$M6","v":{"$error":"#DIV/0!"}},{"$f":"(($H6+AJ6)/($K6*8.76)+$G6/8.76+BI6+$F6*CH$2)/$M6","v":{"$error":"#DIV/0!"}},{"$f":"(($H6+AK6)/($K6*8.76)+$G6/8.76+BJ6+$F6*CI$2)/$M6","v":{"$error":"#DIV/0!"}}]
[{"$f":"MSG_Exist!A9","v":"SENEPOHFEXDI"},{"$f":"LEFT(A7,3)","v":"SEN"},{"$f":"RIGHT(A7,LEN(A7)-3)","v":"EPOHFEXDI"},"SEwEPOHFEXDI",{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A7,MSG_Exist!G$8:G$118)","v":0.39988710587855825},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A7,MSG_Exist!X$8:X$118)/8.76","v":0.72623496914700536},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A7,MSG_Exist!N$8:N$118)","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A7,MSG_Exist!L$8:L$118)+SUMIF(MSG_Exist!$A$8:$A$118,$A7,MSG_Exist!AA$8:AA$118)*$H$1","v":75.183667199054284},null,null,{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A7,MSG_Exist!I$8:I$118)*SUMIF(MSG_Exist!$A$8:$A$118,$A7,MSG_Exist!J$8:J$118)","v":0.80136986301369861},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MID($A7,6,1)=\"O\",MID($A7,6,3)&LEFT(VLOOKUP($B7,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A7,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B7,NameConvs!$B$57:$G$69,6,FALSE),MID($A7,6,3)))","v":"OHFC"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL7,MSG_Fueldata!N$54:N$70)/$E7/8.76","v":116.18575975970997},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL7,MSG_Fueldata!O$54:O$70)/$E7/8.76","v":118.52660307673608},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL7,MSG_Fueldata!P$54:P$70)/$E7/8.76","v":120.86744639376215},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL7,MSG_Fueldata!Q$54:Q$70)/$E7/8.76","v":123.20828971078826},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL7,MSG_Fueldata!R$54:R$70)/$E7/8.76","v":125.54913302781438},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL7,MSG_Fueldata!S$54:S$70)/$E7/8.76","v":127.88997634484045},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL7,MSG_Fueldata!T$54:T$70)/$E7/8.76","v":130.23081966186655},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL7,MSG_Fueldata!U$54:U$70)/$E7/8.76","v":132.57166297889265},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL7,MSG_Fueldata!V$54:V$70)/$E7/8.76","v":134.91250629591875},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL7,MSG_Fueldata!W$54:W$70)/$E7/8.76","v":137.25334961294485},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL7,MSG_Fueldata!X$54:X$70)/$E7/8.76","v":139.41434765073603},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL7,MSG_Fueldata!Y$54:Y$70)/$E7/8.76","v":141.12430514695384},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL7,MSG_Fueldata!Z$54:Z$70)/$E7/8.76","v":142.83426264317171},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL7,MSG_Fueldata!AA$54:AA$70)/$E7/8.76","v":144.54422013938952},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL7,MSG_Fueldata!AB$54:AB$70)/$E7/8.76","v":146.25417763560742},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL7,MSG_Fueldata!AC$54:AC$70)/$E7/8.76","v":147.96413513182526},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL7,MSG_Fueldata!AD$54:AD$70)/$E7/8.76","v":149.67409262804307},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL7,MSG_Fueldata!AE$54:AE$70)/$E7/8.76","v":151.38405012426091},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL7,MSG_Fueldata!AF$54:AF$70)/$E7/8.76","v":153.09400762047878},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL7,MSG_Fueldata!AG$54:AG$70)/$E7/8.76","v":154.80396511669662},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL7,MSG_Fueldata!AH$54:AH$70)/$E7/8.76","v":156.87646785835631},{"$f":"BG7","v":156.87646785835631},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL7,MSG_Fueldata!AI$54:AI$70)/$E7/8.76","v":156.87646785835631},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL7,MSG_Fueldata!AJ$54:AJ$70)/$E7/8.76","v":156.87646785835631},null,{"$f":"(($H7+N7)/($K7*8.76)+$G7/8.76+AM7+$F7*BL$2)/$M7","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Exist!A10","v":"SENEPODSEXGT"},"SEN","EPODSEXGT","SEwEPODSEXGT",{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A8,MSG_Exist!G$8:G$118)","v":0.22085889570552147},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A8,MSG_Exist!X$8:X$118)/8.76","v":1.2073409999999998},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A8,MSG_Exist!N$8:N$118)","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A8,MSG_Exist!L$8:L$118)+SUMIF(MSG_Exist!$A$8:$A$118,$A8,MSG_Exist!AA$8:AA$118)*$H$1","v":34.876457453555851},null,null,{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A8,MSG_Exist!I$8:I$118)*SUMIF(MSG_Exist!$A$8:$A$118,$A8,MSG_Exist!J$8:J$118)","v":0.85562100456621004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MID($A8,6,1)=\"O\",MID($A8,6,3)&LEFT(VLOOKUP($B8,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A8,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B8,NameConvs!$B$57:$G$69,6,FALSE),MID($A8,6,3)))","v":"ODSC"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL8,MSG_Fueldata!N$54:N$70)/$E8/8.76","v":357.15690005073566},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL8,MSG_Fueldata!O$54:O$70)/$E8/8.76","v":364.39307458143077},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL8,MSG_Fueldata!P$54:P$70)/$E8/8.76","v":371.62924911212582},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL8,MSG_Fueldata!Q$54:Q$70)/$E8/8.76","v":378.86542364282087},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL8,MSG_Fueldata!R$54:R$70)/$E8/8.76","v":386.10159817351598},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL8,MSG_Fueldata!S$54:S$70)/$E8/8.76","v":393.33777270421103},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL8,MSG_Fueldata!T$54:T$70)/$E8/8.76","v":400.57394723490614},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL8,MSG_Fueldata!U$54:U$70)/$E8/8.76","v":407.8101217656012},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL8,MSG_Fueldata!V$54:V$70)/$E8/8.76","v":415.0462962962963},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL8,MSG_Fueldata!W$54:W$70)/$E8/8.76","v":422.28247082699136},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL8,MSG_Fueldata!X$54:X$70)/$E8/8.76","v":429.00177574835112},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL8,MSG_Fueldata!Y$54:Y$70)/$E8/8.76","v":434.17047184170474},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL8,MSG_Fueldata!Z$54:Z$70)/$E8/8.76","v":439.33916793505836},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL8,MSG_Fueldata!AA$54:AA$70)/$E8/8.76","v":444.50786402841197},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL8,MSG_Fueldata!AB$54:AB$70)/$E8/8.76","v":449.67656012176559},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL8,MSG_Fueldata!AC$54:AC$70)/$E8/8.76","v":454.84525621511921},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL8,MSG_Fueldata!AD$54:AD$70)/$E8/8.76","v":460.01395230847288},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL8,MSG_Fueldata!AE$54:AE$70)/$E8/8.76","v":465.1826484018265},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL8,MSG_Fueldata!AF$54:AF$70)/$E8/8.76","v":470.35134449518006},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL8,MSG_Fueldata!AG$54:AG$70)/$E8/8.76","v":475.52004058853379},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL8,MSG_Fueldata!AH$54:AH$70)/$E8/8.76","v":481.72247590055809},481.72247590055809,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL8,MSG_Fueldata!AI$54:AI$70)/$E8/8.76","v":481.72247590055809},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL8,MSG_Fueldata!AJ$54:AJ$70)/$E8/8.76","v":481.72247590055809},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Exist!A11","v":"SENEPGASEXCC"},"SEN","EPGASEXCC","SEwEPGASEXCC",{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A9,MSG_Exist!G$8:G$118)","v":0.39130434782608697},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A9,MSG_Exist!X$8:X$118)/8.76","v":0.51636225266362257},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A9,MSG_Exist!N$8:N$118)","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A9,MSG_Exist!L$8:L$118)+SUMIF(MSG_Exist!$A$8:$A$118,$A9,MSG_Exist!AA$8:AA$118)*$H$1","v":52.691714373789686},null,null,{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A9,MSG_Exist!I$8:I$118)*SUMIF(MSG_Exist!$A$8:$A$118,$A9,MSG_Exist!J$8:J$118)","v":0.85562100456621004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MID($A9,6,1)=\"O\",MID($A9,6,3)&LEFT(VLOOKUP($B9,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A9,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B9,NameConvs!$B$57:$G$69,6,FALSE),MID($A9,6,3)))","v":"GASLNG"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL9,MSG_Fueldata!N$54:N$70)/$E9/8.76","v":101.23033992897007},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL9,MSG_Fueldata!O$54:O$70)/$E9/8.76","v":102.39726027397261},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL9,MSG_Fueldata!P$54:P$70)/$E9/8.76","v":103.56418061897513},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL9,MSG_Fueldata!Q$54:Q$70)/$E9/8.76","v":104.73110096397768},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL9,MSG_Fueldata!R$54:R$70)/$E9/8.76","v":105.8980213089802},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL9,MSG_Fueldata!S$54:S$70)/$E9/8.76","v":107.06494165398274},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL9,MSG_Fueldata!T$54:T$70)/$E9/8.76","v":108.23186199898528},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL9,MSG_Fueldata!U$54:U$70)/$E9/8.76","v":109.39878234398782},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL9,MSG_Fueldata!V$54:V$70)/$E9/8.76","v":110.56570268899036},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL9,MSG_Fueldata!W$54:W$70)/$E9/8.76","v":111.73262303399289},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL9,MSG_Fueldata!X$54:X$70)/$E9/8.76","v":112.89954337899543},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL9,MSG_Fueldata!Y$54:Y$70)/$E9/8.76","v":114.64992389649923},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL9,MSG_Fueldata!Z$54:Z$70)/$E9/8.76","v":116.40030441400305},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL9,MSG_Fueldata!AA$54:AA$70)/$E9/8.76","v":118.15068493150686},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL9,MSG_Fueldata!AB$54:AB$70)/$E9/8.76","v":119.90106544901064},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL9,MSG_Fueldata!AC$54:AC$70)/$E9/8.76","v":121.65144596651444},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL9,MSG_Fueldata!AD$54:AD$70)/$E9/8.76","v":123.40182648401827},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL9,MSG_Fueldata!AE$54:AE$70)/$E9/8.76","v":125.15220700152206},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL9,MSG_Fueldata!AF$54:AF$70)/$E9/8.76","v":126.90258751902586},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL9,MSG_Fueldata!AG$54:AG$70)/$E9/8.76","v":128.65296803652967},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL9,MSG_Fueldata!AH$54:AH$70)/$E9/8.76","v":130.40334855403347},130.40334855403347,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL9,MSG_Fueldata!AI$54:AI$70)/$E9/8.76","v":130.40334855403347},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL9,MSG_Fueldata!AJ$54:AJ$70)/$E9/8.76","v":130.40334855403347},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Exist!A12","v":"SENEPHYDEXMan"},"SEN","EPHYDEXMan","SEwEPHYDEXMan",{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A10,MSG_Exist!G$8:G$118)","v":1},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A10,MSG_Exist!X$8:X$118)/8.76","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A10,MSG_Exist!N$8:N$118)","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A10,MSG_Exist!L$8:L$118)+SUMIF(MSG_Exist!$A$8:$A$118,$A10,MSG_Exist!AA$8:AA$118)*$H$1","v":120.00870851784804},null,null,{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A10,MSG_Exist!I$8:I$118)*SUMIF(MSG_Exist!$A$8:$A$118,$A10,MSG_Exist!J$8:J$118)","v":0.27842744180866469},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MID($A10,6,1)=\"O\",MID($A10,6,3)&LEFT(VLOOKUP($B10,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A10,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B10,NameConvs!$B$57:$G$69,6,FALSE),MID($A10,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL10,MSG_Fueldata!N$54:N$70)/$E10/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL10,MSG_Fueldata!O$54:O$70)/$E10/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL10,MSG_Fueldata!P$54:P$70)/$E10/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL10,MSG_Fueldata!Q$54:Q$70)/$E10/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL10,MSG_Fueldata!R$54:R$70)/$E10/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL10,MSG_Fueldata!S$54:S$70)/$E10/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL10,MSG_Fueldata!T$54:T$70)/$E10/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL10,MSG_Fueldata!U$54:U$70)/$E10/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL10,MSG_Fueldata!V$54:V$70)/$E10/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL10,MSG_Fueldata!W$54:W$70)/$E10/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL10,MSG_Fueldata!X$54:X$70)/$E10/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL10,MSG_Fueldata!Y$54:Y$70)/$E10/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL10,MSG_Fueldata!Z$54:Z$70)/$E10/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL10,MSG_Fueldata!AA$54:AA$70)/$E10/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL10,MSG_Fueldata!AB$54:AB$70)/$E10/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL10,MSG_Fueldata!AC$54:AC$70)/$E10/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL10,MSG_Fueldata!AD$54:AD$70)/$E10/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL10,MSG_Fueldata!AE$54:AE$70)/$E10/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL10,MSG_Fueldata!AF$54:AF$70)/$E10/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL10,MSG_Fueldata!AG$54:AG$70)/$E10/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL10,MSG_Fueldata!AH$54:AH$70)/$E10/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL10,MSG_Fueldata!AI$54:AI$70)/$E10/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL10,MSG_Fueldata!AJ$54:AJ$70)/$E10/8.76","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Exist!A17","v":"GAMEPODSEXDI"},"GAM","EPODSEXDI","GAwEPODSEXDI",{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A11,MSG_Exist!G$8:G$118)","v":0.28799999999999998},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A11,MSG_Exist!X$8:X$118)/8.76","v":0.92587499999999989},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A11,MSG_Exist!N$8:N$118)","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A11,MSG_Exist!L$8:L$118)+SUMIF(MSG_Exist!$A$8:$A$118,$A11,MSG_Exist!AA$8:AA$118)*$H$1","v":59.590017705917106},null,null,{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A11,MSG_Exist!I$8:I$118)*SUMIF(MSG_Exist!$A$8:$A$118,$A11,MSG_Exist!J$8:J$118)","v":0.80136986301369861},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MID($A11,6,1)=\"O\",MID($A11,6,3)&LEFT(VLOOKUP($B11,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A11,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B11,NameConvs!$B$57:$G$69,6,FALSE),MID($A11,6,3)))","v":"ODSC"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL11,MSG_Fueldata!N$54:N$70)/$E11/8.76","v":273.89332825976663},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL11,MSG_Fueldata!O$54:O$70)/$E11/8.76","v":279.44254185692546},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL11,MSG_Fueldata!P$54:P$70)/$E11/8.76","v":284.99175545408423},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL11,MSG_Fueldata!Q$54:Q$70)/$E11/8.76","v":290.54096905124305},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL11,MSG_Fueldata!R$54:R$70)/$E11/8.76","v":296.09018264840182},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL11,MSG_Fueldata!S$54:S$70)/$E11/8.76","v":301.63939624556065},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL11,MSG_Fueldata!T$54:T$70)/$E11/8.76","v":307.18860984271947},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL11,MSG_Fueldata!U$54:U$70)/$E11/8.76","v":312.73782343987824},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL11,MSG_Fueldata!V$54:V$70)/$E11/8.76","v":318.28703703703707},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL11,MSG_Fueldata!W$54:W$70)/$E11/8.76","v":323.83625063419584},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL11,MSG_Fueldata!X$54:X$70)/$E11/8.76","v":328.98909183155763},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL11,MSG_Fueldata!Y$54:Y$70)/$E11/8.76","v":332.95281582952822},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL11,MSG_Fueldata!Z$54:Z$70)/$E11/8.76","v":336.91653982749875},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL11,MSG_Fueldata!AA$54:AA$70)/$E11/8.76","v":340.88026382546934},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL11,MSG_Fueldata!AB$54:AB$70)/$E11/8.76","v":344.84398782343993},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL11,MSG_Fueldata!AC$54:AC$70)/$E11/8.76","v":348.80771182141046},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL11,MSG_Fueldata!AD$54:AD$70)/$E11/8.76","v":352.77143581938105},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL11,MSG_Fueldata!AE$54:AE$70)/$E11/8.76","v":356.73515981735164},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL11,MSG_Fueldata!AF$54:AF$70)/$E11/8.76","v":360.69888381532223},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL11,MSG_Fueldata!AG$54:AG$70)/$E11/8.76","v":364.66260781329277},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL11,MSG_Fueldata!AH$54:AH$70)/$E11/8.76","v":369.41907661085747},369.41907661085747,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL11,MSG_Fueldata!AI$54:AI$70)/$E11/8.76","v":369.41907661085747},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL11,MSG_Fueldata!AJ$54:AJ$70)/$E11/8.76","v":369.41907661085747},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Exist!A18","v":"GAMEPOHFEXDI"},"GAM","EPOHFEXDI","GAwEPOHFEXDI",{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A12,MSG_Exist!G$8:G$118)","v":0.3699309797349446},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A12,MSG_Exist!X$8:X$118)/8.76","v":0.78504374034334756},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A12,MSG_Exist!N$8:N$118)","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A12,MSG_Exist!L$8:L$118)+SUMIF(MSG_Exist!$A$8:$A$118,$A12,MSG_Exist!AA$8:AA$118)*$H$1","v":75.183667199054284},null,null,{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A12,MSG_Exist!I$8:I$118)*SUMIF(MSG_Exist!$A$8:$A$118,$A12,MSG_Exist!J$8:J$118)","v":0.80136986301369861},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MID($A12,6,1)=\"O\",MID($A12,6,3)&LEFT(VLOOKUP($B12,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A12,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B12,NameConvs!$B$57:$G$69,6,FALSE),MID($A12,6,3)))","v":"OHFC"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL12,MSG_Fueldata!N$54:N$70)/$E12/8.76","v":125.59420475652323},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL12,MSG_Fueldata!O$54:O$70)/$E12/8.76","v":128.12460396783399},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL12,MSG_Fueldata!P$54:P$70)/$E12/8.76","v":130.65500317914479},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL12,MSG_Fueldata!Q$54:Q$70)/$E12/8.76","v":133.18540239045561},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL12,MSG_Fueldata!R$54:R$70)/$E12/8.76","v":135.71580160176637},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL12,MSG_Fueldata!S$54:S$70)/$E12/8.76","v":138.24620081307717},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL12,MSG_Fueldata!T$54:T$70)/$E12/8.76","v":140.77660002438796},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL12,MSG_Fueldata!U$54:U$70)/$E12/8.76","v":143.3069992356987},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL12,MSG_Fueldata!V$54:V$70)/$E12/8.76","v":145.83739844700952},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL12,MSG_Fueldata!W$54:W$70)/$E12/8.76","v":148.36779765832031},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL12,MSG_Fueldata!X$54:X$70)/$E12/8.76","v":150.7037881497377},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL12,MSG_Fueldata!Y$54:Y$70)/$E12/8.76","v":152.55221391507325},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL12,MSG_Fueldata!Z$54:Z$70)/$E12/8.76","v":154.40063968040883},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL12,MSG_Fueldata!AA$54:AA$70)/$E12/8.76","v":156.24906544574438},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL12,MSG_Fueldata!AB$54:AB$70)/$E12/8.76","v":158.09749121107996},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL12,MSG_Fueldata!AC$54:AC$70)/$E12/8.76","v":159.94591697641553},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL12,MSG_Fueldata!AD$54:AD$70)/$E12/8.76","v":161.79434274175108},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL12,MSG_Fueldata!AE$54:AE$70)/$E12/8.76","v":163.64276850708663},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL12,MSG_Fueldata!AF$54:AF$70)/$E12/8.76","v":165.49119427242221},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL12,MSG_Fueldata!AG$54:AG$70)/$E12/8.76","v":167.33962003775775},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL12,MSG_Fueldata!AH$54:AH$70)/$E12/8.76","v":169.57994909557684},169.57994909557684,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL12,MSG_Fueldata!AI$54:AI$70)/$E12/8.76","v":169.57994909557684},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL12,MSG_Fueldata!AJ$54:AJ$70)/$E12/8.76","v":169.57994909557684},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Exist!A23","v":"GBIEPODSEXDI"},"GBI","EPODSEXDI","GBwEPODSEXDI",{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A13,MSG_Exist!G$8:G$118)","v":0.36363636363636359},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A13,MSG_Exist!X$8:X$118)/8.76","v":0.73329299999999997},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A13,MSG_Exist!N$8:N$118)","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A13,MSG_Exist!L$8:L$118)+SUMIF(MSG_Exist!$A$8:$A$118,$A13,MSG_Exist!AA$8:AA$118)*$H$1","v":59.590017705917106},null,null,{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A13,MSG_Exist!I$8:I$118)*SUMIF(MSG_Exist!$A$8:$A$118,$A13,MSG_Exist!J$8:J$118)","v":0.6678082191780822},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MID($A13,6,1)=\"O\",MID($A13,6,3)&LEFT(VLOOKUP($B13,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A13,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B13,NameConvs!$B$57:$G$69,6,FALSE),MID($A13,6,3)))","v":"ODSC"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL13,MSG_Fueldata!N$54:N$70)/$E13/8.76","v":216.92351598173519},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL13,MSG_Fueldata!O$54:O$70)/$E13/8.76","v":221.31849315068496},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL13,MSG_Fueldata!P$54:P$70)/$E13/8.76","v":225.71347031963472},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL13,MSG_Fueldata!Q$54:Q$70)/$E13/8.76","v":230.10844748858452},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL13,MSG_Fueldata!R$54:R$70)/$E13/8.76","v":234.50342465753431},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL13,MSG_Fueldata!S$54:S$70)/$E13/8.76","v":238.89840182648408},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL13,MSG_Fueldata!T$54:T$70)/$E13/8.76","v":243.29337899543384},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL13,MSG_Fueldata!U$54:U$70)/$E13/8.76","v":247.68835616438361},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL13,MSG_Fueldata!V$54:V$70)/$E13/8.76","v":252.0833333333334},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL13,MSG_Fueldata!W$54:W$70)/$E13/8.76","v":256.47831050228314},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL13,MSG_Fueldata!X$54:X$70)/$E13/8.76","v":260.55936073059365},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL13,MSG_Fueldata!Y$54:Y$70)/$E13/8.76","v":263.69863013698637},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL13,MSG_Fueldata!Z$54:Z$70)/$E13/8.76","v":266.83789954337908},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL13,MSG_Fueldata!AA$54:AA$70)/$E13/8.76","v":269.97716894977174},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL13,MSG_Fueldata!AB$54:AB$70)/$E13/8.76","v":273.11643835616445},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL13,MSG_Fueldata!AC$54:AC$70)/$E13/8.76","v":276.25570776255711},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL13,MSG_Fueldata!AD$54:AD$70)/$E13/8.76","v":279.39497716894982},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL13,MSG_Fueldata!AE$54:AE$70)/$E13/8.76","v":282.53424657534254},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL13,MSG_Fueldata!AF$54:AF$70)/$E13/8.76","v":285.67351598173519},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL13,MSG_Fueldata!AG$54:AG$70)/$E13/8.76","v":288.81278538812791},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL13,MSG_Fueldata!AH$54:AH$70)/$E13/8.76","v":292.57990867579912},292.57990867579912,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL13,MSG_Fueldata!AI$54:AI$70)/$E13/8.76","v":292.57990867579912},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL13,MSG_Fueldata!AJ$54:AJ$70)/$E13/8.76","v":292.57990867579912},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Exist!A28","v":"GUIEPOHFEXDI"},"GUI","EPOHFEXDI","GUwEPOHFEXDI",{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A14,MSG_Exist!G$8:G$118)","v":0.4044943820224719},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A14,MSG_Exist!X$8:X$118)/8.76","v":0.71796300000000002},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A14,MSG_Exist!N$8:N$118)","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A14,MSG_Exist!L$8:L$118)+SUMIF(MSG_Exist!$A$8:$A$118,$A14,MSG_Exist!AA$8:AA$118)*$H$1","v":132.85094745614907},null,null,{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A14,MSG_Exist!I$8:I$118)*SUMIF(MSG_Exist!$A$8:$A$118,$A14,MSG_Exist!J$8:J$118)","v":0.80136986301369861},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MID($A14,6,1)=\"O\",MID($A14,6,3)&LEFT(VLOOKUP($B14,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A14,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B14,NameConvs!$B$57:$G$69,6,FALSE),MID($A14,6,3)))","v":"OHFC"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL14,MSG_Fueldata!N$54:N$70)/$E14/8.76","v":114.86237950279046},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL14,MSG_Fueldata!O$54:O$70)/$E14/8.76","v":117.1765601217656},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL14,MSG_Fueldata!P$54:P$70)/$E14/8.76","v":119.49074074074073},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL14,MSG_Fueldata!Q$54:Q$70)/$E14/8.76","v":121.80492135971589},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL14,MSG_Fueldata!R$54:R$70)/$E14/8.76","v":124.11910197869102},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL14,MSG_Fueldata!S$54:S$70)/$E14/8.76","v":126.43328259766618},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL14,MSG_Fueldata!T$54:T$70)/$E14/8.76","v":128.74746321664131},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL14,MSG_Fueldata!U$54:U$70)/$E14/8.76","v":131.06164383561642},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL14,MSG_Fueldata!V$54:V$70)/$E14/8.76","v":133.37582445459159},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL14,MSG_Fueldata!W$54:W$70)/$E14/8.76","v":135.69000507356674},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL14,MSG_Fueldata!X$54:X$70)/$E14/8.76","v":137.82638888888889},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL14,MSG_Fueldata!Y$54:Y$70)/$E14/8.76","v":139.51686960933537},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL14,MSG_Fueldata!Z$54:Z$70)/$E14/8.76","v":141.20735032978186},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL14,MSG_Fueldata!AA$54:AA$70)/$E14/8.76","v":142.89783105022832},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL14,MSG_Fueldata!AB$54:AB$70)/$E14/8.76","v":144.58831177067481},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL14,MSG_Fueldata!AC$54:AC$70)/$E14/8.76","v":146.27879249112129},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL14,MSG_Fueldata!AD$54:AD$70)/$E14/8.76","v":147.96927321156772},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL14,MSG_Fueldata!AE$54:AE$70)/$E14/8.76","v":149.65975393201421},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL14,MSG_Fueldata!AF$54:AF$70)/$E14/8.76","v":151.35023465246067},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL14,MSG_Fueldata!AG$54:AG$70)/$E14/8.76","v":153.04071537290713},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL14,MSG_Fueldata!AH$54:AH$70)/$E14/8.76","v":155.08961187214612},155.08961187214612,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL14,MSG_Fueldata!AI$54:AI$70)/$E14/8.76","v":155.08961187214612},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL14,MSG_Fueldata!AJ$54:AJ$70)/$E14/8.76","v":155.08961187214612},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Exist!A29","v":"GUIEPHYDEXDABan"},"GUI","EPHYDEXDABan","GUwEPHYDEXDABan",{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A15,MSG_Exist!G$8:G$118)","v":1},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A15,MSG_Exist!X$8:X$118)/8.76","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A15,MSG_Exist!N$8:N$118)","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A15,MSG_Exist!L$8:L$118)+SUMIF(MSG_Exist!$A$8:$A$118,$A15,MSG_Exist!AA$8:AA$118)*$H$1","v":130.99084628145974},null,null,{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A15,MSG_Exist!I$8:I$118)*SUMIF(MSG_Exist!$A$8:$A$118,$A15,MSG_Exist!J$8:J$118)","v":0.55525114155251154},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MID($A15,6,1)=\"O\",MID($A15,6,3)&LEFT(VLOOKUP($B15,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A15,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B15,NameConvs!$B$57:$G$69,6,FALSE),MID($A15,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL15,MSG_Fueldata!N$54:N$70)/$E15/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL15,MSG_Fueldata!O$54:O$70)/$E15/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL15,MSG_Fueldata!P$54:P$70)/$E15/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL15,MSG_Fueldata!Q$54:Q$70)/$E15/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL15,MSG_Fueldata!R$54:R$70)/$E15/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL15,MSG_Fueldata!S$54:S$70)/$E15/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL15,MSG_Fueldata!T$54:T$70)/$E15/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL15,MSG_Fueldata!U$54:U$70)/$E15/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL15,MSG_Fueldata!V$54:V$70)/$E15/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL15,MSG_Fueldata!W$54:W$70)/$E15/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL15,MSG_Fueldata!X$54:X$70)/$E15/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL15,MSG_Fueldata!Y$54:Y$70)/$E15/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL15,MSG_Fueldata!Z$54:Z$70)/$E15/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL15,MSG_Fueldata!AA$54:AA$70)/$E15/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL15,MSG_Fueldata!AB$54:AB$70)/$E15/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL15,MSG_Fueldata!AC$54:AC$70)/$E15/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL15,MSG_Fueldata!AD$54:AD$70)/$E15/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL15,MSG_Fueldata!AE$54:AE$70)/$E15/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL15,MSG_Fueldata!AF$54:AF$70)/$E15/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL15,MSG_Fueldata!AG$54:AG$70)/$E15/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL15,MSG_Fueldata!AH$54:AH$70)/$E15/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL15,MSG_Fueldata!AI$54:AI$70)/$E15/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL15,MSG_Fueldata!AJ$54:AJ$70)/$E15/8.76","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Exist!A30","v":"GUIEPHYDEXRODon"},"GUI","EPHYDEXRODon","GUwEPHYDEXRODon",{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A16,MSG_Exist!G$8:G$118)","v":1},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A16,MSG_Exist!X$8:X$118)/8.76","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A16,MSG_Exist!N$8:N$118)","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A16,MSG_Exist!L$8:L$118)+SUMIF(MSG_Exist!$A$8:$A$118,$A16,MSG_Exist!AA$8:AA$118)*$H$1","v":121.66920562846158},null,null,{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A16,MSG_Exist!I$8:I$118)*SUMIF(MSG_Exist!$A$8:$A$118,$A16,MSG_Exist!J$8:J$118)","v":0.57596513075965139},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MID($A16,6,1)=\"O\",MID($A16,6,3)&LEFT(VLOOKUP($B16,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A16,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B16,NameConvs!$B$57:$G$69,6,FALSE),MID($A16,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL16,MSG_Fueldata!N$54:N$70)/$E16/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL16,MSG_Fueldata!O$54:O$70)/$E16/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL16,MSG_Fueldata!P$54:P$70)/$E16/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL16,MSG_Fueldata!Q$54:Q$70)/$E16/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL16,MSG_Fueldata!R$54:R$70)/$E16/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL16,MSG_Fueldata!S$54:S$70)/$E16/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL16,MSG_Fueldata!T$54:T$70)/$E16/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL16,MSG_Fueldata!U$54:U$70)/$E16/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL16,MSG_Fueldata!V$54:V$70)/$E16/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL16,MSG_Fueldata!W$54:W$70)/$E16/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL16,MSG_Fueldata!X$54:X$70)/$E16/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL16,MSG_Fueldata!Y$54:Y$70)/$E16/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL16,MSG_Fueldata!Z$54:Z$70)/$E16/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL16,MSG_Fueldata!AA$54:AA$70)/$E16/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL16,MSG_Fueldata!AB$54:AB$70)/$E16/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL16,MSG_Fueldata!AC$54:AC$70)/$E16/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL16,MSG_Fueldata!AD$54:AD$70)/$E16/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL16,MSG_Fueldata!AE$54:AE$70)/$E16/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL16,MSG_Fueldata!AF$54:AF$70)/$E16/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL16,MSG_Fueldata!AG$54:AG$70)/$E16/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL16,MSG_Fueldata!AH$54:AH$70)/$E16/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL16,MSG_Fueldata!AI$54:AI$70)/$E16/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL16,MSG_Fueldata!AJ$54:AJ$70)/$E16/8.76","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Exist!A31","v":"GUIEPHYDEXDAGra"},"GUI","EPHYDEXDAGra","GUwEPHYDEXDAGra",{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A17,MSG_Exist!G$8:G$118)","v":1},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A17,MSG_Exist!X$8:X$118)/8.76","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A17,MSG_Exist!N$8:N$118)","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A17,MSG_Exist!L$8:L$118)+SUMIF(MSG_Exist!$A$8:$A$118,$A17,MSG_Exist!AA$8:AA$118)*$H$1","v":120.35935696288216},null,null,{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A17,MSG_Exist!I$8:I$118)*SUMIF(MSG_Exist!$A$8:$A$118,$A17,MSG_Exist!J$8:J$118)","v":0.9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MID($A17,6,1)=\"O\",MID($A17,6,3)&LEFT(VLOOKUP($B17,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A17,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B17,NameConvs!$B$57:$G$69,6,FALSE),MID($A17,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL17,MSG_Fueldata!N$54:N$70)/$E17/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL17,MSG_Fueldata!O$54:O$70)/$E17/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL17,MSG_Fueldata!P$54:P$70)/$E17/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL17,MSG_Fueldata!Q$54:Q$70)/$E17/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL17,MSG_Fueldata!R$54:R$70)/$E17/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL17,MSG_Fueldata!S$54:S$70)/$E17/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL17,MSG_Fueldata!T$54:T$70)/$E17/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL17,MSG_Fueldata!U$54:U$70)/$E17/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL17,MSG_Fueldata!V$54:V$70)/$E17/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL17,MSG_Fueldata!W$54:W$70)/$E17/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL17,MSG_Fueldata!X$54:X$70)/$E17/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL17,MSG_Fueldata!Y$54:Y$70)/$E17/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL17,MSG_Fueldata!Z$54:Z$70)/$E17/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL17,MSG_Fueldata!AA$54:AA$70)/$E17/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL17,MSG_Fueldata!AB$54:AB$70)/$E17/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL17,MSG_Fueldata!AC$54:AC$70)/$E17/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL17,MSG_Fueldata!AD$54:AD$70)/$E17/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL17,MSG_Fueldata!AE$54:AE$70)/$E17/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL17,MSG_Fueldata!AF$54:AF$70)/$E17/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL17,MSG_Fueldata!AG$54:AG$70)/$E17/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL17,MSG_Fueldata!AH$54:AH$70)/$E17/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL17,MSG_Fueldata!AI$54:AI$70)/$E17/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL17,MSG_Fueldata!AJ$54:AJ$70)/$E17/8.76","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Exist!A32","v":"GUIEPHYDEXDAGar"},"GUI","EPHYDEXDAGar","GUwEPHYDEXDAGar",{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A18,MSG_Exist!G$8:G$118)","v":1},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A18,MSG_Exist!X$8:X$118)/8.76","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A18,MSG_Exist!N$8:N$118)","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A18,MSG_Exist!L$8:L$118)+SUMIF(MSG_Exist!$A$8:$A$118,$A18,MSG_Exist!AA$8:AA$118)*$H$1","v":120.00870851784804},null,null,{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A18,MSG_Exist!I$8:I$118)*SUMIF(MSG_Exist!$A$8:$A$118,$A18,MSG_Exist!J$8:J$118)","v":0.31050228310502287},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MID($A18,6,1)=\"O\",MID($A18,6,3)&LEFT(VLOOKUP($B18,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A18,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B18,NameConvs!$B$57:$G$69,6,FALSE),MID($A18,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL18,MSG_Fueldata!N$54:N$70)/$E18/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL18,MSG_Fueldata!O$54:O$70)/$E18/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL18,MSG_Fueldata!P$54:P$70)/$E18/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL18,MSG_Fueldata!Q$54:Q$70)/$E18/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL18,MSG_Fueldata!R$54:R$70)/$E18/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL18,MSG_Fueldata!S$54:S$70)/$E18/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL18,MSG_Fueldata!T$54:T$70)/$E18/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL18,MSG_Fueldata!U$54:U$70)/$E18/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL18,MSG_Fueldata!V$54:V$70)/$E18/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL18,MSG_Fueldata!W$54:W$70)/$E18/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL18,MSG_Fueldata!X$54:X$70)/$E18/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL18,MSG_Fueldata!Y$54:Y$70)/$E18/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL18,MSG_Fueldata!Z$54:Z$70)/$E18/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL18,MSG_Fueldata!AA$54:AA$70)/$E18/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL18,MSG_Fueldata!AB$54:AB$70)/$E18/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL18,MSG_Fueldata!AC$54:AC$70)/$E18/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL18,MSG_Fueldata!AD$54:AD$70)/$E18/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL18,MSG_Fueldata!AE$54:AE$70)/$E18/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL18,MSG_Fueldata!AF$54:AF$70)/$E18/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL18,MSG_Fueldata!AG$54:AG$70)/$E18/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL18,MSG_Fueldata!AH$54:AH$70)/$E18/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL18,MSG_Fueldata!AI$54:AI$70)/$E18/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL18,MSG_Fueldata!AJ$54:AJ$70)/$E18/8.76","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Exist!A33","v":"GUIEPHYDEXDAKin"},"GUI","EPHYDEXDAKin","GUwEPHYDEXDAKin",{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A19,MSG_Exist!G$8:G$118)","v":1},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A19,MSG_Exist!X$8:X$118)/8.76","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A19,MSG_Exist!N$8:N$118)","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A19,MSG_Exist!L$8:L$118)+SUMIF(MSG_Exist!$A$8:$A$118,$A19,MSG_Exist!AA$8:AA$118)*$H$1","v":120.00870851784804},null,null,{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A19,MSG_Exist!I$8:I$118)*SUMIF(MSG_Exist!$A$8:$A$118,$A19,MSG_Exist!J$8:J$118)","v":0.3626107977437551},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MID($A19,6,1)=\"O\",MID($A19,6,3)&LEFT(VLOOKUP($B19,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A19,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B19,NameConvs!$B$57:$G$69,6,FALSE),MID($A19,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL19,MSG_Fueldata!N$54:N$70)/$E19/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL19,MSG_Fueldata!O$54:O$70)/$E19/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL19,MSG_Fueldata!P$54:P$70)/$E19/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL19,MSG_Fueldata!Q$54:Q$70)/$E19/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL19,MSG_Fueldata!R$54:R$70)/$E19/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL19,MSG_Fueldata!S$54:S$70)/$E19/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL19,MSG_Fueldata!T$54:T$70)/$E19/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL19,MSG_Fueldata!U$54:U$70)/$E19/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL19,MSG_Fueldata!V$54:V$70)/$E19/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL19,MSG_Fueldata!W$54:W$70)/$E19/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL19,MSG_Fueldata!X$54:X$70)/$E19/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL19,MSG_Fueldata!Y$54:Y$70)/$E19/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL19,MSG_Fueldata!Z$54:Z$70)/$E19/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL19,MSG_Fueldata!AA$54:AA$70)/$E19/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL19,MSG_Fueldata!AB$54:AB$70)/$E19/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL19,MSG_Fueldata!AC$54:AC$70)/$E19/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL19,MSG_Fueldata!AD$54:AD$70)/$E19/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL19,MSG_Fueldata!AE$54:AE$70)/$E19/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL19,MSG_Fueldata!AF$54:AF$70)/$E19/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL19,MSG_Fueldata!AG$54:AG$70)/$E19/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL19,MSG_Fueldata!AH$54:AH$70)/$E19/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL19,MSG_Fueldata!AI$54:AI$70)/$E19/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL19,MSG_Fueldata!AJ$54:AJ$70)/$E19/8.76","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Exist!A34","v":"GUIEPHYDEXROTin"},"GUI","EPHYDEXROTin","GUwEPHYDEXROTin",{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A20,MSG_Exist!G$8:G$118)","v":1},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A20,MSG_Exist!X$8:X$118)/8.76","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A20,MSG_Exist!N$8:N$118)","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A20,MSG_Exist!L$8:L$118)+SUMIF(MSG_Exist!$A$8:$A$118,$A20,MSG_Exist!AA$8:AA$118)*$H$1","v":120.00870851784804},null,null,{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A20,MSG_Exist!I$8:I$118)*SUMIF(MSG_Exist!$A$8:$A$118,$A20,MSG_Exist!J$8:J$118)","v":0.35007610350076102},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MID($A20,6,1)=\"O\",MID($A20,6,3)&LEFT(VLOOKUP($B20,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A20,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B20,NameConvs!$B$57:$G$69,6,FALSE),MID($A20,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL20,MSG_Fueldata!N$54:N$70)/$E20/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL20,MSG_Fueldata!O$54:O$70)/$E20/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL20,MSG_Fueldata!P$54:P$70)/$E20/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL20,MSG_Fueldata!Q$54:Q$70)/$E20/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL20,MSG_Fueldata!R$54:R$70)/$E20/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL20,MSG_Fueldata!S$54:S$70)/$E20/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL20,MSG_Fueldata!T$54:T$70)/$E20/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL20,MSG_Fueldata!U$54:U$70)/$E20/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL20,MSG_Fueldata!V$54:V$70)/$E20/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL20,MSG_Fueldata!W$54:W$70)/$E20/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL20,MSG_Fueldata!X$54:X$70)/$E20/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL20,MSG_Fueldata!Y$54:Y$70)/$E20/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL20,MSG_Fueldata!Z$54:Z$70)/$E20/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL20,MSG_Fueldata!AA$54:AA$70)/$E20/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL20,MSG_Fueldata!AB$54:AB$70)/$E20/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL20,MSG_Fueldata!AC$54:AC$70)/$E20/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL20,MSG_Fueldata!AD$54:AD$70)/$E20/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL20,MSG_Fueldata!AE$54:AE$70)/$E20/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL20,MSG_Fueldata!AF$54:AF$70)/$E20/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL20,MSG_Fueldata!AG$54:AG$70)/$E20/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL20,MSG_Fueldata!AH$54:AH$70)/$E20/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL20,MSG_Fueldata!AI$54:AI$70)/$E20/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL20,MSG_Fueldata!AJ$54:AJ$70)/$E20/8.76","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Exist!A39","v":"SIEEPOHFEXDI"},"SIE","EPOHFEXDI","SIwEPOHFEXDI",{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A21,MSG_Exist!G$8:G$118)","v":0.37894736842105264},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A21,MSG_Exist!X$8:X$118)/8.76","v":0.76636500000000007},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A21,MSG_Exist!N$8:N$118)","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A21,MSG_Exist!L$8:L$118)+SUMIF(MSG_Exist!$A$8:$A$118,$A21,MSG_Exist!AA$8:AA$118)*$H$1","v":75.183667199054284},null,null,{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A21,MSG_Exist!I$8:I$118)*SUMIF(MSG_Exist!$A$8:$A$118,$A21,MSG_Exist!J$8:J$118)","v":0.80136986301369861},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MID($A21,6,1)=\"O\",MID($A21,6,3)&LEFT(VLOOKUP($B21,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A21,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B21,NameConvs!$B$57:$G$69,6,FALSE),MID($A21,6,3)))","v":"OHFC"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL21,MSG_Fueldata!N$54:N$70)/$E21/8.76","v":122.60591070522578},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL21,MSG_Fueldata!O$54:O$70)/$E21/8.76","v":125.07610350076102},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL21,MSG_Fueldata!P$54:P$70)/$E21/8.76","v":127.54629629629629},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL21,MSG_Fueldata!Q$54:Q$70)/$E21/8.76","v":130.01648909183157},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL21,MSG_Fueldata!R$54:R$70)/$E21/8.76","v":132.48668188736681},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL21,MSG_Fueldata!S$54:S$70)/$E21/8.76","v":134.95687468290208},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL21,MSG_Fueldata!T$54:T$70)/$E21/8.76","v":137.42706747843735},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL21,MSG_Fueldata!U$54:U$70)/$E21/8.76","v":139.89726027397262},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL21,MSG_Fueldata!V$54:V$70)/$E21/8.76","v":142.36745306950786},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL21,MSG_Fueldata!W$54:W$70)/$E21/8.76","v":144.83764586504313},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL21,MSG_Fueldata!X$54:X$70)/$E21/8.76","v":147.11805555555554},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL21,MSG_Fueldata!Y$54:Y$70)/$E21/8.76","v":148.9225012683917},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL21,MSG_Fueldata!Z$54:Z$70)/$E21/8.76","v":150.72694698122783},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL21,MSG_Fueldata!AA$54:AA$70)/$E21/8.76","v":152.53139269406392},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL21,MSG_Fueldata!AB$54:AB$70)/$E21/8.76","v":154.33583840690005},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL21,MSG_Fueldata!AC$54:AC$70)/$E21/8.76","v":156.14028411973618},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL21,MSG_Fueldata!AD$54:AD$70)/$E21/8.76","v":157.94472983257228},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL21,MSG_Fueldata!AE$54:AE$70)/$E21/8.76","v":159.74917554540841},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL21,MSG_Fueldata!AF$54:AF$70)/$E21/8.76","v":161.55362125824453},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL21,MSG_Fueldata!AG$54:AG$70)/$E21/8.76","v":163.35806697108066},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL21,MSG_Fueldata!AH$54:AH$70)/$E21/8.76","v":165.54509132420091},165.54509132420091,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL21,MSG_Fueldata!AI$54:AI$70)/$E21/8.76","v":165.54509132420091},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL21,MSG_Fueldata!AJ$54:AJ$70)/$E21/8.76","v":165.54509132420091},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Exist!A40","v":"SIEEPODSEXDI"},"SIE","EPODSEXDI","SIwEPODSEXDI",{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A22,MSG_Exist!G$8:G$118)","v":0.34615384615384615},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A22,MSG_Exist!X$8:X$118)/8.76","v":0.7703279999999999},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A22,MSG_Exist!N$8:N$118)","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A22,MSG_Exist!L$8:L$118)+SUMIF(MSG_Exist!$A$8:$A$118,$A22,MSG_Exist!AA$8:AA$118)*$H$1","v":59.590017705917106},null,null,{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A22,MSG_Exist!I$8:I$118)*SUMIF(MSG_Exist!$A$8:$A$118,$A22,MSG_Exist!J$8:J$118)","v":0.80136986301369861},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MID($A22,6,1)=\"O\",MID($A22,6,3)&LEFT(VLOOKUP($B22,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A22,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B22,NameConvs!$B$57:$G$69,6,FALSE),MID($A22,6,3)))","v":"ODSC"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL22,MSG_Fueldata!N$54:N$70)/$E22/8.76","v":227.87924911212582},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL22,MSG_Fueldata!O$54:O$70)/$E22/8.76","v":232.49619482496198},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL22,MSG_Fueldata!P$54:P$70)/$E22/8.76","v":237.1131405377981},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL22,MSG_Fueldata!Q$54:Q$70)/$E22/8.76","v":241.7300862506342},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL22,MSG_Fueldata!R$54:R$70)/$E22/8.76","v":246.34703196347033},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL22,MSG_Fueldata!S$54:S$70)/$E22/8.76","v":250.96397767630643},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL22,MSG_Fueldata!T$54:T$70)/$E22/8.76","v":255.58092338914261},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL22,MSG_Fueldata!U$54:U$70)/$E22/8.76","v":260.19786910197871},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL22,MSG_Fueldata!V$54:V$70)/$E22/8.76","v":264.81481481481484},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL22,MSG_Fueldata!W$54:W$70)/$E22/8.76","v":269.43176052765097},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL22,MSG_Fueldata!X$54:X$70)/$E22/8.76","v":273.71892440385591},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL22,MSG_Fueldata!Y$54:Y$70)/$E22/8.76","v":277.01674277016741},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL22,MSG_Fueldata!Z$54:Z$70)/$E22/8.76","v":280.31456113647897},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL22,MSG_Fueldata!AA$54:AA$70)/$E22/8.76","v":283.61237950279047},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL22,MSG_Fueldata!AB$54:AB$70)/$E22/8.76","v":286.91019786910198},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL22,MSG_Fueldata!AC$54:AC$70)/$E22/8.76","v":290.20801623541348},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL22,MSG_Fueldata!AD$54:AD$70)/$E22/8.76","v":293.50583460172504},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL22,MSG_Fueldata!AE$54:AE$70)/$E22/8.76","v":296.80365296803654},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL22,MSG_Fueldata!AF$54:AF$70)/$E22/8.76","v":300.1014713343481},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL22,MSG_Fueldata!AG$54:AG$70)/$E22/8.76","v":303.39928970065955},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL22,MSG_Fueldata!AH$54:AH$70)/$E22/8.76","v":307.35667174023337},307.35667174023337,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL22,MSG_Fueldata!AI$54:AI$70)/$E22/8.76","v":307.35667174023337},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL22,MSG_Fueldata!AJ$54:AJ$70)/$E22/8.76","v":307.35667174023337},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Exist!A41","v":"SIEEPHYDEXROGom"},"SIE","EPHYDEXROGom","SIwEPHYDEXROGom",{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A23,MSG_Exist!G$8:G$118)","v":1},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A23,MSG_Exist!X$8:X$118)/8.76","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A23,MSG_Exist!N$8:N$118)","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A23,MSG_Exist!L$8:L$118)+SUMIF(MSG_Exist!$A$8:$A$118,$A23,MSG_Exist!AA$8:AA$118)*$H$1","v":120.00870851784804},null,null,{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A23,MSG_Exist!I$8:I$118)*SUMIF(MSG_Exist!$A$8:$A$118,$A23,MSG_Exist!J$8:J$118)","v":2.6636225266362251E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MID($A23,6,1)=\"O\",MID($A23,6,3)&LEFT(VLOOKUP($B23,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A23,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B23,NameConvs!$B$57:$G$69,6,FALSE),MID($A23,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL23,MSG_Fueldata!N$54:N$70)/$E23/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL23,MSG_Fueldata!O$54:O$70)/$E23/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL23,MSG_Fueldata!P$54:P$70)/$E23/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL23,MSG_Fueldata!Q$54:Q$70)/$E23/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL23,MSG_Fueldata!R$54:R$70)/$E23/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL23,MSG_Fueldata!S$54:S$70)/$E23/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL23,MSG_Fueldata!T$54:T$70)/$E23/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL23,MSG_Fueldata!U$54:U$70)/$E23/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL23,MSG_Fueldata!V$54:V$70)/$E23/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL23,MSG_Fueldata!W$54:W$70)/$E23/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL23,MSG_Fueldata!X$54:X$70)/$E23/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL23,MSG_Fueldata!Y$54:Y$70)/$E23/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL23,MSG_Fueldata!Z$54:Z$70)/$E23/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL23,MSG_Fueldata!AA$54:AA$70)/$E23/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL23,MSG_Fueldata!AB$54:AB$70)/$E23/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL23,MSG_Fueldata!AC$54:AC$70)/$E23/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL23,MSG_Fueldata!AD$54:AD$70)/$E23/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL23,MSG_Fueldata!AE$54:AE$70)/$E23/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL23,MSG_Fueldata!AF$54:AF$70)/$E23/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL23,MSG_Fueldata!AG$54:AG$70)/$E23/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL23,MSG_Fueldata!AH$54:AH$70)/$E23/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL23,MSG_Fueldata!AI$54:AI$70)/$E23/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL23,MSG_Fueldata!AJ$54:AJ$70)/$E23/8.76","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Exist!A42","v":"SIEEPHYDEXDABum"},"SIE","EPHYDEXDABum","SIwEPHYDEXDABum",{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A24,MSG_Exist!G$8:G$118)","v":1},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A24,MSG_Exist!X$8:X$118)/8.76","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A24,MSG_Exist!N$8:N$118)","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A24,MSG_Exist!L$8:L$118)+SUMIF(MSG_Exist!$A$8:$A$118,$A24,MSG_Exist!AA$8:AA$118)*$H$1","v":120.00870851784804},null,null,{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A24,MSG_Exist!I$8:I$118)*SUMIF(MSG_Exist!$A$8:$A$118,$A24,MSG_Exist!J$8:J$118)","v":0.35844748858447489},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MID($A24,6,1)=\"O\",MID($A24,6,3)&LEFT(VLOOKUP($B24,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A24,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B24,NameConvs!$B$57:$G$69,6,FALSE),MID($A24,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL24,MSG_Fueldata!N$54:N$70)/$E24/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL24,MSG_Fueldata!O$54:O$70)/$E24/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL24,MSG_Fueldata!P$54:P$70)/$E24/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL24,MSG_Fueldata!Q$54:Q$70)/$E24/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL24,MSG_Fueldata!R$54:R$70)/$E24/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL24,MSG_Fueldata!S$54:S$70)/$E24/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL24,MSG_Fueldata!T$54:T$70)/$E24/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL24,MSG_Fueldata!U$54:U$70)/$E24/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL24,MSG_Fueldata!V$54:V$70)/$E24/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL24,MSG_Fueldata!W$54:W$70)/$E24/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL24,MSG_Fueldata!X$54:X$70)/$E24/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL24,MSG_Fueldata!Y$54:Y$70)/$E24/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL24,MSG_Fueldata!Z$54:Z$70)/$E24/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL24,MSG_Fueldata!AA$54:AA$70)/$E24/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL24,MSG_Fueldata!AB$54:AB$70)/$E24/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL24,MSG_Fueldata!AC$54:AC$70)/$E24/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL24,MSG_Fueldata!AD$54:AD$70)/$E24/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL24,MSG_Fueldata!AE$54:AE$70)/$E24/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL24,MSG_Fueldata!AF$54:AF$70)/$E24/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL24,MSG_Fueldata!AG$54:AG$70)/$E24/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL24,MSG_Fueldata!AH$54:AH$70)/$E24/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL24,MSG_Fueldata!AI$54:AI$70)/$E24/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL24,MSG_Fueldata!AJ$54:AJ$70)/$E24/8.76","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Exist!A47","v":"LIBEPODSEXDI"},"LIB","EPODSEXDI","LIwEPODSEXDI",{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A25,MSG_Exist!G$8:G$118)","v":0.30508474576271194},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A25,MSG_Exist!X$8:X$118)/8.76","v":0.87402599999999964},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A25,MSG_Exist!N$8:N$118)","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A25,MSG_Exist!L$8:L$118)+SUMIF(MSG_Exist!$A$8:$A$118,$A25,MSG_Exist!AA$8:AA$118)*$H$1","v":59.590017705917106},null,null,{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A25,MSG_Exist!I$8:I$118)*SUMIF(MSG_Exist!$A$8:$A$118,$A25,MSG_Exist!J$8:J$118)","v":0.80136986301369861},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MID($A25,6,1)=\"O\",MID($A25,6,3)&LEFT(VLOOKUP($B25,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A25,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B25,NameConvs!$B$57:$G$69,6,FALSE),MID($A25,6,3)))","v":"ODSC"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL25,MSG_Fueldata!N$54:N$70)/$E25/8.76","v":258.55530187721962},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL25,MSG_Fueldata!O$54:O$70)/$E25/8.76","v":263.79375951293753},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL25,MSG_Fueldata!P$54:P$70)/$E25/8.76","v":269.03221714865543},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL25,MSG_Fueldata!Q$54:Q$70)/$E25/8.76","v":274.27067478437334},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL25,MSG_Fueldata!R$54:R$70)/$E25/8.76","v":279.5091324200913},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL25,MSG_Fueldata!S$54:S$70)/$E25/8.76","v":284.74759005580916},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL25,MSG_Fueldata!T$54:T$70)/$E25/8.76","v":289.98604769152712},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL25,MSG_Fueldata!U$54:U$70)/$E25/8.76","v":295.22450532724497},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL25,MSG_Fueldata!V$54:V$70)/$E25/8.76","v":300.46296296296288},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL25,MSG_Fueldata!W$54:W$70)/$E25/8.76","v":305.70142059868084},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL25,MSG_Fueldata!X$54:X$70)/$E25/8.76","v":310.56570268899026},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL25,MSG_Fueldata!Y$54:Y$70)/$E25/8.76","v":314.30745814307448},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL25,MSG_Fueldata!Z$54:Z$70)/$E25/8.76","v":318.04921359715871},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL25,MSG_Fueldata!AA$54:AA$70)/$E25/8.76","v":321.79096905124294},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL25,MSG_Fueldata!AB$54:AB$70)/$E25/8.76","v":325.53272450532717},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL25,MSG_Fueldata!AC$54:AC$70)/$E25/8.76","v":329.27447995941139},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL25,MSG_Fueldata!AD$54:AD$70)/$E25/8.76","v":333.01623541349562},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL25,MSG_Fueldata!AE$54:AE$70)/$E25/8.76","v":336.75799086757979},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL25,MSG_Fueldata!AF$54:AF$70)/$E25/8.76","v":340.49974632166402},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL25,MSG_Fueldata!AG$54:AG$70)/$E25/8.76","v":344.24150177574825},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL25,MSG_Fueldata!AH$54:AH$70)/$E25/8.76","v":348.73160832064934},348.73160832064934,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL25,MSG_Fueldata!AI$54:AI$70)/$E25/8.76","v":348.73160832064934},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL25,MSG_Fueldata!AJ$54:AJ$70)/$E25/8.76","v":348.73160832064934},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Exist!A52","v":"MALEPODSEXDI"},"MAL","EPODSEXDI","MAwEPODSEXDI",{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A26,MSG_Exist!G$8:G$118)","v":0.3727665154909568},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A26,MSG_Exist!X$8:X$118)/8.76","v":0.71533249076517136},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A26,MSG_Exist!N$8:N$118)","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A26,MSG_Exist!L$8:L$118)+SUMIF(MSG_Exist!$A$8:$A$118,$A26,MSG_Exist!AA$8:AA$118)*$H$1","v":59.590017705917106},null,null,{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A26,MSG_Exist!I$8:I$118)*SUMIF(MSG_Exist!$A$8:$A$118,$A26,MSG_Exist!J$8:J$118)","v":0.80136986301369861},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MID($A26,6,1)=\"O\",MID($A26,6,3)&LEFT(VLOOKUP($B26,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A26,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B26,NameConvs!$B$57:$G$69,6,FALSE),MID($A26,6,3)))","v":"ODSI"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL26,MSG_Fueldata!N$54:N$70)/$E26/8.76","v":243.45916515062066},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL26,MSG_Fueldata!O$54:O$70)/$E26/8.76","v":248.35897224799166},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL26,MSG_Fueldata!P$54:P$70)/$E26/8.76","v":253.25877934536263},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL26,MSG_Fueldata!Q$54:Q$70)/$E26/8.76","v":258.15858644273362},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL26,MSG_Fueldata!R$54:R$70)/$E26/8.76","v":263.05839354010459},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL26,MSG_Fueldata!S$54:S$70)/$E26/8.76","v":267.95820063747556},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL26,MSG_Fueldata!T$54:T$70)/$E26/8.76","v":272.85800773484658},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL26,MSG_Fueldata!U$54:U$70)/$E26/8.76","v":277.75781483221755},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL26,MSG_Fueldata!V$54:V$70)/$E26/8.76","v":282.65762192958857},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL26,MSG_Fueldata!W$54:W$70)/$E26/8.76","v":287.55742902695948},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL26,MSG_Fueldata!X$54:X$70)/$E26/8.76","v":292.15099818074481},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL26,MSG_Fueldata!Y$54:Y$70)/$E26/8.76","v":295.82585350377303},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL26,MSG_Fueldata!Z$54:Z$70)/$E26/8.76","v":299.50070882680131},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL26,MSG_Fueldata!AA$54:AA$70)/$E26/8.76","v":303.17556414982948},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL26,MSG_Fueldata!AB$54:AB$70)/$E26/8.76","v":306.85041947285777},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL26,MSG_Fueldata!AC$54:AC$70)/$E26/8.76","v":310.52527479588599},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL26,MSG_Fueldata!AD$54:AD$70)/$E26/8.76","v":314.20013011891422},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL26,MSG_Fueldata!AE$54:AE$70)/$E26/8.76","v":317.8749854419425},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL26,MSG_Fueldata!AF$54:AF$70)/$E26/8.76","v":321.54984076497067},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL26,MSG_Fueldata!AG$54:AG$70)/$E26/8.76","v":325.22469608799895},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL26,MSG_Fueldata!AH$54:AH$70)/$E26/8.76","v":329.51202729819857},329.51202729819857,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL26,MSG_Fueldata!AI$54:AI$70)/$E26/8.76","v":329.51202729819857},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL26,MSG_Fueldata!AJ$54:AJ$70)/$E26/8.76","v":329.51202729819857},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Exist!A53","v":"MALEPODSEXGT"},"MAL","EPODSEXGT","MAwEPODSEXGT",{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A27,MSG_Exist!G$8:G$118)","v":0.23076923076923078},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A27,MSG_Exist!X$8:X$118)/8.76","v":1.1554919999999997},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A27,MSG_Exist!N$8:N$118)","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A27,MSG_Exist!L$8:L$118)+SUMIF(MSG_Exist!$A$8:$A$118,$A27,MSG_Exist!AA$8:AA$118)*$H$1","v":34.876457453555851},null,null,{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A27,MSG_Exist!I$8:I$118)*SUMIF(MSG_Exist!$A$8:$A$118,$A27,MSG_Exist!J$8:J$118)","v":0.85562100456621004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MID($A27,6,1)=\"O\",MID($A27,6,3)&LEFT(VLOOKUP($B27,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A27,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B27,NameConvs!$B$57:$G$69,6,FALSE),MID($A27,6,3)))","v":"ODSI"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL27,MSG_Fueldata!N$54:N$70)/$E27/8.76","v":393.26484018264841},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL27,MSG_Fueldata!O$54:O$70)/$E27/8.76","v":401.17960426179604},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL27,MSG_Fueldata!P$54:P$70)/$E27/8.76","v":409.09436834094367},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL27,MSG_Fueldata!Q$54:Q$70)/$E27/8.76","v":417.00913242009136},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL27,MSG_Fueldata!R$54:R$70)/$E27/8.76","v":424.92389649923894},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL27,MSG_Fueldata!S$54:S$70)/$E27/8.76","v":432.83866057838662},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL27,MSG_Fueldata!T$54:T$70)/$E27/8.76","v":440.75342465753425},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL27,MSG_Fueldata!U$54:U$70)/$E27/8.76","v":448.66818873668188},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL27,MSG_Fueldata!V$54:V$70)/$E27/8.76","v":456.58295281582951},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL27,MSG_Fueldata!W$54:W$70)/$E27/8.76","v":464.4977168949772},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL27,MSG_Fueldata!X$54:X$70)/$E27/8.76","v":471.91780821917808},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL27,MSG_Fueldata!Y$54:Y$70)/$E27/8.76","v":477.85388127853884},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL27,MSG_Fueldata!Z$54:Z$70)/$E27/8.76","v":483.78995433789953},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL27,MSG_Fueldata!AA$54:AA$70)/$E27/8.76","v":489.72602739726028},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL27,MSG_Fueldata!AB$54:AB$70)/$E27/8.76","v":495.66210045662103},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL27,MSG_Fueldata!AC$54:AC$70)/$E27/8.76","v":501.59817351598173},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL27,MSG_Fueldata!AD$54:AD$70)/$E27/8.76","v":507.53424657534248},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL27,MSG_Fueldata!AE$54:AE$70)/$E27/8.76","v":513.47031963470317},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL27,MSG_Fueldata!AF$54:AF$70)/$E27/8.76","v":519.40639269406392},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL27,MSG_Fueldata!AG$54:AG$70)/$E27/8.76","v":525.34246575342468},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL27,MSG_Fueldata!AH$54:AH$70)/$E27/8.76","v":532.26788432267881},532.26788432267881,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL27,MSG_Fueldata!AI$54:AI$70)/$E27/8.76","v":532.26788432267881},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL27,MSG_Fueldata!AJ$54:AJ$70)/$E27/8.76","v":532.26788432267881},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Exist!A54","v":"MALEPOHFEXDI"},"MAL","EPOHFEXDI","MAwEPOHFEXDI",{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A28,MSG_Exist!G$8:G$118)","v":0.38297872340425532},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A28,MSG_Exist!X$8:X$118)/8.76","v":0.75829800000000014},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A28,MSG_Exist!N$8:N$118)","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A28,MSG_Exist!L$8:L$118)+SUMIF(MSG_Exist!$A$8:$A$118,$A28,MSG_Exist!AA$8:AA$118)*$H$1","v":75.183667199054284},null,null,{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A28,MSG_Exist!I$8:I$118)*SUMIF(MSG_Exist!$A$8:$A$118,$A28,MSG_Exist!J$8:J$118)","v":0.80136986301369861},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MID($A28,6,1)=\"O\",MID($A28,6,3)&LEFT(VLOOKUP($B28,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A28,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B28,NameConvs!$B$57:$G$69,6,FALSE),MID($A28,6,3)))","v":"OHFI"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL28,MSG_Fueldata!N$54:N$70)/$E28/8.76","v":153.20903094875698},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL28,MSG_Fueldata!O$54:O$70)/$E28/8.76","v":156.18975139523084},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL28,MSG_Fueldata!P$54:P$70)/$E28/8.76","v":159.17047184170471},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL28,MSG_Fueldata!Q$54:Q$70)/$E28/8.76","v":162.15119228817858},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL28,MSG_Fueldata!R$54:R$70)/$E28/8.76","v":165.13191273465247},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL28,MSG_Fueldata!S$54:S$70)/$E28/8.76","v":168.11263318112634},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL28,MSG_Fueldata!T$54:T$70)/$E28/8.76","v":171.09335362760021},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL28,MSG_Fueldata!U$54:U$70)/$E28/8.76","v":174.07407407407408},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL28,MSG_Fueldata!V$54:V$70)/$E28/8.76","v":177.05479452054794},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL28,MSG_Fueldata!W$54:W$70)/$E28/8.76","v":180.03551496702181},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL28,MSG_Fueldata!X$54:X$70)/$E28/8.76","v":183.01623541349568},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL28,MSG_Fueldata!Y$54:Y$70)/$E28/8.76","v":185.40081177067478},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL28,MSG_Fueldata!Z$54:Z$70)/$E28/8.76","v":187.78538812785388},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL28,MSG_Fueldata!AA$54:AA$70)/$E28/8.76","v":190.16996448503298},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL28,MSG_Fueldata!AB$54:AB$70)/$E28/8.76","v":192.55454084221208},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL28,MSG_Fueldata!AC$54:AC$70)/$E28/8.76","v":194.93911719939118},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL28,MSG_Fueldata!AD$54:AD$70)/$E28/8.76","v":197.32369355657028},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL28,MSG_Fueldata!AE$54:AE$70)/$E28/8.76","v":199.70826991374935},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL28,MSG_Fueldata!AF$54:AF$70)/$E28/8.76","v":202.09284627092845},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL28,MSG_Fueldata!AG$54:AG$70)/$E28/8.76","v":204.47742262810755},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL28,MSG_Fueldata!AH$54:AH$70)/$E28/8.76","v":207.16007102993404},207.16007102993404,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL28,MSG_Fueldata!AI$54:AI$70)/$E28/8.76","v":207.16007102993404},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL28,MSG_Fueldata!AJ$54:AJ$70)/$E28/8.76","v":207.16007102993404},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Exist!A55","v":"MALEPHYDEXDASel"},"MAL","EPHYDEXDASel","MAwEPHYDEXDASel",{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A29,MSG_Exist!G$8:G$118)","v":1},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A29,MSG_Exist!X$8:X$118)/8.76","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A29,MSG_Exist!N$8:N$118)","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A29,MSG_Exist!L$8:L$118)+SUMIF(MSG_Exist!$A$8:$A$118,$A29,MSG_Exist!AA$8:AA$118)*$H$1","v":120.00870851784804},null,null,{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A29,MSG_Exist!I$8:I$118)*SUMIF(MSG_Exist!$A$8:$A$118,$A29,MSG_Exist!J$8:J$118)","v":0.51905458028254214},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MID($A29,6,1)=\"O\",MID($A29,6,3)&LEFT(VLOOKUP($B29,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A29,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B29,NameConvs!$B$57:$G$69,6,FALSE),MID($A29,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL29,MSG_Fueldata!N$54:N$70)/$E29/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL29,MSG_Fueldata!O$54:O$70)/$E29/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL29,MSG_Fueldata!P$54:P$70)/$E29/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL29,MSG_Fueldata!Q$54:Q$70)/$E29/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL29,MSG_Fueldata!R$54:R$70)/$E29/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL29,MSG_Fueldata!S$54:S$70)/$E29/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL29,MSG_Fueldata!T$54:T$70)/$E29/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL29,MSG_Fueldata!U$54:U$70)/$E29/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL29,MSG_Fueldata!V$54:V$70)/$E29/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL29,MSG_Fueldata!W$54:W$70)/$E29/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL29,MSG_Fueldata!X$54:X$70)/$E29/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL29,MSG_Fueldata!Y$54:Y$70)/$E29/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL29,MSG_Fueldata!Z$54:Z$70)/$E29/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL29,MSG_Fueldata!AA$54:AA$70)/$E29/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL29,MSG_Fueldata!AB$54:AB$70)/$E29/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL29,MSG_Fueldata!AC$54:AC$70)/$E29/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL29,MSG_Fueldata!AD$54:AD$70)/$E29/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL29,MSG_Fueldata!AE$54:AE$70)/$E29/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL29,MSG_Fueldata!AF$54:AF$70)/$E29/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL29,MSG_Fueldata!AG$54:AG$70)/$E29/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL29,MSG_Fueldata!AH$54:AH$70)/$E29/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL29,MSG_Fueldata!AI$54:AI$70)/$E29/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL29,MSG_Fueldata!AJ$54:AJ$70)/$E29/8.76","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Exist!A56","v":"MALEPHYDEXROSot"},"MAL","EPHYDEXROSot","MAwEPHYDEXROSot",{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A30,MSG_Exist!G$8:G$118)","v":1},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A30,MSG_Exist!X$8:X$118)/8.76","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A30,MSG_Exist!N$8:N$118)","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A30,MSG_Exist!L$8:L$118)+SUMIF(MSG_Exist!$A$8:$A$118,$A30,MSG_Exist!AA$8:AA$118)*$H$1","v":120.00870851784804},null,null,{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A30,MSG_Exist!I$8:I$118)*SUMIF(MSG_Exist!$A$8:$A$118,$A30,MSG_Exist!J$8:J$118)","v":0.74901866538492357},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MID($A30,6,1)=\"O\",MID($A30,6,3)&LEFT(VLOOKUP($B30,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A30,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B30,NameConvs!$B$57:$G$69,6,FALSE),MID($A30,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL30,MSG_Fueldata!N$54:N$70)/$E30/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL30,MSG_Fueldata!O$54:O$70)/$E30/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL30,MSG_Fueldata!P$54:P$70)/$E30/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL30,MSG_Fueldata!Q$54:Q$70)/$E30/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL30,MSG_Fueldata!R$54:R$70)/$E30/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL30,MSG_Fueldata!S$54:S$70)/$E30/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL30,MSG_Fueldata!T$54:T$70)/$E30/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL30,MSG_Fueldata!U$54:U$70)/$E30/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL30,MSG_Fueldata!V$54:V$70)/$E30/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL30,MSG_Fueldata!W$54:W$70)/$E30/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL30,MSG_Fueldata!X$54:X$70)/$E30/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL30,MSG_Fueldata!Y$54:Y$70)/$E30/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL30,MSG_Fueldata!Z$54:Z$70)/$E30/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL30,MSG_Fueldata!AA$54:AA$70)/$E30/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL30,MSG_Fueldata!AB$54:AB$70)/$E30/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL30,MSG_Fueldata!AC$54:AC$70)/$E30/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL30,MSG_Fueldata!AD$54:AD$70)/$E30/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL30,MSG_Fueldata!AE$54:AE$70)/$E30/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL30,MSG_Fueldata!AF$54:AF$70)/$E30/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL30,MSG_Fueldata!AG$54:AG$70)/$E30/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL30,MSG_Fueldata!AH$54:AH$70)/$E30/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL30,MSG_Fueldata!AI$54:AI$70)/$E30/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL30,MSG_Fueldata!AJ$54:AJ$70)/$E30/8.76","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Exist!A57","v":"MALEPHYDEXDAMan"},"MAL","EPHYDEXDAMan","MAwEPHYDEXDAMan",{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A31,MSG_Exist!G$8:G$118)","v":1},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A31,MSG_Exist!X$8:X$118)/8.76","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A31,MSG_Exist!N$8:N$118)","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A31,MSG_Exist!L$8:L$118)+SUMIF(MSG_Exist!$A$8:$A$118,$A31,MSG_Exist!AA$8:AA$118)*$H$1","v":120.00870851784804},null,null,{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A31,MSG_Exist!I$8:I$118)*SUMIF(MSG_Exist!$A$8:$A$118,$A31,MSG_Exist!J$8:J$118)","v":0.28538812785388129},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MID($A31,6,1)=\"O\",MID($A31,6,3)&LEFT(VLOOKUP($B31,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A31,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B31,NameConvs!$B$57:$G$69,6,FALSE),MID($A31,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL31,MSG_Fueldata!N$54:N$70)/$E31/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL31,MSG_Fueldata!O$54:O$70)/$E31/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL31,MSG_Fueldata!P$54:P$70)/$E31/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL31,MSG_Fueldata!Q$54:Q$70)/$E31/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL31,MSG_Fueldata!R$54:R$70)/$E31/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL31,MSG_Fueldata!S$54:S$70)/$E31/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL31,MSG_Fueldata!T$54:T$70)/$E31/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL31,MSG_Fueldata!U$54:U$70)/$E31/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL31,MSG_Fueldata!V$54:V$70)/$E31/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL31,MSG_Fueldata!W$54:W$70)/$E31/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL31,MSG_Fueldata!X$54:X$70)/$E31/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL31,MSG_Fueldata!Y$54:Y$70)/$E31/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL31,MSG_Fueldata!Z$54:Z$70)/$E31/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL31,MSG_Fueldata!AA$54:AA$70)/$E31/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL31,MSG_Fueldata!AB$54:AB$70)/$E31/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL31,MSG_Fueldata!AC$54:AC$70)/$E31/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL31,MSG_Fueldata!AD$54:AD$70)/$E31/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL31,MSG_Fueldata!AE$54:AE$70)/$E31/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL31,MSG_Fueldata!AF$54:AF$70)/$E31/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL31,MSG_Fueldata!AG$54:AG$70)/$E31/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL31,MSG_Fueldata!AH$54:AH$70)/$E31/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL31,MSG_Fueldata!AI$54:AI$70)/$E31/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL31,MSG_Fueldata!AJ$54:AJ$70)/$E31/8.76","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Exist!A62","v":"CIVEPGASEXGTAz"},"CIV","EPGASEXGTAz","CIwEPGASEXGTAz",{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A32,MSG_Exist!G$8:G$118)","v":0.31578947368421056},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A32,MSG_Exist!X$8:X$118)/8.76","v":0.63984018264840181},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A32,MSG_Exist!N$8:N$118)","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A32,MSG_Exist!L$8:L$118)+SUMIF(MSG_Exist!$A$8:$A$118,$A32,MSG_Exist!AA$8:AA$118)*$H$1","v":44.566961161633685},null,null,{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A32,MSG_Exist!I$8:I$118)*SUMIF(MSG_Exist!$A$8:$A$118,$A32,MSG_Exist!J$8:J$118)","v":0.87577105967564162},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MID($A32,6,1)=\"O\",MID($A32,6,3)&LEFT(VLOOKUP($B32,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A32,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B32,NameConvs!$B$57:$G$69,6,FALSE),MID($A32,6,3)))","v":"GASLOCal"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL32,MSG_Fueldata!N$54:N$70)/$E32/8.76","v":96.879756468797552},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL32,MSG_Fueldata!O$54:O$70)/$E32/8.76","v":97.964231354642294},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL32,MSG_Fueldata!P$54:P$70)/$E32/8.76","v":99.04870624048705},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL32,MSG_Fueldata!Q$54:Q$70)/$E32/8.76","v":100.13318112633179},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL32,MSG_Fueldata!R$54:R$70)/$E32/8.76","v":101.21765601217655},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL32,MSG_Fueldata!S$54:S$70)/$E32/8.76","v":102.30213089802129},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL32,MSG_Fueldata!T$54:T$70)/$E32/8.76","v":103.38660578386605},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL32,MSG_Fueldata!U$54:U$70)/$E32/8.76","v":104.47108066971079},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL32,MSG_Fueldata!V$54:V$70)/$E32/8.76","v":105.55555555555554},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL32,MSG_Fueldata!W$54:W$70)/$E32/8.76","v":106.64003044140028},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL32,MSG_Fueldata!X$54:X$70)/$E32/8.76","v":107.72450532724504},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL32,MSG_Fueldata!Y$54:Y$70)/$E32/8.76","v":109.53196347031962},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL32,MSG_Fueldata!Z$54:Z$70)/$E32/8.76","v":111.33942161339421},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL32,MSG_Fueldata!AA$54:AA$70)/$E32/8.76","v":113.14687975646878},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL32,MSG_Fueldata!AB$54:AB$70)/$E32/8.76","v":114.95433789954338},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL32,MSG_Fueldata!AC$54:AC$70)/$E32/8.76","v":116.76179604261796},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL32,MSG_Fueldata!AD$54:AD$70)/$E32/8.76","v":118.56925418569253},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL32,MSG_Fueldata!AE$54:AE$70)/$E32/8.76","v":120.3767123287671},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL32,MSG_Fueldata!AF$54:AF$70)/$E32/8.76","v":122.1841704718417},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL32,MSG_Fueldata!AG$54:AG$70)/$E32/8.76","v":123.99162861491627},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL32,MSG_Fueldata!AH$54:AH$70)/$E32/8.76","v":125.79908675799085},125.79908675799085,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL32,MSG_Fueldata!AI$54:AI$70)/$E32/8.76","v":125.79908675799085},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL32,MSG_Fueldata!AJ$54:AJ$70)/$E32/8.76","v":125.79908675799085},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Exist!A67","v":"CIVEPHYDEXDAAy1"},"CIV","EPHYDEXDAAy1","CIwEPHYDEXDAAy1",{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A33,MSG_Exist!G$8:G$118)","v":1},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A33,MSG_Exist!X$8:X$118)/8.76","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A33,MSG_Exist!N$8:N$118)","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A33,MSG_Exist!L$8:L$118)+SUMIF(MSG_Exist!$A$8:$A$118,$A33,MSG_Exist!AA$8:AA$118)*$H$1","v":120.00870851784804},null,null,{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A33,MSG_Exist!I$8:I$118)*SUMIF(MSG_Exist!$A$8:$A$118,$A33,MSG_Exist!J$8:J$118)","v":0.27111872146118721},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MID($A33,6,1)=\"O\",MID($A33,6,3)&LEFT(VLOOKUP($B33,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A33,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B33,NameConvs!$B$57:$G$69,6,FALSE),MID($A33,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL33,MSG_Fueldata!N$54:N$70)/$E33/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL33,MSG_Fueldata!O$54:O$70)/$E33/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL33,MSG_Fueldata!P$54:P$70)/$E33/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL33,MSG_Fueldata!Q$54:Q$70)/$E33/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL33,MSG_Fueldata!R$54:R$70)/$E33/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL33,MSG_Fueldata!S$54:S$70)/$E33/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL33,MSG_Fueldata!T$54:T$70)/$E33/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL33,MSG_Fueldata!U$54:U$70)/$E33/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL33,MSG_Fueldata!V$54:V$70)/$E33/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL33,MSG_Fueldata!W$54:W$70)/$E33/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL33,MSG_Fueldata!X$54:X$70)/$E33/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL33,MSG_Fueldata!Y$54:Y$70)/$E33/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL33,MSG_Fueldata!Z$54:Z$70)/$E33/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL33,MSG_Fueldata!AA$54:AA$70)/$E33/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL33,MSG_Fueldata!AB$54:AB$70)/$E33/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL33,MSG_Fueldata!AC$54:AC$70)/$E33/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL33,MSG_Fueldata!AD$54:AD$70)/$E33/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL33,MSG_Fueldata!AE$54:AE$70)/$E33/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL33,MSG_Fueldata!AF$54:AF$70)/$E33/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL33,MSG_Fueldata!AG$54:AG$70)/$E33/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL33,MSG_Fueldata!AH$54:AH$70)/$E33/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL33,MSG_Fueldata!AI$54:AI$70)/$E33/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL33,MSG_Fueldata!AJ$54:AJ$70)/$E33/8.76","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Exist!A68","v":"CIVEPHYDEXDAAy2"},"CIV","EPHYDEXDAAy2","CIwEPHYDEXDAAy2",{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A34,MSG_Exist!G$8:G$118)","v":1},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A34,MSG_Exist!X$8:X$118)/8.76","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A34,MSG_Exist!N$8:N$118)","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A34,MSG_Exist!L$8:L$118)+SUMIF(MSG_Exist!$A$8:$A$118,$A34,MSG_Exist!AA$8:AA$118)*$H$1","v":120.00870851784804},null,null,{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A34,MSG_Exist!I$8:I$118)*SUMIF(MSG_Exist!$A$8:$A$118,$A34,MSG_Exist!J$8:J$118)","v":0.25684931506849323},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MID($A34,6,1)=\"O\",MID($A34,6,3)&LEFT(VLOOKUP($B34,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A34,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B34,NameConvs!$B$57:$G$69,6,FALSE),MID($A34,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL34,MSG_Fueldata!N$54:N$70)/$E34/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL34,MSG_Fueldata!O$54:O$70)/$E34/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL34,MSG_Fueldata!P$54:P$70)/$E34/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL34,MSG_Fueldata!Q$54:Q$70)/$E34/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL34,MSG_Fueldata!R$54:R$70)/$E34/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL34,MSG_Fueldata!S$54:S$70)/$E34/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL34,MSG_Fueldata!T$54:T$70)/$E34/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL34,MSG_Fueldata!U$54:U$70)/$E34/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL34,MSG_Fueldata!V$54:V$70)/$E34/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL34,MSG_Fueldata!W$54:W$70)/$E34/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL34,MSG_Fueldata!X$54:X$70)/$E34/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL34,MSG_Fueldata!Y$54:Y$70)/$E34/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL34,MSG_Fueldata!Z$54:Z$70)/$E34/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL34,MSG_Fueldata!AA$54:AA$70)/$E34/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL34,MSG_Fueldata!AB$54:AB$70)/$E34/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL34,MSG_Fueldata!AC$54:AC$70)/$E34/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL34,MSG_Fueldata!AD$54:AD$70)/$E34/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL34,MSG_Fueldata!AE$54:AE$70)/$E34/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL34,MSG_Fueldata!AF$54:AF$70)/$E34/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL34,MSG_Fueldata!AG$54:AG$70)/$E34/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL34,MSG_Fueldata!AH$54:AH$70)/$E34/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL34,MSG_Fueldata!AI$54:AI$70)/$E34/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL34,MSG_Fueldata!AJ$54:AJ$70)/$E34/8.76","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Exist!A69","v":"CIVEPHYDEXDABuy"},"CIV","EPHYDEXDABuy","CIwEPHYDEXDABuy",{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A35,MSG_Exist!G$8:G$118)","v":1},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A35,MSG_Exist!X$8:X$118)/8.76","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A35,MSG_Exist!N$8:N$118)","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A35,MSG_Exist!L$8:L$118)+SUMIF(MSG_Exist!$A$8:$A$118,$A35,MSG_Exist!AA$8:AA$118)*$H$1","v":120.00870851784804},null,null,{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A35,MSG_Exist!I$8:I$118)*SUMIF(MSG_Exist!$A$8:$A$118,$A35,MSG_Exist!J$8:J$118)","v":0.47408738179005416},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MID($A35,6,1)=\"O\",MID($A35,6,3)&LEFT(VLOOKUP($B35,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A35,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B35,NameConvs!$B$57:$G$69,6,FALSE),MID($A35,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL35,MSG_Fueldata!N$54:N$70)/$E35/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL35,MSG_Fueldata!O$54:O$70)/$E35/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL35,MSG_Fueldata!P$54:P$70)/$E35/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL35,MSG_Fueldata!Q$54:Q$70)/$E35/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL35,MSG_Fueldata!R$54:R$70)/$E35/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL35,MSG_Fueldata!S$54:S$70)/$E35/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL35,MSG_Fueldata!T$54:T$70)/$E35/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL35,MSG_Fueldata!U$54:U$70)/$E35/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL35,MSG_Fueldata!V$54:V$70)/$E35/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL35,MSG_Fueldata!W$54:W$70)/$E35/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL35,MSG_Fueldata!X$54:X$70)/$E35/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL35,MSG_Fueldata!Y$54:Y$70)/$E35/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL35,MSG_Fueldata!Z$54:Z$70)/$E35/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL35,MSG_Fueldata!AA$54:AA$70)/$E35/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL35,MSG_Fueldata!AB$54:AB$70)/$E35/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL35,MSG_Fueldata!AC$54:AC$70)/$E35/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL35,MSG_Fueldata!AD$54:AD$70)/$E35/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL35,MSG_Fueldata!AE$54:AE$70)/$E35/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL35,MSG_Fueldata!AF$54:AF$70)/$E35/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL35,MSG_Fueldata!AG$54:AG$70)/$E35/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL35,MSG_Fueldata!AH$54:AH$70)/$E35/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL35,MSG_Fueldata!AI$54:AI$70)/$E35/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL35,MSG_Fueldata!AJ$54:AJ$70)/$E35/8.76","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Exist!A70","v":"CIVEPHYDEXDAKos"},"CIV","EPHYDEXDAKos","CIwEPHYDEXDAKos",{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A36,MSG_Exist!G$8:G$118)","v":1},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A36,MSG_Exist!X$8:X$118)/8.76","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A36,MSG_Exist!N$8:N$118)","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A36,MSG_Exist!L$8:L$118)+SUMIF(MSG_Exist!$A$8:$A$118,$A36,MSG_Exist!AA$8:AA$118)*$H$1","v":120.00870851784804},null,null,{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A36,MSG_Exist!I$8:I$118)*SUMIF(MSG_Exist!$A$8:$A$118,$A36,MSG_Exist!J$8:J$118)","v":0.24964550078705333},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MID($A36,6,1)=\"O\",MID($A36,6,3)&LEFT(VLOOKUP($B36,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A36,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B36,NameConvs!$B$57:$G$69,6,FALSE),MID($A36,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL36,MSG_Fueldata!N$54:N$70)/$E36/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL36,MSG_Fueldata!O$54:O$70)/$E36/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL36,MSG_Fueldata!P$54:P$70)/$E36/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL36,MSG_Fueldata!Q$54:Q$70)/$E36/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL36,MSG_Fueldata!R$54:R$70)/$E36/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL36,MSG_Fueldata!S$54:S$70)/$E36/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL36,MSG_Fueldata!T$54:T$70)/$E36/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL36,MSG_Fueldata!U$54:U$70)/$E36/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL36,MSG_Fueldata!V$54:V$70)/$E36/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL36,MSG_Fueldata!W$54:W$70)/$E36/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL36,MSG_Fueldata!X$54:X$70)/$E36/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL36,MSG_Fueldata!Y$54:Y$70)/$E36/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL36,MSG_Fueldata!Z$54:Z$70)/$E36/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL36,MSG_Fueldata!AA$54:AA$70)/$E36/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL36,MSG_Fueldata!AB$54:AB$70)/$E36/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL36,MSG_Fueldata!AC$54:AC$70)/$E36/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL36,MSG_Fueldata!AD$54:AD$70)/$E36/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL36,MSG_Fueldata!AE$54:AE$70)/$E36/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL36,MSG_Fueldata!AF$54:AF$70)/$E36/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL36,MSG_Fueldata!AG$54:AG$70)/$E36/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL36,MSG_Fueldata!AH$54:AH$70)/$E36/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL36,MSG_Fueldata!AI$54:AI$70)/$E36/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL36,MSG_Fueldata!AJ$54:AJ$70)/$E36/8.76","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Exist!A71","v":"CIVEPHYDEXDATaa"},"CIV","EPHYDEXDATaa","CIwEPHYDEXDATaa",{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A37,MSG_Exist!G$8:G$118)","v":1},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A37,MSG_Exist!X$8:X$118)/8.76","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A37,MSG_Exist!N$8:N$118)","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A37,MSG_Exist!L$8:L$118)+SUMIF(MSG_Exist!$A$8:$A$118,$A37,MSG_Exist!AA$8:AA$118)*$H$1","v":120.00870851784804},null,null,{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A37,MSG_Exist!I$8:I$118)*SUMIF(MSG_Exist!$A$8:$A$118,$A37,MSG_Exist!J$8:J$118)","v":0.38812785388127852},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MID($A37,6,1)=\"O\",MID($A37,6,3)&LEFT(VLOOKUP($B37,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A37,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B37,NameConvs!$B$57:$G$69,6,FALSE),MID($A37,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL37,MSG_Fueldata!N$54:N$70)/$E37/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL37,MSG_Fueldata!O$54:O$70)/$E37/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL37,MSG_Fueldata!P$54:P$70)/$E37/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL37,MSG_Fueldata!Q$54:Q$70)/$E37/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL37,MSG_Fueldata!R$54:R$70)/$E37/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL37,MSG_Fueldata!S$54:S$70)/$E37/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL37,MSG_Fueldata!T$54:T$70)/$E37/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL37,MSG_Fueldata!U$54:U$70)/$E37/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL37,MSG_Fueldata!V$54:V$70)/$E37/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL37,MSG_Fueldata!W$54:W$70)/$E37/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL37,MSG_Fueldata!X$54:X$70)/$E37/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL37,MSG_Fueldata!Y$54:Y$70)/$E37/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL37,MSG_Fueldata!Z$54:Z$70)/$E37/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL37,MSG_Fueldata!AA$54:AA$70)/$E37/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL37,MSG_Fueldata!AB$54:AB$70)/$E37/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL37,MSG_Fueldata!AC$54:AC$70)/$E37/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL37,MSG_Fueldata!AD$54:AD$70)/$E37/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL37,MSG_Fueldata!AE$54:AE$70)/$E37/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL37,MSG_Fueldata!AF$54:AF$70)/$E37/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL37,MSG_Fueldata!AG$54:AG$70)/$E37/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL37,MSG_Fueldata!AH$54:AH$70)/$E37/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL37,MSG_Fueldata!AI$54:AI$70)/$E37/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL37,MSG_Fueldata!AJ$54:AJ$70)/$E37/8.76","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Exist!A72","v":"CIVEPHYDEXROFay"},"CIV","EPHYDEXROFay",{"$f":"LEFT(B38,2)&\"w\"&C38","v":"CIwEPHYDEXROFay"},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A38,MSG_Exist!G$8:G$118)","v":1},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A38,MSG_Exist!X$8:X$118)/8.76","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A38,MSG_Exist!N$8:N$118)","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A38,MSG_Exist!L$8:L$118)+SUMIF(MSG_Exist!$A$8:$A$118,$A38,MSG_Exist!AA$8:AA$118)*$H$1","v":120.00870851784804},null,null,{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A38,MSG_Exist!I$8:I$118)*SUMIF(MSG_Exist!$A$8:$A$118,$A38,MSG_Exist!J$8:J$118)","v":0.32968036529680367},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MID($A38,6,1)=\"O\",MID($A38,6,3)&LEFT(VLOOKUP($B38,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A38,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B38,NameConvs!$B$57:$G$69,6,FALSE),MID($A38,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL38,MSG_Fueldata!N$54:N$70)/$E38/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL38,MSG_Fueldata!O$54:O$70)/$E38/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL38,MSG_Fueldata!P$54:P$70)/$E38/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL38,MSG_Fueldata!Q$54:Q$70)/$E38/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL38,MSG_Fueldata!R$54:R$70)/$E38/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL38,MSG_Fueldata!S$54:S$70)/$E38/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL38,MSG_Fueldata!T$54:T$70)/$E38/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL38,MSG_Fueldata!U$54:U$70)/$E38/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL38,MSG_Fueldata!V$54:V$70)/$E38/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL38,MSG_Fueldata!W$54:W$70)/$E38/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL38,MSG_Fueldata!X$54:X$70)/$E38/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL38,MSG_Fueldata!Y$54:Y$70)/$E38/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL38,MSG_Fueldata!Z$54:Z$70)/$E38/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL38,MSG_Fueldata!AA$54:AA$70)/$E38/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL38,MSG_Fueldata!AB$54:AB$70)/$E38/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL38,MSG_Fueldata!AC$54:AC$70)/$E38/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL38,MSG_Fueldata!AD$54:AD$70)/$E38/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL38,MSG_Fueldata!AE$54:AE$70)/$E38/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL38,MSG_Fueldata!AF$54:AF$70)/$E38/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL38,MSG_Fueldata!AG$54:AG$70)/$E38/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL38,MSG_Fueldata!AH$54:AH$70)/$E38/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL38,MSG_Fueldata!AI$54:AI$70)/$E38/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL38,MSG_Fueldata!AJ$54:AJ$70)/$E38/8.76","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Exist!A77","v":"GHAEPOLCEXCC"},"GHA","EPOLCEXCC","GHwEPOLCEXCC",{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A39,MSG_Exist!G$8:G$118)","v":0.41379310344827591},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A39,MSG_Exist!X$8:X$118)/8.76","v":0.63797099999999995},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A39,MSG_Exist!N$8:N$118)","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A39,MSG_Exist!L$8:L$118)+SUMIF(MSG_Exist!$A$8:$A$118,$A39,MSG_Exist!AA$8:AA$118)*$H$1","v":52.691714373789686},null,null,{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A39,MSG_Exist!I$8:I$118)*SUMIF(MSG_Exist!$A$8:$A$118,$A39,MSG_Exist!J$8:J$118)","v":0.71772602739726032},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MID($A39,6,1)=\"O\",MID($A39,6,3)&LEFT(VLOOKUP($B39,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A39,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B39,NameConvs!$B$57:$G$69,6,FALSE),MID($A39,6,3)))","v":"OLCC"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL39,MSG_Fueldata!N$54:N$70)/$E39/8.76","v":154.76598173515978},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL39,MSG_Fueldata!O$54:O$70)/$E39/8.76","v":157.80060882800609},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL39,MSG_Fueldata!P$54:P$70)/$E39/8.76","v":160.83523592085234},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL39,MSG_Fueldata!Q$54:Q$70)/$E39/8.76","v":163.86986301369862},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL39,MSG_Fueldata!R$54:R$70)/$E39/8.76","v":166.9044901065449},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL39,MSG_Fueldata!S$54:S$70)/$E39/8.76","v":169.93911719939115},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL39,MSG_Fueldata!T$54:T$70)/$E39/8.76","v":172.97374429223743},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL39,MSG_Fueldata!U$54:U$70)/$E39/8.76","v":176.00837138508371},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL39,MSG_Fueldata!V$54:V$70)/$E39/8.76","v":179.04299847792998},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL39,MSG_Fueldata!W$54:W$70)/$E39/8.76","v":182.07762557077623},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL39,MSG_Fueldata!X$54:X$70)/$E39/8.76","v":184.83637747336377},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL39,MSG_Fueldata!Y$54:Y$70)/$E39/8.76","v":187.04337899543376},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL39,MSG_Fueldata!Z$54:Z$70)/$E39/8.76","v":189.25038051750377},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL39,MSG_Fueldata!AA$54:AA$70)/$E39/8.76","v":191.45738203957382},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL39,MSG_Fueldata!AB$54:AB$70)/$E39/8.76","v":193.6643835616438},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL39,MSG_Fueldata!AC$54:AC$70)/$E39/8.76","v":195.87138508371382},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL39,MSG_Fueldata!AD$54:AD$70)/$E39/8.76","v":198.07838660578386},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL39,MSG_Fueldata!AE$54:AE$70)/$E39/8.76","v":200.28538812785385},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL39,MSG_Fueldata!AF$54:AF$70)/$E39/8.76","v":202.49238964992387},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL39,MSG_Fueldata!AG$54:AG$70)/$E39/8.76","v":204.69939117199391},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL39,MSG_Fueldata!AH$54:AH$70)/$E39/8.76","v":207.45814307458141},207.45814307458141,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL39,MSG_Fueldata!AI$54:AI$70)/$E39/8.76","v":207.45814307458141},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL39,MSG_Fueldata!AJ$54:AJ$70)/$E39/8.76","v":207.45814307458141},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Exist!A78","v":"GHAEPOLCEXGT"},"GHA","EPOLCEXGT","GHwEPOLCEXGT",{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A40,MSG_Exist!G$8:G$118)","v":0.28723404255319152},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A40,MSG_Exist!X$8:X$118)/8.76","v":0.9190693333333334},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A40,MSG_Exist!N$8:N$118)","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A40,MSG_Exist!L$8:L$118)+SUMIF(MSG_Exist!$A$8:$A$118,$A40,MSG_Exist!AA$8:AA$118)*$H$1","v":44.566961161633685},null,null,{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A40,MSG_Exist!I$8:I$118)*SUMIF(MSG_Exist!$A$8:$A$118,$A40,MSG_Exist!J$8:J$118)","v":0.81653150684931508},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MID($A40,6,1)=\"O\",MID($A40,6,3)&LEFT(VLOOKUP($B40,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A40,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B40,NameConvs!$B$57:$G$69,6,FALSE),MID($A40,6,3)))","v":"OLCC"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL40,MSG_Fueldata!N$54:N$70)/$E40/8.76","v":222.95788939624555},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL40,MSG_Fueldata!O$54:O$70)/$E40/8.76","v":227.32961271774056},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL40,MSG_Fueldata!P$54:P$70)/$E40/8.76","v":231.70133603923557},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL40,MSG_Fueldata!Q$54:Q$70)/$E40/8.76","v":236.07305936073061},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL40,MSG_Fueldata!R$54:R$70)/$E40/8.76","v":240.44478268222559},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL40,MSG_Fueldata!S$54:S$70)/$E40/8.76","v":244.81650600372063},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL40,MSG_Fueldata!T$54:T$70)/$E40/8.76","v":249.18822932521562},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL40,MSG_Fueldata!U$54:U$70)/$E40/8.76","v":253.5599526467106},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL40,MSG_Fueldata!V$54:V$70)/$E40/8.76","v":257.93167596820564},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL40,MSG_Fueldata!W$54:W$70)/$E40/8.76","v":262.30339928970062},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL40,MSG_Fueldata!X$54:X$70)/$E40/8.76","v":266.27769321833244},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL40,MSG_Fueldata!Y$54:Y$70)/$E40/8.76","v":269.45712836123795},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL40,MSG_Fueldata!Z$54:Z$70)/$E40/8.76","v":272.6365635041434},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL40,MSG_Fueldata!AA$54:AA$70)/$E40/8.76","v":275.81599864704884},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL40,MSG_Fueldata!AB$54:AB$70)/$E40/8.76","v":278.99543378995435},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL40,MSG_Fueldata!AC$54:AC$70)/$E40/8.76","v":282.17486893285979},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL40,MSG_Fueldata!AD$54:AD$70)/$E40/8.76","v":285.35430407576524},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL40,MSG_Fueldata!AE$54:AE$70)/$E40/8.76","v":288.53373921867069},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL40,MSG_Fueldata!AF$54:AF$70)/$E40/8.76","v":291.71317436157619},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL40,MSG_Fueldata!AG$54:AG$70)/$E40/8.76","v":294.89260950448164},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL40,MSG_Fueldata!AH$54:AH$70)/$E40/8.76","v":298.86690343311346},298.86690343311346,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL40,MSG_Fueldata!AI$54:AI$70)/$E40/8.76","v":298.86690343311346},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL40,MSG_Fueldata!AJ$54:AJ$70)/$E40/8.76","v":298.86690343311346},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Exist!A79","v":"GHAEPODSEXGT"},"GHA","EPODSEXGT","GHwEPODSEXGT",{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A41,MSG_Exist!G$8:G$118)","v":0.29198473282442744},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A41,MSG_Exist!X$8:X$118)/8.76","v":0.91323952941176467},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A41,MSG_Exist!N$8:N$118)","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A41,MSG_Exist!L$8:L$118)+SUMIF(MSG_Exist!$A$8:$A$118,$A41,MSG_Exist!AA$8:AA$118)*$H$1","v":34.876457453555851},null,null,{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A41,MSG_Exist!I$8:I$118)*SUMIF(MSG_Exist!$A$8:$A$118,$A41,MSG_Exist!J$8:J$118)","v":0.80312232070910561},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MID($A41,6,1)=\"O\",MID($A41,6,3)&LEFT(VLOOKUP($B41,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A41,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B41,NameConvs!$B$57:$G$69,6,FALSE),MID($A41,6,3)))","v":"ODSC"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL41,MSG_Fueldata!N$54:N$70)/$E41/8.76","v":270.15548989763334},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL41,MSG_Fueldata!O$54:O$70)/$E41/8.76","v":275.62897305040741},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL41,MSG_Fueldata!P$54:P$70)/$E41/8.76","v":281.10245620318148},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL41,MSG_Fueldata!Q$54:Q$70)/$E41/8.76","v":286.57593935595554},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL41,MSG_Fueldata!R$54:R$70)/$E41/8.76","v":292.04942250872955},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL41,MSG_Fueldata!S$54:S$70)/$E41/8.76","v":297.52290566150361},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL41,MSG_Fueldata!T$54:T$70)/$E41/8.76","v":302.99638881427768},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL41,MSG_Fueldata!U$54:U$70)/$E41/8.76","v":308.46987196705169},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL41,MSG_Fueldata!V$54:V$70)/$E41/8.76","v":313.94335511982575},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL41,MSG_Fueldata!W$54:W$70)/$E41/8.76","v":319.41683827259976},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL41,MSG_Fueldata!X$54:X$70)/$E41/8.76","v":324.49935834303284},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL41,MSG_Fueldata!Y$54:Y$70)/$E41/8.76","v":328.40898916644289},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL41,MSG_Fueldata!Z$54:Z$70)/$E41/8.76","v":332.31861998985289},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL41,MSG_Fueldata!AA$54:AA$70)/$E41/8.76","v":336.22825081326295},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL41,MSG_Fueldata!AB$54:AB$70)/$E41/8.76","v":340.137881636673},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL41,MSG_Fueldata!AC$54:AC$70)/$E41/8.76","v":344.047512460083},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL41,MSG_Fueldata!AD$54:AD$70)/$E41/8.76","v":347.95714328349305},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL41,MSG_Fueldata!AE$54:AE$70)/$E41/8.76","v":351.86677410690311},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL41,MSG_Fueldata!AF$54:AF$70)/$E41/8.76","v":355.77640493031316},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL41,MSG_Fueldata!AG$54:AG$70)/$E41/8.76","v":359.68603575372316},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL41,MSG_Fueldata!AH$54:AH$70)/$E41/8.76","v":364.37759274181525},364.37759274181525,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL41,MSG_Fueldata!AI$54:AI$70)/$E41/8.76","v":364.37759274181525},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL41,MSG_Fueldata!AJ$54:AJ$70)/$E41/8.76","v":364.37759274181525},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Exist!A80","v":"GHAEPGASEXCC"},"GHA","EPGASEXCC","GHwEPGASEXCC",{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A42,MSG_Exist!G$8:G$118)","v":0.43902439024390244},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A42,MSG_Exist!X$8:X$118)/8.76","v":0.4602359208523592},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A42,MSG_Exist!N$8:N$118)","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A42,MSG_Exist!L$8:L$118)+SUMIF(MSG_Exist!$A$8:$A$118,$A42,MSG_Exist!AA$8:AA$118)*$H$1","v":52.691714373789686},null,null,{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A42,MSG_Exist!I$8:I$118)*SUMIF(MSG_Exist!$A$8:$A$118,$A42,MSG_Exist!J$8:J$118)","v":0.84989041095890416},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MID($A42,6,1)=\"O\",MID($A42,6,3)&LEFT(VLOOKUP($B42,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A42,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B42,NameConvs!$B$57:$G$69,6,FALSE),MID($A42,6,3)))","v":"GASGOA"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL42,MSG_Fueldata!N$54:N$70)/$E42/8.76","v":84.506595636732627},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL42,MSG_Fueldata!O$54:O$70)/$E42/8.76","v":85.546676813800104},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL42,MSG_Fueldata!P$54:P$70)/$E42/8.76","v":86.586757990867582},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL42,MSG_Fueldata!Q$54:Q$70)/$E42/8.76","v":87.62683916793506},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL42,MSG_Fueldata!R$54:R$70)/$E42/8.76","v":88.666920345002538},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL42,MSG_Fueldata!S$54:S$70)/$E42/8.76","v":89.707001522070016},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL42,MSG_Fueldata!T$54:T$70)/$E42/8.76","v":90.747082699137493},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL42,MSG_Fueldata!U$54:U$70)/$E42/8.76","v":91.787163876204971},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL42,MSG_Fueldata!V$54:V$70)/$E42/8.76","v":92.827245053272449},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL42,MSG_Fueldata!W$54:W$70)/$E42/8.76","v":93.867326230339941},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL42,MSG_Fueldata!X$54:X$70)/$E42/8.76","v":94.907407407407419},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL42,MSG_Fueldata!Y$54:Y$70)/$E42/8.76","v":96.467529173008629},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL42,MSG_Fueldata!Z$54:Z$70)/$E42/8.76","v":98.027650938609838},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL42,MSG_Fueldata!AA$54:AA$70)/$E42/8.76","v":99.587772704211062},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL42,MSG_Fueldata!AB$54:AB$70)/$E42/8.76","v":101.14789446981229},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL42,MSG_Fueldata!AC$54:AC$70)/$E42/8.76","v":102.7080162354135},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL42,MSG_Fueldata!AD$54:AD$70)/$E42/8.76","v":104.26813800101472},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL42,MSG_Fueldata!AE$54:AE$70)/$E42/8.76","v":105.82825976661593},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL42,MSG_Fueldata!AF$54:AF$70)/$E42/8.76","v":107.38838153221714},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL42,MSG_Fueldata!AG$54:AG$70)/$E42/8.76","v":108.94850329781838},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL42,MSG_Fueldata!AH$54:AH$70)/$E42/8.76","v":110.50862506341959},110.50862506341959,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL42,MSG_Fueldata!AI$54:AI$70)/$E42/8.76","v":110.50862506341959},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL42,MSG_Fueldata!AJ$54:AJ$70)/$E42/8.76","v":110.50862506341959},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Exist!A81","v":"GHAEPHYDEXDAAko"},"GHA","EPHYDEXDAAko","GHwEPHYDEXDAAko",{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A43,MSG_Exist!G$8:G$118)","v":1},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A43,MSG_Exist!X$8:X$118)/8.76","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A43,MSG_Exist!N$8:N$118)","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A43,MSG_Exist!L$8:L$118)+SUMIF(MSG_Exist!$A$8:$A$118,$A43,MSG_Exist!AA$8:AA$118)*$H$1","v":120.00870851784804},null,null,{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A43,MSG_Exist!I$8:I$118)*SUMIF(MSG_Exist!$A$8:$A$118,$A43,MSG_Exist!J$8:J$118)","v":0.39320142059868091},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MID($A43,6,1)=\"O\",MID($A43,6,3)&LEFT(VLOOKUP($B43,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A43,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B43,NameConvs!$B$57:$G$69,6,FALSE),MID($A43,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL43,MSG_Fueldata!N$54:N$70)/$E43/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL43,MSG_Fueldata!O$54:O$70)/$E43/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL43,MSG_Fueldata!P$54:P$70)/$E43/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL43,MSG_Fueldata!Q$54:Q$70)/$E43/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL43,MSG_Fueldata!R$54:R$70)/$E43/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL43,MSG_Fueldata!S$54:S$70)/$E43/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL43,MSG_Fueldata!T$54:T$70)/$E43/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL43,MSG_Fueldata!U$54:U$70)/$E43/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL43,MSG_Fueldata!V$54:V$70)/$E43/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL43,MSG_Fueldata!W$54:W$70)/$E43/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL43,MSG_Fueldata!X$54:X$70)/$E43/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL43,MSG_Fueldata!Y$54:Y$70)/$E43/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL43,MSG_Fueldata!Z$54:Z$70)/$E43/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL43,MSG_Fueldata!AA$54:AA$70)/$E43/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL43,MSG_Fueldata!AB$54:AB$70)/$E43/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL43,MSG_Fueldata!AC$54:AC$70)/$E43/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL43,MSG_Fueldata!AD$54:AD$70)/$E43/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL43,MSG_Fueldata!AE$54:AE$70)/$E43/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL43,MSG_Fueldata!AF$54:AF$70)/$E43/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL43,MSG_Fueldata!AG$54:AG$70)/$E43/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL43,MSG_Fueldata!AH$54:AH$70)/$E43/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL43,MSG_Fueldata!AI$54:AI$70)/$E43/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL43,MSG_Fueldata!AJ$54:AJ$70)/$E43/8.76","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Exist!A82","v":"GHAEPHYDEXROKpo"},"GHA","EPHYDEXROKpo","GHwEPHYDEXROKpo",{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A44,MSG_Exist!G$8:G$118)","v":1},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A44,MSG_Exist!X$8:X$118)/8.76","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A44,MSG_Exist!N$8:N$118)","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A44,MSG_Exist!L$8:L$118)+SUMIF(MSG_Exist!$A$8:$A$118,$A44,MSG_Exist!AA$8:AA$118)*$H$1","v":120.00870851784804},null,null,{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A44,MSG_Exist!I$8:I$118)*SUMIF(MSG_Exist!$A$8:$A$118,$A44,MSG_Exist!J$8:J$118)","v":0.49308726534753933},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MID($A44,6,1)=\"O\",MID($A44,6,3)&LEFT(VLOOKUP($B44,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A44,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B44,NameConvs!$B$57:$G$69,6,FALSE),MID($A44,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL44,MSG_Fueldata!N$54:N$70)/$E44/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL44,MSG_Fueldata!O$54:O$70)/$E44/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL44,MSG_Fueldata!P$54:P$70)/$E44/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL44,MSG_Fueldata!Q$54:Q$70)/$E44/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL44,MSG_Fueldata!R$54:R$70)/$E44/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL44,MSG_Fueldata!S$54:S$70)/$E44/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL44,MSG_Fueldata!T$54:T$70)/$E44/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL44,MSG_Fueldata!U$54:U$70)/$E44/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL44,MSG_Fueldata!V$54:V$70)/$E44/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL44,MSG_Fueldata!W$54:W$70)/$E44/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL44,MSG_Fueldata!X$54:X$70)/$E44/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL44,MSG_Fueldata!Y$54:Y$70)/$E44/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL44,MSG_Fueldata!Z$54:Z$70)/$E44/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL44,MSG_Fueldata!AA$54:AA$70)/$E44/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL44,MSG_Fueldata!AB$54:AB$70)/$E44/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL44,MSG_Fueldata!AC$54:AC$70)/$E44/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL44,MSG_Fueldata!AD$54:AD$70)/$E44/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL44,MSG_Fueldata!AE$54:AE$70)/$E44/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL44,MSG_Fueldata!AF$54:AF$70)/$E44/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL44,MSG_Fueldata!AG$54:AG$70)/$E44/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL44,MSG_Fueldata!AH$54:AH$70)/$E44/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL44,MSG_Fueldata!AI$54:AI$70)/$E44/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL44,MSG_Fueldata!AJ$54:AJ$70)/$E44/8.76","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Exist!A87","v":"TBNEPGASEXGT"},"TBN","EPGASEXGT","TBwEPGASEXGT",{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A45,MSG_Exist!G$8:G$118)","v":0.27065327362088937},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A45,MSG_Exist!X$8:X$118)/8.76","v":0.74654480183221805},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A45,MSG_Exist!N$8:N$118)","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A45,MSG_Exist!L$8:L$118)+SUMIF(MSG_Exist!$A$8:$A$118,$A45,MSG_Exist!AA$8:AA$118)*$H$1","v":34.271663103581055},null,null,{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A45,MSG_Exist!I$8:I$118)*SUMIF(MSG_Exist!$A$8:$A$118,$A45,MSG_Exist!J$8:J$118)","v":0.85562100456621004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MID($A45,6,1)=\"O\",MID($A45,6,3)&LEFT(VLOOKUP($B45,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A45,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B45,NameConvs!$B$57:$G$69,6,FALSE),MID($A45,6,3)))","v":"GASGOA"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL45,MSG_Fueldata!N$54:N$70)/$E45/8.76","v":137.07743536467282},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL45,MSG_Fueldata!O$54:O$70)/$E45/8.76","v":138.76454226146879},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL45,MSG_Fueldata!P$54:P$70)/$E45/8.76","v":140.45164915826476},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL45,MSG_Fueldata!Q$54:Q$70)/$E45/8.76","v":142.13875605506072},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL45,MSG_Fueldata!R$54:R$70)/$E45/8.76","v":143.82586295185669},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL45,MSG_Fueldata!S$54:S$70)/$E45/8.76","v":145.51296984865266},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL45,MSG_Fueldata!T$54:T$70)/$E45/8.76","v":147.20007674544863},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL45,MSG_Fueldata!U$54:U$70)/$E45/8.76","v":148.88718364224462},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL45,MSG_Fueldata!V$54:V$70)/$E45/8.76","v":150.57429053904062},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL45,MSG_Fueldata!W$54:W$70)/$E45/8.76","v":152.26139743583659},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL45,MSG_Fueldata!X$54:X$70)/$E45/8.76","v":153.94850433263255},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL45,MSG_Fueldata!Y$54:Y$70)/$E45/8.76","v":156.4791646778265},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL45,MSG_Fueldata!Z$54:Z$70)/$E45/8.76","v":159.00982502302045},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL45,MSG_Fueldata!AA$54:AA$70)/$E45/8.76","v":161.54048536821441},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL45,MSG_Fueldata!AB$54:AB$70)/$E45/8.76","v":164.07114571340836},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL45,MSG_Fueldata!AC$54:AC$70)/$E45/8.76","v":166.60180605860236},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL45,MSG_Fueldata!AD$54:AD$70)/$E45/8.76","v":169.13246640379631},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL45,MSG_Fueldata!AE$54:AE$70)/$E45/8.76","v":171.66312674899027},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL45,MSG_Fueldata!AF$54:AF$70)/$E45/8.76","v":174.19378709418422},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL45,MSG_Fueldata!AG$54:AG$70)/$E45/8.76","v":176.72444743937817},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL45,MSG_Fueldata!AH$54:AH$70)/$E45/8.76","v":179.25510778457212},179.25510778457212,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL45,MSG_Fueldata!AI$54:AI$70)/$E45/8.76","v":179.25510778457212},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL45,MSG_Fueldata!AJ$54:AJ$70)/$E45/8.76","v":179.25510778457212},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Exist!A88","v":"TBNEPODSEXDI"},"TBN","EPODSEXDI","TBwEPODSEXDI",{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A46,MSG_Exist!G$8:G$118)","v":0.3380435773543623},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A46,MSG_Exist!X$8:X$118)/8.76","v":0.78880954368932032},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A46,MSG_Exist!N$8:N$118)","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A46,MSG_Exist!L$8:L$118)+SUMIF(MSG_Exist!$A$8:$A$118,$A46,MSG_Exist!AA$8:AA$118)*$H$1","v":56.95639688482359},null,null,{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A46,MSG_Exist!I$8:I$118)*SUMIF(MSG_Exist!$A$8:$A$118,$A46,MSG_Exist!J$8:J$118)","v":0.80136986301369861},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MID($A46,6,1)=\"O\",MID($A46,6,3)&LEFT(VLOOKUP($B46,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A46,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B46,NameConvs!$B$57:$G$69,6,FALSE),MID($A46,6,3)))","v":"ODSC"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL46,MSG_Fueldata!N$54:N$70)/$E46/8.76","v":233.346479043214},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL46,MSG_Fueldata!O$54:O$70)/$E46/8.76","v":238.07419352455261},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL46,MSG_Fueldata!P$54:P$70)/$E46/8.76","v":242.80190800589125},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL46,MSG_Fueldata!Q$54:Q$70)/$E46/8.76","v":247.52962248722989},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL46,MSG_Fueldata!R$54:R$70)/$E46/8.76","v":252.25733696856852},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL46,MSG_Fueldata!S$54:S$70)/$E46/8.76","v":256.98505144990719},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL46,MSG_Fueldata!T$54:T$70)/$E46/8.76","v":261.71276593124583},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL46,MSG_Fueldata!U$54:U$70)/$E46/8.76","v":266.44048041258441},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL46,MSG_Fueldata!V$54:V$70)/$E46/8.76","v":271.16819489392304},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL46,MSG_Fueldata!W$54:W$70)/$E46/8.76","v":275.89590937526168},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL46,MSG_Fueldata!X$54:X$70)/$E46/8.76","v":280.28592996507615},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL46,MSG_Fueldata!Y$54:Y$70)/$E46/8.76","v":283.662868880318},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL46,MSG_Fueldata!Z$54:Z$70)/$E46/8.76","v":287.03980779555991},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL46,MSG_Fueldata!AA$54:AA$70)/$E46/8.76","v":290.41674671080176},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL46,MSG_Fueldata!AB$54:AB$70)/$E46/8.76","v":293.79368562604367},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL46,MSG_Fueldata!AC$54:AC$70)/$E46/8.76","v":297.17062454128552},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL46,MSG_Fueldata!AD$54:AD$70)/$E46/8.76","v":300.54756345652743},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL46,MSG_Fueldata!AE$54:AE$70)/$E46/8.76","v":303.92450237176928},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL46,MSG_Fueldata!AF$54:AF$70)/$E46/8.76","v":307.30144128701113},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL46,MSG_Fueldata!AG$54:AG$70)/$E46/8.76","v":310.67838020225304},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL46,MSG_Fueldata!AH$54:AH$70)/$E46/8.76","v":314.73070690054334},314.73070690054334,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL46,MSG_Fueldata!AI$54:AI$70)/$E46/8.76","v":314.73070690054334},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL46,MSG_Fueldata!AJ$54:AJ$70)/$E46/8.76","v":314.73070690054334},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Exist!A89","v":"TBNEPOHFEXDI"},"TBN","EPOHFEXDI","TBwEPOHFEXDI",{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A47,MSG_Exist!G$8:G$118)","v":0.27906976744186046},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A47,MSG_Exist!X$8:X$118)/8.76","v":1.040643},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A47,MSG_Exist!N$8:N$118)","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A47,MSG_Exist!L$8:L$118)+SUMIF(MSG_Exist!$A$8:$A$118,$A47,MSG_Exist!AA$8:AA$118)*$H$1","v":73.244396481272091},null,null,{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A47,MSG_Exist!I$8:I$118)*SUMIF(MSG_Exist!$A$8:$A$118,$A47,MSG_Exist!J$8:J$118)","v":0.80136986301369861},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MID($A47,6,1)=\"O\",MID($A47,6,3)&LEFT(VLOOKUP($B47,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A47,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B47,NameConvs!$B$57:$G$69,6,FALSE),MID($A47,6,3)))","v":"OHFC"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL47,MSG_Fueldata!N$54:N$70)/$E47/8.76","v":166.48592085235921},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL47,MSG_Fueldata!O$54:O$70)/$E47/8.76","v":169.84018264840182},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL47,MSG_Fueldata!P$54:P$70)/$E47/8.76","v":173.19444444444443},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL47,MSG_Fueldata!Q$54:Q$70)/$E47/8.76","v":176.54870624048709},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL47,MSG_Fueldata!R$54:R$70)/$E47/8.76","v":179.9029680365297},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL47,MSG_Fueldata!S$54:S$70)/$E47/8.76","v":183.25722983257231},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL47,MSG_Fueldata!T$54:T$70)/$E47/8.76","v":186.61149162861491},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL47,MSG_Fueldata!U$54:U$70)/$E47/8.76","v":189.96575342465752},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL47,MSG_Fueldata!V$54:V$70)/$E47/8.76","v":193.32001522070016},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL47,MSG_Fueldata!W$54:W$70)/$E47/8.76","v":196.67427701674279},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL47,MSG_Fueldata!X$54:X$70)/$E47/8.76","v":199.77083333333334},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL47,MSG_Fueldata!Y$54:Y$70)/$E47/8.76","v":202.22108066971083},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL47,MSG_Fueldata!Z$54:Z$70)/$E47/8.76","v":204.67132800608829},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL47,MSG_Fueldata!AA$54:AA$70)/$E47/8.76","v":207.12157534246575},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL47,MSG_Fueldata!AB$54:AB$70)/$E47/8.76","v":209.57182267884326},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL47,MSG_Fueldata!AC$54:AC$70)/$E47/8.76","v":212.02207001522072},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL47,MSG_Fueldata!AD$54:AD$70)/$E47/8.76","v":214.47231735159818},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL47,MSG_Fueldata!AE$54:AE$70)/$E47/8.76","v":216.92256468797564},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL47,MSG_Fueldata!AF$54:AF$70)/$E47/8.76","v":219.37281202435312},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL47,MSG_Fueldata!AG$54:AG$70)/$E47/8.76","v":221.82305936073058},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL47,MSG_Fueldata!AH$54:AH$70)/$E47/8.76","v":224.79280821917808},224.79280821917808,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL47,MSG_Fueldata!AI$54:AI$70)/$E47/8.76","v":224.79280821917808},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL47,MSG_Fueldata!AJ$54:AJ$70)/$E47/8.76","v":224.79280821917808},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Exist!A90","v":"TBNEPHYDEXDANan"},"TBN","EPHYDEXDANan","TBwEPHYDEXDANan",{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A48,MSG_Exist!G$8:G$118)","v":1},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A48,MSG_Exist!X$8:X$118)/8.76","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A48,MSG_Exist!N$8:N$118)","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A48,MSG_Exist!L$8:L$118)+SUMIF(MSG_Exist!$A$8:$A$118,$A48,MSG_Exist!AA$8:AA$118)*$H$1","v":120.00870851784804},null,null,{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A48,MSG_Exist!I$8:I$118)*SUMIF(MSG_Exist!$A$8:$A$118,$A48,MSG_Exist!J$8:J$118)","v":0.15981735159817351},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MID($A48,6,1)=\"O\",MID($A48,6,3)&LEFT(VLOOKUP($B48,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A48,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B48,NameConvs!$B$57:$G$69,6,FALSE),MID($A48,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL48,MSG_Fueldata!N$54:N$70)/$E48/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL48,MSG_Fueldata!O$54:O$70)/$E48/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL48,MSG_Fueldata!P$54:P$70)/$E48/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL48,MSG_Fueldata!Q$54:Q$70)/$E48/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL48,MSG_Fueldata!R$54:R$70)/$E48/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL48,MSG_Fueldata!S$54:S$70)/$E48/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL48,MSG_Fueldata!T$54:T$70)/$E48/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL48,MSG_Fueldata!U$54:U$70)/$E48/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL48,MSG_Fueldata!V$54:V$70)/$E48/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL48,MSG_Fueldata!W$54:W$70)/$E48/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL48,MSG_Fueldata!X$54:X$70)/$E48/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL48,MSG_Fueldata!Y$54:Y$70)/$E48/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL48,MSG_Fueldata!Z$54:Z$70)/$E48/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL48,MSG_Fueldata!AA$54:AA$70)/$E48/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL48,MSG_Fueldata!AB$54:AB$70)/$E48/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL48,MSG_Fueldata!AC$54:AC$70)/$E48/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL48,MSG_Fueldata!AD$54:AD$70)/$E48/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL48,MSG_Fueldata!AE$54:AE$70)/$E48/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL48,MSG_Fueldata!AF$54:AF$70)/$E48/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL48,MSG_Fueldata!AG$54:AG$70)/$E48/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL48,MSG_Fueldata!AH$54:AH$70)/$E48/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL48,MSG_Fueldata!AI$54:AI$70)/$E48/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL48,MSG_Fueldata!AJ$54:AJ$70)/$E48/8.76","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Exist!A95","v":"BUREPODSEXDI"},"BUR","EPODSEXDI","BUwEPODSEXDI",{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A49,MSG_Exist!G$8:G$118)","v":0.34381839784879009},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A49,MSG_Exist!X$8:X$118)/8.76","v":0.7755605914878132},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A49,MSG_Exist!N$8:N$118)","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A49,MSG_Exist!L$8:L$118)+SUMIF(MSG_Exist!$A$8:$A$118,$A49,MSG_Exist!AA$8:AA$118)*$H$1","v":59.590017705917106},null,null,{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A49,MSG_Exist!I$8:I$118)*SUMIF(MSG_Exist!$A$8:$A$118,$A49,MSG_Exist!J$8:J$118)","v":0.78130046263629205},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MID($A49,6,1)=\"O\",MID($A49,6,3)&LEFT(VLOOKUP($B49,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A49,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B49,NameConvs!$B$57:$G$69,6,FALSE),MID($A49,6,3)))","v":"ODSI"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL49,MSG_Fueldata!N$54:N$70)/$E49/8.76","v":263.95744156031822},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL49,MSG_Fueldata!O$54:O$70)/$E49/8.76","v":269.2697925854315},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL49,MSG_Fueldata!P$54:P$70)/$E49/8.76","v":274.5821436105449},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL49,MSG_Fueldata!Q$54:Q$70)/$E49/8.76","v":279.89449463565819},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL49,MSG_Fueldata!R$54:R$70)/$E49/8.76","v":285.20684566077153},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL49,MSG_Fueldata!S$54:S$70)/$E49/8.76","v":290.51919668588482},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL49,MSG_Fueldata!T$54:T$70)/$E49/8.76","v":295.83154771099811},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL49,MSG_Fueldata!U$54:U$70)/$E49/8.76","v":301.14389873611151},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL49,MSG_Fueldata!V$54:V$70)/$E49/8.76","v":306.4562497612248},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL49,MSG_Fueldata!W$54:W$70)/$E49/8.76","v":311.76860078633814},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL49,MSG_Fueldata!X$54:X$70)/$E49/8.76","v":316.74892987238184},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL49,MSG_Fueldata!Y$54:Y$70)/$E49/8.76","v":320.73319314121687},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL49,MSG_Fueldata!Z$54:Z$70)/$E49/8.76","v":324.71745641005185},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL49,MSG_Fueldata!AA$54:AA$70)/$E49/8.76","v":328.70171967888683},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL49,MSG_Fueldata!AB$54:AB$70)/$E49/8.76","v":332.68598294772187},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL49,MSG_Fueldata!AC$54:AC$70)/$E49/8.76","v":336.67024621655679},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL49,MSG_Fueldata!AD$54:AD$70)/$E49/8.76","v":340.65450948539183},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL49,MSG_Fueldata!AE$54:AE$70)/$E49/8.76","v":344.63877275422681},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL49,MSG_Fueldata!AF$54:AF$70)/$E49/8.76","v":348.62303602306179},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL49,MSG_Fueldata!AG$54:AG$70)/$E49/8.76","v":352.60729929189682},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL49,MSG_Fueldata!AH$54:AH$70)/$E49/8.76","v":357.25560643887098},357.25560643887098,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL49,MSG_Fueldata!AI$54:AI$70)/$E49/8.76","v":357.25560643887098},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL49,MSG_Fueldata!AJ$54:AJ$70)/$E49/8.76","v":357.25560643887098},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Exist!A96","v":"BUREPOHFEXDI"},"BUR","EPOHFEXDI","BUwEPOHFEXDI",{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A50,MSG_Exist!G$8:G$118)","v":0.37388724035608312},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A50,MSG_Exist!X$8:X$118)/8.76","v":0.77673685714285712},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A50,MSG_Exist!N$8:N$118)","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A50,MSG_Exist!L$8:L$118)+SUMIF(MSG_Exist!$A$8:$A$118,$A50,MSG_Exist!AA$8:AA$118)*$H$1","v":75.183667199054284},null,null,{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A50,MSG_Exist!I$8:I$118)*SUMIF(MSG_Exist!$A$8:$A$118,$A50,MSG_Exist!J$8:J$118)","v":0.79332957332409182},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MID($A50,6,1)=\"O\",MID($A50,6,3)&LEFT(VLOOKUP($B50,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A50,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B50,NameConvs!$B$57:$G$69,6,FALSE),MID($A50,6,3)))","v":"OHFI"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL50,MSG_Fueldata!N$54:N$70)/$E50/8.76","v":156.93447850982096},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL50,MSG_Fueldata!O$54:O$70)/$E50/8.76","v":159.98767848082915},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL50,MSG_Fueldata!P$54:P$70)/$E50/8.76","v":163.04087845183736},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL50,MSG_Fueldata!Q$54:Q$70)/$E50/8.76","v":166.09407842284551},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL50,MSG_Fueldata!R$54:R$70)/$E50/8.76","v":169.14727839385372},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL50,MSG_Fueldata!S$54:S$70)/$E50/8.76","v":172.20047836486191},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL50,MSG_Fueldata!T$54:T$70)/$E50/8.76","v":175.25367833587012},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL50,MSG_Fueldata!U$54:U$70)/$E50/8.76","v":178.30687830687827},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL50,MSG_Fueldata!V$54:V$70)/$E50/8.76","v":181.36007827788649},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL50,MSG_Fueldata!W$54:W$70)/$E50/8.76","v":184.41327824889467},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL50,MSG_Fueldata!X$54:X$70)/$E50/8.76","v":187.46647821990288},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL50,MSG_Fueldata!Y$54:Y$70)/$E50/8.76","v":189.90903819670942},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL50,MSG_Fueldata!Z$54:Z$70)/$E50/8.76","v":192.35159817351595},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL50,MSG_Fueldata!AA$54:AA$70)/$E50/8.76","v":194.79415815032252},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL50,MSG_Fueldata!AB$54:AB$70)/$E50/8.76","v":197.23671812712908},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL50,MSG_Fueldata!AC$54:AC$70)/$E50/8.76","v":199.67927810393564},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL50,MSG_Fueldata!AD$54:AD$70)/$E50/8.76","v":202.12183808074218},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL50,MSG_Fueldata!AE$54:AE$70)/$E50/8.76","v":204.56439805754871},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL50,MSG_Fueldata!AF$54:AF$70)/$E50/8.76","v":207.00695803435528},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL50,MSG_Fueldata!AG$54:AG$70)/$E50/8.76","v":209.44951801116184},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL50,MSG_Fueldata!AH$54:AH$70)/$E50/8.76","v":212.19739798506922},212.19739798506922,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL50,MSG_Fueldata!AI$54:AI$70)/$E50/8.76","v":212.19739798506922},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL50,MSG_Fueldata!AJ$54:AJ$70)/$E50/8.76","v":212.19739798506922},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Exist!A97","v":"BUREPHYDEXDABag"},"BUR","EPHYDEXDABag","BUwEPHYDEXDABag",{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A51,MSG_Exist!G$8:G$118)","v":1},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A51,MSG_Exist!X$8:X$118)/8.76","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A51,MSG_Exist!N$8:N$118)","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A51,MSG_Exist!L$8:L$118)+SUMIF(MSG_Exist!$A$8:$A$118,$A51,MSG_Exist!AA$8:AA$118)*$H$1","v":120.00870851784804},null,null,{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A51,MSG_Exist!I$8:I$118)*SUMIF(MSG_Exist!$A$8:$A$118,$A51,MSG_Exist!J$8:J$118)","v":0.20512271689497719},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MID($A51,6,1)=\"O\",MID($A51,6,3)&LEFT(VLOOKUP($B51,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A51,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B51,NameConvs!$B$57:$G$69,6,FALSE),MID($A51,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL51,MSG_Fueldata!N$54:N$70)/$E51/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL51,MSG_Fueldata!O$54:O$70)/$E51/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL51,MSG_Fueldata!P$54:P$70)/$E51/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL51,MSG_Fueldata!Q$54:Q$70)/$E51/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL51,MSG_Fueldata!R$54:R$70)/$E51/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL51,MSG_Fueldata!S$54:S$70)/$E51/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL51,MSG_Fueldata!T$54:T$70)/$E51/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL51,MSG_Fueldata!U$54:U$70)/$E51/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL51,MSG_Fueldata!V$54:V$70)/$E51/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL51,MSG_Fueldata!W$54:W$70)/$E51/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL51,MSG_Fueldata!X$54:X$70)/$E51/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL51,MSG_Fueldata!Y$54:Y$70)/$E51/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL51,MSG_Fueldata!Z$54:Z$70)/$E51/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL51,MSG_Fueldata!AA$54:AA$70)/$E51/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL51,MSG_Fueldata!AB$54:AB$70)/$E51/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL51,MSG_Fueldata!AC$54:AC$70)/$E51/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL51,MSG_Fueldata!AD$54:AD$70)/$E51/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL51,MSG_Fueldata!AE$54:AE$70)/$E51/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL51,MSG_Fueldata!AF$54:AF$70)/$E51/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL51,MSG_Fueldata!AG$54:AG$70)/$E51/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL51,MSG_Fueldata!AH$54:AH$70)/$E51/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL51,MSG_Fueldata!AI$54:AI$70)/$E51/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL51,MSG_Fueldata!AJ$54:AJ$70)/$E51/8.76","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Exist!A98","v":"BUREPHYDEXDAKom"},"BUR","EPHYDEXDAKom","BUwEPHYDEXDAKom",{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A52,MSG_Exist!G$8:G$118)","v":1},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A52,MSG_Exist!X$8:X$118)/8.76","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A52,MSG_Exist!N$8:N$118)","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A52,MSG_Exist!L$8:L$118)+SUMIF(MSG_Exist!$A$8:$A$118,$A52,MSG_Exist!AA$8:AA$118)*$H$1","v":120.00870851784804},null,null,{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A52,MSG_Exist!I$8:I$118)*SUMIF(MSG_Exist!$A$8:$A$118,$A52,MSG_Exist!J$8:J$118)","v":0.18806656494919205},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MID($A52,6,1)=\"O\",MID($A52,6,3)&LEFT(VLOOKUP($B52,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A52,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B52,NameConvs!$B$57:$G$69,6,FALSE),MID($A52,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL52,MSG_Fueldata!N$54:N$70)/$E52/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL52,MSG_Fueldata!O$54:O$70)/$E52/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL52,MSG_Fueldata!P$54:P$70)/$E52/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL52,MSG_Fueldata!Q$54:Q$70)/$E52/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL52,MSG_Fueldata!R$54:R$70)/$E52/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL52,MSG_Fueldata!S$54:S$70)/$E52/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL52,MSG_Fueldata!T$54:T$70)/$E52/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL52,MSG_Fueldata!U$54:U$70)/$E52/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL52,MSG_Fueldata!V$54:V$70)/$E52/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL52,MSG_Fueldata!W$54:W$70)/$E52/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL52,MSG_Fueldata!X$54:X$70)/$E52/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL52,MSG_Fueldata!Y$54:Y$70)/$E52/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL52,MSG_Fueldata!Z$54:Z$70)/$E52/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL52,MSG_Fueldata!AA$54:AA$70)/$E52/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL52,MSG_Fueldata!AB$54:AB$70)/$E52/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL52,MSG_Fueldata!AC$54:AC$70)/$E52/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL52,MSG_Fueldata!AD$54:AD$70)/$E52/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL52,MSG_Fueldata!AE$54:AE$70)/$E52/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL52,MSG_Fueldata!AF$54:AF$70)/$E52/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL52,MSG_Fueldata!AG$54:AG$70)/$E52/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL52,MSG_Fueldata!AH$54:AH$70)/$E52/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL52,MSG_Fueldata!AI$54:AI$70)/$E52/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL52,MSG_Fueldata!AJ$54:AJ$70)/$E52/8.76","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Exist!A99","v":"BUREPHYDEXRONio"},"BUR","EPHYDEXRONio","BUwEPHYDEXRONio",{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A53,MSG_Exist!G$8:G$118)","v":1},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A53,MSG_Exist!X$8:X$118)/8.76","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A53,MSG_Exist!N$8:N$118)","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A53,MSG_Exist!L$8:L$118)+SUMIF(MSG_Exist!$A$8:$A$118,$A53,MSG_Exist!AA$8:AA$118)*$H$1","v":120.00870851784804},null,null,{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A53,MSG_Exist!I$8:I$118)*SUMIF(MSG_Exist!$A$8:$A$118,$A53,MSG_Exist!J$8:J$118)","v":0.23782343987823437},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MID($A53,6,1)=\"O\",MID($A53,6,3)&LEFT(VLOOKUP($B53,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A53,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B53,NameConvs!$B$57:$G$69,6,FALSE),MID($A53,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL53,MSG_Fueldata!N$54:N$70)/$E53/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL53,MSG_Fueldata!O$54:O$70)/$E53/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL53,MSG_Fueldata!P$54:P$70)/$E53/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL53,MSG_Fueldata!Q$54:Q$70)/$E53/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL53,MSG_Fueldata!R$54:R$70)/$E53/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL53,MSG_Fueldata!S$54:S$70)/$E53/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL53,MSG_Fueldata!T$54:T$70)/$E53/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL53,MSG_Fueldata!U$54:U$70)/$E53/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL53,MSG_Fueldata!V$54:V$70)/$E53/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL53,MSG_Fueldata!W$54:W$70)/$E53/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL53,MSG_Fueldata!X$54:X$70)/$E53/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL53,MSG_Fueldata!Y$54:Y$70)/$E53/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL53,MSG_Fueldata!Z$54:Z$70)/$E53/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL53,MSG_Fueldata!AA$54:AA$70)/$E53/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL53,MSG_Fueldata!AB$54:AB$70)/$E53/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL53,MSG_Fueldata!AC$54:AC$70)/$E53/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL53,MSG_Fueldata!AD$54:AD$70)/$E53/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL53,MSG_Fueldata!AE$54:AE$70)/$E53/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL53,MSG_Fueldata!AF$54:AF$70)/$E53/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL53,MSG_Fueldata!AG$54:AG$70)/$E53/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL53,MSG_Fueldata!AH$54:AH$70)/$E53/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL53,MSG_Fueldata!AI$54:AI$70)/$E53/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL53,MSG_Fueldata!AJ$54:AJ$70)/$E53/8.76","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Exist!A100","v":"BUREPHYDEXROTou"},"BUR","EPHYDEXROTou","BUwEPHYDEXROTou",{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A54,MSG_Exist!G$8:G$118)","v":1},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A54,MSG_Exist!X$8:X$118)/8.76","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A54,MSG_Exist!N$8:N$118)","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A54,MSG_Exist!L$8:L$118)+SUMIF(MSG_Exist!$A$8:$A$118,$A54,MSG_Exist!AA$8:AA$118)*$H$1","v":120.00870851784804},null,null,{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A54,MSG_Exist!I$8:I$118)*SUMIF(MSG_Exist!$A$8:$A$118,$A54,MSG_Exist!J$8:J$118)","v":0.16647640791476406},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MID($A54,6,1)=\"O\",MID($A54,6,3)&LEFT(VLOOKUP($B54,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A54,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B54,NameConvs!$B$57:$G$69,6,FALSE),MID($A54,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL54,MSG_Fueldata!N$54:N$70)/$E54/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL54,MSG_Fueldata!O$54:O$70)/$E54/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL54,MSG_Fueldata!P$54:P$70)/$E54/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL54,MSG_Fueldata!Q$54:Q$70)/$E54/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL54,MSG_Fueldata!R$54:R$70)/$E54/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL54,MSG_Fueldata!S$54:S$70)/$E54/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL54,MSG_Fueldata!T$54:T$70)/$E54/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL54,MSG_Fueldata!U$54:U$70)/$E54/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL54,MSG_Fueldata!V$54:V$70)/$E54/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL54,MSG_Fueldata!W$54:W$70)/$E54/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL54,MSG_Fueldata!X$54:X$70)/$E54/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL54,MSG_Fueldata!Y$54:Y$70)/$E54/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL54,MSG_Fueldata!Z$54:Z$70)/$E54/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL54,MSG_Fueldata!AA$54:AA$70)/$E54/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL54,MSG_Fueldata!AB$54:AB$70)/$E54/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL54,MSG_Fueldata!AC$54:AC$70)/$E54/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL54,MSG_Fueldata!AD$54:AD$70)/$E54/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL54,MSG_Fueldata!AE$54:AE$70)/$E54/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL54,MSG_Fueldata!AF$54:AF$70)/$E54/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL54,MSG_Fueldata!AG$54:AG$70)/$E54/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL54,MSG_Fueldata!AH$54:AH$70)/$E54/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL54,MSG_Fueldata!AI$54:AI$70)/$E54/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL54,MSG_Fueldata!AJ$54:AJ$70)/$E54/8.76","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Exist!A105","v":"NIGEPCOAEXST"},"NIG","EPCOAEXST","NIwEPCOAEXST",{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A55,MSG_Exist!G$8:G$118)","v":0.33333333333333331},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A55,MSG_Exist!X$8:X$118)/8.76","v":1.0410958904109591},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A55,MSG_Exist!N$8:N$118)","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A55,MSG_Exist!L$8:L$118)+SUMIF(MSG_Exist!$A$8:$A$118,$A55,MSG_Exist!AA$8:AA$118)*$H$1","v":129.02450110301638},null,null,{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A55,MSG_Exist!I$8:I$118)*SUMIF(MSG_Exist!$A$8:$A$118,$A55,MSG_Exist!J$8:J$118)","v":0.85562100456621004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MID($A55,6,1)=\"O\",MID($A55,6,3)&LEFT(VLOOKUP($B55,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A55,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B55,NameConvs!$B$57:$G$69,6,FALSE),MID($A55,6,3)))","v":"COA"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL55,MSG_Fueldata!N$54:N$70)/$E55/8.76","v":49.657534246575345},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL55,MSG_Fueldata!O$54:O$70)/$E55/8.76","v":50},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL55,MSG_Fueldata!P$54:P$70)/$E55/8.76","v":50.342465753424662},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL55,MSG_Fueldata!Q$54:Q$70)/$E55/8.76","v":50.684931506849317},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL55,MSG_Fueldata!R$54:R$70)/$E55/8.76","v":51.027397260273972},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL55,MSG_Fueldata!S$54:S$70)/$E55/8.76","v":51.369863013698634},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL55,MSG_Fueldata!T$54:T$70)/$E55/8.76","v":51.712328767123289},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL55,MSG_Fueldata!U$54:U$70)/$E55/8.76","v":52.054794520547944},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL55,MSG_Fueldata!V$54:V$70)/$E55/8.76","v":52.397260273972606},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL55,MSG_Fueldata!W$54:W$70)/$E55/8.76","v":52.739726027397261},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL55,MSG_Fueldata!X$54:X$70)/$E55/8.76","v":53.082191780821923},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL55,MSG_Fueldata!Y$54:Y$70)/$E55/8.76","v":53.424657534246577},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL55,MSG_Fueldata!Z$54:Z$70)/$E55/8.76","v":53.767123287671232},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL55,MSG_Fueldata!AA$54:AA$70)/$E55/8.76","v":54.109589041095894},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL55,MSG_Fueldata!AB$54:AB$70)/$E55/8.76","v":54.452054794520549},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL55,MSG_Fueldata!AC$54:AC$70)/$E55/8.76","v":54.794520547945204},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL55,MSG_Fueldata!AD$54:AD$70)/$E55/8.76","v":55.136986301369866},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL55,MSG_Fueldata!AE$54:AE$70)/$E55/8.76","v":55.479452054794521},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL55,MSG_Fueldata!AF$54:AF$70)/$E55/8.76","v":55.821917808219176},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL55,MSG_Fueldata!AG$54:AG$70)/$E55/8.76","v":56.164383561643838},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL55,MSG_Fueldata!AH$54:AH$70)/$E55/8.76","v":56.849315068493155},56.849315068493155,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL55,MSG_Fueldata!AI$54:AI$70)/$E55/8.76","v":56.849315068493155},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL55,MSG_Fueldata!AJ$54:AJ$70)/$E55/8.76","v":56.849315068493155},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Exist!A106","v":"NIGEPODSEXDI"},"NIG","EPODSEXDI","NIwEPODSEXDI",{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A56,MSG_Exist!G$8:G$118)","v":0.34615384615384609},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A56,MSG_Exist!X$8:X$118)/8.76","v":0.77032800000000001},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A56,MSG_Exist!N$8:N$118)","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A56,MSG_Exist!L$8:L$118)+SUMIF(MSG_Exist!$A$8:$A$118,$A56,MSG_Exist!AA$8:AA$118)*$H$1","v":59.590017705917106},null,null,{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A56,MSG_Exist!I$8:I$118)*SUMIF(MSG_Exist!$A$8:$A$118,$A56,MSG_Exist!J$8:J$118)","v":0.80136986301369861},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MID($A56,6,1)=\"O\",MID($A56,6,3)&LEFT(VLOOKUP($B56,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A56,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B56,NameConvs!$B$57:$G$69,6,FALSE),MID($A56,6,3)))","v":"ODSI"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL56,MSG_Fueldata!N$54:N$70)/$E56/8.76","v":262.17656012176565},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL56,MSG_Fueldata!O$54:O$70)/$E56/8.76","v":267.45306950786409},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL56,MSG_Fueldata!P$54:P$70)/$E56/8.76","v":272.72957889396253},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL56,MSG_Fueldata!Q$54:Q$70)/$E56/8.76","v":278.00608828006096},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL56,MSG_Fueldata!R$54:R$70)/$E56/8.76","v":283.2825976661594},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL56,MSG_Fueldata!S$54:S$70)/$E56/8.76","v":288.55910705225779},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL56,MSG_Fueldata!T$54:T$70)/$E56/8.76","v":293.83561643835623},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL56,MSG_Fueldata!U$54:U$70)/$E56/8.76","v":299.11212582445467},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL56,MSG_Fueldata!V$54:V$70)/$E56/8.76","v":304.38863521055305},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL56,MSG_Fueldata!W$54:W$70)/$E56/8.76","v":309.66514459665149},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL56,MSG_Fueldata!X$54:X$70)/$E56/8.76","v":314.6118721461188},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL56,MSG_Fueldata!Y$54:Y$70)/$E56/8.76","v":318.56925418569256},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL56,MSG_Fueldata!Z$54:Z$70)/$E56/8.76","v":322.52663622526643},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL56,MSG_Fueldata!AA$54:AA$70)/$E56/8.76","v":326.48401826484024},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL56,MSG_Fueldata!AB$54:AB$70)/$E56/8.76","v":330.44140030441412},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL56,MSG_Fueldata!AC$54:AC$70)/$E56/8.76","v":334.39878234398788},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL56,MSG_Fueldata!AD$54:AD$70)/$E56/8.76","v":338.35616438356169},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL56,MSG_Fueldata!AE$54:AE$70)/$E56/8.76","v":342.31354642313556},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL56,MSG_Fueldata!AF$54:AF$70)/$E56/8.76","v":346.27092846270938},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL56,MSG_Fueldata!AG$54:AG$70)/$E56/8.76","v":350.22831050228319},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL56,MSG_Fueldata!AH$54:AH$70)/$E56/8.76","v":354.84525621511926},354.84525621511926,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL56,MSG_Fueldata!AI$54:AI$70)/$E56/8.76","v":354.84525621511926},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL56,MSG_Fueldata!AJ$54:AJ$70)/$E56/8.76","v":354.84525621511926},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Exist!A107","v":"NIGEPOHFEXDI"},"NIG","EPOHFEXDI","NIwEPOHFEXDI",{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A57,MSG_Exist!G$8:G$118)","v":0.37894736842105264},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A57,MSG_Exist!X$8:X$118)/8.76","v":0.76636500000000007},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A57,MSG_Exist!N$8:N$118)","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A57,MSG_Exist!L$8:L$118)+SUMIF(MSG_Exist!$A$8:$A$118,$A57,MSG_Exist!AA$8:AA$118)*$H$1","v":75.183667199054284},null,null,{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A57,MSG_Exist!I$8:I$118)*SUMIF(MSG_Exist!$A$8:$A$118,$A57,MSG_Exist!J$8:J$118)","v":0.80136986301369861},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MID($A57,6,1)=\"O\",MID($A57,6,3)&LEFT(VLOOKUP($B57,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A57,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B57,NameConvs!$B$57:$G$69,6,FALSE),MID($A57,6,3)))","v":"OHFI"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL57,MSG_Fueldata!N$54:N$70)/$E57/8.76","v":154.83891425672249},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL57,MSG_Fueldata!O$54:O$70)/$E57/8.76","v":157.85134449518011},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL57,MSG_Fueldata!P$54:P$70)/$E57/8.76","v":160.86377473363774},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL57,MSG_Fueldata!Q$54:Q$70)/$E57/8.76","v":163.87620497209537},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL57,MSG_Fueldata!R$54:R$70)/$E57/8.76","v":166.88863521055302},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL57,MSG_Fueldata!S$54:S$70)/$E57/8.76","v":169.90106544901064},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL57,MSG_Fueldata!T$54:T$70)/$E57/8.76","v":172.9134956874683},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL57,MSG_Fueldata!U$54:U$70)/$E57/8.76","v":175.92592592592592},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL57,MSG_Fueldata!V$54:V$70)/$E57/8.76","v":178.93835616438358},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL57,MSG_Fueldata!W$54:W$70)/$E57/8.76","v":181.9507864028412},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL57,MSG_Fueldata!X$54:X$70)/$E57/8.76","v":184.96321664129886},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL57,MSG_Fueldata!Y$54:Y$70)/$E57/8.76","v":187.37316083206494},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL57,MSG_Fueldata!Z$54:Z$70)/$E57/8.76","v":189.78310502283105},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL57,MSG_Fueldata!AA$54:AA$70)/$E57/8.76","v":192.19304921359716},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL57,MSG_Fueldata!AB$54:AB$70)/$E57/8.76","v":194.60299340436327},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL57,MSG_Fueldata!AC$54:AC$70)/$E57/8.76","v":197.01293759512936},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL57,MSG_Fueldata!AD$54:AD$70)/$E57/8.76","v":199.42288178589547},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL57,MSG_Fueldata!AE$54:AE$70)/$E57/8.76","v":201.83282597666158},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL57,MSG_Fueldata!AF$54:AF$70)/$E57/8.76","v":204.24277016742769},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL57,MSG_Fueldata!AG$54:AG$70)/$E57/8.76","v":206.65271435819383},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL57,MSG_Fueldata!AH$54:AH$70)/$E57/8.76","v":209.3639015728057},209.3639015728057,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL57,MSG_Fueldata!AI$54:AI$70)/$E57/8.76","v":209.3639015728057},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL57,MSG_Fueldata!AJ$54:AJ$70)/$E57/8.76","v":209.3639015728057},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Exist!A108","v":"NIGEPGASEXGT"},"NIG","EPGASEXGT","NIwEPGASEXGT",{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A58,MSG_Exist!G$8:G$118)","v":0.28346456692913385},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A58,MSG_Exist!X$8:X$118)/8.76","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A58,MSG_Exist!N$8:N$118)","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A58,MSG_Exist!L$8:L$118)+SUMIF(MSG_Exist!$A$8:$A$118,$A58,MSG_Exist!AA$8:AA$118)*$H$1","v":34.876457453555851},null,null,{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A58,MSG_Exist!I$8:I$118)*SUMIF(MSG_Exist!$A$8:$A$118,$A58,MSG_Exist!J$8:J$118)","v":0.85562100456621004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MID($A58,6,1)=\"O\",MID($A58,6,3)&LEFT(VLOOKUP($B58,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A58,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B58,NameConvs!$B$57:$G$69,6,FALSE),MID($A58,6,3)))","v":"GASNA"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL58,MSG_Fueldata!N$54:N$70)/$E58/8.76","v":153.71607052257738},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL58,MSG_Fueldata!O$54:O$70)/$E58/8.76","v":155.48801369863014},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL58,MSG_Fueldata!P$54:P$70)/$E58/8.76","v":157.25995687468293},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL58,MSG_Fueldata!Q$54:Q$70)/$E58/8.76","v":159.03190005073569},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL58,MSG_Fueldata!R$54:R$70)/$E58/8.76","v":160.80384322678844},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL58,MSG_Fueldata!S$54:S$70)/$E58/8.76","v":162.5757864028412},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL58,MSG_Fueldata!T$54:T$70)/$E58/8.76","v":164.34772957889396},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL58,MSG_Fueldata!U$54:U$70)/$E58/8.76","v":166.11967275494675},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL58,MSG_Fueldata!V$54:V$70)/$E58/8.76","v":167.89161593099951},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL58,MSG_Fueldata!W$54:W$70)/$E58/8.76","v":169.66355910705227},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL58,MSG_Fueldata!X$54:X$70)/$E58/8.76","v":171.43550228310502},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL58,MSG_Fueldata!Y$54:Y$70)/$E58/8.76","v":174.09341704718418},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL58,MSG_Fueldata!Z$54:Z$70)/$E58/8.76","v":176.75133181126333},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL58,MSG_Fueldata!AA$54:AA$70)/$E58/8.76","v":179.40924657534251},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL58,MSG_Fueldata!AB$54:AB$70)/$E58/8.76","v":182.06716133942163},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL58,MSG_Fueldata!AC$54:AC$70)/$E58/8.76","v":184.72507610350078},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL58,MSG_Fueldata!AD$54:AD$70)/$E58/8.76","v":187.38299086757993},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL58,MSG_Fueldata!AE$54:AE$70)/$E58/8.76","v":190.04090563165909},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL58,MSG_Fueldata!AF$54:AF$70)/$E58/8.76","v":192.69882039573824},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL58,MSG_Fueldata!AG$54:AG$70)/$E58/8.76","v":195.35673515981736},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL58,MSG_Fueldata!AH$54:AH$70)/$E58/8.76","v":198.01464992389654},198.01464992389654,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL58,MSG_Fueldata!AI$54:AI$70)/$E58/8.76","v":198.01464992389654},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL58,MSG_Fueldata!AJ$54:AJ$70)/$E58/8.76","v":198.01464992389654},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Exist!A113","v":"NGAEPGASEXGT"},"NGA","EPGASEXGT","NGwEPGASEXGT",{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A59,MSG_Exist!G$8:G$118)","v":0.28346456692913385},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A59,MSG_Exist!X$8:X$118)/8.76","v":0.71280441400304417},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A59,MSG_Exist!N$8:N$118)","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A59,MSG_Exist!L$8:L$118)+SUMIF(MSG_Exist!$A$8:$A$118,$A59,MSG_Exist!AA$8:AA$118)*$H$1","v":34.876457453555851},null,null,{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A59,MSG_Exist!I$8:I$118)*SUMIF(MSG_Exist!$A$8:$A$118,$A59,MSG_Exist!J$8:J$118)","v":0.85562100456621004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MID($A59,6,1)=\"O\",MID($A59,6,3)&LEFT(VLOOKUP($B59,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A59,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B59,NameConvs!$B$57:$G$69,6,FALSE),MID($A59,6,3)))","v":"GASLOCal"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL59,MSG_Fueldata!N$54:N$70)/$E59/8.76","v":107.92744799594115},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL59,MSG_Fueldata!O$54:O$70)/$E59/8.76","v":109.13559107052258},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL59,MSG_Fueldata!P$54:P$70)/$E59/8.76","v":110.34373414510401},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL59,MSG_Fueldata!Q$54:Q$70)/$E59/8.76","v":111.55187721968544},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL59,MSG_Fueldata!R$54:R$70)/$E59/8.76","v":112.76002029426688},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL59,MSG_Fueldata!S$54:S$70)/$E59/8.76","v":113.96816336884829},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL59,MSG_Fueldata!T$54:T$70)/$E59/8.76","v":115.17630644342974},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL59,MSG_Fueldata!U$54:U$70)/$E59/8.76","v":116.38444951801117},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL59,MSG_Fueldata!V$54:V$70)/$E59/8.76","v":117.5925925925926},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL59,MSG_Fueldata!W$54:W$70)/$E59/8.76","v":118.80073566717404},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL59,MSG_Fueldata!X$54:X$70)/$E59/8.76","v":120.00887874175547},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL59,MSG_Fueldata!Y$54:Y$70)/$E59/8.76","v":122.02245053272452},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL59,MSG_Fueldata!Z$54:Z$70)/$E59/8.76","v":124.03602232369357},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL59,MSG_Fueldata!AA$54:AA$70)/$E59/8.76","v":126.04959411466263},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL59,MSG_Fueldata!AB$54:AB$70)/$E59/8.76","v":128.06316590563165},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL59,MSG_Fueldata!AC$54:AC$70)/$E59/8.76","v":130.0767376966007},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL59,MSG_Fueldata!AD$54:AD$70)/$E59/8.76","v":132.09030948756975},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL59,MSG_Fueldata!AE$54:AE$70)/$E59/8.76","v":134.10388127853881},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL59,MSG_Fueldata!AF$54:AF$70)/$E59/8.76","v":136.11745306950786},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL59,MSG_Fueldata!AG$54:AG$70)/$E59/8.76","v":138.13102486047691},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL59,MSG_Fueldata!AH$54:AH$70)/$E59/8.76","v":140.14459665144597},140.14459665144597,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL59,MSG_Fueldata!AI$54:AI$70)/$E59/8.76","v":140.14459665144597},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL59,MSG_Fueldata!AJ$54:AJ$70)/$E59/8.76","v":140.14459665144597},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Exist!A114","v":"NGAEPGASEXST"},"NGA","EPGASEXST","NGwEPGASEXST",{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A60,MSG_Exist!G$8:G$118)","v":0.34043493613842241},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A60,MSG_Exist!X$8:X$118)/8.76","v":0.59351956298160757},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A60,MSG_Exist!N$8:N$118)","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A60,MSG_Exist!L$8:L$118)+SUMIF(MSG_Exist!$A$8:$A$118,$A60,MSG_Exist!AA$8:AA$118)*$H$1","v":129.02450110301638},null,null,{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A60,MSG_Exist!I$8:I$118)*SUMIF(MSG_Exist!$A$8:$A$118,$A60,MSG_Exist!J$8:J$118)","v":0.85562100456621004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MID($A60,6,1)=\"O\",MID($A60,6,3)&LEFT(VLOOKUP($B60,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A60,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B60,NameConvs!$B$57:$G$69,6,FALSE),MID($A60,6,3)))","v":"GASLOCal"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL60,MSG_Fueldata!N$54:N$70)/$E60/8.76","v":89.86623891472928},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL60,MSG_Fueldata!O$54:O$70)/$E60/8.76","v":90.872204275715063},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL60,MSG_Fueldata!P$54:P$70)/$E60/8.76","v":91.878169636700846},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL60,MSG_Fueldata!Q$54:Q$70)/$E60/8.76","v":92.884134997686616},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL60,MSG_Fueldata!R$54:R$70)/$E60/8.76","v":93.890100358672385},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL60,MSG_Fueldata!S$54:S$70)/$E60/8.76","v":94.896065719658168},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL60,MSG_Fueldata!T$54:T$70)/$E60/8.76","v":95.902031080643937},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL60,MSG_Fueldata!U$54:U$70)/$E60/8.76","v":96.90799644162972},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL60,MSG_Fueldata!V$54:V$70)/$E60/8.76","v":97.913961802615489},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL60,MSG_Fueldata!W$54:W$70)/$E60/8.76","v":98.919927163601258},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL60,MSG_Fueldata!X$54:X$70)/$E60/8.76","v":99.925892524587042},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL60,MSG_Fueldata!Y$54:Y$70)/$E60/8.76","v":101.60250145956333},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL60,MSG_Fueldata!Z$54:Z$70)/$E60/8.76","v":103.27911039453963},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL60,MSG_Fueldata!AA$54:AA$70)/$E60/8.76","v":104.95571932951592},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL60,MSG_Fueldata!AB$54:AB$70)/$E60/8.76","v":106.63232826449222},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL60,MSG_Fueldata!AC$54:AC$70)/$E60/8.76","v":108.3089371994685},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL60,MSG_Fueldata!AD$54:AD$70)/$E60/8.76","v":109.98554613444479},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL60,MSG_Fueldata!AE$54:AE$70)/$E60/8.76","v":111.66215506942109},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL60,MSG_Fueldata!AF$54:AF$70)/$E60/8.76","v":113.33876400439738},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL60,MSG_Fueldata!AG$54:AG$70)/$E60/8.76","v":115.01537293937368},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL60,MSG_Fueldata!AH$54:AH$70)/$E60/8.76","v":116.69198187434996},116.69198187434996,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL60,MSG_Fueldata!AI$54:AI$70)/$E60/8.76","v":116.69198187434996},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL60,MSG_Fueldata!AJ$54:AJ$70)/$E60/8.76","v":116.69198187434996},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Exist!A115","v":"NGAEPHYDEXDAShi"},"NGA","EPHYDEXDAShi","NGwEPHYDEXDAShi",{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A61,MSG_Exist!G$8:G$118)","v":1},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A61,MSG_Exist!X$8:X$118)/8.76","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A61,MSG_Exist!N$8:N$118)","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A61,MSG_Exist!L$8:L$118)+SUMIF(MSG_Exist!$A$8:$A$118,$A61,MSG_Exist!AA$8:AA$118)*$H$1","v":120.00870851784804},null,null,{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A61,MSG_Exist!I$8:I$118)*SUMIF(MSG_Exist!$A$8:$A$118,$A61,MSG_Exist!J$8:J$118)","v":0.46227766702127759},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MID($A61,6,1)=\"O\",MID($A61,6,3)&LEFT(VLOOKUP($B61,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A61,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B61,NameConvs!$B$57:$G$69,6,FALSE),MID($A61,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL61,MSG_Fueldata!N$54:N$70)/$E61/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL61,MSG_Fueldata!O$54:O$70)/$E61/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL61,MSG_Fueldata!P$54:P$70)/$E61/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL61,MSG_Fueldata!Q$54:Q$70)/$E61/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL61,MSG_Fueldata!R$54:R$70)/$E61/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL61,MSG_Fueldata!S$54:S$70)/$E61/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL61,MSG_Fueldata!T$54:T$70)/$E61/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL61,MSG_Fueldata!U$54:U$70)/$E61/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL61,MSG_Fueldata!V$54:V$70)/$E61/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL61,MSG_Fueldata!W$54:W$70)/$E61/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL61,MSG_Fueldata!X$54:X$70)/$E61/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL61,MSG_Fueldata!Y$54:Y$70)/$E61/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL61,MSG_Fueldata!Z$54:Z$70)/$E61/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL61,MSG_Fueldata!AA$54:AA$70)/$E61/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL61,MSG_Fueldata!AB$54:AB$70)/$E61/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL61,MSG_Fueldata!AC$54:AC$70)/$E61/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL61,MSG_Fueldata!AD$54:AD$70)/$E61/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL61,MSG_Fueldata!AE$54:AE$70)/$E61/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL61,MSG_Fueldata!AF$54:AF$70)/$E61/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL61,MSG_Fueldata!AG$54:AG$70)/$E61/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL61,MSG_Fueldata!AH$54:AH$70)/$E61/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL61,MSG_Fueldata!AI$54:AI$70)/$E61/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL61,MSG_Fueldata!AJ$54:AJ$70)/$E61/8.76","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Exist!A116","v":"NGAEPHYDEXDAJeb"},"NGA","EPHYDEXDAJeb","NGwEPHYDEXDAJeb",{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A62,MSG_Exist!G$8:G$118)","v":1},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A62,MSG_Exist!X$8:X$118)/8.76","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A62,MSG_Exist!N$8:N$118)","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A62,MSG_Exist!L$8:L$118)+SUMIF(MSG_Exist!$A$8:$A$118,$A62,MSG_Exist!AA$8:AA$118)*$H$1","v":120.00870851784804},null,null,{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A62,MSG_Exist!I$8:I$118)*SUMIF(MSG_Exist!$A$8:$A$118,$A62,MSG_Exist!J$8:J$118)","v":0.34919542980199797},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MID($A62,6,1)=\"O\",MID($A62,6,3)&LEFT(VLOOKUP($B62,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A62,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B62,NameConvs!$B$57:$G$69,6,FALSE),MID($A62,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL62,MSG_Fueldata!N$54:N$70)/$E62/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL62,MSG_Fueldata!O$54:O$70)/$E62/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL62,MSG_Fueldata!P$54:P$70)/$E62/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL62,MSG_Fueldata!Q$54:Q$70)/$E62/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL62,MSG_Fueldata!R$54:R$70)/$E62/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL62,MSG_Fueldata!S$54:S$70)/$E62/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL62,MSG_Fueldata!T$54:T$70)/$E62/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL62,MSG_Fueldata!U$54:U$70)/$E62/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL62,MSG_Fueldata!V$54:V$70)/$E62/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL62,MSG_Fueldata!W$54:W$70)/$E62/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL62,MSG_Fueldata!X$54:X$70)/$E62/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL62,MSG_Fueldata!Y$54:Y$70)/$E62/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL62,MSG_Fueldata!Z$54:Z$70)/$E62/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL62,MSG_Fueldata!AA$54:AA$70)/$E62/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL62,MSG_Fueldata!AB$54:AB$70)/$E62/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL62,MSG_Fueldata!AC$54:AC$70)/$E62/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL62,MSG_Fueldata!AD$54:AD$70)/$E62/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL62,MSG_Fueldata!AE$54:AE$70)/$E62/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL62,MSG_Fueldata!AF$54:AF$70)/$E62/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL62,MSG_Fueldata!AG$54:AG$70)/$E62/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL62,MSG_Fueldata!AH$54:AH$70)/$E62/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL62,MSG_Fueldata!AI$54:AI$70)/$E62/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL62,MSG_Fueldata!AJ$54:AJ$70)/$E62/8.76","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Exist!A117","v":"NGAEPHYDEXDAKai"},"NGA","EPHYDEXDAKai","NGwEPHYDEXDAKai",{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A63,MSG_Exist!G$8:G$118)","v":1},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A63,MSG_Exist!X$8:X$118)/8.76","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A63,MSG_Exist!N$8:N$118)","v":0},{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A63,MSG_Exist!L$8:L$118)+SUMIF(MSG_Exist!$A$8:$A$118,$A63,MSG_Exist!AA$8:AA$118)*$H$1","v":120.00870851784804},null,null,{"$f":"SUMIF(MSG_Exist!$A$8:$A$118,$A63,MSG_Exist!I$8:I$118)*SUMIF(MSG_Exist!$A$8:$A$118,$A63,MSG_Exist!J$8:J$118)","v":0.34953250706675365},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MID($A63,6,1)=\"O\",MID($A63,6,3)&LEFT(VLOOKUP($B63,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A63,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B63,NameConvs!$B$57:$G$69,6,FALSE),MID($A63,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL63,MSG_Fueldata!N$54:N$70)/$E63/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL63,MSG_Fueldata!O$54:O$70)/$E63/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL63,MSG_Fueldata!P$54:P$70)/$E63/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL63,MSG_Fueldata!Q$54:Q$70)/$E63/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL63,MSG_Fueldata!R$54:R$70)/$E63/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL63,MSG_Fueldata!S$54:S$70)/$E63/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL63,MSG_Fueldata!T$54:T$70)/$E63/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL63,MSG_Fueldata!U$54:U$70)/$E63/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL63,MSG_Fueldata!V$54:V$70)/$E63/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL63,MSG_Fueldata!W$54:W$70)/$E63/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL63,MSG_Fueldata!X$54:X$70)/$E63/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL63,MSG_Fueldata!Y$54:Y$70)/$E63/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL63,MSG_Fueldata!Z$54:Z$70)/$E63/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL63,MSG_Fueldata!AA$54:AA$70)/$E63/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL63,MSG_Fueldata!AB$54:AB$70)/$E63/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL63,MSG_Fueldata!AC$54:AC$70)/$E63/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL63,MSG_Fueldata!AD$54:AD$70)/$E63/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL63,MSG_Fueldata!AE$54:AE$70)/$E63/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL63,MSG_Fueldata!AF$54:AF$70)/$E63/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL63,MSG_Fueldata!AG$54:AG$70)/$E63/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL63,MSG_Fueldata!AH$54:AH$70)/$E63/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL63,MSG_Fueldata!AI$54:AI$70)/$E63/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL63,MSG_Fueldata!AJ$54:AJ$70)/$E63/8.76","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
["SiteSpecific"]
[{"$f":"MSG_SiteSpecific!A8","v":"SENEPODSNCLoc"},{"$f":"LEFT(A66,3)","v":"SEN"},{"$f":"RIGHT(A66,LEN(A66)-3)","v":"EPODSNCLoc"},{"$f":"LEFT(B66,2)&\"w\"&C66","v":"SEwEPODSNCLoc"},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A66,MSG_SiteSpecific!$G$8:$G$251)","v":0.34615384615384615},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A66,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0.7703279999999999},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A66,MSG_SiteSpecific!$H$8:$H$251)","v":87.6},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A66,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A66,MSG_SiteSpecific!$L$8:$L$251)","v":30},{"$f":"-PMT(disc_rate,I66,1)/(1+disc_rate)","v":9.6435680229667184E-2},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A66,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A66,MSG_SiteSpecific!$K$8:$K$251)","v":0.80136986301369861},null,{"$f":"IF(LEFT(C66,5)=\"EPHYD\",VLOOKUP(A66,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A66,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"Location"},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A66,MSG_SiteSpecific!$M$8:$M$251)","v":1123.5},{"$f":"N66","v":1123.5},1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,{"$f":"AD66","v":1123.5},1123.5,1123.5,1123.5,{"$f":"AH66","v":1123.5},{"$f":"AH66","v":1123.5},1123.5,{"$f":"IF(MID($A66,6,1)=\"O\",MID($A66,6,3)&LEFT(VLOOKUP($B66,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A66,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B66,NameConvs!$B$57:$G$69,6,FALSE),MID($A66,6,3)))","v":"ODSC"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL66,MSG_Fueldata!N$54:N$70)/$E66/8.76","v":227.87924911212582},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL66,MSG_Fueldata!O$54:O$70)/$E66/8.76","v":232.49619482496198},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL66,MSG_Fueldata!P$54:P$70)/$E66/8.76","v":237.1131405377981},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL66,MSG_Fueldata!Q$54:Q$70)/$E66/8.76","v":241.7300862506342},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL66,MSG_Fueldata!R$54:R$70)/$E66/8.76","v":246.34703196347033},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL66,MSG_Fueldata!S$54:S$70)/$E66/8.76","v":250.96397767630643},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL66,MSG_Fueldata!T$54:T$70)/$E66/8.76","v":255.58092338914261},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL66,MSG_Fueldata!U$54:U$70)/$E66/8.76","v":260.19786910197871},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL66,MSG_Fueldata!V$54:V$70)/$E66/8.76","v":264.81481481481484},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL66,MSG_Fueldata!W$54:W$70)/$E66/8.76","v":269.43176052765097},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL66,MSG_Fueldata!X$54:X$70)/$E66/8.76","v":273.71892440385591},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL66,MSG_Fueldata!Y$54:Y$70)/$E66/8.76","v":277.01674277016741},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL66,MSG_Fueldata!Z$54:Z$70)/$E66/8.76","v":280.31456113647897},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL66,MSG_Fueldata!AA$54:AA$70)/$E66/8.76","v":283.61237950279047},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL66,MSG_Fueldata!AB$54:AB$70)/$E66/8.76","v":286.91019786910198},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL66,MSG_Fueldata!AC$54:AC$70)/$E66/8.76","v":290.20801623541348},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL66,MSG_Fueldata!AD$54:AD$70)/$E66/8.76","v":293.50583460172504},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL66,MSG_Fueldata!AE$54:AE$70)/$E66/8.76","v":296.80365296803654},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL66,MSG_Fueldata!AF$54:AF$70)/$E66/8.76","v":300.1014713343481},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL66,MSG_Fueldata!AG$54:AG$70)/$E66/8.76","v":303.39928970065955},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL66,MSG_Fueldata!AH$54:AH$70)/$E66/8.76","v":307.35667174023337},{"$f":"BG66","v":307.35667174023337},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL66,MSG_Fueldata!AI$54:AI$70)/$E66/8.76","v":307.35667174023337},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL66,MSG_Fueldata!AJ$54:AJ$70)/$E66/8.76","v":307.35667174023337},null,{"$f":"(($H66+N66*$J66)/($K66*8.76)+$G66/8.76+AM66+$F66*BL$2)/$M66","v":{"$error":"#VALUE!"}},{"$f":"(($H66+O66*$J66)/($K66*8.76)+$G66/8.76+AN66+$F66*BM$2)/$M66","v":{"$error":"#VALUE!"}},{"$f":"(($H66+P66*$J66)/($K66*8.76)+$G66/8.76+AO66+$F66*BN$2)/$M66","v":{"$error":"#VALUE!"}},{"$f":"(($H66+Q66*$J66)/($K66*8.76)+$G66/8.76+AP66+$F66*BO$2)/$M66","v":{"$error":"#VALUE!"}},{"$f":"(($H66+R66*$J66)/($K66*8.76)+$G66/8.76+AQ66+$F66*BP$2)/$M66","v":{"$error":"#VALUE!"}},{"$f":"(($H66+S66*$J66)/($K66*8.76)+$G66/8.76+AR66+$F66*BQ$2)/$M66","v":{"$error":"#VALUE!"}},{"$f":"(($H66+T66*$J66)/($K66*8.76)+$G66/8.76+AS66+$F66*BR$2)/$M66","v":{"$error":"#VALUE!"}},{"$f":"(($H66+U66*$J66)/($K66*8.76)+$G66/8.76+AT66+$F66*BS$2)/$M66","v":{"$error":"#VALUE!"}},{"$f":"(($H66+V66*$J66)/($K66*8.76)+$G66/8.76+AU66+$F66*BT$2)/$M66","v":{"$error":"#VALUE!"}},{"$f":"(($H66+W66*$J66)/($K66*8.76)+$G66/8.76+AV66+$F66*BU$2)/$M66","v":{"$error":"#VALUE!"}},{"$f":"(($H66+X66*$J66)/($K66*8.76)+$G66/8.76+AW66+$F66*BV$2)/$M66","v":{"$error":"#VALUE!"}},{"$f":"(($H66+Y66*$J66)/($K66*8.76)+$G66/8.76+AX66+$F66*BW$2)/$M66","v":{"$error":"#VALUE!"}},{"$f":"(($H66+Z66*$J66)/($K66*8.76)+$G66/8.76+AY66+$F66*BX$2)/$M66","v":{"$error":"#VALUE!"}},{"$f":"(($H66+AA66*$J66)/($K66*8.76)+$G66/8.76+AZ66+$F66*BY$2)/$M66","v":{"$error":"#VALUE!"}},{"$f":"(($H66+AB66*$J66)/($K66*8.76)+$G66/8.76+BA66+$F66*BZ$2)/$M66","v":{"$error":"#VALUE!"}},{"$f":"(($H66+AC66*$J66)/($K66*8.76)+$G66/8.76+BB66+$F66*CA$2)/$M66","v":{"$error":"#VALUE!"}},{"$f":"(($H66+AD66*$J66)/($K66*8.76)+$G66/8.76+BC66+$F66*CB$2)/$M66","v":{"$error":"#VALUE!"}},{"$f":"(($H66+AE66*$J66)/($K66*8.76)+$G66/8.76+BD66+$F66*CC$2)/$M66","v":{"$error":"#VALUE!"}},{"$f":"(($H66+AF66*$J66)/($K66*8.76)+$G66/8.76+BE66+$F66*CD$2)/$M66","v":{"$error":"#VALUE!"}},{"$f":"(($H66+AG66*$J66)/($K66*8.76)+$G66/8.76+BF66+$F66*CE$2)/$M66","v":{"$error":"#VALUE!"}},{"$f":"(($H66+AH66*$J66)/($K66*8.76)+$G66/8.76+BG66+$F66*CF$2)/$M66","v":{"$error":"#VALUE!"}},{"$f":"(($H66+AI66*$J66)/($K66*8.76)+$G66/8.76+BH66+$F66*CG$2)/$M66","v":{"$error":"#VALUE!"}},{"$f":"(($H66+AJ66*$J66)/($K66*8.76)+$G66/8.76+BI66+$F66*CH$2)/$M66","v":{"$error":"#VALUE!"}},{"$f":"(($H66+AK66*$J66)/($K66*8.76)+$G66/8.76+BJ66+$F66*CI$2)/$M66","v":{"$error":"#VALUE!"}}]
[{"$f":"MSG_SiteSpecific!A9","v":"SENEPOHFNUnew"},{"$f":"LEFT(A67,3)","v":"SEN"},{"$f":"RIGHT(A67,LEN(A67)-3)","v":"EPOHFNUnew"},"SEwEPOHFNUnew",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A67,MSG_SiteSpecific!$G$8:$G$251)","v":0.37894736842105264},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A67,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0.76636500000000007},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A67,MSG_SiteSpecific!$H$8:$H$251)","v":87.6},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A67,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A67,MSG_SiteSpecific!$L$8:$L$251)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A67,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A67,MSG_SiteSpecific!$K$8:$K$251)","v":0.80136986301369861},null,{"$f":"IF(LEFT(C67,5)=\"EPHYD\",VLOOKUP(A67,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A67,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"new mobile"},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A67,MSG_SiteSpecific!$M$8:$M$251)","v":1417.5},{"$f":"N67","v":1417.5},{"$f":"O67","v":1417.5},{"$f":"P67","v":1417.5},{"$f":"Q67","v":1417.5},{"$f":"R67","v":1417.5},{"$f":"S67","v":1417.5},{"$f":"T67","v":1417.5},{"$f":"U67","v":1417.5},{"$f":"V67","v":1417.5},{"$f":"W67","v":1417.5},{"$f":"X67","v":1417.5},{"$f":"Y67","v":1417.5},{"$f":"Z67","v":1417.5},{"$f":"AA67","v":1417.5},{"$f":"AB67","v":1417.5},{"$f":"AC67","v":1417.5},{"$f":"AD67","v":1417.5},{"$f":"AE67","v":1417.5},{"$f":"AF67","v":1417.5},{"$f":"AG67","v":1417.5},{"$f":"AH67","v":1417.5},{"$f":"AH67","v":1417.5},{"$f":"AJ67","v":1417.5},{"$f":"IF(MID($A67,6,1)=\"O\",MID($A67,6,3)&LEFT(VLOOKUP($B67,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A67,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B67,NameConvs!$B$57:$G$69,6,FALSE),MID($A67,6,3)))","v":"OHFC"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL67,MSG_Fueldata!N$54:N$70)/$E67/8.76","v":122.60591070522578},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL67,MSG_Fueldata!O$54:O$70)/$E67/8.76","v":125.07610350076102},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL67,MSG_Fueldata!P$54:P$70)/$E67/8.76","v":127.54629629629629},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL67,MSG_Fueldata!Q$54:Q$70)/$E67/8.76","v":130.01648909183157},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL67,MSG_Fueldata!R$54:R$70)/$E67/8.76","v":132.48668188736681},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL67,MSG_Fueldata!S$54:S$70)/$E67/8.76","v":134.95687468290208},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL67,MSG_Fueldata!T$54:T$70)/$E67/8.76","v":137.42706747843735},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL67,MSG_Fueldata!U$54:U$70)/$E67/8.76","v":139.89726027397262},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL67,MSG_Fueldata!V$54:V$70)/$E67/8.76","v":142.36745306950786},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL67,MSG_Fueldata!W$54:W$70)/$E67/8.76","v":144.83764586504313},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL67,MSG_Fueldata!X$54:X$70)/$E67/8.76","v":147.11805555555554},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL67,MSG_Fueldata!Y$54:Y$70)/$E67/8.76","v":148.9225012683917},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL67,MSG_Fueldata!Z$54:Z$70)/$E67/8.76","v":150.72694698122783},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL67,MSG_Fueldata!AA$54:AA$70)/$E67/8.76","v":152.53139269406392},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL67,MSG_Fueldata!AB$54:AB$70)/$E67/8.76","v":154.33583840690005},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL67,MSG_Fueldata!AC$54:AC$70)/$E67/8.76","v":156.14028411973618},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL67,MSG_Fueldata!AD$54:AD$70)/$E67/8.76","v":157.94472983257228},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL67,MSG_Fueldata!AE$54:AE$70)/$E67/8.76","v":159.74917554540841},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL67,MSG_Fueldata!AF$54:AF$70)/$E67/8.76","v":161.55362125824453},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL67,MSG_Fueldata!AG$54:AG$70)/$E67/8.76","v":163.35806697108066},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL67,MSG_Fueldata!AH$54:AH$70)/$E67/8.76","v":165.54509132420091},{"$f":"BG67","v":165.54509132420091},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL67,MSG_Fueldata!AI$54:AI$70)/$E67/8.76","v":165.54509132420091},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL67,MSG_Fueldata!AJ$54:AJ$70)/$E67/8.76","v":165.54509132420091},null,{"$f":"(($H67+N67*$J67)/($K67*8.76)+$G67/8.76+AM67+$F67*BL$2)/$M67","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A10","v":"SENEPOHFNUrel"},"SEN","EPOHFNUrel","SEwEPOHFNUrel",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A68,MSG_SiteSpecific!$G$8:$G$251)","v":0.37894736842105264},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A68,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0.76636500000000007},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A68,MSG_SiteSpecific!$H$8:$H$251)","v":87.6},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A68,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A68,MSG_SiteSpecific!$L$8:$L$251)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A68,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A68,MSG_SiteSpecific!$K$8:$K$251)","v":0.80136986301369861},null,{"$f":"IF(LEFT(C68,5)=\"EPHYD\",VLOOKUP(A68,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A68,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"relocation"},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A68,MSG_SiteSpecific!$M$8:$M$251)","v":1417.5},1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,{"$f":"IF(MID($A68,6,1)=\"O\",MID($A68,6,3)&LEFT(VLOOKUP($B68,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A68,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B68,NameConvs!$B$57:$G$69,6,FALSE),MID($A68,6,3)))","v":"OHFC"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL68,MSG_Fueldata!N$54:N$70)/$E68/8.76","v":122.60591070522578},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL68,MSG_Fueldata!O$54:O$70)/$E68/8.76","v":125.07610350076102},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL68,MSG_Fueldata!P$54:P$70)/$E68/8.76","v":127.54629629629629},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL68,MSG_Fueldata!Q$54:Q$70)/$E68/8.76","v":130.01648909183157},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL68,MSG_Fueldata!R$54:R$70)/$E68/8.76","v":132.48668188736681},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL68,MSG_Fueldata!S$54:S$70)/$E68/8.76","v":134.95687468290208},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL68,MSG_Fueldata!T$54:T$70)/$E68/8.76","v":137.42706747843735},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL68,MSG_Fueldata!U$54:U$70)/$E68/8.76","v":139.89726027397262},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL68,MSG_Fueldata!V$54:V$70)/$E68/8.76","v":142.36745306950786},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL68,MSG_Fueldata!W$54:W$70)/$E68/8.76","v":144.83764586504313},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL68,MSG_Fueldata!X$54:X$70)/$E68/8.76","v":147.11805555555554},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL68,MSG_Fueldata!Y$54:Y$70)/$E68/8.76","v":148.9225012683917},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL68,MSG_Fueldata!Z$54:Z$70)/$E68/8.76","v":150.72694698122783},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL68,MSG_Fueldata!AA$54:AA$70)/$E68/8.76","v":152.53139269406392},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL68,MSG_Fueldata!AB$54:AB$70)/$E68/8.76","v":154.33583840690005},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL68,MSG_Fueldata!AC$54:AC$70)/$E68/8.76","v":156.14028411973618},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL68,MSG_Fueldata!AD$54:AD$70)/$E68/8.76","v":157.94472983257228},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL68,MSG_Fueldata!AE$54:AE$70)/$E68/8.76","v":159.74917554540841},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL68,MSG_Fueldata!AF$54:AF$70)/$E68/8.76","v":161.55362125824453},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL68,MSG_Fueldata!AG$54:AG$70)/$E68/8.76","v":163.35806697108066},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL68,MSG_Fueldata!AH$54:AH$70)/$E68/8.76","v":165.54509132420091},165.54509132420091,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL68,MSG_Fueldata!AI$54:AI$70)/$E68/8.76","v":165.54509132420091},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL68,MSG_Fueldata!AJ$54:AJ$70)/$E68/8.76","v":165.54509132420091},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A11","v":"SENEPOHFNUIPP"},"SEN","EPOHFNUIPP","SEwEPOHFNUIPP",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A69,MSG_SiteSpecific!$G$8:$G$251)","v":0.37894736842105264},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A69,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0.76636500000000007},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A69,MSG_SiteSpecific!$H$8:$H$251)","v":87.6},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A69,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A69,MSG_SiteSpecific!$L$8:$L$251)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A69,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A69,MSG_SiteSpecific!$K$8:$K$251)","v":0.80136986301369861},null,{"$f":"IF(LEFT(C69,5)=\"EPHYD\",VLOOKUP(A69,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A69,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"IPP Tou"},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A69,MSG_SiteSpecific!$M$8:$M$251)","v":1417.5},1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,{"$f":"IF(MID($A69,6,1)=\"O\",MID($A69,6,3)&LEFT(VLOOKUP($B69,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A69,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B69,NameConvs!$B$57:$G$69,6,FALSE),MID($A69,6,3)))","v":"OHFC"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL69,MSG_Fueldata!N$54:N$70)/$E69/8.76","v":122.60591070522578},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL69,MSG_Fueldata!O$54:O$70)/$E69/8.76","v":125.07610350076102},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL69,MSG_Fueldata!P$54:P$70)/$E69/8.76","v":127.54629629629629},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL69,MSG_Fueldata!Q$54:Q$70)/$E69/8.76","v":130.01648909183157},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL69,MSG_Fueldata!R$54:R$70)/$E69/8.76","v":132.48668188736681},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL69,MSG_Fueldata!S$54:S$70)/$E69/8.76","v":134.95687468290208},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL69,MSG_Fueldata!T$54:T$70)/$E69/8.76","v":137.42706747843735},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL69,MSG_Fueldata!U$54:U$70)/$E69/8.76","v":139.89726027397262},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL69,MSG_Fueldata!V$54:V$70)/$E69/8.76","v":142.36745306950786},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL69,MSG_Fueldata!W$54:W$70)/$E69/8.76","v":144.83764586504313},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL69,MSG_Fueldata!X$54:X$70)/$E69/8.76","v":147.11805555555554},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL69,MSG_Fueldata!Y$54:Y$70)/$E69/8.76","v":148.9225012683917},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL69,MSG_Fueldata!Z$54:Z$70)/$E69/8.76","v":150.72694698122783},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL69,MSG_Fueldata!AA$54:AA$70)/$E69/8.76","v":152.53139269406392},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL69,MSG_Fueldata!AB$54:AB$70)/$E69/8.76","v":154.33583840690005},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL69,MSG_Fueldata!AC$54:AC$70)/$E69/8.76","v":156.14028411973618},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL69,MSG_Fueldata!AD$54:AD$70)/$E69/8.76","v":157.94472983257228},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL69,MSG_Fueldata!AE$54:AE$70)/$E69/8.76","v":159.74917554540841},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL69,MSG_Fueldata!AF$54:AF$70)/$E69/8.76","v":161.55362125824453},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL69,MSG_Fueldata!AG$54:AG$70)/$E69/8.76","v":163.35806697108066},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL69,MSG_Fueldata!AH$54:AH$70)/$E69/8.76","v":165.54509132420091},165.54509132420091,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL69,MSG_Fueldata!AI$54:AI$70)/$E69/8.76","v":165.54509132420091},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL69,MSG_Fueldata!AJ$54:AJ$70)/$E69/8.76","v":165.54509132420091},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A12","v":"SENEPOHFNCbel"},"SEN","EPOHFNCbel","SEwEPOHFNCbel",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A70,MSG_SiteSpecific!$G$8:$G$251)","v":0.37894736842105264},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A70,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0.76636500000000007},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A70,MSG_SiteSpecific!$H$8:$H$251)","v":87.6},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A70,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A70,MSG_SiteSpecific!$L$8:$L$251)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A70,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A70,MSG_SiteSpecific!$K$8:$K$251)","v":0.80136986301369861},null,{"$f":"IF(LEFT(C70,5)=\"EPHYD\",VLOOKUP(A70,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A70,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"belair"},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A70,MSG_SiteSpecific!$M$8:$M$251)","v":1417.5},1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,{"$f":"IF(MID($A70,6,1)=\"O\",MID($A70,6,3)&LEFT(VLOOKUP($B70,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A70,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B70,NameConvs!$B$57:$G$69,6,FALSE),MID($A70,6,3)))","v":"OHFC"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL70,MSG_Fueldata!N$54:N$70)/$E70/8.76","v":122.60591070522578},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL70,MSG_Fueldata!O$54:O$70)/$E70/8.76","v":125.07610350076102},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL70,MSG_Fueldata!P$54:P$70)/$E70/8.76","v":127.54629629629629},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL70,MSG_Fueldata!Q$54:Q$70)/$E70/8.76","v":130.01648909183157},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL70,MSG_Fueldata!R$54:R$70)/$E70/8.76","v":132.48668188736681},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL70,MSG_Fueldata!S$54:S$70)/$E70/8.76","v":134.95687468290208},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL70,MSG_Fueldata!T$54:T$70)/$E70/8.76","v":137.42706747843735},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL70,MSG_Fueldata!U$54:U$70)/$E70/8.76","v":139.89726027397262},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL70,MSG_Fueldata!V$54:V$70)/$E70/8.76","v":142.36745306950786},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL70,MSG_Fueldata!W$54:W$70)/$E70/8.76","v":144.83764586504313},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL70,MSG_Fueldata!X$54:X$70)/$E70/8.76","v":147.11805555555554},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL70,MSG_Fueldata!Y$54:Y$70)/$E70/8.76","v":148.9225012683917},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL70,MSG_Fueldata!Z$54:Z$70)/$E70/8.76","v":150.72694698122783},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL70,MSG_Fueldata!AA$54:AA$70)/$E70/8.76","v":152.53139269406392},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL70,MSG_Fueldata!AB$54:AB$70)/$E70/8.76","v":154.33583840690005},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL70,MSG_Fueldata!AC$54:AC$70)/$E70/8.76","v":156.14028411973618},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL70,MSG_Fueldata!AD$54:AD$70)/$E70/8.76","v":157.94472983257228},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL70,MSG_Fueldata!AE$54:AE$70)/$E70/8.76","v":159.74917554540841},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL70,MSG_Fueldata!AF$54:AF$70)/$E70/8.76","v":161.55362125824453},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL70,MSG_Fueldata!AG$54:AG$70)/$E70/8.76","v":163.35806697108066},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL70,MSG_Fueldata!AH$54:AH$70)/$E70/8.76","v":165.54509132420091},165.54509132420091,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL70,MSG_Fueldata!AI$54:AI$70)/$E70/8.76","v":165.54509132420091},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL70,MSG_Fueldata!AJ$54:AJ$70)/$E70/8.76","v":165.54509132420091},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A13","v":"SENEPOHFNUunk"},"SEN","EPOHFNUunk","SEwEPOHFNUunk",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A71,MSG_SiteSpecific!$G$8:$G$251)","v":0.37894736842105264},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A71,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0.76636500000000007},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A71,MSG_SiteSpecific!$H$8:$H$251)","v":87.6},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A71,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A71,MSG_SiteSpecific!$L$8:$L$251)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A71,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A71,MSG_SiteSpecific!$K$8:$K$251)","v":0.80136986301369861},null,{"$f":"IF(LEFT(C71,5)=\"EPHYD\",VLOOKUP(A71,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A71,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"unknown"},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A71,MSG_SiteSpecific!$M$8:$M$251)","v":1417.5},1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,{"$f":"IF(MID($A71,6,1)=\"O\",MID($A71,6,3)&LEFT(VLOOKUP($B71,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A71,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B71,NameConvs!$B$57:$G$69,6,FALSE),MID($A71,6,3)))","v":"OHFC"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL71,MSG_Fueldata!N$54:N$70)/$E71/8.76","v":122.60591070522578},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL71,MSG_Fueldata!O$54:O$70)/$E71/8.76","v":125.07610350076102},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL71,MSG_Fueldata!P$54:P$70)/$E71/8.76","v":127.54629629629629},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL71,MSG_Fueldata!Q$54:Q$70)/$E71/8.76","v":130.01648909183157},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL71,MSG_Fueldata!R$54:R$70)/$E71/8.76","v":132.48668188736681},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL71,MSG_Fueldata!S$54:S$70)/$E71/8.76","v":134.95687468290208},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL71,MSG_Fueldata!T$54:T$70)/$E71/8.76","v":137.42706747843735},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL71,MSG_Fueldata!U$54:U$70)/$E71/8.76","v":139.89726027397262},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL71,MSG_Fueldata!V$54:V$70)/$E71/8.76","v":142.36745306950786},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL71,MSG_Fueldata!W$54:W$70)/$E71/8.76","v":144.83764586504313},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL71,MSG_Fueldata!X$54:X$70)/$E71/8.76","v":147.11805555555554},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL71,MSG_Fueldata!Y$54:Y$70)/$E71/8.76","v":148.9225012683917},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL71,MSG_Fueldata!Z$54:Z$70)/$E71/8.76","v":150.72694698122783},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL71,MSG_Fueldata!AA$54:AA$70)/$E71/8.76","v":152.53139269406392},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL71,MSG_Fueldata!AB$54:AB$70)/$E71/8.76","v":154.33583840690005},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL71,MSG_Fueldata!AC$54:AC$70)/$E71/8.76","v":156.14028411973618},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL71,MSG_Fueldata!AD$54:AD$70)/$E71/8.76","v":157.94472983257228},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL71,MSG_Fueldata!AE$54:AE$70)/$E71/8.76","v":159.74917554540841},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL71,MSG_Fueldata!AF$54:AF$70)/$E71/8.76","v":161.55362125824453},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL71,MSG_Fueldata!AG$54:AG$70)/$E71/8.76","v":163.35806697108066},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL71,MSG_Fueldata!AH$54:AH$70)/$E71/8.76","v":165.54509132420091},165.54509132420091,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL71,MSG_Fueldata!AI$54:AI$70)/$E71/8.76","v":165.54509132420091},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL71,MSG_Fueldata!AJ$54:AJ$70)/$E71/8.76","v":165.54509132420091},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A14","v":"SENEPCOANCSen"},"SEN","EPCOANCSen","SEwEPCOANCSen",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A72,MSG_SiteSpecific!$G$8:$G$251)","v":0.33333333333333331},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A72,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":1.0410958904109591},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A72,MSG_SiteSpecific!$H$8:$H$251)","v":27.155999999999999},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A72,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A72,MSG_SiteSpecific!$L$8:$L$251)","v":35},9.4263368290815872E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A72,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A72,MSG_SiteSpecific!$K$8:$K$251)","v":0.85562100456621004},null,{"$f":"IF(LEFT(C72,5)=\"EPHYD\",VLOOKUP(A72,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A72,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"Sendou "},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A72,MSG_SiteSpecific!$M$8:$M$251)","v":971},971,971,971,971,971,971,971,971,971,971,971,971,971,971,971,971,971,971,971,971,971,971,971,{"$f":"IF(MID($A72,6,1)=\"O\",MID($A72,6,3)&LEFT(VLOOKUP($B72,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A72,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B72,NameConvs!$B$57:$G$69,6,FALSE),MID($A72,6,3)))","v":"COA"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL72,MSG_Fueldata!N$54:N$70)/$E72/8.76","v":49.657534246575345},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL72,MSG_Fueldata!O$54:O$70)/$E72/8.76","v":50},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL72,MSG_Fueldata!P$54:P$70)/$E72/8.76","v":50.342465753424662},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL72,MSG_Fueldata!Q$54:Q$70)/$E72/8.76","v":50.684931506849317},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL72,MSG_Fueldata!R$54:R$70)/$E72/8.76","v":51.027397260273972},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL72,MSG_Fueldata!S$54:S$70)/$E72/8.76","v":51.369863013698634},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL72,MSG_Fueldata!T$54:T$70)/$E72/8.76","v":51.712328767123289},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL72,MSG_Fueldata!U$54:U$70)/$E72/8.76","v":52.054794520547944},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL72,MSG_Fueldata!V$54:V$70)/$E72/8.76","v":52.397260273972606},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL72,MSG_Fueldata!W$54:W$70)/$E72/8.76","v":52.739726027397261},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL72,MSG_Fueldata!X$54:X$70)/$E72/8.76","v":53.082191780821923},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL72,MSG_Fueldata!Y$54:Y$70)/$E72/8.76","v":53.424657534246577},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL72,MSG_Fueldata!Z$54:Z$70)/$E72/8.76","v":53.767123287671232},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL72,MSG_Fueldata!AA$54:AA$70)/$E72/8.76","v":54.109589041095894},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL72,MSG_Fueldata!AB$54:AB$70)/$E72/8.76","v":54.452054794520549},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL72,MSG_Fueldata!AC$54:AC$70)/$E72/8.76","v":54.794520547945204},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL72,MSG_Fueldata!AD$54:AD$70)/$E72/8.76","v":55.136986301369866},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL72,MSG_Fueldata!AE$54:AE$70)/$E72/8.76","v":55.479452054794521},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL72,MSG_Fueldata!AF$54:AF$70)/$E72/8.76","v":55.821917808219176},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL72,MSG_Fueldata!AG$54:AG$70)/$E72/8.76","v":56.164383561643838},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL72,MSG_Fueldata!AH$54:AH$70)/$E72/8.76","v":56.849315068493155},56.849315068493155,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL72,MSG_Fueldata!AI$54:AI$70)/$E72/8.76","v":56.849315068493155},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL72,MSG_Fueldata!AJ$54:AJ$70)/$E72/8.76","v":56.849315068493155},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A15","v":"SENEPCOANUKay"},"SEN","EPCOANUKay","SEwEPCOANUKay",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A73,MSG_SiteSpecific!$G$8:$G$251)","v":0.33333333333333331},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A73,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":1.0410958904109591},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A73,MSG_SiteSpecific!$H$8:$H$251)","v":27.155999999999999},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A73,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A73,MSG_SiteSpecific!$L$8:$L$251)","v":35},9.4263368290815872E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A73,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A73,MSG_SiteSpecific!$K$8:$K$251)","v":0.85562100456621004},null,{"$f":"IF(LEFT(C73,5)=\"EPHYD\",VLOOKUP(A73,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A73,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"Kayar "},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A73,MSG_SiteSpecific!$M$8:$M$251)","v":2488.6656000000003},2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,{"$f":"IF(MID($A73,6,1)=\"O\",MID($A73,6,3)&LEFT(VLOOKUP($B73,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A73,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B73,NameConvs!$B$57:$G$69,6,FALSE),MID($A73,6,3)))","v":"COA"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL73,MSG_Fueldata!N$54:N$70)/$E73/8.76","v":49.657534246575345},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL73,MSG_Fueldata!O$54:O$70)/$E73/8.76","v":50},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL73,MSG_Fueldata!P$54:P$70)/$E73/8.76","v":50.342465753424662},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL73,MSG_Fueldata!Q$54:Q$70)/$E73/8.76","v":50.684931506849317},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL73,MSG_Fueldata!R$54:R$70)/$E73/8.76","v":51.027397260273972},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL73,MSG_Fueldata!S$54:S$70)/$E73/8.76","v":51.369863013698634},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL73,MSG_Fueldata!T$54:T$70)/$E73/8.76","v":51.712328767123289},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL73,MSG_Fueldata!U$54:U$70)/$E73/8.76","v":52.054794520547944},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL73,MSG_Fueldata!V$54:V$70)/$E73/8.76","v":52.397260273972606},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL73,MSG_Fueldata!W$54:W$70)/$E73/8.76","v":52.739726027397261},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL73,MSG_Fueldata!X$54:X$70)/$E73/8.76","v":53.082191780821923},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL73,MSG_Fueldata!Y$54:Y$70)/$E73/8.76","v":53.424657534246577},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL73,MSG_Fueldata!Z$54:Z$70)/$E73/8.76","v":53.767123287671232},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL73,MSG_Fueldata!AA$54:AA$70)/$E73/8.76","v":54.109589041095894},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL73,MSG_Fueldata!AB$54:AB$70)/$E73/8.76","v":54.452054794520549},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL73,MSG_Fueldata!AC$54:AC$70)/$E73/8.76","v":54.794520547945204},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL73,MSG_Fueldata!AD$54:AD$70)/$E73/8.76","v":55.136986301369866},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL73,MSG_Fueldata!AE$54:AE$70)/$E73/8.76","v":55.479452054794521},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL73,MSG_Fueldata!AF$54:AF$70)/$E73/8.76","v":55.821917808219176},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL73,MSG_Fueldata!AG$54:AG$70)/$E73/8.76","v":56.164383561643838},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL73,MSG_Fueldata!AH$54:AH$70)/$E73/8.76","v":56.849315068493155},56.849315068493155,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL73,MSG_Fueldata!AI$54:AI$70)/$E73/8.76","v":56.849315068493155},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL73,MSG_Fueldata!AJ$54:AJ$70)/$E73/8.76","v":56.849315068493155},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A16","v":"SENEPCOANUSt "},"SEN","EPCOANUSt ","SEwEPCOANUSt ",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A74,MSG_SiteSpecific!$G$8:$G$251)","v":0.33333333333333331},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A74,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":1.0410958904109591},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A74,MSG_SiteSpecific!$H$8:$H$251)","v":27.155999999999999},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A74,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A74,MSG_SiteSpecific!$L$8:$L$251)","v":35},9.4263368290815872E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A74,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A74,MSG_SiteSpecific!$K$8:$K$251)","v":0.85562100456621004},null,{"$f":"IF(LEFT(C74,5)=\"EPHYD\",VLOOKUP(A74,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A74,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"St Louis "},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A74,MSG_SiteSpecific!$M$8:$M$251)","v":2488.6656000000003},2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,{"$f":"IF(MID($A74,6,1)=\"O\",MID($A74,6,3)&LEFT(VLOOKUP($B74,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A74,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B74,NameConvs!$B$57:$G$69,6,FALSE),MID($A74,6,3)))","v":"COA"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL74,MSG_Fueldata!N$54:N$70)/$E74/8.76","v":49.657534246575345},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL74,MSG_Fueldata!O$54:O$70)/$E74/8.76","v":50},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL74,MSG_Fueldata!P$54:P$70)/$E74/8.76","v":50.342465753424662},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL74,MSG_Fueldata!Q$54:Q$70)/$E74/8.76","v":50.684931506849317},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL74,MSG_Fueldata!R$54:R$70)/$E74/8.76","v":51.027397260273972},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL74,MSG_Fueldata!S$54:S$70)/$E74/8.76","v":51.369863013698634},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL74,MSG_Fueldata!T$54:T$70)/$E74/8.76","v":51.712328767123289},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL74,MSG_Fueldata!U$54:U$70)/$E74/8.76","v":52.054794520547944},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL74,MSG_Fueldata!V$54:V$70)/$E74/8.76","v":52.397260273972606},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL74,MSG_Fueldata!W$54:W$70)/$E74/8.76","v":52.739726027397261},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL74,MSG_Fueldata!X$54:X$70)/$E74/8.76","v":53.082191780821923},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL74,MSG_Fueldata!Y$54:Y$70)/$E74/8.76","v":53.424657534246577},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL74,MSG_Fueldata!Z$54:Z$70)/$E74/8.76","v":53.767123287671232},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL74,MSG_Fueldata!AA$54:AA$70)/$E74/8.76","v":54.109589041095894},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL74,MSG_Fueldata!AB$54:AB$70)/$E74/8.76","v":54.452054794520549},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL74,MSG_Fueldata!AC$54:AC$70)/$E74/8.76","v":54.794520547945204},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL74,MSG_Fueldata!AD$54:AD$70)/$E74/8.76","v":55.136986301369866},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL74,MSG_Fueldata!AE$54:AE$70)/$E74/8.76","v":55.479452054794521},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL74,MSG_Fueldata!AF$54:AF$70)/$E74/8.76","v":55.821917808219176},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL74,MSG_Fueldata!AG$54:AG$70)/$E74/8.76","v":56.164383561643838},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL74,MSG_Fueldata!AH$54:AH$70)/$E74/8.76","v":56.849315068493155},56.849315068493155,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL74,MSG_Fueldata!AI$54:AI$70)/$E74/8.76","v":56.849315068493155},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL74,MSG_Fueldata!AJ$54:AJ$70)/$E74/8.76","v":56.849315068493155},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A17","v":"SENEPBIONCros"},"SEN","EPBIONCros","SEwEPBIONCros",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A75,MSG_SiteSpecific!$G$8:$G$251)","v":0.375},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A75,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A75,MSG_SiteSpecific!$H$8:$H$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A75,MSG_SiteSpecific!$N$8:$N$251)","v":129.6},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A75,MSG_SiteSpecific!$L$8:$L$251)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A75,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A75,MSG_SiteSpecific!$K$8:$K$251)","v":0.85560000000000003},null,{"$f":"IF(LEFT(C75,5)=\"EPHYD\",VLOOKUP(A75,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A75,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"ross betio "},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A75,MSG_SiteSpecific!$M$8:$M$251)","v":3910},3910,3910,3910,3910,3910,3910,3910,3910,3910,3910,3910,3910,3910,3910,3910,3910,3910,3910,3910,3910,3910,3910,3910,{"$f":"IF(MID($A75,6,1)=\"O\",MID($A75,6,3)&LEFT(VLOOKUP($B75,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A75,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B75,NameConvs!$B$57:$G$69,6,FALSE),MID($A75,6,3)))","v":"BIO"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL75,MSG_Fueldata!N$54:N$70)/$E75/8.76","v":14.307458143074582},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL75,MSG_Fueldata!O$54:O$70)/$E75/8.76","v":14.307458143074582},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL75,MSG_Fueldata!P$54:P$70)/$E75/8.76","v":14.307458143074582},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL75,MSG_Fueldata!Q$54:Q$70)/$E75/8.76","v":14.307458143074582},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL75,MSG_Fueldata!R$54:R$70)/$E75/8.76","v":14.307458143074582},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL75,MSG_Fueldata!S$54:S$70)/$E75/8.76","v":14.307458143074582},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL75,MSG_Fueldata!T$54:T$70)/$E75/8.76","v":14.307458143074582},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL75,MSG_Fueldata!U$54:U$70)/$E75/8.76","v":14.307458143074582},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL75,MSG_Fueldata!V$54:V$70)/$E75/8.76","v":14.307458143074582},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL75,MSG_Fueldata!W$54:W$70)/$E75/8.76","v":14.307458143074582},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL75,MSG_Fueldata!X$54:X$70)/$E75/8.76","v":14.307458143074582},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL75,MSG_Fueldata!Y$54:Y$70)/$E75/8.76","v":14.307458143074582},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL75,MSG_Fueldata!Z$54:Z$70)/$E75/8.76","v":14.307458143074582},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL75,MSG_Fueldata!AA$54:AA$70)/$E75/8.76","v":14.307458143074582},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL75,MSG_Fueldata!AB$54:AB$70)/$E75/8.76","v":14.307458143074582},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL75,MSG_Fueldata!AC$54:AC$70)/$E75/8.76","v":14.307458143074582},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL75,MSG_Fueldata!AD$54:AD$70)/$E75/8.76","v":14.307458143074582},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL75,MSG_Fueldata!AE$54:AE$70)/$E75/8.76","v":14.307458143074582},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL75,MSG_Fueldata!AF$54:AF$70)/$E75/8.76","v":14.307458143074582},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL75,MSG_Fueldata!AG$54:AG$70)/$E75/8.76","v":14.307458143074582},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL75,MSG_Fueldata!AH$54:AH$70)/$E75/8.76","v":14.307458143074582},14.307458143074582,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL75,MSG_Fueldata!AI$54:AI$70)/$E75/8.76","v":14.307458143074582},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL75,MSG_Fueldata!AJ$54:AJ$70)/$E75/8.76","v":14.307458143074582},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A18","v":"SENEPWNDNUSt "},"SEN","EPWNDNUSt ","SEwEPWNDNUSt ",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A76,MSG_SiteSpecific!$G$8:$G$251)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A76,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A76,MSG_SiteSpecific!$H$8:$H$251)","v":87.6},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A76,MSG_SiteSpecific!$N$8:$N$251)","v":17},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A76,MSG_SiteSpecific!$L$8:$L$251)","v":20},0.1067814770659507,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A76,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A76,MSG_SiteSpecific!$K$8:$K$251)","v":0.30000000000000004},null,{"$f":"IF(LEFT(C76,5)=\"EPHYD\",VLOOKUP(A76,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A76,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"St Louis WP "},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A76,MSG_SiteSpecific!$M$8:$M$251)","v":1934},1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,{"$f":"IF(MID($A76,6,1)=\"O\",MID($A76,6,3)&LEFT(VLOOKUP($B76,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A76,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B76,NameConvs!$B$57:$G$69,6,FALSE),MID($A76,6,3)))","v":"WND"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL76,MSG_Fueldata!N$54:N$70)/$E76/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL76,MSG_Fueldata!O$54:O$70)/$E76/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL76,MSG_Fueldata!P$54:P$70)/$E76/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL76,MSG_Fueldata!Q$54:Q$70)/$E76/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL76,MSG_Fueldata!R$54:R$70)/$E76/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL76,MSG_Fueldata!S$54:S$70)/$E76/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL76,MSG_Fueldata!T$54:T$70)/$E76/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL76,MSG_Fueldata!U$54:U$70)/$E76/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL76,MSG_Fueldata!V$54:V$70)/$E76/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL76,MSG_Fueldata!W$54:W$70)/$E76/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL76,MSG_Fueldata!X$54:X$70)/$E76/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL76,MSG_Fueldata!Y$54:Y$70)/$E76/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL76,MSG_Fueldata!Z$54:Z$70)/$E76/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL76,MSG_Fueldata!AA$54:AA$70)/$E76/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL76,MSG_Fueldata!AB$54:AB$70)/$E76/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL76,MSG_Fueldata!AC$54:AC$70)/$E76/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL76,MSG_Fueldata!AD$54:AD$70)/$E76/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL76,MSG_Fueldata!AE$54:AE$70)/$E76/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL76,MSG_Fueldata!AF$54:AF$70)/$E76/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL76,MSG_Fueldata!AG$54:AG$70)/$E76/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL76,MSG_Fueldata!AH$54:AH$70)/$E76/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL76,MSG_Fueldata!AI$54:AI$70)/$E76/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL76,MSG_Fueldata!AJ$54:AJ$70)/$E76/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A19","v":"SENEPSOLNUzig"},"SEN","EPSOLNUzig","SEwEPSOLNUzig",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A77,MSG_SiteSpecific!$G$8:$G$251)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A77,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A77,MSG_SiteSpecific!$H$8:$H$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A77,MSG_SiteSpecific!$N$8:$N$251)","v":20},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A77,MSG_SiteSpecific!$L$8:$L$251)","v":20},0.1067814770659507,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A77,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A77,MSG_SiteSpecific!$K$8:$K$251)","v":0.25},null,{"$f":"IF(LEFT(C77,5)=\"EPHYD\",VLOOKUP(A77,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A77,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"ziguinchor "},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A77,MSG_SiteSpecific!$M$8:$M$251)","v":5030},5030,5030,5030,5030,5030,5030,5030,5030,5030,5030,5030,5030,5030,5030,5030,5030,5030,5030,5030,5030,5030,5030,5030,{"$f":"IF(MID($A77,6,1)=\"O\",MID($A77,6,3)&LEFT(VLOOKUP($B77,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A77,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B77,NameConvs!$B$57:$G$69,6,FALSE),MID($A77,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL77,MSG_Fueldata!N$54:N$70)/$E77/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL77,MSG_Fueldata!O$54:O$70)/$E77/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL77,MSG_Fueldata!P$54:P$70)/$E77/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL77,MSG_Fueldata!Q$54:Q$70)/$E77/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL77,MSG_Fueldata!R$54:R$70)/$E77/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL77,MSG_Fueldata!S$54:S$70)/$E77/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL77,MSG_Fueldata!T$54:T$70)/$E77/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL77,MSG_Fueldata!U$54:U$70)/$E77/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL77,MSG_Fueldata!V$54:V$70)/$E77/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL77,MSG_Fueldata!W$54:W$70)/$E77/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL77,MSG_Fueldata!X$54:X$70)/$E77/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL77,MSG_Fueldata!Y$54:Y$70)/$E77/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL77,MSG_Fueldata!Z$54:Z$70)/$E77/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL77,MSG_Fueldata!AA$54:AA$70)/$E77/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL77,MSG_Fueldata!AB$54:AB$70)/$E77/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL77,MSG_Fueldata!AC$54:AC$70)/$E77/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL77,MSG_Fueldata!AD$54:AD$70)/$E77/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL77,MSG_Fueldata!AE$54:AE$70)/$E77/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL77,MSG_Fueldata!AF$54:AF$70)/$E77/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL77,MSG_Fueldata!AG$54:AG$70)/$E77/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL77,MSG_Fueldata!AH$54:AH$70)/$E77/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL77,MSG_Fueldata!AI$54:AI$70)/$E77/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL77,MSG_Fueldata!AJ$54:AJ$70)/$E77/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A20","v":"SENEPWNDNUtai"},"SEN","EPWNDNUtai","SEwEPWNDNUtai",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A78,MSG_SiteSpecific!$G$8:$G$251)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A78,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A78,MSG_SiteSpecific!$H$8:$H$251)","v":87.6},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A78,MSG_SiteSpecific!$N$8:$N$251)","v":17},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A78,MSG_SiteSpecific!$L$8:$L$251)","v":20},0.1067814770659507,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A78,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A78,MSG_SiteSpecific!$K$8:$K$251)","v":0.30000000000000004},null,{"$f":"IF(LEFT(C78,5)=\"EPHYD\",VLOOKUP(A78,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A78,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"taiba ndiaye "},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A78,MSG_SiteSpecific!$M$8:$M$251)","v":1934},1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,{"$f":"IF(MID($A78,6,1)=\"O\",MID($A78,6,3)&LEFT(VLOOKUP($B78,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A78,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B78,NameConvs!$B$57:$G$69,6,FALSE),MID($A78,6,3)))","v":"WND"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL78,MSG_Fueldata!N$54:N$70)/$E78/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL78,MSG_Fueldata!O$54:O$70)/$E78/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL78,MSG_Fueldata!P$54:P$70)/$E78/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL78,MSG_Fueldata!Q$54:Q$70)/$E78/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL78,MSG_Fueldata!R$54:R$70)/$E78/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL78,MSG_Fueldata!S$54:S$70)/$E78/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL78,MSG_Fueldata!T$54:T$70)/$E78/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL78,MSG_Fueldata!U$54:U$70)/$E78/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL78,MSG_Fueldata!V$54:V$70)/$E78/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL78,MSG_Fueldata!W$54:W$70)/$E78/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL78,MSG_Fueldata!X$54:X$70)/$E78/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL78,MSG_Fueldata!Y$54:Y$70)/$E78/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL78,MSG_Fueldata!Z$54:Z$70)/$E78/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL78,MSG_Fueldata!AA$54:AA$70)/$E78/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL78,MSG_Fueldata!AB$54:AB$70)/$E78/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL78,MSG_Fueldata!AC$54:AC$70)/$E78/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL78,MSG_Fueldata!AD$54:AD$70)/$E78/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL78,MSG_Fueldata!AE$54:AE$70)/$E78/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL78,MSG_Fueldata!AF$54:AF$70)/$E78/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL78,MSG_Fueldata!AG$54:AG$70)/$E78/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL78,MSG_Fueldata!AH$54:AH$70)/$E78/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL78,MSG_Fueldata!AI$54:AI$70)/$E78/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL78,MSG_Fueldata!AJ$54:AJ$70)/$E78/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A21","v":"SENEPHYDNUDASam"},"SEN","EPHYDNUDASam","SEwEPHYDNUDASam",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A79,MSG_SiteSpecific!$G$8:$G$251)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A79,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A79,MSG_SiteSpecific!$H$8:$H$251)","v":2},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A79,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A79,MSG_SiteSpecific!$L$8:$L$251)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A79,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A79,MSG_SiteSpecific!$K$8:$K$251)","v":0.18550228310502284},null,{"$f":"IF(LEFT(C79,5)=\"EPHYD\",VLOOKUP(A79,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A79,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"Sambangalou(OMVG)partSénégal40%"},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A79,MSG_SiteSpecific!$M$8:$M$251)","v":3386},3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,{"$f":"IF(MID($A79,6,1)=\"O\",MID($A79,6,3)&LEFT(VLOOKUP($B79,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A79,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B79,NameConvs!$B$57:$G$69,6,FALSE),MID($A79,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL79,MSG_Fueldata!N$54:N$70)/$E79/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL79,MSG_Fueldata!O$54:O$70)/$E79/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL79,MSG_Fueldata!P$54:P$70)/$E79/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL79,MSG_Fueldata!Q$54:Q$70)/$E79/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL79,MSG_Fueldata!R$54:R$70)/$E79/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL79,MSG_Fueldata!S$54:S$70)/$E79/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL79,MSG_Fueldata!T$54:T$70)/$E79/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL79,MSG_Fueldata!U$54:U$70)/$E79/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL79,MSG_Fueldata!V$54:V$70)/$E79/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL79,MSG_Fueldata!W$54:W$70)/$E79/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL79,MSG_Fueldata!X$54:X$70)/$E79/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL79,MSG_Fueldata!Y$54:Y$70)/$E79/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL79,MSG_Fueldata!Z$54:Z$70)/$E79/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL79,MSG_Fueldata!AA$54:AA$70)/$E79/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL79,MSG_Fueldata!AB$54:AB$70)/$E79/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL79,MSG_Fueldata!AC$54:AC$70)/$E79/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL79,MSG_Fueldata!AD$54:AD$70)/$E79/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL79,MSG_Fueldata!AE$54:AE$70)/$E79/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL79,MSG_Fueldata!AF$54:AF$70)/$E79/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL79,MSG_Fueldata!AG$54:AG$70)/$E79/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL79,MSG_Fueldata!AH$54:AH$70)/$E79/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL79,MSG_Fueldata!AI$54:AI$70)/$E79/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL79,MSG_Fueldata!AJ$54:AJ$70)/$E79/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A22","v":"SENEPHYDNUROKal"},"SEN","EPHYDNUROKal","SEwEPHYDNUROKal",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A80,MSG_SiteSpecific!$G$8:$G$251)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A80,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A80,MSG_SiteSpecific!$H$8:$H$251)","v":2},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A80,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A80,MSG_SiteSpecific!$L$8:$L$251)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A80,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A80,MSG_SiteSpecific!$K$8:$K$251)","v":0.10797184170471842},null,{"$f":"IF(LEFT(C80,5)=\"EPHYD\",VLOOKUP(A80,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A80,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"Kaleta(OMVG)partSénégal40%"},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A80,MSG_SiteSpecific!$M$8:$M$251)","v":1114},1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,{"$f":"IF(MID($A80,6,1)=\"O\",MID($A80,6,3)&LEFT(VLOOKUP($B80,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A80,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B80,NameConvs!$B$57:$G$69,6,FALSE),MID($A80,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL80,MSG_Fueldata!N$54:N$70)/$E80/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL80,MSG_Fueldata!O$54:O$70)/$E80/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL80,MSG_Fueldata!P$54:P$70)/$E80/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL80,MSG_Fueldata!Q$54:Q$70)/$E80/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL80,MSG_Fueldata!R$54:R$70)/$E80/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL80,MSG_Fueldata!S$54:S$70)/$E80/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL80,MSG_Fueldata!T$54:T$70)/$E80/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL80,MSG_Fueldata!U$54:U$70)/$E80/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL80,MSG_Fueldata!V$54:V$70)/$E80/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL80,MSG_Fueldata!W$54:W$70)/$E80/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL80,MSG_Fueldata!X$54:X$70)/$E80/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL80,MSG_Fueldata!Y$54:Y$70)/$E80/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL80,MSG_Fueldata!Z$54:Z$70)/$E80/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL80,MSG_Fueldata!AA$54:AA$70)/$E80/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL80,MSG_Fueldata!AB$54:AB$70)/$E80/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL80,MSG_Fueldata!AC$54:AC$70)/$E80/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL80,MSG_Fueldata!AD$54:AD$70)/$E80/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL80,MSG_Fueldata!AE$54:AE$70)/$E80/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL80,MSG_Fueldata!AF$54:AF$70)/$E80/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL80,MSG_Fueldata!AG$54:AG$70)/$E80/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL80,MSG_Fueldata!AH$54:AH$70)/$E80/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL80,MSG_Fueldata!AI$54:AI$70)/$E80/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL80,MSG_Fueldata!AJ$54:AJ$70)/$E80/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A23","v":"SENEPHYDNURODig"},"SEN","EPHYDNURODig","SEwEPHYDNURODig",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A81,MSG_SiteSpecific!$G$8:$G$251)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A81,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A81,MSG_SiteSpecific!$H$8:$H$251)","v":2},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A81,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A81,MSG_SiteSpecific!$L$8:$L$251)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A81,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A81,MSG_SiteSpecific!$K$8:$K$251)","v":2.8997636142066397E-2},null,{"$f":"IF(LEFT(C81,5)=\"EPHYD\",VLOOKUP(A81,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A81,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"Digan(OMVG)partSénégal40%"},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A81,MSG_SiteSpecific!$M$8:$M$251)","v":1201},1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,{"$f":"IF(MID($A81,6,1)=\"O\",MID($A81,6,3)&LEFT(VLOOKUP($B81,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A81,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B81,NameConvs!$B$57:$G$69,6,FALSE),MID($A81,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL81,MSG_Fueldata!N$54:N$70)/$E81/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL81,MSG_Fueldata!O$54:O$70)/$E81/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL81,MSG_Fueldata!P$54:P$70)/$E81/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL81,MSG_Fueldata!Q$54:Q$70)/$E81/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL81,MSG_Fueldata!R$54:R$70)/$E81/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL81,MSG_Fueldata!S$54:S$70)/$E81/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL81,MSG_Fueldata!T$54:T$70)/$E81/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL81,MSG_Fueldata!U$54:U$70)/$E81/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL81,MSG_Fueldata!V$54:V$70)/$E81/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL81,MSG_Fueldata!W$54:W$70)/$E81/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL81,MSG_Fueldata!X$54:X$70)/$E81/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL81,MSG_Fueldata!Y$54:Y$70)/$E81/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL81,MSG_Fueldata!Z$54:Z$70)/$E81/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL81,MSG_Fueldata!AA$54:AA$70)/$E81/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL81,MSG_Fueldata!AB$54:AB$70)/$E81/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL81,MSG_Fueldata!AC$54:AC$70)/$E81/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL81,MSG_Fueldata!AD$54:AD$70)/$E81/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL81,MSG_Fueldata!AE$54:AE$70)/$E81/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL81,MSG_Fueldata!AF$54:AF$70)/$E81/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL81,MSG_Fueldata!AG$54:AG$70)/$E81/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL81,MSG_Fueldata!AH$54:AH$70)/$E81/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL81,MSG_Fueldata!AI$54:AI$70)/$E81/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL81,MSG_Fueldata!AJ$54:AJ$70)/$E81/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A24","v":"SENEPHYDNUDAFel"},"SEN","EPHYDNUDAFel","SEwEPHYDNUDAFel",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A82,MSG_SiteSpecific!$G$8:$G$251)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A82,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A82,MSG_SiteSpecific!$H$8:$H$251)","v":2},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A82,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A82,MSG_SiteSpecific!$L$8:$L$251)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A82,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A82,MSG_SiteSpecific!$K$8:$K$251)","v":0.39815124178639055},null,{"$f":"IF(LEFT(C82,5)=\"EPHYD\",VLOOKUP(A82,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A82,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"FelloSounga(OMVG)partSénégal40%"},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A82,MSG_SiteSpecific!$M$8:$M$251)","v":3474},3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,{"$f":"IF(MID($A82,6,1)=\"O\",MID($A82,6,3)&LEFT(VLOOKUP($B82,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A82,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B82,NameConvs!$B$57:$G$69,6,FALSE),MID($A82,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL82,MSG_Fueldata!N$54:N$70)/$E82/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL82,MSG_Fueldata!O$54:O$70)/$E82/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL82,MSG_Fueldata!P$54:P$70)/$E82/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL82,MSG_Fueldata!Q$54:Q$70)/$E82/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL82,MSG_Fueldata!R$54:R$70)/$E82/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL82,MSG_Fueldata!S$54:S$70)/$E82/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL82,MSG_Fueldata!T$54:T$70)/$E82/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL82,MSG_Fueldata!U$54:U$70)/$E82/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL82,MSG_Fueldata!V$54:V$70)/$E82/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL82,MSG_Fueldata!W$54:W$70)/$E82/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL82,MSG_Fueldata!X$54:X$70)/$E82/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL82,MSG_Fueldata!Y$54:Y$70)/$E82/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL82,MSG_Fueldata!Z$54:Z$70)/$E82/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL82,MSG_Fueldata!AA$54:AA$70)/$E82/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL82,MSG_Fueldata!AB$54:AB$70)/$E82/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL82,MSG_Fueldata!AC$54:AC$70)/$E82/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL82,MSG_Fueldata!AD$54:AD$70)/$E82/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL82,MSG_Fueldata!AE$54:AE$70)/$E82/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL82,MSG_Fueldata!AF$54:AF$70)/$E82/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL82,MSG_Fueldata!AG$54:AG$70)/$E82/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL82,MSG_Fueldata!AH$54:AH$70)/$E82/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL82,MSG_Fueldata!AI$54:AI$70)/$E82/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL82,MSG_Fueldata!AJ$54:AJ$70)/$E82/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A25","v":"SENEPHYDNUROSal"},"SEN","EPHYDNUROSal","SEwEPHYDNUROSal",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A83,MSG_SiteSpecific!$G$8:$G$251)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A83,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A83,MSG_SiteSpecific!$H$8:$H$251)","v":2},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A83,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A83,MSG_SiteSpecific!$L$8:$L$251)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A83,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A83,MSG_SiteSpecific!$K$8:$K$251)","v":0.13527397260273974},null,{"$f":"IF(LEFT(C83,5)=\"EPHYD\",VLOOKUP(A83,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A83,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"Saltinho(OMVG)partSénégal40%"},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A83,MSG_SiteSpecific!$M$8:$M$251)","v":4273},4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,{"$f":"IF(MID($A83,6,1)=\"O\",MID($A83,6,3)&LEFT(VLOOKUP($B83,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A83,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B83,NameConvs!$B$57:$G$69,6,FALSE),MID($A83,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL83,MSG_Fueldata!N$54:N$70)/$E83/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL83,MSG_Fueldata!O$54:O$70)/$E83/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL83,MSG_Fueldata!P$54:P$70)/$E83/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL83,MSG_Fueldata!Q$54:Q$70)/$E83/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL83,MSG_Fueldata!R$54:R$70)/$E83/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL83,MSG_Fueldata!S$54:S$70)/$E83/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL83,MSG_Fueldata!T$54:T$70)/$E83/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL83,MSG_Fueldata!U$54:U$70)/$E83/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL83,MSG_Fueldata!V$54:V$70)/$E83/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL83,MSG_Fueldata!W$54:W$70)/$E83/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL83,MSG_Fueldata!X$54:X$70)/$E83/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL83,MSG_Fueldata!Y$54:Y$70)/$E83/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL83,MSG_Fueldata!Z$54:Z$70)/$E83/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL83,MSG_Fueldata!AA$54:AA$70)/$E83/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL83,MSG_Fueldata!AB$54:AB$70)/$E83/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL83,MSG_Fueldata!AC$54:AC$70)/$E83/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL83,MSG_Fueldata!AD$54:AD$70)/$E83/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL83,MSG_Fueldata!AE$54:AE$70)/$E83/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL83,MSG_Fueldata!AF$54:AF$70)/$E83/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL83,MSG_Fueldata!AG$54:AG$70)/$E83/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL83,MSG_Fueldata!AH$54:AH$70)/$E83/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL83,MSG_Fueldata!AI$54:AI$70)/$E83/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL83,MSG_Fueldata!AJ$54:AJ$70)/$E83/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A26","v":"SENEPHYDNUROFel"},"SEN","EPHYDNUROFel","SEwEPHYDNUROFel",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A84,MSG_SiteSpecific!$G$8:$G$251)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A84,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A84,MSG_SiteSpecific!$H$8:$H$251)","v":2},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A84,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A84,MSG_SiteSpecific!$L$8:$L$251)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A84,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A84,MSG_SiteSpecific!$K$8:$K$251)","v":0.60882800608828003},null,{"$f":"IF(LEFT(C84,5)=\"EPHYD\",VLOOKUP(A84,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A84,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"Felou(OMVS)partSénégal15%"},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A84,MSG_SiteSpecific!$M$8:$M$251)","v":2400},2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,{"$f":"IF(MID($A84,6,1)=\"O\",MID($A84,6,3)&LEFT(VLOOKUP($B84,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A84,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B84,NameConvs!$B$57:$G$69,6,FALSE),MID($A84,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL84,MSG_Fueldata!N$54:N$70)/$E84/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL84,MSG_Fueldata!O$54:O$70)/$E84/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL84,MSG_Fueldata!P$54:P$70)/$E84/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL84,MSG_Fueldata!Q$54:Q$70)/$E84/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL84,MSG_Fueldata!R$54:R$70)/$E84/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL84,MSG_Fueldata!S$54:S$70)/$E84/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL84,MSG_Fueldata!T$54:T$70)/$E84/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL84,MSG_Fueldata!U$54:U$70)/$E84/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL84,MSG_Fueldata!V$54:V$70)/$E84/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL84,MSG_Fueldata!W$54:W$70)/$E84/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL84,MSG_Fueldata!X$54:X$70)/$E84/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL84,MSG_Fueldata!Y$54:Y$70)/$E84/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL84,MSG_Fueldata!Z$54:Z$70)/$E84/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL84,MSG_Fueldata!AA$54:AA$70)/$E84/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL84,MSG_Fueldata!AB$54:AB$70)/$E84/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL84,MSG_Fueldata!AC$54:AC$70)/$E84/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL84,MSG_Fueldata!AD$54:AD$70)/$E84/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL84,MSG_Fueldata!AE$54:AE$70)/$E84/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL84,MSG_Fueldata!AF$54:AF$70)/$E84/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL84,MSG_Fueldata!AG$54:AG$70)/$E84/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL84,MSG_Fueldata!AH$54:AH$70)/$E84/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL84,MSG_Fueldata!AI$54:AI$70)/$E84/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL84,MSG_Fueldata!AJ$54:AJ$70)/$E84/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A27","v":"SENEPHYDNUROGou"},"SEN","EPHYDNUROGou","SEwEPHYDNUROGou",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A85,MSG_SiteSpecific!$G$8:$G$251)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A85,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A85,MSG_SiteSpecific!$H$8:$H$251)","v":2},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A85,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A85,MSG_SiteSpecific!$L$8:$L$251)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A85,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A85,MSG_SiteSpecific!$K$8:$K$251)","v":0.18509458577951729},null,{"$f":"IF(LEFT(C85,5)=\"EPHYD\",VLOOKUP(A85,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A85,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"Gouina(OMVS)partSénégal25%"},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A85,MSG_SiteSpecific!$M$8:$M$251)","v":2347},2347,2347,2347,2347,2347,2347,2347,2347,2347,2347,2347,2347,2347,2347,2347,2347,2347,2347,2347,2347,2347,2347,2347,{"$f":"IF(MID($A85,6,1)=\"O\",MID($A85,6,3)&LEFT(VLOOKUP($B85,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A85,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B85,NameConvs!$B$57:$G$69,6,FALSE),MID($A85,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL85,MSG_Fueldata!N$54:N$70)/$E85/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL85,MSG_Fueldata!O$54:O$70)/$E85/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL85,MSG_Fueldata!P$54:P$70)/$E85/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL85,MSG_Fueldata!Q$54:Q$70)/$E85/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL85,MSG_Fueldata!R$54:R$70)/$E85/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL85,MSG_Fueldata!S$54:S$70)/$E85/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL85,MSG_Fueldata!T$54:T$70)/$E85/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL85,MSG_Fueldata!U$54:U$70)/$E85/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL85,MSG_Fueldata!V$54:V$70)/$E85/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL85,MSG_Fueldata!W$54:W$70)/$E85/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL85,MSG_Fueldata!X$54:X$70)/$E85/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL85,MSG_Fueldata!Y$54:Y$70)/$E85/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL85,MSG_Fueldata!Z$54:Z$70)/$E85/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL85,MSG_Fueldata!AA$54:AA$70)/$E85/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL85,MSG_Fueldata!AB$54:AB$70)/$E85/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL85,MSG_Fueldata!AC$54:AC$70)/$E85/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL85,MSG_Fueldata!AD$54:AD$70)/$E85/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL85,MSG_Fueldata!AE$54:AE$70)/$E85/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL85,MSG_Fueldata!AF$54:AF$70)/$E85/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL85,MSG_Fueldata!AG$54:AG$70)/$E85/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL85,MSG_Fueldata!AH$54:AH$70)/$E85/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL85,MSG_Fueldata!AI$54:AI$70)/$E85/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL85,MSG_Fueldata!AJ$54:AJ$70)/$E85/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A28","v":"SENEPHYDNUDADAM"},"SEN","EPHYDNUDADAM","SEwEPHYDNUDADAM",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A86,MSG_SiteSpecific!$G$8:$G$251)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A86,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A86,MSG_SiteSpecific!$H$8:$H$251)","v":2},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A86,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A86,MSG_SiteSpecific!$L$8:$L$251)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A86,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A86,MSG_SiteSpecific!$K$8:$K$251)","v":0.29427833248109375},null,{"$f":"IF(LEFT(C86,5)=\"EPHYD\",VLOOKUP(A86,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A86,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"DAMEnvisagée"},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A86,MSG_SiteSpecific!$M$8:$M$251)","v":4311},4311,4311,4311,4311,4311,4311,4311,4311,4311,4311,4311,4311,4311,4311,4311,4311,4311,4311,4311,4311,4311,4311,4311,{"$f":"IF(MID($A86,6,1)=\"O\",MID($A86,6,3)&LEFT(VLOOKUP($B86,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A86,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B86,NameConvs!$B$57:$G$69,6,FALSE),MID($A86,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL86,MSG_Fueldata!N$54:N$70)/$E86/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL86,MSG_Fueldata!O$54:O$70)/$E86/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL86,MSG_Fueldata!P$54:P$70)/$E86/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL86,MSG_Fueldata!Q$54:Q$70)/$E86/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL86,MSG_Fueldata!R$54:R$70)/$E86/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL86,MSG_Fueldata!S$54:S$70)/$E86/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL86,MSG_Fueldata!T$54:T$70)/$E86/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL86,MSG_Fueldata!U$54:U$70)/$E86/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL86,MSG_Fueldata!V$54:V$70)/$E86/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL86,MSG_Fueldata!W$54:W$70)/$E86/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL86,MSG_Fueldata!X$54:X$70)/$E86/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL86,MSG_Fueldata!Y$54:Y$70)/$E86/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL86,MSG_Fueldata!Z$54:Z$70)/$E86/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL86,MSG_Fueldata!AA$54:AA$70)/$E86/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL86,MSG_Fueldata!AB$54:AB$70)/$E86/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL86,MSG_Fueldata!AC$54:AC$70)/$E86/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL86,MSG_Fueldata!AD$54:AD$70)/$E86/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL86,MSG_Fueldata!AE$54:AE$70)/$E86/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL86,MSG_Fueldata!AF$54:AF$70)/$E86/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL86,MSG_Fueldata!AG$54:AG$70)/$E86/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL86,MSG_Fueldata!AH$54:AH$70)/$E86/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL86,MSG_Fueldata!AI$54:AI$70)/$E86/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL86,MSG_Fueldata!AJ$54:AJ$70)/$E86/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A35","v":"GAMEPOHFNCBri"},"GAM","EPOHFNCBri","GAwEPOHFNCBri",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A87,MSG_SiteSpecific!$G$8:$G$251)","v":0.37894736842105264},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A87,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0.76636500000000007},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A87,MSG_SiteSpecific!$H$8:$H$251)","v":87.6},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A87,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A87,MSG_SiteSpecific!$L$8:$L$251)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A87,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A87,MSG_SiteSpecific!$K$8:$K$251)","v":0.80136986301369861},null,{"$f":"IF(LEFT(C87,5)=\"EPHYD\",VLOOKUP(A87,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A87,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"Brikama "},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A87,MSG_SiteSpecific!$M$8:$M$251)","v":1417.5},1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,{"$f":"IF(MID($A87,6,1)=\"O\",MID($A87,6,3)&LEFT(VLOOKUP($B87,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A87,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B87,NameConvs!$B$57:$G$69,6,FALSE),MID($A87,6,3)))","v":"OHFC"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL87,MSG_Fueldata!N$54:N$70)/$E87/8.76","v":122.60591070522578},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL87,MSG_Fueldata!O$54:O$70)/$E87/8.76","v":125.07610350076102},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL87,MSG_Fueldata!P$54:P$70)/$E87/8.76","v":127.54629629629629},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL87,MSG_Fueldata!Q$54:Q$70)/$E87/8.76","v":130.01648909183157},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL87,MSG_Fueldata!R$54:R$70)/$E87/8.76","v":132.48668188736681},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL87,MSG_Fueldata!S$54:S$70)/$E87/8.76","v":134.95687468290208},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL87,MSG_Fueldata!T$54:T$70)/$E87/8.76","v":137.42706747843735},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL87,MSG_Fueldata!U$54:U$70)/$E87/8.76","v":139.89726027397262},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL87,MSG_Fueldata!V$54:V$70)/$E87/8.76","v":142.36745306950786},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL87,MSG_Fueldata!W$54:W$70)/$E87/8.76","v":144.83764586504313},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL87,MSG_Fueldata!X$54:X$70)/$E87/8.76","v":147.11805555555554},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL87,MSG_Fueldata!Y$54:Y$70)/$E87/8.76","v":148.9225012683917},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL87,MSG_Fueldata!Z$54:Z$70)/$E87/8.76","v":150.72694698122783},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL87,MSG_Fueldata!AA$54:AA$70)/$E87/8.76","v":152.53139269406392},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL87,MSG_Fueldata!AB$54:AB$70)/$E87/8.76","v":154.33583840690005},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL87,MSG_Fueldata!AC$54:AC$70)/$E87/8.76","v":156.14028411973618},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL87,MSG_Fueldata!AD$54:AD$70)/$E87/8.76","v":157.94472983257228},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL87,MSG_Fueldata!AE$54:AE$70)/$E87/8.76","v":159.74917554540841},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL87,MSG_Fueldata!AF$54:AF$70)/$E87/8.76","v":161.55362125824453},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL87,MSG_Fueldata!AG$54:AG$70)/$E87/8.76","v":163.35806697108066},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL87,MSG_Fueldata!AH$54:AH$70)/$E87/8.76","v":165.54509132420091},165.54509132420091,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL87,MSG_Fueldata!AI$54:AI$70)/$E87/8.76","v":165.54509132420091},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL87,MSG_Fueldata!AJ$54:AJ$70)/$E87/8.76","v":165.54509132420091},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A36","v":"GAMEPWNDNCBat"},"GAM","EPWNDNCBat","GAwEPWNDNCBat",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A88,MSG_SiteSpecific!$G$8:$G$251)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A88,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A88,MSG_SiteSpecific!$H$8:$H$251)","v":87.6},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A88,MSG_SiteSpecific!$N$8:$N$251)","v":17},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A88,MSG_SiteSpecific!$L$8:$L$251)","v":20},0.1067814770659507,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A88,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A88,MSG_SiteSpecific!$K$8:$K$251)","v":0.30000000000000004},null,{"$f":"IF(LEFT(C88,5)=\"EPHYD\",VLOOKUP(A88,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A88,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"Batokunku "},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A88,MSG_SiteSpecific!$M$8:$M$251)","v":1750},1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,{"$f":"IF(MID($A88,6,1)=\"O\",MID($A88,6,3)&LEFT(VLOOKUP($B88,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A88,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B88,NameConvs!$B$57:$G$69,6,FALSE),MID($A88,6,3)))","v":"WND"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL88,MSG_Fueldata!N$54:N$70)/$E88/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL88,MSG_Fueldata!O$54:O$70)/$E88/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL88,MSG_Fueldata!P$54:P$70)/$E88/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL88,MSG_Fueldata!Q$54:Q$70)/$E88/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL88,MSG_Fueldata!R$54:R$70)/$E88/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL88,MSG_Fueldata!S$54:S$70)/$E88/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL88,MSG_Fueldata!T$54:T$70)/$E88/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL88,MSG_Fueldata!U$54:U$70)/$E88/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL88,MSG_Fueldata!V$54:V$70)/$E88/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL88,MSG_Fueldata!W$54:W$70)/$E88/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL88,MSG_Fueldata!X$54:X$70)/$E88/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL88,MSG_Fueldata!Y$54:Y$70)/$E88/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL88,MSG_Fueldata!Z$54:Z$70)/$E88/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL88,MSG_Fueldata!AA$54:AA$70)/$E88/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL88,MSG_Fueldata!AB$54:AB$70)/$E88/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL88,MSG_Fueldata!AC$54:AC$70)/$E88/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL88,MSG_Fueldata!AD$54:AD$70)/$E88/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL88,MSG_Fueldata!AE$54:AE$70)/$E88/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL88,MSG_Fueldata!AF$54:AF$70)/$E88/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL88,MSG_Fueldata!AG$54:AG$70)/$E88/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL88,MSG_Fueldata!AH$54:AH$70)/$E88/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL88,MSG_Fueldata!AI$54:AI$70)/$E88/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL88,MSG_Fueldata!AJ$54:AJ$70)/$E88/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A37","v":"GAMEPHYDNUDASam"},"GAM","EPHYDNUDASam","GAwEPHYDNUDASam",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A89,MSG_SiteSpecific!$G$8:$G$251)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A89,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A89,MSG_SiteSpecific!$H$8:$H$251)","v":2},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A89,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A89,MSG_SiteSpecific!$L$8:$L$251)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A89,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A89,MSG_SiteSpecific!$K$8:$K$251)","v":0.18502045899306174},null,{"$f":"IF(LEFT(C89,5)=\"EPHYD\",VLOOKUP(A89,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A89,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"Sambangalou(OMVG)partGambie12%"},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A89,MSG_SiteSpecific!$M$8:$M$251)","v":3386},3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,{"$f":"IF(MID($A89,6,1)=\"O\",MID($A89,6,3)&LEFT(VLOOKUP($B89,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A89,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B89,NameConvs!$B$57:$G$69,6,FALSE),MID($A89,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL89,MSG_Fueldata!N$54:N$70)/$E89/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL89,MSG_Fueldata!O$54:O$70)/$E89/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL89,MSG_Fueldata!P$54:P$70)/$E89/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL89,MSG_Fueldata!Q$54:Q$70)/$E89/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL89,MSG_Fueldata!R$54:R$70)/$E89/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL89,MSG_Fueldata!S$54:S$70)/$E89/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL89,MSG_Fueldata!T$54:T$70)/$E89/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL89,MSG_Fueldata!U$54:U$70)/$E89/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL89,MSG_Fueldata!V$54:V$70)/$E89/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL89,MSG_Fueldata!W$54:W$70)/$E89/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL89,MSG_Fueldata!X$54:X$70)/$E89/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL89,MSG_Fueldata!Y$54:Y$70)/$E89/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL89,MSG_Fueldata!Z$54:Z$70)/$E89/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL89,MSG_Fueldata!AA$54:AA$70)/$E89/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL89,MSG_Fueldata!AB$54:AB$70)/$E89/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL89,MSG_Fueldata!AC$54:AC$70)/$E89/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL89,MSG_Fueldata!AD$54:AD$70)/$E89/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL89,MSG_Fueldata!AE$54:AE$70)/$E89/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL89,MSG_Fueldata!AF$54:AF$70)/$E89/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL89,MSG_Fueldata!AG$54:AG$70)/$E89/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL89,MSG_Fueldata!AH$54:AH$70)/$E89/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL89,MSG_Fueldata!AI$54:AI$70)/$E89/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL89,MSG_Fueldata!AJ$54:AJ$70)/$E89/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A38","v":"GAMEPHYDNUROKal"},"GAM","EPHYDNUROKal","GAwEPHYDNUROKal",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A90,MSG_SiteSpecific!$G$8:$G$251)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A90,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A90,MSG_SiteSpecific!$H$8:$H$251)","v":2},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A90,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A90,MSG_SiteSpecific!$L$8:$L$251)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A90,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A90,MSG_SiteSpecific!$K$8:$K$251)","v":0.10797184170471842},null,{"$f":"IF(LEFT(C90,5)=\"EPHYD\",VLOOKUP(A90,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A90,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"Kaleta(OMVG)partGambie12%"},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A90,MSG_SiteSpecific!$M$8:$M$251)","v":1114},1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,{"$f":"IF(MID($A90,6,1)=\"O\",MID($A90,6,3)&LEFT(VLOOKUP($B90,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A90,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B90,NameConvs!$B$57:$G$69,6,FALSE),MID($A90,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL90,MSG_Fueldata!N$54:N$70)/$E90/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL90,MSG_Fueldata!O$54:O$70)/$E90/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL90,MSG_Fueldata!P$54:P$70)/$E90/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL90,MSG_Fueldata!Q$54:Q$70)/$E90/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL90,MSG_Fueldata!R$54:R$70)/$E90/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL90,MSG_Fueldata!S$54:S$70)/$E90/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL90,MSG_Fueldata!T$54:T$70)/$E90/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL90,MSG_Fueldata!U$54:U$70)/$E90/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL90,MSG_Fueldata!V$54:V$70)/$E90/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL90,MSG_Fueldata!W$54:W$70)/$E90/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL90,MSG_Fueldata!X$54:X$70)/$E90/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL90,MSG_Fueldata!Y$54:Y$70)/$E90/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL90,MSG_Fueldata!Z$54:Z$70)/$E90/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL90,MSG_Fueldata!AA$54:AA$70)/$E90/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL90,MSG_Fueldata!AB$54:AB$70)/$E90/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL90,MSG_Fueldata!AC$54:AC$70)/$E90/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL90,MSG_Fueldata!AD$54:AD$70)/$E90/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL90,MSG_Fueldata!AE$54:AE$70)/$E90/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL90,MSG_Fueldata!AF$54:AF$70)/$E90/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL90,MSG_Fueldata!AG$54:AG$70)/$E90/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL90,MSG_Fueldata!AH$54:AH$70)/$E90/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL90,MSG_Fueldata!AI$54:AI$70)/$E90/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL90,MSG_Fueldata!AJ$54:AJ$70)/$E90/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A39","v":"GAMEPHYDNURODig"},"GAM","EPHYDNURODig","GAwEPHYDNURODig",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A91,MSG_SiteSpecific!$G$8:$G$251)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A91,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A91,MSG_SiteSpecific!$H$8:$H$251)","v":2},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A91,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A91,MSG_SiteSpecific!$L$8:$L$251)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A91,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A91,MSG_SiteSpecific!$K$8:$K$251)","v":2.8946510110893671E-2},null,{"$f":"IF(LEFT(C91,5)=\"EPHYD\",VLOOKUP(A91,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A91,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"Digan(OMVG)partGambie12%"},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A91,MSG_SiteSpecific!$M$8:$M$251)","v":1201},1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,{"$f":"IF(MID($A91,6,1)=\"O\",MID($A91,6,3)&LEFT(VLOOKUP($B91,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A91,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B91,NameConvs!$B$57:$G$69,6,FALSE),MID($A91,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL91,MSG_Fueldata!N$54:N$70)/$E91/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL91,MSG_Fueldata!O$54:O$70)/$E91/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL91,MSG_Fueldata!P$54:P$70)/$E91/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL91,MSG_Fueldata!Q$54:Q$70)/$E91/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL91,MSG_Fueldata!R$54:R$70)/$E91/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL91,MSG_Fueldata!S$54:S$70)/$E91/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL91,MSG_Fueldata!T$54:T$70)/$E91/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL91,MSG_Fueldata!U$54:U$70)/$E91/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL91,MSG_Fueldata!V$54:V$70)/$E91/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL91,MSG_Fueldata!W$54:W$70)/$E91/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL91,MSG_Fueldata!X$54:X$70)/$E91/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL91,MSG_Fueldata!Y$54:Y$70)/$E91/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL91,MSG_Fueldata!Z$54:Z$70)/$E91/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL91,MSG_Fueldata!AA$54:AA$70)/$E91/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL91,MSG_Fueldata!AB$54:AB$70)/$E91/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL91,MSG_Fueldata!AC$54:AC$70)/$E91/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL91,MSG_Fueldata!AD$54:AD$70)/$E91/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL91,MSG_Fueldata!AE$54:AE$70)/$E91/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL91,MSG_Fueldata!AF$54:AF$70)/$E91/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL91,MSG_Fueldata!AG$54:AG$70)/$E91/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL91,MSG_Fueldata!AH$54:AH$70)/$E91/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL91,MSG_Fueldata!AI$54:AI$70)/$E91/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL91,MSG_Fueldata!AJ$54:AJ$70)/$E91/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A40","v":"GAMEPHYDNUDAFel"},"GAM","EPHYDNUDAFel","GAwEPHYDNUDAFel",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A92,MSG_SiteSpecific!$G$8:$G$251)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A92,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A92,MSG_SiteSpecific!$H$8:$H$251)","v":2},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A92,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A92,MSG_SiteSpecific!$L$8:$L$251)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A92,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A92,MSG_SiteSpecific!$K$8:$K$251)","v":0.39977634889572267},null,{"$f":"IF(LEFT(C92,5)=\"EPHYD\",VLOOKUP(A92,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A92,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"FelloSounga(OMVG)partGambie12%"},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A92,MSG_SiteSpecific!$M$8:$M$251)","v":3474},3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,{"$f":"IF(MID($A92,6,1)=\"O\",MID($A92,6,3)&LEFT(VLOOKUP($B92,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A92,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B92,NameConvs!$B$57:$G$69,6,FALSE),MID($A92,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL92,MSG_Fueldata!N$54:N$70)/$E92/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL92,MSG_Fueldata!O$54:O$70)/$E92/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL92,MSG_Fueldata!P$54:P$70)/$E92/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL92,MSG_Fueldata!Q$54:Q$70)/$E92/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL92,MSG_Fueldata!R$54:R$70)/$E92/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL92,MSG_Fueldata!S$54:S$70)/$E92/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL92,MSG_Fueldata!T$54:T$70)/$E92/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL92,MSG_Fueldata!U$54:U$70)/$E92/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL92,MSG_Fueldata!V$54:V$70)/$E92/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL92,MSG_Fueldata!W$54:W$70)/$E92/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL92,MSG_Fueldata!X$54:X$70)/$E92/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL92,MSG_Fueldata!Y$54:Y$70)/$E92/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL92,MSG_Fueldata!Z$54:Z$70)/$E92/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL92,MSG_Fueldata!AA$54:AA$70)/$E92/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL92,MSG_Fueldata!AB$54:AB$70)/$E92/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL92,MSG_Fueldata!AC$54:AC$70)/$E92/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL92,MSG_Fueldata!AD$54:AD$70)/$E92/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL92,MSG_Fueldata!AE$54:AE$70)/$E92/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL92,MSG_Fueldata!AF$54:AF$70)/$E92/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL92,MSG_Fueldata!AG$54:AG$70)/$E92/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL92,MSG_Fueldata!AH$54:AH$70)/$E92/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL92,MSG_Fueldata!AI$54:AI$70)/$E92/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL92,MSG_Fueldata!AJ$54:AJ$70)/$E92/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A41","v":"GAMEPHYDNUROSal"},"GAM","EPHYDNUROSal","GAwEPHYDNUROSal",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A93,MSG_SiteSpecific!$G$8:$G$251)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A93,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A93,MSG_SiteSpecific!$H$8:$H$251)","v":2},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A93,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A93,MSG_SiteSpecific!$L$8:$L$251)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A93,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A93,MSG_SiteSpecific!$K$8:$K$251)","v":0.13527397260273974},null,{"$f":"IF(LEFT(C93,5)=\"EPHYD\",VLOOKUP(A93,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A93,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"Saltinho(OMVG)partGambie12%"},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A93,MSG_SiteSpecific!$M$8:$M$251)","v":4273},4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,{"$f":"IF(MID($A93,6,1)=\"O\",MID($A93,6,3)&LEFT(VLOOKUP($B93,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A93,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B93,NameConvs!$B$57:$G$69,6,FALSE),MID($A93,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL93,MSG_Fueldata!N$54:N$70)/$E93/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL93,MSG_Fueldata!O$54:O$70)/$E93/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL93,MSG_Fueldata!P$54:P$70)/$E93/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL93,MSG_Fueldata!Q$54:Q$70)/$E93/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL93,MSG_Fueldata!R$54:R$70)/$E93/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL93,MSG_Fueldata!S$54:S$70)/$E93/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL93,MSG_Fueldata!T$54:T$70)/$E93/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL93,MSG_Fueldata!U$54:U$70)/$E93/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL93,MSG_Fueldata!V$54:V$70)/$E93/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL93,MSG_Fueldata!W$54:W$70)/$E93/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL93,MSG_Fueldata!X$54:X$70)/$E93/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL93,MSG_Fueldata!Y$54:Y$70)/$E93/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL93,MSG_Fueldata!Z$54:Z$70)/$E93/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL93,MSG_Fueldata!AA$54:AA$70)/$E93/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL93,MSG_Fueldata!AB$54:AB$70)/$E93/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL93,MSG_Fueldata!AC$54:AC$70)/$E93/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL93,MSG_Fueldata!AD$54:AD$70)/$E93/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL93,MSG_Fueldata!AE$54:AE$70)/$E93/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL93,MSG_Fueldata!AF$54:AF$70)/$E93/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL93,MSG_Fueldata!AG$54:AG$70)/$E93/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL93,MSG_Fueldata!AH$54:AH$70)/$E93/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL93,MSG_Fueldata!AI$54:AI$70)/$E93/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL93,MSG_Fueldata!AJ$54:AJ$70)/$E93/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A48","v":"GBIEPOHFNCBis"},"GBI","EPOHFNCBis","GBwEPOHFNCBis",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A94,MSG_SiteSpecific!$G$8:$G$251)","v":0.37894736842105264},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A94,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0.76636500000000007},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A94,MSG_SiteSpecific!$H$8:$H$251)","v":87.6},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A94,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A94,MSG_SiteSpecific!$L$8:$L$251)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A94,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A94,MSG_SiteSpecific!$K$8:$K$251)","v":0.80136986301369861},null,{"$f":"IF(LEFT(C94,5)=\"EPHYD\",VLOOKUP(A94,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A94,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"Bissau "},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A94,MSG_SiteSpecific!$M$8:$M$251)","v":1123.5},1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,{"$f":"IF(MID($A94,6,1)=\"O\",MID($A94,6,3)&LEFT(VLOOKUP($B94,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A94,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B94,NameConvs!$B$57:$G$69,6,FALSE),MID($A94,6,3)))","v":"OHFC"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL94,MSG_Fueldata!N$54:N$70)/$E94/8.76","v":122.60591070522578},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL94,MSG_Fueldata!O$54:O$70)/$E94/8.76","v":125.07610350076102},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL94,MSG_Fueldata!P$54:P$70)/$E94/8.76","v":127.54629629629629},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL94,MSG_Fueldata!Q$54:Q$70)/$E94/8.76","v":130.01648909183157},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL94,MSG_Fueldata!R$54:R$70)/$E94/8.76","v":132.48668188736681},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL94,MSG_Fueldata!S$54:S$70)/$E94/8.76","v":134.95687468290208},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL94,MSG_Fueldata!T$54:T$70)/$E94/8.76","v":137.42706747843735},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL94,MSG_Fueldata!U$54:U$70)/$E94/8.76","v":139.89726027397262},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL94,MSG_Fueldata!V$54:V$70)/$E94/8.76","v":142.36745306950786},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL94,MSG_Fueldata!W$54:W$70)/$E94/8.76","v":144.83764586504313},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL94,MSG_Fueldata!X$54:X$70)/$E94/8.76","v":147.11805555555554},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL94,MSG_Fueldata!Y$54:Y$70)/$E94/8.76","v":148.9225012683917},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL94,MSG_Fueldata!Z$54:Z$70)/$E94/8.76","v":150.72694698122783},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL94,MSG_Fueldata!AA$54:AA$70)/$E94/8.76","v":152.53139269406392},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL94,MSG_Fueldata!AB$54:AB$70)/$E94/8.76","v":154.33583840690005},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL94,MSG_Fueldata!AC$54:AC$70)/$E94/8.76","v":156.14028411973618},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL94,MSG_Fueldata!AD$54:AD$70)/$E94/8.76","v":157.94472983257228},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL94,MSG_Fueldata!AE$54:AE$70)/$E94/8.76","v":159.74917554540841},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL94,MSG_Fueldata!AF$54:AF$70)/$E94/8.76","v":161.55362125824453},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL94,MSG_Fueldata!AG$54:AG$70)/$E94/8.76","v":163.35806697108066},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL94,MSG_Fueldata!AH$54:AH$70)/$E94/8.76","v":165.54509132420091},165.54509132420091,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL94,MSG_Fueldata!AI$54:AI$70)/$E94/8.76","v":165.54509132420091},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL94,MSG_Fueldata!AJ$54:AJ$70)/$E94/8.76","v":165.54509132420091},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A49","v":"GBIEPHYDNUDASam"},"GBI","EPHYDNUDASam","GBwEPHYDNUDASam",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A95,MSG_SiteSpecific!$G$8:$G$251)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A95,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A95,MSG_SiteSpecific!$H$8:$H$251)","v":2},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A95,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A95,MSG_SiteSpecific!$L$8:$L$251)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A95,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A95,MSG_SiteSpecific!$K$8:$K$251)","v":0.18375313006333774},null,{"$f":"IF(LEFT(C95,5)=\"EPHYD\",VLOOKUP(A95,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A95,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"Sambangalou(OMVG)partGuinéeBissau8%"},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A95,MSG_SiteSpecific!$M$8:$M$251)","v":3386},3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,{"$f":"IF(MID($A95,6,1)=\"O\",MID($A95,6,3)&LEFT(VLOOKUP($B95,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A95,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B95,NameConvs!$B$57:$G$69,6,FALSE),MID($A95,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL95,MSG_Fueldata!N$54:N$70)/$E95/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL95,MSG_Fueldata!O$54:O$70)/$E95/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL95,MSG_Fueldata!P$54:P$70)/$E95/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL95,MSG_Fueldata!Q$54:Q$70)/$E95/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL95,MSG_Fueldata!R$54:R$70)/$E95/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL95,MSG_Fueldata!S$54:S$70)/$E95/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL95,MSG_Fueldata!T$54:T$70)/$E95/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL95,MSG_Fueldata!U$54:U$70)/$E95/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL95,MSG_Fueldata!V$54:V$70)/$E95/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL95,MSG_Fueldata!W$54:W$70)/$E95/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL95,MSG_Fueldata!X$54:X$70)/$E95/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL95,MSG_Fueldata!Y$54:Y$70)/$E95/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL95,MSG_Fueldata!Z$54:Z$70)/$E95/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL95,MSG_Fueldata!AA$54:AA$70)/$E95/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL95,MSG_Fueldata!AB$54:AB$70)/$E95/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL95,MSG_Fueldata!AC$54:AC$70)/$E95/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL95,MSG_Fueldata!AD$54:AD$70)/$E95/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL95,MSG_Fueldata!AE$54:AE$70)/$E95/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL95,MSG_Fueldata!AF$54:AF$70)/$E95/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL95,MSG_Fueldata!AG$54:AG$70)/$E95/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL95,MSG_Fueldata!AH$54:AH$70)/$E95/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL95,MSG_Fueldata!AI$54:AI$70)/$E95/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL95,MSG_Fueldata!AJ$54:AJ$70)/$E95/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A50","v":"GBIEPHYDNUROKal"},"GBI","EPHYDNUROKal","GBwEPHYDNUROKal",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A96,MSG_SiteSpecific!$G$8:$G$251)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A96,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A96,MSG_SiteSpecific!$H$8:$H$251)","v":2},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A96,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A96,MSG_SiteSpecific!$L$8:$L$251)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A96,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A96,MSG_SiteSpecific!$K$8:$K$251)","v":0.10726657219335539},null,{"$f":"IF(LEFT(C96,5)=\"EPHYD\",VLOOKUP(A96,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A96,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"Kaleta(OMVG)partGuinéeBissau8%"},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A96,MSG_SiteSpecific!$M$8:$M$251)","v":1114},1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,{"$f":"IF(MID($A96,6,1)=\"O\",MID($A96,6,3)&LEFT(VLOOKUP($B96,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A96,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B96,NameConvs!$B$57:$G$69,6,FALSE),MID($A96,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL96,MSG_Fueldata!N$54:N$70)/$E96/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL96,MSG_Fueldata!O$54:O$70)/$E96/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL96,MSG_Fueldata!P$54:P$70)/$E96/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL96,MSG_Fueldata!Q$54:Q$70)/$E96/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL96,MSG_Fueldata!R$54:R$70)/$E96/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL96,MSG_Fueldata!S$54:S$70)/$E96/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL96,MSG_Fueldata!T$54:T$70)/$E96/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL96,MSG_Fueldata!U$54:U$70)/$E96/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL96,MSG_Fueldata!V$54:V$70)/$E96/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL96,MSG_Fueldata!W$54:W$70)/$E96/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL96,MSG_Fueldata!X$54:X$70)/$E96/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL96,MSG_Fueldata!Y$54:Y$70)/$E96/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL96,MSG_Fueldata!Z$54:Z$70)/$E96/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL96,MSG_Fueldata!AA$54:AA$70)/$E96/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL96,MSG_Fueldata!AB$54:AB$70)/$E96/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL96,MSG_Fueldata!AC$54:AC$70)/$E96/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL96,MSG_Fueldata!AD$54:AD$70)/$E96/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL96,MSG_Fueldata!AE$54:AE$70)/$E96/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL96,MSG_Fueldata!AF$54:AF$70)/$E96/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL96,MSG_Fueldata!AG$54:AG$70)/$E96/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL96,MSG_Fueldata!AH$54:AH$70)/$E96/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL96,MSG_Fueldata!AI$54:AI$70)/$E96/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL96,MSG_Fueldata!AJ$54:AJ$70)/$E96/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A51","v":"GBIEPHYDNURODig"},"GBI","EPHYDNURODig","GBwEPHYDNURODig",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A97,MSG_SiteSpecific!$G$8:$G$251)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A97,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A97,MSG_SiteSpecific!$H$8:$H$251)","v":2},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A97,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A97,MSG_SiteSpecific!$L$8:$L$251)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A97,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A97,MSG_SiteSpecific!$K$8:$K$251)","v":2.9576587795765871E-2},null,{"$f":"IF(LEFT(C97,5)=\"EPHYD\",VLOOKUP(A97,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A97,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"Digan(OMVG)partGuinéeBissau8%"},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A97,MSG_SiteSpecific!$M$8:$M$251)","v":1201},1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,{"$f":"IF(MID($A97,6,1)=\"O\",MID($A97,6,3)&LEFT(VLOOKUP($B97,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A97,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B97,NameConvs!$B$57:$G$69,6,FALSE),MID($A97,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL97,MSG_Fueldata!N$54:N$70)/$E97/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL97,MSG_Fueldata!O$54:O$70)/$E97/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL97,MSG_Fueldata!P$54:P$70)/$E97/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL97,MSG_Fueldata!Q$54:Q$70)/$E97/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL97,MSG_Fueldata!R$54:R$70)/$E97/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL97,MSG_Fueldata!S$54:S$70)/$E97/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL97,MSG_Fueldata!T$54:T$70)/$E97/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL97,MSG_Fueldata!U$54:U$70)/$E97/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL97,MSG_Fueldata!V$54:V$70)/$E97/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL97,MSG_Fueldata!W$54:W$70)/$E97/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL97,MSG_Fueldata!X$54:X$70)/$E97/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL97,MSG_Fueldata!Y$54:Y$70)/$E97/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL97,MSG_Fueldata!Z$54:Z$70)/$E97/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL97,MSG_Fueldata!AA$54:AA$70)/$E97/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL97,MSG_Fueldata!AB$54:AB$70)/$E97/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL97,MSG_Fueldata!AC$54:AC$70)/$E97/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL97,MSG_Fueldata!AD$54:AD$70)/$E97/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL97,MSG_Fueldata!AE$54:AE$70)/$E97/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL97,MSG_Fueldata!AF$54:AF$70)/$E97/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL97,MSG_Fueldata!AG$54:AG$70)/$E97/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL97,MSG_Fueldata!AH$54:AH$70)/$E97/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL97,MSG_Fueldata!AI$54:AI$70)/$E97/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL97,MSG_Fueldata!AJ$54:AJ$70)/$E97/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A52","v":"GBIEPHYDNUDAFel"},"GBI","EPHYDNUDAFel",{"$f":"LEFT(B98,2)&\"w\"&C98","v":"GBwEPHYDNUDAFel"},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A98,MSG_SiteSpecific!$G$8:$G$251)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A98,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A98,MSG_SiteSpecific!$H$8:$H$251)","v":2},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A98,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A98,MSG_SiteSpecific!$L$8:$L$251)","v":50},{"$f":"-PMT(disc_rate,I98,1)/(1+disc_rate)","v":9.1690158223745405E-2},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A98,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A98,MSG_SiteSpecific!$K$8:$K$251)","v":0.39155251141552516},null,{"$f":"IF(LEFT(C98,5)=\"EPHYD\",VLOOKUP(A98,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A98,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"FelloSounga(OMVG)partGuinéeBissau8%"},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A98,MSG_SiteSpecific!$M$8:$M$251)","v":3474},3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,{"$f":"IF(MID($A98,6,1)=\"O\",MID($A98,6,3)&LEFT(VLOOKUP($B98,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A98,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B98,NameConvs!$B$57:$G$69,6,FALSE),MID($A98,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL98,MSG_Fueldata!N$54:N$70)/$E98/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL98,MSG_Fueldata!O$54:O$70)/$E98/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL98,MSG_Fueldata!P$54:P$70)/$E98/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL98,MSG_Fueldata!Q$54:Q$70)/$E98/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL98,MSG_Fueldata!R$54:R$70)/$E98/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL98,MSG_Fueldata!S$54:S$70)/$E98/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL98,MSG_Fueldata!T$54:T$70)/$E98/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL98,MSG_Fueldata!U$54:U$70)/$E98/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL98,MSG_Fueldata!V$54:V$70)/$E98/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL98,MSG_Fueldata!W$54:W$70)/$E98/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL98,MSG_Fueldata!X$54:X$70)/$E98/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL98,MSG_Fueldata!Y$54:Y$70)/$E98/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL98,MSG_Fueldata!Z$54:Z$70)/$E98/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL98,MSG_Fueldata!AA$54:AA$70)/$E98/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL98,MSG_Fueldata!AB$54:AB$70)/$E98/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL98,MSG_Fueldata!AC$54:AC$70)/$E98/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL98,MSG_Fueldata!AD$54:AD$70)/$E98/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL98,MSG_Fueldata!AE$54:AE$70)/$E98/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL98,MSG_Fueldata!AF$54:AF$70)/$E98/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL98,MSG_Fueldata!AG$54:AG$70)/$E98/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL98,MSG_Fueldata!AH$54:AH$70)/$E98/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL98,MSG_Fueldata!AI$54:AI$70)/$E98/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL98,MSG_Fueldata!AJ$54:AJ$70)/$E98/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A53","v":"GBIEPHYDNUROSal"},"GBI","EPHYDNUROSal","GBwEPHYDNUROSal",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A99,MSG_SiteSpecific!$G$8:$G$251)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A99,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A99,MSG_SiteSpecific!$H$8:$H$251)","v":2},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A99,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A99,MSG_SiteSpecific!$L$8:$L$251)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A99,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A99,MSG_SiteSpecific!$K$8:$K$251)","v":0.13013698630136986},null,{"$f":"IF(LEFT(C99,5)=\"EPHYD\",VLOOKUP(A99,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A99,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"Saltinho(OMVG)partGuinéeBissau8%"},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A99,MSG_SiteSpecific!$M$8:$M$251)","v":4273},4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,{"$f":"IF(MID($A99,6,1)=\"O\",MID($A99,6,3)&LEFT(VLOOKUP($B99,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A99,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B99,NameConvs!$B$57:$G$69,6,FALSE),MID($A99,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL99,MSG_Fueldata!N$54:N$70)/$E99/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL99,MSG_Fueldata!O$54:O$70)/$E99/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL99,MSG_Fueldata!P$54:P$70)/$E99/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL99,MSG_Fueldata!Q$54:Q$70)/$E99/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL99,MSG_Fueldata!R$54:R$70)/$E99/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL99,MSG_Fueldata!S$54:S$70)/$E99/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL99,MSG_Fueldata!T$54:T$70)/$E99/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL99,MSG_Fueldata!U$54:U$70)/$E99/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL99,MSG_Fueldata!V$54:V$70)/$E99/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL99,MSG_Fueldata!W$54:W$70)/$E99/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL99,MSG_Fueldata!X$54:X$70)/$E99/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL99,MSG_Fueldata!Y$54:Y$70)/$E99/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL99,MSG_Fueldata!Z$54:Z$70)/$E99/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL99,MSG_Fueldata!AA$54:AA$70)/$E99/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL99,MSG_Fueldata!AB$54:AB$70)/$E99/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL99,MSG_Fueldata!AC$54:AC$70)/$E99/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL99,MSG_Fueldata!AD$54:AD$70)/$E99/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL99,MSG_Fueldata!AE$54:AE$70)/$E99/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL99,MSG_Fueldata!AF$54:AF$70)/$E99/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL99,MSG_Fueldata!AG$54:AG$70)/$E99/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL99,MSG_Fueldata!AH$54:AH$70)/$E99/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL99,MSG_Fueldata!AI$54:AI$70)/$E99/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL99,MSG_Fueldata!AJ$54:AJ$70)/$E99/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A60","v":"GUIEPOHFNCT12"},"GUI","EPOHFNCT12","GUwEPOHFNCT12",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A100,MSG_SiteSpecific!$G$8:$G$251)","v":0.39130434782608697},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A100,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0.74216400000000005},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A100,MSG_SiteSpecific!$H$8:$H$251)","v":87.6},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A100,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A100,MSG_SiteSpecific!$L$8:$L$251)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A100,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A100,MSG_SiteSpecific!$K$8:$K$251)","v":0.80136986301369861},null,{"$f":"IF(LEFT(C100,5)=\"EPHYD\",VLOOKUP(A100,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A100,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"Tombo 3 (Rehab.)2012"},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A100,MSG_SiteSpecific!$M$8:$M$251)","v":1123.5},1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,{"$f":"IF(MID($A100,6,1)=\"O\",MID($A100,6,3)&LEFT(VLOOKUP($B100,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A100,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B100,NameConvs!$B$57:$G$69,6,FALSE),MID($A100,6,3)))","v":"OHFC"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL100,MSG_Fueldata!N$54:N$70)/$E100/8.76","v":118.73414510400812},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL100,MSG_Fueldata!O$54:O$70)/$E100/8.76","v":121.12633181126331},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL100,MSG_Fueldata!P$54:P$70)/$E100/8.76","v":123.5185185185185},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL100,MSG_Fueldata!Q$54:Q$70)/$E100/8.76","v":125.91070522577374},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL100,MSG_Fueldata!R$54:R$70)/$E100/8.76","v":128.30289193302892},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL100,MSG_Fueldata!S$54:S$70)/$E100/8.76","v":130.69507864028412},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL100,MSG_Fueldata!T$54:T$70)/$E100/8.76","v":133.08726534753933},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL100,MSG_Fueldata!U$54:U$70)/$E100/8.76","v":135.47945205479451},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL100,MSG_Fueldata!V$54:V$70)/$E100/8.76","v":137.87163876204971},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL100,MSG_Fueldata!W$54:W$70)/$E100/8.76","v":140.26382546930492},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL100,MSG_Fueldata!X$54:X$70)/$E100/8.76","v":142.47222222222223},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL100,MSG_Fueldata!Y$54:Y$70)/$E100/8.76","v":144.21968543886351},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL100,MSG_Fueldata!Z$54:Z$70)/$E100/8.76","v":145.96714865550481},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL100,MSG_Fueldata!AA$54:AA$70)/$E100/8.76","v":147.71461187214609},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL100,MSG_Fueldata!AB$54:AB$70)/$E100/8.76","v":149.46207508878743},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL100,MSG_Fueldata!AC$54:AC$70)/$E100/8.76","v":151.20953830542874},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL100,MSG_Fueldata!AD$54:AD$70)/$E100/8.76","v":152.95700152207002},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL100,MSG_Fueldata!AE$54:AE$70)/$E100/8.76","v":154.70446473871129},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL100,MSG_Fueldata!AF$54:AF$70)/$E100/8.76","v":156.4519279553526},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL100,MSG_Fueldata!AG$54:AG$70)/$E100/8.76","v":158.19939117199391},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL100,MSG_Fueldata!AH$54:AH$70)/$E100/8.76","v":160.3173515981735},160.3173515981735,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL100,MSG_Fueldata!AI$54:AI$70)/$E100/8.76","v":160.3173515981735},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL100,MSG_Fueldata!AJ$54:AJ$70)/$E100/8.76","v":160.3173515981735},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A61","v":"GUIEPOHFNCT13"},"GUI","EPOHFNCT13","GUwEPOHFNCT13",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A101,MSG_SiteSpecific!$G$8:$G$251)","v":0.39130434782608697},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A101,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0.74216400000000005},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A101,MSG_SiteSpecific!$H$8:$H$251)","v":87.6},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A101,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A101,MSG_SiteSpecific!$L$8:$L$251)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A101,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A101,MSG_SiteSpecific!$K$8:$K$251)","v":0.80136986301369861},null,{"$f":"IF(LEFT(C101,5)=\"EPHYD\",VLOOKUP(A101,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A101,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"Tombo 3 (Rehab.)2013"},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A101,MSG_SiteSpecific!$M$8:$M$251)","v":1123.5},1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,{"$f":"IF(MID($A101,6,1)=\"O\",MID($A101,6,3)&LEFT(VLOOKUP($B101,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A101,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B101,NameConvs!$B$57:$G$69,6,FALSE),MID($A101,6,3)))","v":"OHFC"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL101,MSG_Fueldata!N$54:N$70)/$E101/8.76","v":118.73414510400812},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL101,MSG_Fueldata!O$54:O$70)/$E101/8.76","v":121.12633181126331},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL101,MSG_Fueldata!P$54:P$70)/$E101/8.76","v":123.5185185185185},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL101,MSG_Fueldata!Q$54:Q$70)/$E101/8.76","v":125.91070522577374},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL101,MSG_Fueldata!R$54:R$70)/$E101/8.76","v":128.30289193302892},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL101,MSG_Fueldata!S$54:S$70)/$E101/8.76","v":130.69507864028412},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL101,MSG_Fueldata!T$54:T$70)/$E101/8.76","v":133.08726534753933},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL101,MSG_Fueldata!U$54:U$70)/$E101/8.76","v":135.47945205479451},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL101,MSG_Fueldata!V$54:V$70)/$E101/8.76","v":137.87163876204971},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL101,MSG_Fueldata!W$54:W$70)/$E101/8.76","v":140.26382546930492},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL101,MSG_Fueldata!X$54:X$70)/$E101/8.76","v":142.47222222222223},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL101,MSG_Fueldata!Y$54:Y$70)/$E101/8.76","v":144.21968543886351},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL101,MSG_Fueldata!Z$54:Z$70)/$E101/8.76","v":145.96714865550481},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL101,MSG_Fueldata!AA$54:AA$70)/$E101/8.76","v":147.71461187214609},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL101,MSG_Fueldata!AB$54:AB$70)/$E101/8.76","v":149.46207508878743},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL101,MSG_Fueldata!AC$54:AC$70)/$E101/8.76","v":151.20953830542874},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL101,MSG_Fueldata!AD$54:AD$70)/$E101/8.76","v":152.95700152207002},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL101,MSG_Fueldata!AE$54:AE$70)/$E101/8.76","v":154.70446473871129},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL101,MSG_Fueldata!AF$54:AF$70)/$E101/8.76","v":156.4519279553526},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL101,MSG_Fueldata!AG$54:AG$70)/$E101/8.76","v":158.19939117199391},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL101,MSG_Fueldata!AH$54:AH$70)/$E101/8.76","v":160.3173515981735},160.3173515981735,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL101,MSG_Fueldata!AI$54:AI$70)/$E101/8.76","v":160.3173515981735},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL101,MSG_Fueldata!AJ$54:AJ$70)/$E101/8.76","v":160.3173515981735},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A62","v":"GUIEPOHFNCMan"},"GUI","EPOHFNCMan","GUwEPOHFNCMan",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A102,MSG_SiteSpecific!$G$8:$G$251)","v":0.37894736842105264},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A102,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0.76636500000000007},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A102,MSG_SiteSpecific!$H$8:$H$251)","v":87.6},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A102,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A102,MSG_SiteSpecific!$L$8:$L$251)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A102,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A102,MSG_SiteSpecific!$K$8:$K$251)","v":0.80136986301369861},null,{"$f":"IF(LEFT(C102,5)=\"EPHYD\",VLOOKUP(A102,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A102,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"Maneah "},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A102,MSG_SiteSpecific!$M$8:$M$251)","v":1123.5},1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,{"$f":"IF(MID($A102,6,1)=\"O\",MID($A102,6,3)&LEFT(VLOOKUP($B102,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A102,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B102,NameConvs!$B$57:$G$69,6,FALSE),MID($A102,6,3)))","v":"OHFC"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL102,MSG_Fueldata!N$54:N$70)/$E102/8.76","v":122.60591070522578},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL102,MSG_Fueldata!O$54:O$70)/$E102/8.76","v":125.07610350076102},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL102,MSG_Fueldata!P$54:P$70)/$E102/8.76","v":127.54629629629629},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL102,MSG_Fueldata!Q$54:Q$70)/$E102/8.76","v":130.01648909183157},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL102,MSG_Fueldata!R$54:R$70)/$E102/8.76","v":132.48668188736681},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL102,MSG_Fueldata!S$54:S$70)/$E102/8.76","v":134.95687468290208},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL102,MSG_Fueldata!T$54:T$70)/$E102/8.76","v":137.42706747843735},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL102,MSG_Fueldata!U$54:U$70)/$E102/8.76","v":139.89726027397262},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL102,MSG_Fueldata!V$54:V$70)/$E102/8.76","v":142.36745306950786},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL102,MSG_Fueldata!W$54:W$70)/$E102/8.76","v":144.83764586504313},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL102,MSG_Fueldata!X$54:X$70)/$E102/8.76","v":147.11805555555554},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL102,MSG_Fueldata!Y$54:Y$70)/$E102/8.76","v":148.9225012683917},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL102,MSG_Fueldata!Z$54:Z$70)/$E102/8.76","v":150.72694698122783},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL102,MSG_Fueldata!AA$54:AA$70)/$E102/8.76","v":152.53139269406392},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL102,MSG_Fueldata!AB$54:AB$70)/$E102/8.76","v":154.33583840690005},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL102,MSG_Fueldata!AC$54:AC$70)/$E102/8.76","v":156.14028411973618},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL102,MSG_Fueldata!AD$54:AD$70)/$E102/8.76","v":157.94472983257228},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL102,MSG_Fueldata!AE$54:AE$70)/$E102/8.76","v":159.74917554540841},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL102,MSG_Fueldata!AF$54:AF$70)/$E102/8.76","v":161.55362125824453},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL102,MSG_Fueldata!AG$54:AG$70)/$E102/8.76","v":163.35806697108066},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL102,MSG_Fueldata!AH$54:AH$70)/$E102/8.76","v":165.54509132420091},165.54509132420091,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL102,MSG_Fueldata!AI$54:AI$70)/$E102/8.76","v":165.54509132420091},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL102,MSG_Fueldata!AJ$54:AJ$70)/$E102/8.76","v":165.54509132420091},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A63","v":"GUIEPHYDNUDABan"},{"$f":"LEFT(A103,3)","v":"GUI"},{"$f":"RIGHT(A103,LEN(A103)-3)","v":"EPHYDNUDABan"},"GUwEPHYDNUDABan",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A103,MSG_SiteSpecific!$G$8:$G$251)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A103,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A103,MSG_SiteSpecific!$H$8:$H$251)","v":2},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A103,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A103,MSG_SiteSpecific!$L$8:$L$251)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A103,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A103,MSG_SiteSpecific!$K$8:$K$251)","v":0.11105022831050229},null,{"$f":"IF(LEFT(C103,5)=\"EPHYD\",VLOOKUP(A103,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A103,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"Baneah(Rehab)"},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A103,MSG_SiteSpecific!$M$8:$M$251)","v":2400},{"$f":"N103","v":2400},{"$f":"O103","v":2400},{"$f":"P103","v":2400},{"$f":"Q103","v":2400},{"$f":"R103","v":2400},{"$f":"S103","v":2400},{"$f":"T103","v":2400},{"$f":"U103","v":2400},{"$f":"V103","v":2400},{"$f":"W103","v":2400},{"$f":"X103","v":2400},{"$f":"Y103","v":2400},{"$f":"Z103","v":2400},{"$f":"AA103","v":2400},{"$f":"AB103","v":2400},{"$f":"AC103","v":2400},{"$f":"AD103","v":2400},{"$f":"AE103","v":2400},{"$f":"AF103","v":2400},{"$f":"AG103","v":2400},2400,{"$f":"AH103","v":2400},{"$f":"AJ103","v":2400},{"$f":"IF(MID($A103,6,1)=\"O\",MID($A103,6,3)&LEFT(VLOOKUP($B103,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A103,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B103,NameConvs!$B$57:$G$69,6,FALSE),MID($A103,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL103,MSG_Fueldata!N$54:N$70)/$E103/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL103,MSG_Fueldata!O$54:O$70)/$E103/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL103,MSG_Fueldata!P$54:P$70)/$E103/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL103,MSG_Fueldata!Q$54:Q$70)/$E103/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL103,MSG_Fueldata!R$54:R$70)/$E103/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL103,MSG_Fueldata!S$54:S$70)/$E103/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL103,MSG_Fueldata!T$54:T$70)/$E103/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL103,MSG_Fueldata!U$54:U$70)/$E103/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL103,MSG_Fueldata!V$54:V$70)/$E103/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL103,MSG_Fueldata!W$54:W$70)/$E103/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL103,MSG_Fueldata!X$54:X$70)/$E103/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL103,MSG_Fueldata!Y$54:Y$70)/$E103/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL103,MSG_Fueldata!Z$54:Z$70)/$E103/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL103,MSG_Fueldata!AA$54:AA$70)/$E103/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL103,MSG_Fueldata!AB$54:AB$70)/$E103/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL103,MSG_Fueldata!AC$54:AC$70)/$E103/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL103,MSG_Fueldata!AD$54:AD$70)/$E103/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL103,MSG_Fueldata!AE$54:AE$70)/$E103/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL103,MSG_Fueldata!AF$54:AF$70)/$E103/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL103,MSG_Fueldata!AG$54:AG$70)/$E103/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL103,MSG_Fueldata!AH$54:AH$70)/$E103/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL103,MSG_Fueldata!AI$54:AI$70)/$E103/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL103,MSG_Fueldata!AJ$54:AJ$70)/$E103/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A64","v":"GUIEPHYDNUDADon"},"GUI","EPHYDNUDADon","GUwEPHYDNUDADon",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A104,MSG_SiteSpecific!$G$8:$G$251)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A104,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A104,MSG_SiteSpecific!$H$8:$H$251)","v":2},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A104,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A104,MSG_SiteSpecific!$L$8:$L$251)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A104,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A104,MSG_SiteSpecific!$K$8:$K$251)","v":0.4223744292237443},null,{"$f":"IF(LEFT(C104,5)=\"EPHYD\",VLOOKUP(A104,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A104,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"Donkéa(Réhab)"},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A104,MSG_SiteSpecific!$M$8:$M$251)","v":2400},2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,{"$f":"IF(MID($A104,6,1)=\"O\",MID($A104,6,3)&LEFT(VLOOKUP($B104,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A104,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B104,NameConvs!$B$57:$G$69,6,FALSE),MID($A104,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL104,MSG_Fueldata!N$54:N$70)/$E104/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL104,MSG_Fueldata!O$54:O$70)/$E104/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL104,MSG_Fueldata!P$54:P$70)/$E104/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL104,MSG_Fueldata!Q$54:Q$70)/$E104/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL104,MSG_Fueldata!R$54:R$70)/$E104/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL104,MSG_Fueldata!S$54:S$70)/$E104/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL104,MSG_Fueldata!T$54:T$70)/$E104/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL104,MSG_Fueldata!U$54:U$70)/$E104/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL104,MSG_Fueldata!V$54:V$70)/$E104/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL104,MSG_Fueldata!W$54:W$70)/$E104/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL104,MSG_Fueldata!X$54:X$70)/$E104/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL104,MSG_Fueldata!Y$54:Y$70)/$E104/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL104,MSG_Fueldata!Z$54:Z$70)/$E104/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL104,MSG_Fueldata!AA$54:AA$70)/$E104/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL104,MSG_Fueldata!AB$54:AB$70)/$E104/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL104,MSG_Fueldata!AC$54:AC$70)/$E104/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL104,MSG_Fueldata!AD$54:AD$70)/$E104/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL104,MSG_Fueldata!AE$54:AE$70)/$E104/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL104,MSG_Fueldata!AF$54:AF$70)/$E104/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL104,MSG_Fueldata!AG$54:AG$70)/$E104/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL104,MSG_Fueldata!AH$54:AH$70)/$E104/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL104,MSG_Fueldata!AI$54:AI$70)/$E104/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL104,MSG_Fueldata!AJ$54:AJ$70)/$E104/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A65","v":"GUIEPHYDNUDAGra"},"GUI","EPHYDNUDAGra","GUwEPHYDNUDAGra",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A105,MSG_SiteSpecific!$G$8:$G$251)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A105,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A105,MSG_SiteSpecific!$H$8:$H$251)","v":2},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A105,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A105,MSG_SiteSpecific!$L$8:$L$251)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A105,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A105,MSG_SiteSpecific!$K$8:$K$251)","v":0.41941484863859296},null,{"$f":"IF(LEFT(C105,5)=\"EPHYD\",VLOOKUP(A105,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A105,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"GrandesChutes(Réhab)"},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A105,MSG_SiteSpecific!$M$8:$M$251)","v":2400},2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,{"$f":"IF(MID($A105,6,1)=\"O\",MID($A105,6,3)&LEFT(VLOOKUP($B105,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A105,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B105,NameConvs!$B$57:$G$69,6,FALSE),MID($A105,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL105,MSG_Fueldata!N$54:N$70)/$E105/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL105,MSG_Fueldata!O$54:O$70)/$E105/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL105,MSG_Fueldata!P$54:P$70)/$E105/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL105,MSG_Fueldata!Q$54:Q$70)/$E105/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL105,MSG_Fueldata!R$54:R$70)/$E105/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL105,MSG_Fueldata!S$54:S$70)/$E105/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL105,MSG_Fueldata!T$54:T$70)/$E105/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL105,MSG_Fueldata!U$54:U$70)/$E105/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL105,MSG_Fueldata!V$54:V$70)/$E105/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL105,MSG_Fueldata!W$54:W$70)/$E105/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL105,MSG_Fueldata!X$54:X$70)/$E105/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL105,MSG_Fueldata!Y$54:Y$70)/$E105/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL105,MSG_Fueldata!Z$54:Z$70)/$E105/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL105,MSG_Fueldata!AA$54:AA$70)/$E105/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL105,MSG_Fueldata!AB$54:AB$70)/$E105/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL105,MSG_Fueldata!AC$54:AC$70)/$E105/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL105,MSG_Fueldata!AD$54:AD$70)/$E105/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL105,MSG_Fueldata!AE$54:AE$70)/$E105/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL105,MSG_Fueldata!AF$54:AF$70)/$E105/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL105,MSG_Fueldata!AG$54:AG$70)/$E105/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL105,MSG_Fueldata!AH$54:AH$70)/$E105/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL105,MSG_Fueldata!AI$54:AI$70)/$E105/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL105,MSG_Fueldata!AJ$54:AJ$70)/$E105/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A66","v":"GUIEPHYDNUDASam"},"GUI","EPHYDNUDASam","GUwEPHYDNUDASam",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A106,MSG_SiteSpecific!$G$8:$G$251)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A106,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A106,MSG_SiteSpecific!$H$8:$H$251)","v":2},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A106,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A106,MSG_SiteSpecific!$L$8:$L$251)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A106,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A106,MSG_SiteSpecific!$K$8:$K$251)","v":0.18550228310502284},null,{"$f":"IF(LEFT(C106,5)=\"EPHYD\",VLOOKUP(A106,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A106,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"Sambangalou(OMVG)partGuinée40%"},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A106,MSG_SiteSpecific!$M$8:$M$251)","v":3386},3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,{"$f":"IF(MID($A106,6,1)=\"O\",MID($A106,6,3)&LEFT(VLOOKUP($B106,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A106,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B106,NameConvs!$B$57:$G$69,6,FALSE),MID($A106,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL106,MSG_Fueldata!N$54:N$70)/$E106/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL106,MSG_Fueldata!O$54:O$70)/$E106/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL106,MSG_Fueldata!P$54:P$70)/$E106/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL106,MSG_Fueldata!Q$54:Q$70)/$E106/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL106,MSG_Fueldata!R$54:R$70)/$E106/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL106,MSG_Fueldata!S$54:S$70)/$E106/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL106,MSG_Fueldata!T$54:T$70)/$E106/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL106,MSG_Fueldata!U$54:U$70)/$E106/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL106,MSG_Fueldata!V$54:V$70)/$E106/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL106,MSG_Fueldata!W$54:W$70)/$E106/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL106,MSG_Fueldata!X$54:X$70)/$E106/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL106,MSG_Fueldata!Y$54:Y$70)/$E106/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL106,MSG_Fueldata!Z$54:Z$70)/$E106/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL106,MSG_Fueldata!AA$54:AA$70)/$E106/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL106,MSG_Fueldata!AB$54:AB$70)/$E106/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL106,MSG_Fueldata!AC$54:AC$70)/$E106/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL106,MSG_Fueldata!AD$54:AD$70)/$E106/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL106,MSG_Fueldata!AE$54:AE$70)/$E106/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL106,MSG_Fueldata!AF$54:AF$70)/$E106/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL106,MSG_Fueldata!AG$54:AG$70)/$E106/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL106,MSG_Fueldata!AH$54:AH$70)/$E106/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL106,MSG_Fueldata!AI$54:AI$70)/$E106/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL106,MSG_Fueldata!AJ$54:AJ$70)/$E106/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A67","v":"GUIEPHYDNUDAKal"},"GUI","EPHYDNUDAKal","GUwEPHYDNUDAKal",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A107,MSG_SiteSpecific!$G$8:$G$251)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A107,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A107,MSG_SiteSpecific!$H$8:$H$251)","v":2},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A107,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A107,MSG_SiteSpecific!$L$8:$L$251)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A107,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A107,MSG_SiteSpecific!$K$8:$K$251)","v":0.10797184170471842},null,{"$f":"IF(LEFT(C107,5)=\"EPHYD\",VLOOKUP(A107,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A107,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"Kaleta(OMVG)partGuinée40%"},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A107,MSG_SiteSpecific!$M$8:$M$251)","v":1114},1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,{"$f":"IF(MID($A107,6,1)=\"O\",MID($A107,6,3)&LEFT(VLOOKUP($B107,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A107,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B107,NameConvs!$B$57:$G$69,6,FALSE),MID($A107,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL107,MSG_Fueldata!N$54:N$70)/$E107/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL107,MSG_Fueldata!O$54:O$70)/$E107/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL107,MSG_Fueldata!P$54:P$70)/$E107/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL107,MSG_Fueldata!Q$54:Q$70)/$E107/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL107,MSG_Fueldata!R$54:R$70)/$E107/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL107,MSG_Fueldata!S$54:S$70)/$E107/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL107,MSG_Fueldata!T$54:T$70)/$E107/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL107,MSG_Fueldata!U$54:U$70)/$E107/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL107,MSG_Fueldata!V$54:V$70)/$E107/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL107,MSG_Fueldata!W$54:W$70)/$E107/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL107,MSG_Fueldata!X$54:X$70)/$E107/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL107,MSG_Fueldata!Y$54:Y$70)/$E107/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL107,MSG_Fueldata!Z$54:Z$70)/$E107/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL107,MSG_Fueldata!AA$54:AA$70)/$E107/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL107,MSG_Fueldata!AB$54:AB$70)/$E107/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL107,MSG_Fueldata!AC$54:AC$70)/$E107/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL107,MSG_Fueldata!AD$54:AD$70)/$E107/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL107,MSG_Fueldata!AE$54:AE$70)/$E107/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL107,MSG_Fueldata!AF$54:AF$70)/$E107/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL107,MSG_Fueldata!AG$54:AG$70)/$E107/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL107,MSG_Fueldata!AH$54:AH$70)/$E107/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL107,MSG_Fueldata!AI$54:AI$70)/$E107/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL107,MSG_Fueldata!AJ$54:AJ$70)/$E107/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A68","v":"GUIEPHYDNUDADig"},"GUI","EPHYDNUDADig","GUwEPHYDNUDADig",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A108,MSG_SiteSpecific!$G$8:$G$251)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A108,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A108,MSG_SiteSpecific!$H$8:$H$251)","v":2},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A108,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A108,MSG_SiteSpecific!$L$8:$L$251)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A108,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A108,MSG_SiteSpecific!$K$8:$K$251)","v":2.8997636142066397E-2},null,{"$f":"IF(LEFT(C108,5)=\"EPHYD\",VLOOKUP(A108,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A108,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"Digan(OMVG)partGuinée40%"},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A108,MSG_SiteSpecific!$M$8:$M$251)","v":1201},1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,{"$f":"IF(MID($A108,6,1)=\"O\",MID($A108,6,3)&LEFT(VLOOKUP($B108,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A108,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B108,NameConvs!$B$57:$G$69,6,FALSE),MID($A108,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL108,MSG_Fueldata!N$54:N$70)/$E108/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL108,MSG_Fueldata!O$54:O$70)/$E108/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL108,MSG_Fueldata!P$54:P$70)/$E108/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL108,MSG_Fueldata!Q$54:Q$70)/$E108/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL108,MSG_Fueldata!R$54:R$70)/$E108/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL108,MSG_Fueldata!S$54:S$70)/$E108/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL108,MSG_Fueldata!T$54:T$70)/$E108/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL108,MSG_Fueldata!U$54:U$70)/$E108/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL108,MSG_Fueldata!V$54:V$70)/$E108/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL108,MSG_Fueldata!W$54:W$70)/$E108/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL108,MSG_Fueldata!X$54:X$70)/$E108/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL108,MSG_Fueldata!Y$54:Y$70)/$E108/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL108,MSG_Fueldata!Z$54:Z$70)/$E108/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL108,MSG_Fueldata!AA$54:AA$70)/$E108/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL108,MSG_Fueldata!AB$54:AB$70)/$E108/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL108,MSG_Fueldata!AC$54:AC$70)/$E108/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL108,MSG_Fueldata!AD$54:AD$70)/$E108/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL108,MSG_Fueldata!AE$54:AE$70)/$E108/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL108,MSG_Fueldata!AF$54:AF$70)/$E108/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL108,MSG_Fueldata!AG$54:AG$70)/$E108/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL108,MSG_Fueldata!AH$54:AH$70)/$E108/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL108,MSG_Fueldata!AI$54:AI$70)/$E108/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL108,MSG_Fueldata!AJ$54:AJ$70)/$E108/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A69","v":"GUIEPHYDNUDAFel"},"GUI","EPHYDNUDAFel","GUwEPHYDNUDAFel",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A109,MSG_SiteSpecific!$G$8:$G$251)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A109,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A109,MSG_SiteSpecific!$H$8:$H$251)","v":2},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A109,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A109,MSG_SiteSpecific!$L$8:$L$251)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A109,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A109,MSG_SiteSpecific!$K$8:$K$251)","v":0.39815124178639055},null,{"$f":"IF(LEFT(C109,5)=\"EPHYD\",VLOOKUP(A109,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A109,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"FelloSounga(OMVG)partGuinée40%"},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A109,MSG_SiteSpecific!$M$8:$M$251)","v":3474},3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,{"$f":"IF(MID($A109,6,1)=\"O\",MID($A109,6,3)&LEFT(VLOOKUP($B109,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A109,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B109,NameConvs!$B$57:$G$69,6,FALSE),MID($A109,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL109,MSG_Fueldata!N$54:N$70)/$E109/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL109,MSG_Fueldata!O$54:O$70)/$E109/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL109,MSG_Fueldata!P$54:P$70)/$E109/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL109,MSG_Fueldata!Q$54:Q$70)/$E109/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL109,MSG_Fueldata!R$54:R$70)/$E109/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL109,MSG_Fueldata!S$54:S$70)/$E109/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL109,MSG_Fueldata!T$54:T$70)/$E109/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL109,MSG_Fueldata!U$54:U$70)/$E109/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL109,MSG_Fueldata!V$54:V$70)/$E109/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL109,MSG_Fueldata!W$54:W$70)/$E109/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL109,MSG_Fueldata!X$54:X$70)/$E109/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL109,MSG_Fueldata!Y$54:Y$70)/$E109/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL109,MSG_Fueldata!Z$54:Z$70)/$E109/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL109,MSG_Fueldata!AA$54:AA$70)/$E109/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL109,MSG_Fueldata!AB$54:AB$70)/$E109/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL109,MSG_Fueldata!AC$54:AC$70)/$E109/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL109,MSG_Fueldata!AD$54:AD$70)/$E109/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL109,MSG_Fueldata!AE$54:AE$70)/$E109/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL109,MSG_Fueldata!AF$54:AF$70)/$E109/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL109,MSG_Fueldata!AG$54:AG$70)/$E109/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL109,MSG_Fueldata!AH$54:AH$70)/$E109/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL109,MSG_Fueldata!AI$54:AI$70)/$E109/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL109,MSG_Fueldata!AJ$54:AJ$70)/$E109/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A70","v":"GUIEPHYDNUDADAM"},"GUI","EPHYDNUDADAM","GUwEPHYDNUDADAM",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A110,MSG_SiteSpecific!$G$8:$G$251)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A110,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A110,MSG_SiteSpecific!$H$8:$H$251)","v":2},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A110,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A110,MSG_SiteSpecific!$L$8:$L$251)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A110,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A110,MSG_SiteSpecific!$K$8:$K$251)","v":0.40405654340950203},null,{"$f":"IF(LEFT(C110,5)=\"EPHYD\",VLOOKUP(A110,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A110,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"DAMEnvisagée"},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A110,MSG_SiteSpecific!$M$8:$M$251)","v":2400},2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,{"$f":"IF(MID($A110,6,1)=\"O\",MID($A110,6,3)&LEFT(VLOOKUP($B110,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A110,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B110,NameConvs!$B$57:$G$69,6,FALSE),MID($A110,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL110,MSG_Fueldata!N$54:N$70)/$E110/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL110,MSG_Fueldata!O$54:O$70)/$E110/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL110,MSG_Fueldata!P$54:P$70)/$E110/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL110,MSG_Fueldata!Q$54:Q$70)/$E110/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL110,MSG_Fueldata!R$54:R$70)/$E110/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL110,MSG_Fueldata!S$54:S$70)/$E110/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL110,MSG_Fueldata!T$54:T$70)/$E110/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL110,MSG_Fueldata!U$54:U$70)/$E110/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL110,MSG_Fueldata!V$54:V$70)/$E110/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL110,MSG_Fueldata!W$54:W$70)/$E110/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL110,MSG_Fueldata!X$54:X$70)/$E110/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL110,MSG_Fueldata!Y$54:Y$70)/$E110/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL110,MSG_Fueldata!Z$54:Z$70)/$E110/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL110,MSG_Fueldata!AA$54:AA$70)/$E110/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL110,MSG_Fueldata!AB$54:AB$70)/$E110/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL110,MSG_Fueldata!AC$54:AC$70)/$E110/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL110,MSG_Fueldata!AD$54:AD$70)/$E110/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL110,MSG_Fueldata!AE$54:AE$70)/$E110/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL110,MSG_Fueldata!AF$54:AF$70)/$E110/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL110,MSG_Fueldata!AG$54:AG$70)/$E110/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL110,MSG_Fueldata!AH$54:AH$70)/$E110/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL110,MSG_Fueldata!AI$54:AI$70)/$E110/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL110,MSG_Fueldata!AJ$54:AJ$70)/$E110/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A71","v":"GUIEPHYDNUDASal"},"GUI","EPHYDNUDASal","GUwEPHYDNUDASal",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A111,MSG_SiteSpecific!$G$8:$G$251)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A111,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A111,MSG_SiteSpecific!$H$8:$H$251)","v":2},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A111,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A111,MSG_SiteSpecific!$L$8:$L$251)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A111,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A111,MSG_SiteSpecific!$K$8:$K$251)","v":0.13527397260273974},null,{"$f":"IF(LEFT(C111,5)=\"EPHYD\",VLOOKUP(A111,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A111,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"Saltinho(OMVG)partGuinée40%"},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A111,MSG_SiteSpecific!$M$8:$M$251)","v":4273},4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,{"$f":"IF(MID($A111,6,1)=\"O\",MID($A111,6,3)&LEFT(VLOOKUP($B111,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A111,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B111,NameConvs!$B$57:$G$69,6,FALSE),MID($A111,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL111,MSG_Fueldata!N$54:N$70)/$E111/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL111,MSG_Fueldata!O$54:O$70)/$E111/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL111,MSG_Fueldata!P$54:P$70)/$E111/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL111,MSG_Fueldata!Q$54:Q$70)/$E111/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL111,MSG_Fueldata!R$54:R$70)/$E111/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL111,MSG_Fueldata!S$54:S$70)/$E111/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL111,MSG_Fueldata!T$54:T$70)/$E111/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL111,MSG_Fueldata!U$54:U$70)/$E111/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL111,MSG_Fueldata!V$54:V$70)/$E111/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL111,MSG_Fueldata!W$54:W$70)/$E111/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL111,MSG_Fueldata!X$54:X$70)/$E111/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL111,MSG_Fueldata!Y$54:Y$70)/$E111/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL111,MSG_Fueldata!Z$54:Z$70)/$E111/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL111,MSG_Fueldata!AA$54:AA$70)/$E111/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL111,MSG_Fueldata!AB$54:AB$70)/$E111/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL111,MSG_Fueldata!AC$54:AC$70)/$E111/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL111,MSG_Fueldata!AD$54:AD$70)/$E111/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL111,MSG_Fueldata!AE$54:AE$70)/$E111/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL111,MSG_Fueldata!AF$54:AF$70)/$E111/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL111,MSG_Fueldata!AG$54:AG$70)/$E111/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL111,MSG_Fueldata!AH$54:AH$70)/$E111/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL111,MSG_Fueldata!AI$54:AI$70)/$E111/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL111,MSG_Fueldata!AJ$54:AJ$70)/$E111/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A78","v":"SIEEPBIONUEne"},"SIE","EPBIONUEne","SIwEPBIONUEne",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A112,MSG_SiteSpecific!$G$8:$G$251)","v":0.33333333333333331},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A112,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A112,MSG_SiteSpecific!$H$8:$H$251)","v":27.155999999999999},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A112,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A112,MSG_SiteSpecific!$L$8:$L$251)","v":35},9.4263368290815872E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A112,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A112,MSG_SiteSpecific!$K$8:$K$251)","v":0.85562100456621004},null,{"$f":"IF(LEFT(C112,5)=\"EPHYD\",VLOOKUP(A112,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A112,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"Energeon"},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A112,MSG_SiteSpecific!$M$8:$M$251)","v":2488.6656000000003},2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,{"$f":"IF(MID($A112,6,1)=\"O\",MID($A112,6,3)&LEFT(VLOOKUP($B112,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A112,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B112,NameConvs!$B$57:$G$69,6,FALSE),MID($A112,6,3)))","v":"BIO"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL112,MSG_Fueldata!N$54:N$70)/$E112/8.76","v":16.095890410958905},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL112,MSG_Fueldata!O$54:O$70)/$E112/8.76","v":16.095890410958905},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL112,MSG_Fueldata!P$54:P$70)/$E112/8.76","v":16.095890410958905},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL112,MSG_Fueldata!Q$54:Q$70)/$E112/8.76","v":16.095890410958905},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL112,MSG_Fueldata!R$54:R$70)/$E112/8.76","v":16.095890410958905},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL112,MSG_Fueldata!S$54:S$70)/$E112/8.76","v":16.095890410958905},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL112,MSG_Fueldata!T$54:T$70)/$E112/8.76","v":16.095890410958905},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL112,MSG_Fueldata!U$54:U$70)/$E112/8.76","v":16.095890410958905},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL112,MSG_Fueldata!V$54:V$70)/$E112/8.76","v":16.095890410958905},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL112,MSG_Fueldata!W$54:W$70)/$E112/8.76","v":16.095890410958905},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL112,MSG_Fueldata!X$54:X$70)/$E112/8.76","v":16.095890410958905},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL112,MSG_Fueldata!Y$54:Y$70)/$E112/8.76","v":16.095890410958905},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL112,MSG_Fueldata!Z$54:Z$70)/$E112/8.76","v":16.095890410958905},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL112,MSG_Fueldata!AA$54:AA$70)/$E112/8.76","v":16.095890410958905},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL112,MSG_Fueldata!AB$54:AB$70)/$E112/8.76","v":16.095890410958905},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL112,MSG_Fueldata!AC$54:AC$70)/$E112/8.76","v":16.095890410958905},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL112,MSG_Fueldata!AD$54:AD$70)/$E112/8.76","v":16.095890410958905},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL112,MSG_Fueldata!AE$54:AE$70)/$E112/8.76","v":16.095890410958905},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL112,MSG_Fueldata!AF$54:AF$70)/$E112/8.76","v":16.095890410958905},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL112,MSG_Fueldata!AG$54:AG$70)/$E112/8.76","v":16.095890410958905},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL112,MSG_Fueldata!AH$54:AH$70)/$E112/8.76","v":16.095890410958905},16.095890410958905,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL112,MSG_Fueldata!AI$54:AI$70)/$E112/8.76","v":16.095890410958905},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL112,MSG_Fueldata!AJ$54:AJ$70)/$E112/8.76","v":16.095890410958905},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A79","v":"SIEEPSOLNUNaa"},"SIE","EPSOLNUNaa","SIwEPSOLNUNaa",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A113,MSG_SiteSpecific!$G$8:$G$251)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A113,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A113,MSG_SiteSpecific!$H$8:$H$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A113,MSG_SiteSpecific!$N$8:$N$251)","v":20},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A113,MSG_SiteSpecific!$L$8:$L$251)","v":20},0.1067814770659507,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A113,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A113,MSG_SiteSpecific!$K$8:$K$251)","v":0.25},null,{"$f":"IF(LEFT(C113,5)=\"EPHYD\",VLOOKUP(A113,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A113,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"Naanovo "},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A113,MSG_SiteSpecific!$M$8:$M$251)","v":3660},3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,{"$f":"IF(MID($A113,6,1)=\"O\",MID($A113,6,3)&LEFT(VLOOKUP($B113,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A113,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B113,NameConvs!$B$57:$G$69,6,FALSE),MID($A113,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL113,MSG_Fueldata!N$54:N$70)/$E113/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL113,MSG_Fueldata!O$54:O$70)/$E113/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL113,MSG_Fueldata!P$54:P$70)/$E113/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL113,MSG_Fueldata!Q$54:Q$70)/$E113/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL113,MSG_Fueldata!R$54:R$70)/$E113/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL113,MSG_Fueldata!S$54:S$70)/$E113/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL113,MSG_Fueldata!T$54:T$70)/$E113/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL113,MSG_Fueldata!U$54:U$70)/$E113/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL113,MSG_Fueldata!V$54:V$70)/$E113/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL113,MSG_Fueldata!W$54:W$70)/$E113/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL113,MSG_Fueldata!X$54:X$70)/$E113/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL113,MSG_Fueldata!Y$54:Y$70)/$E113/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL113,MSG_Fueldata!Z$54:Z$70)/$E113/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL113,MSG_Fueldata!AA$54:AA$70)/$E113/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL113,MSG_Fueldata!AB$54:AB$70)/$E113/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL113,MSG_Fueldata!AC$54:AC$70)/$E113/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL113,MSG_Fueldata!AD$54:AD$70)/$E113/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL113,MSG_Fueldata!AE$54:AE$70)/$E113/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL113,MSG_Fueldata!AF$54:AF$70)/$E113/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL113,MSG_Fueldata!AG$54:AG$70)/$E113/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL113,MSG_Fueldata!AH$54:AH$70)/$E113/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL113,MSG_Fueldata!AI$54:AI$70)/$E113/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL113,MSG_Fueldata!AJ$54:AJ$70)/$E113/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A80","v":"SIEEPBIONUAdd"},"SIE","EPBIONUAdd","SIwEPBIONUAdd",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A114,MSG_SiteSpecific!$G$8:$G$251)","v":0.375},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A114,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A114,MSG_SiteSpecific!$H$8:$H$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A114,MSG_SiteSpecific!$N$8:$N$251)","v":129.6},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A114,MSG_SiteSpecific!$L$8:$L$251)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A114,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A114,MSG_SiteSpecific!$K$8:$K$251)","v":0.85560000000000003},null,{"$f":"IF(LEFT(C114,5)=\"EPHYD\",VLOOKUP(A114,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A114,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"Addax "},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A114,MSG_SiteSpecific!$M$8:$M$251)","v":3603.5280000000002},3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,{"$f":"IF(MID($A114,6,1)=\"O\",MID($A114,6,3)&LEFT(VLOOKUP($B114,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A114,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B114,NameConvs!$B$57:$G$69,6,FALSE),MID($A114,6,3)))","v":"BIO"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL114,MSG_Fueldata!N$54:N$70)/$E114/8.76","v":14.307458143074582},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL114,MSG_Fueldata!O$54:O$70)/$E114/8.76","v":14.307458143074582},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL114,MSG_Fueldata!P$54:P$70)/$E114/8.76","v":14.307458143074582},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL114,MSG_Fueldata!Q$54:Q$70)/$E114/8.76","v":14.307458143074582},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL114,MSG_Fueldata!R$54:R$70)/$E114/8.76","v":14.307458143074582},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL114,MSG_Fueldata!S$54:S$70)/$E114/8.76","v":14.307458143074582},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL114,MSG_Fueldata!T$54:T$70)/$E114/8.76","v":14.307458143074582},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL114,MSG_Fueldata!U$54:U$70)/$E114/8.76","v":14.307458143074582},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL114,MSG_Fueldata!V$54:V$70)/$E114/8.76","v":14.307458143074582},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL114,MSG_Fueldata!W$54:W$70)/$E114/8.76","v":14.307458143074582},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL114,MSG_Fueldata!X$54:X$70)/$E114/8.76","v":14.307458143074582},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL114,MSG_Fueldata!Y$54:Y$70)/$E114/8.76","v":14.307458143074582},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL114,MSG_Fueldata!Z$54:Z$70)/$E114/8.76","v":14.307458143074582},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL114,MSG_Fueldata!AA$54:AA$70)/$E114/8.76","v":14.307458143074582},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL114,MSG_Fueldata!AB$54:AB$70)/$E114/8.76","v":14.307458143074582},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL114,MSG_Fueldata!AC$54:AC$70)/$E114/8.76","v":14.307458143074582},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL114,MSG_Fueldata!AD$54:AD$70)/$E114/8.76","v":14.307458143074582},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL114,MSG_Fueldata!AE$54:AE$70)/$E114/8.76","v":14.307458143074582},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL114,MSG_Fueldata!AF$54:AF$70)/$E114/8.76","v":14.307458143074582},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL114,MSG_Fueldata!AG$54:AG$70)/$E114/8.76","v":14.307458143074582},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL114,MSG_Fueldata!AH$54:AH$70)/$E114/8.76","v":14.307458143074582},14.307458143074582,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL114,MSG_Fueldata!AI$54:AI$70)/$E114/8.76","v":14.307458143074582},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL114,MSG_Fueldata!AJ$54:AJ$70)/$E114/8.76","v":14.307458143074582},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A81","v":"SIEEPHYDNUROGom"},"SIE","EPHYDNUROGom","SIwEPHYDNUROGom",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A115,MSG_SiteSpecific!$G$8:$G$251)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A115,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A115,MSG_SiteSpecific!$H$8:$H$251)","v":2},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A115,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A115,MSG_SiteSpecific!$L$8:$L$251)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A115,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A115,MSG_SiteSpecific!$K$8:$K$251)","v":2.6636225266362251E-2},null,{"$f":"IF(LEFT(C115,5)=\"EPHYD\",VLOOKUP(A115,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A115,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"Goma2(Bo‐Kenema)"},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A115,MSG_SiteSpecific!$M$8:$M$251)","v":6709},6709,6709,6709,6709,6709,6709,6709,6709,6709,6709,6709,6709,6709,6709,6709,6709,6709,6709,6709,6709,6709,6709,6709,{"$f":"IF(MID($A115,6,1)=\"O\",MID($A115,6,3)&LEFT(VLOOKUP($B115,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A115,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B115,NameConvs!$B$57:$G$69,6,FALSE),MID($A115,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL115,MSG_Fueldata!N$54:N$70)/$E115/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL115,MSG_Fueldata!O$54:O$70)/$E115/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL115,MSG_Fueldata!P$54:P$70)/$E115/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL115,MSG_Fueldata!Q$54:Q$70)/$E115/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL115,MSG_Fueldata!R$54:R$70)/$E115/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL115,MSG_Fueldata!S$54:S$70)/$E115/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL115,MSG_Fueldata!T$54:T$70)/$E115/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL115,MSG_Fueldata!U$54:U$70)/$E115/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL115,MSG_Fueldata!V$54:V$70)/$E115/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL115,MSG_Fueldata!W$54:W$70)/$E115/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL115,MSG_Fueldata!X$54:X$70)/$E115/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL115,MSG_Fueldata!Y$54:Y$70)/$E115/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL115,MSG_Fueldata!Z$54:Z$70)/$E115/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL115,MSG_Fueldata!AA$54:AA$70)/$E115/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL115,MSG_Fueldata!AB$54:AB$70)/$E115/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL115,MSG_Fueldata!AC$54:AC$70)/$E115/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL115,MSG_Fueldata!AD$54:AD$70)/$E115/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL115,MSG_Fueldata!AE$54:AE$70)/$E115/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL115,MSG_Fueldata!AF$54:AF$70)/$E115/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL115,MSG_Fueldata!AG$54:AG$70)/$E115/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL115,MSG_Fueldata!AH$54:AH$70)/$E115/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL115,MSG_Fueldata!AI$54:AI$70)/$E115/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL115,MSG_Fueldata!AJ$54:AJ$70)/$E115/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A82","v":"SIEEPHYDNUDABu2"},"SIE","EPHYDNUDABu2","SIwEPHYDNUDABu2",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A116,MSG_SiteSpecific!$G$8:$G$251)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A116,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A116,MSG_SiteSpecific!$H$8:$H$251)","v":2},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A116,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A116,MSG_SiteSpecific!$L$8:$L$251)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A116,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A116,MSG_SiteSpecific!$K$8:$K$251)","v":0.67636986301369861},null,{"$f":"IF(LEFT(C116,5)=\"EPHYD\",VLOOKUP(A116,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A116,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"Bumbuna2"},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A116,MSG_SiteSpecific!$M$8:$M$251)","v":1950},1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,{"$f":"IF(MID($A116,6,1)=\"O\",MID($A116,6,3)&LEFT(VLOOKUP($B116,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A116,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B116,NameConvs!$B$57:$G$69,6,FALSE),MID($A116,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL116,MSG_Fueldata!N$54:N$70)/$E116/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL116,MSG_Fueldata!O$54:O$70)/$E116/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL116,MSG_Fueldata!P$54:P$70)/$E116/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL116,MSG_Fueldata!Q$54:Q$70)/$E116/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL116,MSG_Fueldata!R$54:R$70)/$E116/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL116,MSG_Fueldata!S$54:S$70)/$E116/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL116,MSG_Fueldata!T$54:T$70)/$E116/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL116,MSG_Fueldata!U$54:U$70)/$E116/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL116,MSG_Fueldata!V$54:V$70)/$E116/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL116,MSG_Fueldata!W$54:W$70)/$E116/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL116,MSG_Fueldata!X$54:X$70)/$E116/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL116,MSG_Fueldata!Y$54:Y$70)/$E116/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL116,MSG_Fueldata!Z$54:Z$70)/$E116/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL116,MSG_Fueldata!AA$54:AA$70)/$E116/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL116,MSG_Fueldata!AB$54:AB$70)/$E116/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL116,MSG_Fueldata!AC$54:AC$70)/$E116/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL116,MSG_Fueldata!AD$54:AD$70)/$E116/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL116,MSG_Fueldata!AE$54:AE$70)/$E116/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL116,MSG_Fueldata!AF$54:AF$70)/$E116/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL116,MSG_Fueldata!AG$54:AG$70)/$E116/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL116,MSG_Fueldata!AH$54:AH$70)/$E116/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL116,MSG_Fueldata!AI$54:AI$70)/$E116/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL116,MSG_Fueldata!AJ$54:AJ$70)/$E116/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A83","v":"SIEEPHYDNUDABu3"},"SIE","EPHYDNUDABu3","SIwEPHYDNUDABu3",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A117,MSG_SiteSpecific!$G$8:$G$251)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A117,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A117,MSG_SiteSpecific!$H$8:$H$251)","v":2},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A117,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A117,MSG_SiteSpecific!$L$8:$L$251)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A117,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A117,MSG_SiteSpecific!$K$8:$K$251)","v":0.40208016235413496},null,{"$f":"IF(LEFT(C117,5)=\"EPHYD\",VLOOKUP(A117,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A117,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"Bumbuna3(Yiben)"},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A117,MSG_SiteSpecific!$M$8:$M$251)","v":1950},1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,{"$f":"IF(MID($A117,6,1)=\"O\",MID($A117,6,3)&LEFT(VLOOKUP($B117,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A117,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B117,NameConvs!$B$57:$G$69,6,FALSE),MID($A117,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL117,MSG_Fueldata!N$54:N$70)/$E117/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL117,MSG_Fueldata!O$54:O$70)/$E117/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL117,MSG_Fueldata!P$54:P$70)/$E117/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL117,MSG_Fueldata!Q$54:Q$70)/$E117/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL117,MSG_Fueldata!R$54:R$70)/$E117/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL117,MSG_Fueldata!S$54:S$70)/$E117/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL117,MSG_Fueldata!T$54:T$70)/$E117/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL117,MSG_Fueldata!U$54:U$70)/$E117/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL117,MSG_Fueldata!V$54:V$70)/$E117/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL117,MSG_Fueldata!W$54:W$70)/$E117/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL117,MSG_Fueldata!X$54:X$70)/$E117/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL117,MSG_Fueldata!Y$54:Y$70)/$E117/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL117,MSG_Fueldata!Z$54:Z$70)/$E117/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL117,MSG_Fueldata!AA$54:AA$70)/$E117/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL117,MSG_Fueldata!AB$54:AB$70)/$E117/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL117,MSG_Fueldata!AC$54:AC$70)/$E117/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL117,MSG_Fueldata!AD$54:AD$70)/$E117/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL117,MSG_Fueldata!AE$54:AE$70)/$E117/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL117,MSG_Fueldata!AF$54:AF$70)/$E117/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL117,MSG_Fueldata!AG$54:AG$70)/$E117/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL117,MSG_Fueldata!AH$54:AH$70)/$E117/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL117,MSG_Fueldata!AI$54:AI$70)/$E117/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL117,MSG_Fueldata!AJ$54:AJ$70)/$E117/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A84","v":"SIEEPHYDNUDABu4"},"SIE","EPHYDNUDABu4","SIwEPHYDNUDABu4",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A118,MSG_SiteSpecific!$G$8:$G$251)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A118,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A118,MSG_SiteSpecific!$H$8:$H$251)","v":2},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A118,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A118,MSG_SiteSpecific!$L$8:$L$251)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A118,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A118,MSG_SiteSpecific!$K$8:$K$251)","v":0.55635664503725057},null,{"$f":"IF(LEFT(C118,5)=\"EPHYD\",VLOOKUP(A118,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A118,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"Bumbuna4&5"},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A118,MSG_SiteSpecific!$M$8:$M$251)","v":1950},1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,{"$f":"IF(MID($A118,6,1)=\"O\",MID($A118,6,3)&LEFT(VLOOKUP($B118,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A118,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B118,NameConvs!$B$57:$G$69,6,FALSE),MID($A118,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL118,MSG_Fueldata!N$54:N$70)/$E118/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL118,MSG_Fueldata!O$54:O$70)/$E118/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL118,MSG_Fueldata!P$54:P$70)/$E118/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL118,MSG_Fueldata!Q$54:Q$70)/$E118/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL118,MSG_Fueldata!R$54:R$70)/$E118/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL118,MSG_Fueldata!S$54:S$70)/$E118/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL118,MSG_Fueldata!T$54:T$70)/$E118/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL118,MSG_Fueldata!U$54:U$70)/$E118/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL118,MSG_Fueldata!V$54:V$70)/$E118/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL118,MSG_Fueldata!W$54:W$70)/$E118/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL118,MSG_Fueldata!X$54:X$70)/$E118/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL118,MSG_Fueldata!Y$54:Y$70)/$E118/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL118,MSG_Fueldata!Z$54:Z$70)/$E118/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL118,MSG_Fueldata!AA$54:AA$70)/$E118/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL118,MSG_Fueldata!AB$54:AB$70)/$E118/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL118,MSG_Fueldata!AC$54:AC$70)/$E118/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL118,MSG_Fueldata!AD$54:AD$70)/$E118/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL118,MSG_Fueldata!AE$54:AE$70)/$E118/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL118,MSG_Fueldata!AF$54:AF$70)/$E118/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL118,MSG_Fueldata!AG$54:AG$70)/$E118/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL118,MSG_Fueldata!AH$54:AH$70)/$E118/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL118,MSG_Fueldata!AI$54:AI$70)/$E118/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL118,MSG_Fueldata!AJ$54:AJ$70)/$E118/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A85","v":"SIEEPHYDNUDABe1"},"SIE","EPHYDNUDABe1","SIwEPHYDNUDABe1",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A119,MSG_SiteSpecific!$G$8:$G$251)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A119,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A119,MSG_SiteSpecific!$H$8:$H$251)","v":2},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A119,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A119,MSG_SiteSpecific!$L$8:$L$251)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A119,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A119,MSG_SiteSpecific!$K$8:$K$251)","v":0.65508056474046084},null,{"$f":"IF(LEFT(C119,5)=\"EPHYD\",VLOOKUP(A119,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A119,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"Benkongor1"},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A119,MSG_SiteSpecific!$M$8:$M$251)","v":2447},2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,{"$f":"IF(MID($A119,6,1)=\"O\",MID($A119,6,3)&LEFT(VLOOKUP($B119,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A119,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B119,NameConvs!$B$57:$G$69,6,FALSE),MID($A119,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL119,MSG_Fueldata!N$54:N$70)/$E119/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL119,MSG_Fueldata!O$54:O$70)/$E119/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL119,MSG_Fueldata!P$54:P$70)/$E119/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL119,MSG_Fueldata!Q$54:Q$70)/$E119/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL119,MSG_Fueldata!R$54:R$70)/$E119/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL119,MSG_Fueldata!S$54:S$70)/$E119/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL119,MSG_Fueldata!T$54:T$70)/$E119/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL119,MSG_Fueldata!U$54:U$70)/$E119/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL119,MSG_Fueldata!V$54:V$70)/$E119/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL119,MSG_Fueldata!W$54:W$70)/$E119/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL119,MSG_Fueldata!X$54:X$70)/$E119/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL119,MSG_Fueldata!Y$54:Y$70)/$E119/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL119,MSG_Fueldata!Z$54:Z$70)/$E119/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL119,MSG_Fueldata!AA$54:AA$70)/$E119/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL119,MSG_Fueldata!AB$54:AB$70)/$E119/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL119,MSG_Fueldata!AC$54:AC$70)/$E119/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL119,MSG_Fueldata!AD$54:AD$70)/$E119/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL119,MSG_Fueldata!AE$54:AE$70)/$E119/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL119,MSG_Fueldata!AF$54:AF$70)/$E119/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL119,MSG_Fueldata!AG$54:AG$70)/$E119/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL119,MSG_Fueldata!AH$54:AH$70)/$E119/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL119,MSG_Fueldata!AI$54:AI$70)/$E119/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL119,MSG_Fueldata!AJ$54:AJ$70)/$E119/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A86","v":"SIEEPHYDNUDABe2"},"SIE","EPHYDNUDABe2","SIwEPHYDNUDABe2",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A120,MSG_SiteSpecific!$G$8:$G$251)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A120,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A120,MSG_SiteSpecific!$H$8:$H$251)","v":2},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A120,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A120,MSG_SiteSpecific!$L$8:$L$251)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A120,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A120,MSG_SiteSpecific!$K$8:$K$251)","v":0.48273401826484014},null,{"$f":"IF(LEFT(C120,5)=\"EPHYD\",VLOOKUP(A120,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A120,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"Benkongor2"},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A120,MSG_SiteSpecific!$M$8:$M$251)","v":2447},2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,{"$f":"IF(MID($A120,6,1)=\"O\",MID($A120,6,3)&LEFT(VLOOKUP($B120,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A120,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B120,NameConvs!$B$57:$G$69,6,FALSE),MID($A120,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL120,MSG_Fueldata!N$54:N$70)/$E120/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL120,MSG_Fueldata!O$54:O$70)/$E120/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL120,MSG_Fueldata!P$54:P$70)/$E120/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL120,MSG_Fueldata!Q$54:Q$70)/$E120/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL120,MSG_Fueldata!R$54:R$70)/$E120/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL120,MSG_Fueldata!S$54:S$70)/$E120/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL120,MSG_Fueldata!T$54:T$70)/$E120/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL120,MSG_Fueldata!U$54:U$70)/$E120/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL120,MSG_Fueldata!V$54:V$70)/$E120/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL120,MSG_Fueldata!W$54:W$70)/$E120/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL120,MSG_Fueldata!X$54:X$70)/$E120/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL120,MSG_Fueldata!Y$54:Y$70)/$E120/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL120,MSG_Fueldata!Z$54:Z$70)/$E120/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL120,MSG_Fueldata!AA$54:AA$70)/$E120/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL120,MSG_Fueldata!AB$54:AB$70)/$E120/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL120,MSG_Fueldata!AC$54:AC$70)/$E120/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL120,MSG_Fueldata!AD$54:AD$70)/$E120/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL120,MSG_Fueldata!AE$54:AE$70)/$E120/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL120,MSG_Fueldata!AF$54:AF$70)/$E120/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL120,MSG_Fueldata!AG$54:AG$70)/$E120/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL120,MSG_Fueldata!AH$54:AH$70)/$E120/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL120,MSG_Fueldata!AI$54:AI$70)/$E120/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL120,MSG_Fueldata!AJ$54:AJ$70)/$E120/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A87","v":"SIEEPHYDNUDABe3"},"SIE","EPHYDNUDABe3","SIwEPHYDNUDABe3",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A121,MSG_SiteSpecific!$G$8:$G$251)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A121,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A121,MSG_SiteSpecific!$H$8:$H$251)","v":2},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A121,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A121,MSG_SiteSpecific!$L$8:$L$251)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A121,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A121,MSG_SiteSpecific!$K$8:$K$251)","v":0.56223130123634812},null,{"$f":"IF(LEFT(C121,5)=\"EPHYD\",VLOOKUP(A121,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A121,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"Benkongor3"},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A121,MSG_SiteSpecific!$M$8:$M$251)","v":2447},2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,{"$f":"IF(MID($A121,6,1)=\"O\",MID($A121,6,3)&LEFT(VLOOKUP($B121,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A121,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B121,NameConvs!$B$57:$G$69,6,FALSE),MID($A121,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL121,MSG_Fueldata!N$54:N$70)/$E121/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL121,MSG_Fueldata!O$54:O$70)/$E121/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL121,MSG_Fueldata!P$54:P$70)/$E121/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL121,MSG_Fueldata!Q$54:Q$70)/$E121/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL121,MSG_Fueldata!R$54:R$70)/$E121/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL121,MSG_Fueldata!S$54:S$70)/$E121/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL121,MSG_Fueldata!T$54:T$70)/$E121/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL121,MSG_Fueldata!U$54:U$70)/$E121/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL121,MSG_Fueldata!V$54:V$70)/$E121/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL121,MSG_Fueldata!W$54:W$70)/$E121/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL121,MSG_Fueldata!X$54:X$70)/$E121/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL121,MSG_Fueldata!Y$54:Y$70)/$E121/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL121,MSG_Fueldata!Z$54:Z$70)/$E121/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL121,MSG_Fueldata!AA$54:AA$70)/$E121/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL121,MSG_Fueldata!AB$54:AB$70)/$E121/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL121,MSG_Fueldata!AC$54:AC$70)/$E121/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL121,MSG_Fueldata!AD$54:AD$70)/$E121/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL121,MSG_Fueldata!AE$54:AE$70)/$E121/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL121,MSG_Fueldata!AF$54:AF$70)/$E121/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL121,MSG_Fueldata!AG$54:AG$70)/$E121/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL121,MSG_Fueldata!AH$54:AH$70)/$E121/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL121,MSG_Fueldata!AI$54:AI$70)/$E121/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL121,MSG_Fueldata!AJ$54:AJ$70)/$E121/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A88","v":"SIEEPHYDNUDADAM"},"SIE","EPHYDNUDADAM","SIwEPHYDNUDADAM",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A122,MSG_SiteSpecific!$G$8:$G$251)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A122,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A122,MSG_SiteSpecific!$H$8:$H$251)","v":2},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A122,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A122,MSG_SiteSpecific!$L$8:$L$251)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A122,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A122,MSG_SiteSpecific!$K$8:$K$251)","v":0.52612369148572669},null,{"$f":"IF(LEFT(C122,5)=\"EPHYD\",VLOOKUP(A122,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A122,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"DAMEnvisagée"},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A122,MSG_SiteSpecific!$M$8:$M$251)","v":2561},2561,2561,2561,2561,2561,2561,2561,2561,2561,2561,2561,2561,2561,2561,2561,2561,2561,2561,2561,2561,2561,2561,2561,{"$f":"IF(MID($A122,6,1)=\"O\",MID($A122,6,3)&LEFT(VLOOKUP($B122,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A122,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B122,NameConvs!$B$57:$G$69,6,FALSE),MID($A122,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL122,MSG_Fueldata!N$54:N$70)/$E122/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL122,MSG_Fueldata!O$54:O$70)/$E122/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL122,MSG_Fueldata!P$54:P$70)/$E122/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL122,MSG_Fueldata!Q$54:Q$70)/$E122/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL122,MSG_Fueldata!R$54:R$70)/$E122/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL122,MSG_Fueldata!S$54:S$70)/$E122/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL122,MSG_Fueldata!T$54:T$70)/$E122/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL122,MSG_Fueldata!U$54:U$70)/$E122/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL122,MSG_Fueldata!V$54:V$70)/$E122/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL122,MSG_Fueldata!W$54:W$70)/$E122/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL122,MSG_Fueldata!X$54:X$70)/$E122/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL122,MSG_Fueldata!Y$54:Y$70)/$E122/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL122,MSG_Fueldata!Z$54:Z$70)/$E122/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL122,MSG_Fueldata!AA$54:AA$70)/$E122/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL122,MSG_Fueldata!AB$54:AB$70)/$E122/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL122,MSG_Fueldata!AC$54:AC$70)/$E122/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL122,MSG_Fueldata!AD$54:AD$70)/$E122/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL122,MSG_Fueldata!AE$54:AE$70)/$E122/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL122,MSG_Fueldata!AF$54:AF$70)/$E122/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL122,MSG_Fueldata!AG$54:AG$70)/$E122/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL122,MSG_Fueldata!AH$54:AH$70)/$E122/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL122,MSG_Fueldata!AI$54:AI$70)/$E122/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL122,MSG_Fueldata!AJ$54:AJ$70)/$E122/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A95","v":"LIBEPODSNCBus"},"LIB","EPODSNCBus","LIwEPODSNCBus",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A123,MSG_SiteSpecific!$G$8:$G$251)","v":0.30508474576271188},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A123,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0.87402599999999986},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A123,MSG_SiteSpecific!$H$8:$H$251)","v":87.6},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A123,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A123,MSG_SiteSpecific!$L$8:$L$251)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A123,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A123,MSG_SiteSpecific!$K$8:$K$251)","v":0.80136986301369861},null,{"$f":"IF(LEFT(C123,5)=\"EPHYD\",VLOOKUP(A123,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A123,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"Bushrod"},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A123,MSG_SiteSpecific!$M$8:$M$251)","v":1123.5},1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,{"$f":"IF(MID($A123,6,1)=\"O\",MID($A123,6,3)&LEFT(VLOOKUP($B123,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A123,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B123,NameConvs!$B$57:$G$69,6,FALSE),MID($A123,6,3)))","v":"ODSC"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL123,MSG_Fueldata!N$54:N$70)/$E123/8.76","v":258.55530187721968},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL123,MSG_Fueldata!O$54:O$70)/$E123/8.76","v":263.79375951293758},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL123,MSG_Fueldata!P$54:P$70)/$E123/8.76","v":269.03221714865549},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL123,MSG_Fueldata!Q$54:Q$70)/$E123/8.76","v":274.2706747843734},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL123,MSG_Fueldata!R$54:R$70)/$E123/8.76","v":279.5091324200913},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL123,MSG_Fueldata!S$54:S$70)/$E123/8.76","v":284.74759005580921},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL123,MSG_Fueldata!T$54:T$70)/$E123/8.76","v":289.98604769152718},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL123,MSG_Fueldata!U$54:U$70)/$E123/8.76","v":295.22450532724503},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL123,MSG_Fueldata!V$54:V$70)/$E123/8.76","v":300.46296296296293},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL123,MSG_Fueldata!W$54:W$70)/$E123/8.76","v":305.70142059868084},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL123,MSG_Fueldata!X$54:X$70)/$E123/8.76","v":310.56570268899031},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL123,MSG_Fueldata!Y$54:Y$70)/$E123/8.76","v":314.30745814307454},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL123,MSG_Fueldata!Z$54:Z$70)/$E123/8.76","v":318.04921359715877},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL123,MSG_Fueldata!AA$54:AA$70)/$E123/8.76","v":321.790969051243},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL123,MSG_Fueldata!AB$54:AB$70)/$E123/8.76","v":325.53272450532722},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL123,MSG_Fueldata!AC$54:AC$70)/$E123/8.76","v":329.27447995941145},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL123,MSG_Fueldata!AD$54:AD$70)/$E123/8.76","v":333.01623541349568},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL123,MSG_Fueldata!AE$54:AE$70)/$E123/8.76","v":336.75799086757991},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL123,MSG_Fueldata!AF$54:AF$70)/$E123/8.76","v":340.49974632166408},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL123,MSG_Fueldata!AG$54:AG$70)/$E123/8.76","v":344.2415017757483},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL123,MSG_Fueldata!AH$54:AH$70)/$E123/8.76","v":348.7316083206494},348.7316083206494,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL123,MSG_Fueldata!AI$54:AI$70)/$E123/8.76","v":348.7316083206494},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL123,MSG_Fueldata!AJ$54:AJ$70)/$E123/8.76","v":348.7316083206494},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A96","v":"LIBEPOHFNCBu2"},"LIB","EPOHFNCBu2","LIwEPOHFNCBu2",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A124,MSG_SiteSpecific!$G$8:$G$251)","v":0.37894736842105264},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A124,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0.76636500000000007},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A124,MSG_SiteSpecific!$H$8:$H$251)","v":87.6},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A124,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A124,MSG_SiteSpecific!$L$8:$L$251)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A124,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A124,MSG_SiteSpecific!$K$8:$K$251)","v":0.80136986301369861},null,{"$f":"IF(LEFT(C124,5)=\"EPHYD\",VLOOKUP(A124,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A124,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"Bushrod 2 "},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A124,MSG_SiteSpecific!$M$8:$M$251)","v":1123.5},1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,{"$f":"IF(MID($A124,6,1)=\"O\",MID($A124,6,3)&LEFT(VLOOKUP($B124,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A124,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B124,NameConvs!$B$57:$G$69,6,FALSE),MID($A124,6,3)))","v":"OHFC"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL124,MSG_Fueldata!N$54:N$70)/$E124/8.76","v":122.60591070522578},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL124,MSG_Fueldata!O$54:O$70)/$E124/8.76","v":125.07610350076102},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL124,MSG_Fueldata!P$54:P$70)/$E124/8.76","v":127.54629629629629},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL124,MSG_Fueldata!Q$54:Q$70)/$E124/8.76","v":130.01648909183157},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL124,MSG_Fueldata!R$54:R$70)/$E124/8.76","v":132.48668188736681},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL124,MSG_Fueldata!S$54:S$70)/$E124/8.76","v":134.95687468290208},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL124,MSG_Fueldata!T$54:T$70)/$E124/8.76","v":137.42706747843735},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL124,MSG_Fueldata!U$54:U$70)/$E124/8.76","v":139.89726027397262},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL124,MSG_Fueldata!V$54:V$70)/$E124/8.76","v":142.36745306950786},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL124,MSG_Fueldata!W$54:W$70)/$E124/8.76","v":144.83764586504313},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL124,MSG_Fueldata!X$54:X$70)/$E124/8.76","v":147.11805555555554},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL124,MSG_Fueldata!Y$54:Y$70)/$E124/8.76","v":148.9225012683917},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL124,MSG_Fueldata!Z$54:Z$70)/$E124/8.76","v":150.72694698122783},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL124,MSG_Fueldata!AA$54:AA$70)/$E124/8.76","v":152.53139269406392},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL124,MSG_Fueldata!AB$54:AB$70)/$E124/8.76","v":154.33583840690005},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL124,MSG_Fueldata!AC$54:AC$70)/$E124/8.76","v":156.14028411973618},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL124,MSG_Fueldata!AD$54:AD$70)/$E124/8.76","v":157.94472983257228},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL124,MSG_Fueldata!AE$54:AE$70)/$E124/8.76","v":159.74917554540841},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL124,MSG_Fueldata!AF$54:AF$70)/$E124/8.76","v":161.55362125824453},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL124,MSG_Fueldata!AG$54:AG$70)/$E124/8.76","v":163.35806697108066},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL124,MSG_Fueldata!AH$54:AH$70)/$E124/8.76","v":165.54509132420091},165.54509132420091,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL124,MSG_Fueldata!AI$54:AI$70)/$E124/8.76","v":165.54509132420091},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL124,MSG_Fueldata!AJ$54:AJ$70)/$E124/8.76","v":165.54509132420091},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A97","v":"LIBEPBIONUKak"},"LIB","EPBIONUKak","LIwEPBIONUKak",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A125,MSG_SiteSpecific!$G$8:$G$251)","v":0.375},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A125,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A125,MSG_SiteSpecific!$H$8:$H$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A125,MSG_SiteSpecific!$N$8:$N$251)","v":129.6},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A125,MSG_SiteSpecific!$L$8:$L$251)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A125,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A125,MSG_SiteSpecific!$K$8:$K$251)","v":0.85560000000000003},null,{"$f":"IF(LEFT(C125,5)=\"EPHYD\",VLOOKUP(A125,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A125,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"Kakata (Buchanan) "},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A125,MSG_SiteSpecific!$M$8:$M$251)","v":3603.5280000000002},3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,{"$f":"IF(MID($A125,6,1)=\"O\",MID($A125,6,3)&LEFT(VLOOKUP($B125,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A125,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B125,NameConvs!$B$57:$G$69,6,FALSE),MID($A125,6,3)))","v":"BIO"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL125,MSG_Fueldata!N$54:N$70)/$E125/8.76","v":14.307458143074582},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL125,MSG_Fueldata!O$54:O$70)/$E125/8.76","v":14.307458143074582},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL125,MSG_Fueldata!P$54:P$70)/$E125/8.76","v":14.307458143074582},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL125,MSG_Fueldata!Q$54:Q$70)/$E125/8.76","v":14.307458143074582},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL125,MSG_Fueldata!R$54:R$70)/$E125/8.76","v":14.307458143074582},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL125,MSG_Fueldata!S$54:S$70)/$E125/8.76","v":14.307458143074582},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL125,MSG_Fueldata!T$54:T$70)/$E125/8.76","v":14.307458143074582},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL125,MSG_Fueldata!U$54:U$70)/$E125/8.76","v":14.307458143074582},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL125,MSG_Fueldata!V$54:V$70)/$E125/8.76","v":14.307458143074582},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL125,MSG_Fueldata!W$54:W$70)/$E125/8.76","v":14.307458143074582},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL125,MSG_Fueldata!X$54:X$70)/$E125/8.76","v":14.307458143074582},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL125,MSG_Fueldata!Y$54:Y$70)/$E125/8.76","v":14.307458143074582},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL125,MSG_Fueldata!Z$54:Z$70)/$E125/8.76","v":14.307458143074582},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL125,MSG_Fueldata!AA$54:AA$70)/$E125/8.76","v":14.307458143074582},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL125,MSG_Fueldata!AB$54:AB$70)/$E125/8.76","v":14.307458143074582},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL125,MSG_Fueldata!AC$54:AC$70)/$E125/8.76","v":14.307458143074582},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL125,MSG_Fueldata!AD$54:AD$70)/$E125/8.76","v":14.307458143074582},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL125,MSG_Fueldata!AE$54:AE$70)/$E125/8.76","v":14.307458143074582},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL125,MSG_Fueldata!AF$54:AF$70)/$E125/8.76","v":14.307458143074582},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL125,MSG_Fueldata!AG$54:AG$70)/$E125/8.76","v":14.307458143074582},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL125,MSG_Fueldata!AH$54:AH$70)/$E125/8.76","v":14.307458143074582},14.307458143074582,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL125,MSG_Fueldata!AI$54:AI$70)/$E125/8.76","v":14.307458143074582},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL125,MSG_Fueldata!AJ$54:AJ$70)/$E125/8.76","v":14.307458143074582},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A98","v":"LIBEPHYDNUDAMou"},"LIB","EPHYDNUDAMou","LIwEPHYDNUDAMou",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A126,MSG_SiteSpecific!$G$8:$G$251)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A126,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A126,MSG_SiteSpecific!$H$8:$H$251)","v":2},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A126,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A126,MSG_SiteSpecific!$L$8:$L$251)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A126,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A126,MSG_SiteSpecific!$K$8:$K$251)","v":0.59499100594991006},null,{"$f":"IF(LEFT(C126,5)=\"EPHYD\",VLOOKUP(A126,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A126,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"MountCoffee(+Viareservoir)"},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A126,MSG_SiteSpecific!$M$8:$M$251)","v":5803},5803,5803,5803,5803,5803,5803,5803,5803,5803,5803,5803,5803,5803,5803,5803,5803,5803,5803,5803,5803,5803,5803,5803,{"$f":"IF(MID($A126,6,1)=\"O\",MID($A126,6,3)&LEFT(VLOOKUP($B126,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A126,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B126,NameConvs!$B$57:$G$69,6,FALSE),MID($A126,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL126,MSG_Fueldata!N$54:N$70)/$E126/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL126,MSG_Fueldata!O$54:O$70)/$E126/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL126,MSG_Fueldata!P$54:P$70)/$E126/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL126,MSG_Fueldata!Q$54:Q$70)/$E126/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL126,MSG_Fueldata!R$54:R$70)/$E126/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL126,MSG_Fueldata!S$54:S$70)/$E126/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL126,MSG_Fueldata!T$54:T$70)/$E126/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL126,MSG_Fueldata!U$54:U$70)/$E126/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL126,MSG_Fueldata!V$54:V$70)/$E126/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL126,MSG_Fueldata!W$54:W$70)/$E126/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL126,MSG_Fueldata!X$54:X$70)/$E126/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL126,MSG_Fueldata!Y$54:Y$70)/$E126/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL126,MSG_Fueldata!Z$54:Z$70)/$E126/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL126,MSG_Fueldata!AA$54:AA$70)/$E126/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL126,MSG_Fueldata!AB$54:AB$70)/$E126/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL126,MSG_Fueldata!AC$54:AC$70)/$E126/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL126,MSG_Fueldata!AD$54:AD$70)/$E126/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL126,MSG_Fueldata!AE$54:AE$70)/$E126/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL126,MSG_Fueldata!AF$54:AF$70)/$E126/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL126,MSG_Fueldata!AG$54:AG$70)/$E126/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL126,MSG_Fueldata!AH$54:AH$70)/$E126/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL126,MSG_Fueldata!AI$54:AI$70)/$E126/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL126,MSG_Fueldata!AJ$54:AJ$70)/$E126/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A99","v":"LIBEPHYDNUDASa1"},"LIB","EPHYDNUDASa1","LIwEPHYDNUDASa1",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A127,MSG_SiteSpecific!$G$8:$G$251)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A127,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A127,MSG_SiteSpecific!$H$8:$H$251)","v":2},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A127,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A127,MSG_SiteSpecific!$L$8:$L$251)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A127,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A127,MSG_SiteSpecific!$K$8:$K$251)","v":0.56948835031026812},null,{"$f":"IF(LEFT(C127,5)=\"EPHYD\",VLOOKUP(A127,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A127,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"SaintPaul ‐1B"},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A127,MSG_SiteSpecific!$M$8:$M$251)","v":3123},3123,3123,3123,3123,3123,3123,3123,3123,3123,3123,3123,3123,3123,3123,3123,3123,3123,3123,3123,3123,3123,3123,3123,{"$f":"IF(MID($A127,6,1)=\"O\",MID($A127,6,3)&LEFT(VLOOKUP($B127,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A127,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B127,NameConvs!$B$57:$G$69,6,FALSE),MID($A127,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL127,MSG_Fueldata!N$54:N$70)/$E127/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL127,MSG_Fueldata!O$54:O$70)/$E127/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL127,MSG_Fueldata!P$54:P$70)/$E127/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL127,MSG_Fueldata!Q$54:Q$70)/$E127/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL127,MSG_Fueldata!R$54:R$70)/$E127/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL127,MSG_Fueldata!S$54:S$70)/$E127/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL127,MSG_Fueldata!T$54:T$70)/$E127/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL127,MSG_Fueldata!U$54:U$70)/$E127/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL127,MSG_Fueldata!V$54:V$70)/$E127/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL127,MSG_Fueldata!W$54:W$70)/$E127/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL127,MSG_Fueldata!X$54:X$70)/$E127/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL127,MSG_Fueldata!Y$54:Y$70)/$E127/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL127,MSG_Fueldata!Z$54:Z$70)/$E127/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL127,MSG_Fueldata!AA$54:AA$70)/$E127/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL127,MSG_Fueldata!AB$54:AB$70)/$E127/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL127,MSG_Fueldata!AC$54:AC$70)/$E127/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL127,MSG_Fueldata!AD$54:AD$70)/$E127/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL127,MSG_Fueldata!AE$54:AE$70)/$E127/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL127,MSG_Fueldata!AF$54:AF$70)/$E127/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL127,MSG_Fueldata!AG$54:AG$70)/$E127/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL127,MSG_Fueldata!AH$54:AH$70)/$E127/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL127,MSG_Fueldata!AI$54:AI$70)/$E127/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL127,MSG_Fueldata!AJ$54:AJ$70)/$E127/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A100","v":"LIBEPHYDNUDASa2"},"LIB","EPHYDNUDASa2","LIwEPHYDNUDASa2",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A128,MSG_SiteSpecific!$G$8:$G$251)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A128,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A128,MSG_SiteSpecific!$H$8:$H$251)","v":2},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A128,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A128,MSG_SiteSpecific!$L$8:$L$251)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A128,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A128,MSG_SiteSpecific!$K$8:$K$251)","v":0.56971080669710805},null,{"$f":"IF(LEFT(C128,5)=\"EPHYD\",VLOOKUP(A128,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A128,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"SaintPaul ‐2"},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A128,MSG_SiteSpecific!$M$8:$M$251)","v":3123},3123,3123,3123,3123,3123,3123,3123,3123,3123,3123,3123,3123,3123,3123,3123,3123,3123,3123,3123,3123,3123,3123,3123,{"$f":"IF(MID($A128,6,1)=\"O\",MID($A128,6,3)&LEFT(VLOOKUP($B128,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A128,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B128,NameConvs!$B$57:$G$69,6,FALSE),MID($A128,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL128,MSG_Fueldata!N$54:N$70)/$E128/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL128,MSG_Fueldata!O$54:O$70)/$E128/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL128,MSG_Fueldata!P$54:P$70)/$E128/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL128,MSG_Fueldata!Q$54:Q$70)/$E128/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL128,MSG_Fueldata!R$54:R$70)/$E128/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL128,MSG_Fueldata!S$54:S$70)/$E128/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL128,MSG_Fueldata!T$54:T$70)/$E128/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL128,MSG_Fueldata!U$54:U$70)/$E128/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL128,MSG_Fueldata!V$54:V$70)/$E128/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL128,MSG_Fueldata!W$54:W$70)/$E128/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL128,MSG_Fueldata!X$54:X$70)/$E128/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL128,MSG_Fueldata!Y$54:Y$70)/$E128/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL128,MSG_Fueldata!Z$54:Z$70)/$E128/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL128,MSG_Fueldata!AA$54:AA$70)/$E128/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL128,MSG_Fueldata!AB$54:AB$70)/$E128/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL128,MSG_Fueldata!AC$54:AC$70)/$E128/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL128,MSG_Fueldata!AD$54:AD$70)/$E128/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL128,MSG_Fueldata!AE$54:AE$70)/$E128/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL128,MSG_Fueldata!AF$54:AF$70)/$E128/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL128,MSG_Fueldata!AG$54:AG$70)/$E128/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL128,MSG_Fueldata!AH$54:AH$70)/$E128/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL128,MSG_Fueldata!AI$54:AI$70)/$E128/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL128,MSG_Fueldata!AJ$54:AJ$70)/$E128/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A101","v":"LIBEPHYDNUDADAM"},"LIB","EPHYDNUDADAM","LIwEPHYDNUDADAM",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A129,MSG_SiteSpecific!$G$8:$G$251)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A129,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A129,MSG_SiteSpecific!$H$8:$H$251)","v":2},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A129,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A129,MSG_SiteSpecific!$L$8:$L$251)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A129,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A129,MSG_SiteSpecific!$K$8:$K$251)","v":0.37392000000000009},null,{"$f":"IF(LEFT(C129,5)=\"EPHYD\",VLOOKUP(A129,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A129,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"DAMEnvisagée"},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A129,MSG_SiteSpecific!$M$8:$M$251)","v":2983.0981432360741},2983.0981432360741,2983.0981432360741,2983.0981432360741,2983.0981432360741,2983.0981432360741,2983.0981432360741,2983.0981432360741,2983.0981432360741,2983.0981432360741,2983.0981432360741,2983.0981432360741,2983.0981432360741,2983.0981432360741,2983.0981432360741,2983.0981432360741,2983.0981432360741,2983.0981432360741,2983.0981432360741,2983.0981432360741,2983.0981432360741,2983.0981432360741,2983.0981432360741,2983.0981432360741,{"$f":"IF(MID($A129,6,1)=\"O\",MID($A129,6,3)&LEFT(VLOOKUP($B129,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A129,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B129,NameConvs!$B$57:$G$69,6,FALSE),MID($A129,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL129,MSG_Fueldata!N$54:N$70)/$E129/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL129,MSG_Fueldata!O$54:O$70)/$E129/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL129,MSG_Fueldata!P$54:P$70)/$E129/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL129,MSG_Fueldata!Q$54:Q$70)/$E129/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL129,MSG_Fueldata!R$54:R$70)/$E129/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL129,MSG_Fueldata!S$54:S$70)/$E129/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL129,MSG_Fueldata!T$54:T$70)/$E129/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL129,MSG_Fueldata!U$54:U$70)/$E129/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL129,MSG_Fueldata!V$54:V$70)/$E129/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL129,MSG_Fueldata!W$54:W$70)/$E129/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL129,MSG_Fueldata!X$54:X$70)/$E129/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL129,MSG_Fueldata!Y$54:Y$70)/$E129/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL129,MSG_Fueldata!Z$54:Z$70)/$E129/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL129,MSG_Fueldata!AA$54:AA$70)/$E129/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL129,MSG_Fueldata!AB$54:AB$70)/$E129/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL129,MSG_Fueldata!AC$54:AC$70)/$E129/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL129,MSG_Fueldata!AD$54:AD$70)/$E129/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL129,MSG_Fueldata!AE$54:AE$70)/$E129/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL129,MSG_Fueldata!AF$54:AF$70)/$E129/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL129,MSG_Fueldata!AG$54:AG$70)/$E129/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL129,MSG_Fueldata!AH$54:AH$70)/$E129/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL129,MSG_Fueldata!AI$54:AI$70)/$E129/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL129,MSG_Fueldata!AJ$54:AJ$70)/$E129/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A108","v":"MALEPODSNCSIK"},"MAL","EPODSNCSIK",{"$f":"LEFT(B130,2)&\"w\"&C130","v":"MAwEPODSNCSIK"},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A130,MSG_SiteSpecific!$G$8:$G$251)","v":0.34285714285714286},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A130,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0.77773499999999984},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A130,MSG_SiteSpecific!$H$8:$H$251)","v":87.6},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A130,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A130,MSG_SiteSpecific!$L$8:$L$251)","v":30},{"$f":"-PMT(disc_rate,I130,1)/(1+disc_rate)","v":9.6435680229667184E-2},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A130,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A130,MSG_SiteSpecific!$K$8:$K$251)","v":0.80136986301369861},null,{"$f":"IF(LEFT(C130,5)=\"EPHYD\",VLOOKUP(A130,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A130,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"SIKASSO (CO)"},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A130,MSG_SiteSpecific!$M$8:$M$251)","v":1123.5},1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,{"$f":"IF(MID($A130,6,1)=\"O\",MID($A130,6,3)&LEFT(VLOOKUP($B130,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A130,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B130,NameConvs!$B$57:$G$69,6,FALSE),MID($A130,6,3)))","v":"ODSI"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL130,MSG_Fueldata!N$54:N$70)/$E130/8.76","v":264.69748858447491},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL130,MSG_Fueldata!O$54:O$70)/$E130/8.76","v":270.02473363774732},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL130,MSG_Fueldata!P$54:P$70)/$E130/8.76","v":275.35197869101984},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL130,MSG_Fueldata!Q$54:Q$70)/$E130/8.76","v":280.67922374429224},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL130,MSG_Fueldata!R$54:R$70)/$E130/8.76","v":286.00646879756465},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL130,MSG_Fueldata!S$54:S$70)/$E130/8.76","v":291.33371385083717},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL130,MSG_Fueldata!T$54:T$70)/$E130/8.76","v":296.66095890410958},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL130,MSG_Fueldata!U$54:U$70)/$E130/8.76","v":301.98820395738204},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL130,MSG_Fueldata!V$54:V$70)/$E130/8.76","v":307.3154490106545},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL130,MSG_Fueldata!W$54:W$70)/$E130/8.76","v":312.64269406392697},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL130,MSG_Fueldata!X$54:X$70)/$E130/8.76","v":317.63698630136986},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL130,MSG_Fueldata!Y$54:Y$70)/$E130/8.76","v":321.63242009132421},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL130,MSG_Fueldata!Z$54:Z$70)/$E130/8.76","v":325.62785388127855},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL130,MSG_Fueldata!AA$54:AA$70)/$E130/8.76","v":329.6232876712329},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL130,MSG_Fueldata!AB$54:AB$70)/$E130/8.76","v":333.61872146118725},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL130,MSG_Fueldata!AC$54:AC$70)/$E130/8.76","v":337.61415525114154},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL130,MSG_Fueldata!AD$54:AD$70)/$E130/8.76","v":341.60958904109589},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL130,MSG_Fueldata!AE$54:AE$70)/$E130/8.76","v":345.60502283105023},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL130,MSG_Fueldata!AF$54:AF$70)/$E130/8.76","v":349.60045662100458},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL130,MSG_Fueldata!AG$54:AG$70)/$E130/8.76","v":353.59589041095893},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL130,MSG_Fueldata!AH$54:AH$70)/$E130/8.76","v":358.25722983257231},358.25722983257231,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL130,MSG_Fueldata!AI$54:AI$70)/$E130/8.76","v":358.25722983257231},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL130,MSG_Fueldata!AJ$54:AJ$70)/$E130/8.76","v":358.25722983257231},null,{"$error":"#VALUE!"},{"$f":"(($H130+O130*$J130)/($K130*8.76)+$G130/8.76+AN130+$F130*BM$2)/$M130","v":{"$error":"#VALUE!"}},{"$f":"(($H130+P130*$J130)/($K130*8.76)+$G130/8.76+AO130+$F130*BN$2)/$M130","v":{"$error":"#VALUE!"}},{"$f":"(($H130+Q130*$J130)/($K130*8.76)+$G130/8.76+AP130+$F130*BO$2)/$M130","v":{"$error":"#VALUE!"}},{"$f":"(($H130+R130*$J130)/($K130*8.76)+$G130/8.76+AQ130+$F130*BP$2)/$M130","v":{"$error":"#VALUE!"}},{"$f":"(($H130+S130*$J130)/($K130*8.76)+$G130/8.76+AR130+$F130*BQ$2)/$M130","v":{"$error":"#VALUE!"}},{"$f":"(($H130+T130*$J130)/($K130*8.76)+$G130/8.76+AS130+$F130*BR$2)/$M130","v":{"$error":"#VALUE!"}},{"$f":"(($H130+U130*$J130)/($K130*8.76)+$G130/8.76+AT130+$F130*BS$2)/$M130","v":{"$error":"#VALUE!"}},{"$f":"(($H130+V130*$J130)/($K130*8.76)+$G130/8.76+AU130+$F130*BT$2)/$M130","v":{"$error":"#VALUE!"}},{"$f":"(($H130+W130*$J130)/($K130*8.76)+$G130/8.76+AV130+$F130*BU$2)/$M130","v":{"$error":"#VALUE!"}},{"$f":"(($H130+X130*$J130)/($K130*8.76)+$G130/8.76+AW130+$F130*BV$2)/$M130","v":{"$error":"#VALUE!"}},{"$f":"(($H130+Y130*$J130)/($K130*8.76)+$G130/8.76+AX130+$F130*BW$2)/$M130","v":{"$error":"#VALUE!"}},{"$f":"(($H130+Z130*$J130)/($K130*8.76)+$G130/8.76+AY130+$F130*BX$2)/$M130","v":{"$error":"#VALUE!"}},{"$f":"(($H130+AA130*$J130)/($K130*8.76)+$G130/8.76+AZ130+$F130*BY$2)/$M130","v":{"$error":"#VALUE!"}},{"$f":"(($H130+AB130*$J130)/($K130*8.76)+$G130/8.76+BA130+$F130*BZ$2)/$M130","v":{"$error":"#VALUE!"}},{"$f":"(($H130+AC130*$J130)/($K130*8.76)+$G130/8.76+BB130+$F130*CA$2)/$M130","v":{"$error":"#VALUE!"}},{"$f":"(($H130+AD130*$J130)/($K130*8.76)+$G130/8.76+BC130+$F130*CB$2)/$M130","v":{"$error":"#VALUE!"}},{"$f":"(($H130+AE130*$J130)/($K130*8.76)+$G130/8.76+BD130+$F130*CC$2)/$M130","v":{"$error":"#VALUE!"}},{"$f":"(($H130+AF130*$J130)/($K130*8.76)+$G130/8.76+BE130+$F130*CD$2)/$M130","v":{"$error":"#VALUE!"}},{"$f":"(($H130+AG130*$J130)/($K130*8.76)+$G130/8.76+BF130+$F130*CE$2)/$M130","v":{"$error":"#VALUE!"}},{"$f":"(($H130+AH130*$J130)/($K130*8.76)+$G130/8.76+BG130+$F130*CF$2)/$M130","v":{"$error":"#VALUE!"}},{"$f":"(($H130+AI130*$J130)/($K130*8.76)+$G130/8.76+BH130+$F130*CG$2)/$M130","v":{"$error":"#VALUE!"}},{"$f":"(($H130+AJ130*$J130)/($K130*8.76)+$G130/8.76+BI130+$F130*CH$2)/$M130","v":{"$error":"#VALUE!"}},{"$f":"(($H130+AK130*$J130)/($K130*8.76)+$G130/8.76+BJ130+$F130*CI$2)/$M130","v":{"$error":"#VALUE!"}}]
[{"$f":"MSG_SiteSpecific!A109","v":"MALEPODSNCKOU"},"MAL","EPODSNCKOU","MAwEPODSNCKOU",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A131,MSG_SiteSpecific!$G$8:$G$251)","v":0.33333333333333331},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A131,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0.79995599999999989},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A131,MSG_SiteSpecific!$H$8:$H$251)","v":87.6},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A131,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A131,MSG_SiteSpecific!$L$8:$L$251)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A131,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A131,MSG_SiteSpecific!$K$8:$K$251)","v":0.80136986301369861},null,{"$f":"IF(LEFT(C131,5)=\"EPHYD\",VLOOKUP(A131,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A131,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"KOUTIALA (CI) "},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A131,MSG_SiteSpecific!$M$8:$M$251)","v":1123.5},1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,{"$f":"AH131","v":1123.5},1123.5,1123.5,{"$f":"IF(MID($A131,6,1)=\"O\",MID($A131,6,3)&LEFT(VLOOKUP($B131,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A131,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B131,NameConvs!$B$57:$G$69,6,FALSE),MID($A131,6,3)))","v":"ODSI"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL131,MSG_Fueldata!N$54:N$70)/$E131/8.76","v":272.26027397260276},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL131,MSG_Fueldata!O$54:O$70)/$E131/8.76","v":277.73972602739724},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL131,MSG_Fueldata!P$54:P$70)/$E131/8.76","v":283.21917808219177},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL131,MSG_Fueldata!Q$54:Q$70)/$E131/8.76","v":288.69863013698631},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL131,MSG_Fueldata!R$54:R$70)/$E131/8.76","v":294.17808219178085},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL131,MSG_Fueldata!S$54:S$70)/$E131/8.76","v":299.65753424657532},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL131,MSG_Fueldata!T$54:T$70)/$E131/8.76","v":305.13698630136986},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL131,MSG_Fueldata!U$54:U$70)/$E131/8.76","v":310.61643835616439},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL131,MSG_Fueldata!V$54:V$70)/$E131/8.76","v":316.09589041095893},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL131,MSG_Fueldata!W$54:W$70)/$E131/8.76","v":321.57534246575341},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL131,MSG_Fueldata!X$54:X$70)/$E131/8.76","v":326.71232876712327},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL131,MSG_Fueldata!Y$54:Y$70)/$E131/8.76","v":330.82191780821921},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL131,MSG_Fueldata!Z$54:Z$70)/$E131/8.76","v":334.9315068493151},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL131,MSG_Fueldata!AA$54:AA$70)/$E131/8.76","v":339.04109589041099},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL131,MSG_Fueldata!AB$54:AB$70)/$E131/8.76","v":343.15068493150687},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL131,MSG_Fueldata!AC$54:AC$70)/$E131/8.76","v":347.26027397260276},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL131,MSG_Fueldata!AD$54:AD$70)/$E131/8.76","v":351.36986301369865},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL131,MSG_Fueldata!AE$54:AE$70)/$E131/8.76","v":355.47945205479454},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL131,MSG_Fueldata!AF$54:AF$70)/$E131/8.76","v":359.58904109589042},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL131,MSG_Fueldata!AG$54:AG$70)/$E131/8.76","v":363.69863013698631},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL131,MSG_Fueldata!AH$54:AH$70)/$E131/8.76","v":368.49315068493149},{"$f":"BG131","v":368.49315068493149},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL131,MSG_Fueldata!AI$54:AI$70)/$E131/8.76","v":368.49315068493149},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL131,MSG_Fueldata!AJ$54:AJ$70)/$E131/8.76","v":368.49315068493149},null,{"$f":"(($H131+N131*$J131)/($K131*8.76)+$G131/8.76+AM131+$F131*BL$2)/$M131","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A110","v":"MALEPODSNCKAN"},"MAL","EPODSNCKAN","MAwEPODSNCKAN",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A132,MSG_SiteSpecific!$G$8:$G$251)","v":0.31304347826086959},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A132,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0.85180499999999981},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A132,MSG_SiteSpecific!$H$8:$H$251)","v":87.6},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A132,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A132,MSG_SiteSpecific!$L$8:$L$251)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A132,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A132,MSG_SiteSpecific!$K$8:$K$251)","v":0.80136986301369861},null,{"$f":"IF(LEFT(C132,5)=\"EPHYD\",VLOOKUP(A132,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A132,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"KANGABA (CI) "},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A132,MSG_SiteSpecific!$M$8:$M$251)","v":1123.5},1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,{"$f":"IF(MID($A132,6,1)=\"O\",MID($A132,6,3)&LEFT(VLOOKUP($B132,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A132,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B132,NameConvs!$B$57:$G$69,6,FALSE),MID($A132,6,3)))","v":"ODSI"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL132,MSG_Fueldata!N$54:N$70)/$E132/8.76","v":289.90677321156772},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL132,MSG_Fueldata!O$54:O$70)/$E132/8.76","v":295.74137493658043},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL132,MSG_Fueldata!P$54:P$70)/$E132/8.76","v":301.57597666159307},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL132,MSG_Fueldata!Q$54:Q$70)/$E132/8.76","v":307.41057838660578},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL132,MSG_Fueldata!R$54:R$70)/$E132/8.76","v":313.24518011161842},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL132,MSG_Fueldata!S$54:S$70)/$E132/8.76","v":319.07978183663113},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL132,MSG_Fueldata!T$54:T$70)/$E132/8.76","v":324.91438356164383},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL132,MSG_Fueldata!U$54:U$70)/$E132/8.76","v":330.74898528665648},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL132,MSG_Fueldata!V$54:V$70)/$E132/8.76","v":336.58358701166918},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL132,MSG_Fueldata!W$54:W$70)/$E132/8.76","v":342.41818873668188},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL132,MSG_Fueldata!X$54:X$70)/$E132/8.76","v":347.88812785388126},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL132,MSG_Fueldata!Y$54:Y$70)/$E132/8.76","v":352.26407914764076},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL132,MSG_Fueldata!Z$54:Z$70)/$E132/8.76","v":356.64003044140031},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL132,MSG_Fueldata!AA$54:AA$70)/$E132/8.76","v":361.01598173515976},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL132,MSG_Fueldata!AB$54:AB$70)/$E132/8.76","v":365.39193302891931},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL132,MSG_Fueldata!AC$54:AC$70)/$E132/8.76","v":369.76788432267881},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL132,MSG_Fueldata!AD$54:AD$70)/$E132/8.76","v":374.14383561643831},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL132,MSG_Fueldata!AE$54:AE$70)/$E132/8.76","v":378.51978691019787},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL132,MSG_Fueldata!AF$54:AF$70)/$E132/8.76","v":382.89573820395736},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL132,MSG_Fueldata!AG$54:AG$70)/$E132/8.76","v":387.27168949771686},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL132,MSG_Fueldata!AH$54:AH$70)/$E132/8.76","v":392.37696600710302},392.37696600710302,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL132,MSG_Fueldata!AI$54:AI$70)/$E132/8.76","v":392.37696600710302},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL132,MSG_Fueldata!AJ$54:AJ$70)/$E132/8.76","v":392.37696600710302},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A111","v":"MALEPODSNUBOU"},"MAL","EPODSNUBOU","MAwEPODSNUBOU",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A133,MSG_SiteSpecific!$G$8:$G$251)","v":0.32727272727272727},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A133,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0.81476999999999988},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A133,MSG_SiteSpecific!$H$8:$H$251)","v":87.6},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A133,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A133,MSG_SiteSpecific!$L$8:$L$251)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A133,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A133,MSG_SiteSpecific!$K$8:$K$251)","v":0.80136986301369861},null,{"$f":"IF(LEFT(C133,5)=\"EPHYD\",VLOOKUP(A133,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A133,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"BOUGOUNI (CI) "},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A133,MSG_SiteSpecific!$M$8:$M$251)","v":1123.5},1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,{"$f":"IF(MID($A133,6,1)=\"O\",MID($A133,6,3)&LEFT(VLOOKUP($B133,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A133,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B133,NameConvs!$B$57:$G$69,6,FALSE),MID($A133,6,3)))","v":"ODSI"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL133,MSG_Fueldata!N$54:N$70)/$E133/8.76","v":277.30213089802129},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL133,MSG_Fueldata!O$54:O$70)/$E133/8.76","v":282.88305428716387},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL133,MSG_Fueldata!P$54:P$70)/$E133/8.76","v":288.46397767630646},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL133,MSG_Fueldata!Q$54:Q$70)/$E133/8.76","v":294.04490106544904},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL133,MSG_Fueldata!R$54:R$70)/$E133/8.76","v":299.62582445459157},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL133,MSG_Fueldata!S$54:S$70)/$E133/8.76","v":305.20674784373415},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL133,MSG_Fueldata!T$54:T$70)/$E133/8.76","v":310.78767123287673},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL133,MSG_Fueldata!U$54:U$70)/$E133/8.76","v":316.36859462201926},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL133,MSG_Fueldata!V$54:V$70)/$E133/8.76","v":321.94951801116184},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL133,MSG_Fueldata!W$54:W$70)/$E133/8.76","v":327.53044140030443},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL133,MSG_Fueldata!X$54:X$70)/$E133/8.76","v":332.76255707762556},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL133,MSG_Fueldata!Y$54:Y$70)/$E133/8.76","v":336.94824961948251},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL133,MSG_Fueldata!Z$54:Z$70)/$E133/8.76","v":341.13394216133946},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL133,MSG_Fueldata!AA$54:AA$70)/$E133/8.76","v":345.31963470319636},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL133,MSG_Fueldata!AB$54:AB$70)/$E133/8.76","v":349.50532724505325},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL133,MSG_Fueldata!AC$54:AC$70)/$E133/8.76","v":353.6910197869102},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL133,MSG_Fueldata!AD$54:AD$70)/$E133/8.76","v":357.87671232876716},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL133,MSG_Fueldata!AE$54:AE$70)/$E133/8.76","v":362.06240487062405},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL133,MSG_Fueldata!AF$54:AF$70)/$E133/8.76","v":366.248097412481},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL133,MSG_Fueldata!AG$54:AG$70)/$E133/8.76","v":370.4337899543379},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL133,MSG_Fueldata!AH$54:AH$70)/$E133/8.76","v":375.31709791983764},375.31709791983764,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL133,MSG_Fueldata!AI$54:AI$70)/$E133/8.76","v":375.31709791983764},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL133,MSG_Fueldata!AJ$54:AJ$70)/$E133/8.76","v":375.31709791983764},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A112","v":"MALEPODSNUOUE"},"MAL","EPODSNUOUE","MAwEPODSNUOUE",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A134,MSG_SiteSpecific!$G$8:$G$251)","v":0.30769230769230771},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A134,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0.86661899999999981},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A134,MSG_SiteSpecific!$H$8:$H$251)","v":87.6},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A134,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A134,MSG_SiteSpecific!$L$8:$L$251)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A134,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A134,MSG_SiteSpecific!$K$8:$K$251)","v":0.80136986301369861},null,{"$f":"IF(LEFT(C134,5)=\"EPHYD\",VLOOKUP(A134,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A134,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"OUELESSEBOUGOU (CI) "},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A134,MSG_SiteSpecific!$M$8:$M$251)","v":1123.5},1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,{"$f":"IF(MID($A134,6,1)=\"O\",MID($A134,6,3)&LEFT(VLOOKUP($B134,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A134,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B134,NameConvs!$B$57:$G$69,6,FALSE),MID($A134,6,3)))","v":"ODSI"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL134,MSG_Fueldata!N$54:N$70)/$E134/8.76","v":294.94863013698631},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL134,MSG_Fueldata!O$54:O$70)/$E134/8.76","v":300.88470319634706},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL134,MSG_Fueldata!P$54:P$70)/$E134/8.76","v":306.82077625570776},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL134,MSG_Fueldata!Q$54:Q$70)/$E134/8.76","v":312.75684931506851},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL134,MSG_Fueldata!R$54:R$70)/$E134/8.76","v":318.69292237442926},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL134,MSG_Fueldata!S$54:S$70)/$E134/8.76","v":324.62899543378995},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL134,MSG_Fueldata!T$54:T$70)/$E134/8.76","v":330.5650684931507},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL134,MSG_Fueldata!U$54:U$70)/$E134/8.76","v":336.5011415525114},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL134,MSG_Fueldata!V$54:V$70)/$E134/8.76","v":342.43721461187215},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL134,MSG_Fueldata!W$54:W$70)/$E134/8.76","v":348.3732876712329},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL134,MSG_Fueldata!X$54:X$70)/$E134/8.76","v":353.93835616438355},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL134,MSG_Fueldata!Y$54:Y$70)/$E134/8.76","v":358.39041095890411},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL134,MSG_Fueldata!Z$54:Z$70)/$E134/8.76","v":362.84246575342468},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL134,MSG_Fueldata!AA$54:AA$70)/$E134/8.76","v":367.29452054794524},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL134,MSG_Fueldata!AB$54:AB$70)/$E134/8.76","v":371.74657534246575},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL134,MSG_Fueldata!AC$54:AC$70)/$E134/8.76","v":376.19863013698631},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL134,MSG_Fueldata!AD$54:AD$70)/$E134/8.76","v":380.65068493150687},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL134,MSG_Fueldata!AE$54:AE$70)/$E134/8.76","v":385.10273972602738},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL134,MSG_Fueldata!AF$54:AF$70)/$E134/8.76","v":389.55479452054794},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL134,MSG_Fueldata!AG$54:AG$70)/$E134/8.76","v":394.00684931506851},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL134,MSG_Fueldata!AH$54:AH$70)/$E134/8.76","v":399.20091324200916},399.20091324200916,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL134,MSG_Fueldata!AI$54:AI$70)/$E134/8.76","v":399.20091324200916},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL134,MSG_Fueldata!AJ$54:AJ$70)/$E134/8.76","v":399.20091324200916},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A113","v":"MALEPODSNUSAN"},"MAL","EPODSNUSAN","MAwEPODSNUSAN",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A135,MSG_SiteSpecific!$G$8:$G$251)","v":0.34615384615384615},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A135,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0.7703279999999999},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A135,MSG_SiteSpecific!$H$8:$H$251)","v":87.6},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A135,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A135,MSG_SiteSpecific!$L$8:$L$251)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A135,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A135,MSG_SiteSpecific!$K$8:$K$251)","v":0.80136986301369861},null,{"$f":"IF(LEFT(C135,5)=\"EPHYD\",VLOOKUP(A135,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A135,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"SAN (CI) "},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A135,MSG_SiteSpecific!$M$8:$M$251)","v":1123.5},1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,{"$f":"IF(MID($A135,6,1)=\"O\",MID($A135,6,3)&LEFT(VLOOKUP($B135,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A135,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B135,NameConvs!$B$57:$G$69,6,FALSE),MID($A135,6,3)))","v":"ODSI"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL135,MSG_Fueldata!N$54:N$70)/$E135/8.76","v":262.17656012176559},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL135,MSG_Fueldata!O$54:O$70)/$E135/8.76","v":267.45306950786409},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL135,MSG_Fueldata!P$54:P$70)/$E135/8.76","v":272.72957889396247},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL135,MSG_Fueldata!Q$54:Q$70)/$E135/8.76","v":278.00608828006091},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL135,MSG_Fueldata!R$54:R$70)/$E135/8.76","v":283.28259766615935},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL135,MSG_Fueldata!S$54:S$70)/$E135/8.76","v":288.55910705225773},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL135,MSG_Fueldata!T$54:T$70)/$E135/8.76","v":293.83561643835617},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL135,MSG_Fueldata!U$54:U$70)/$E135/8.76","v":299.11212582445461},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL135,MSG_Fueldata!V$54:V$70)/$E135/8.76","v":304.38863521055299},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL135,MSG_Fueldata!W$54:W$70)/$E135/8.76","v":309.66514459665143},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL135,MSG_Fueldata!X$54:X$70)/$E135/8.76","v":314.61187214611874},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL135,MSG_Fueldata!Y$54:Y$70)/$E135/8.76","v":318.56925418569256},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL135,MSG_Fueldata!Z$54:Z$70)/$E135/8.76","v":322.52663622526637},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL135,MSG_Fueldata!AA$54:AA$70)/$E135/8.76","v":326.48401826484019},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL135,MSG_Fueldata!AB$54:AB$70)/$E135/8.76","v":330.441400304414},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL135,MSG_Fueldata!AC$54:AC$70)/$E135/8.76","v":334.39878234398788},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL135,MSG_Fueldata!AD$54:AD$70)/$E135/8.76","v":338.35616438356163},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL135,MSG_Fueldata!AE$54:AE$70)/$E135/8.76","v":342.31354642313545},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL135,MSG_Fueldata!AF$54:AF$70)/$E135/8.76","v":346.27092846270932},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL135,MSG_Fueldata!AG$54:AG$70)/$E135/8.76","v":350.22831050228314},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL135,MSG_Fueldata!AH$54:AH$70)/$E135/8.76","v":354.84525621511921},354.84525621511921,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL135,MSG_Fueldata!AI$54:AI$70)/$E135/8.76","v":354.84525621511921},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL135,MSG_Fueldata!AJ$54:AJ$70)/$E135/8.76","v":354.84525621511921},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A114","v":"MALEPODSNUTOM"},"MAL","EPODSNUTOM","MAwEPODSNUTOM",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A136,MSG_SiteSpecific!$G$8:$G$251)","v":0.31034482758620691},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A136,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0.85921199999999975},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A136,MSG_SiteSpecific!$H$8:$H$251)","v":87.6},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A136,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A136,MSG_SiteSpecific!$L$8:$L$251)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A136,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A136,MSG_SiteSpecific!$K$8:$K$251)","v":0.80136986301369861},null,{"$f":"IF(LEFT(C136,5)=\"EPHYD\",VLOOKUP(A136,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A136,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"TOMINIAN (CI) "},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A136,MSG_SiteSpecific!$M$8:$M$251)","v":1123.5},1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,{"$f":"IF(MID($A136,6,1)=\"O\",MID($A136,6,3)&LEFT(VLOOKUP($B136,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A136,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B136,NameConvs!$B$57:$G$69,6,FALSE),MID($A136,6,3)))","v":"ODSI"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL136,MSG_Fueldata!N$54:N$70)/$E136/8.76","v":292.42770167427699},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL136,MSG_Fueldata!O$54:O$70)/$E136/8.76","v":298.31303906646372},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL136,MSG_Fueldata!P$54:P$70)/$E136/8.76","v":304.19837645865044},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL136,MSG_Fueldata!Q$54:Q$70)/$E136/8.76","v":310.08371385083711},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL136,MSG_Fueldata!R$54:R$70)/$E136/8.76","v":315.96905124302384},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL136,MSG_Fueldata!S$54:S$70)/$E136/8.76","v":321.85438863521057},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL136,MSG_Fueldata!T$54:T$70)/$E136/8.76","v":327.7397260273973},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL136,MSG_Fueldata!U$54:U$70)/$E136/8.76","v":333.62506341958397},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL136,MSG_Fueldata!V$54:V$70)/$E136/8.76","v":339.51040081177064},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL136,MSG_Fueldata!W$54:W$70)/$E136/8.76","v":345.39573820395736},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL136,MSG_Fueldata!X$54:X$70)/$E136/8.76","v":350.91324200913243},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL136,MSG_Fueldata!Y$54:Y$70)/$E136/8.76","v":355.32724505327246},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL136,MSG_Fueldata!Z$54:Z$70)/$E136/8.76","v":359.74124809741244},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL136,MSG_Fueldata!AA$54:AA$70)/$E136/8.76","v":364.15525114155253},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL136,MSG_Fueldata!AB$54:AB$70)/$E136/8.76","v":368.56925418569256},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL136,MSG_Fueldata!AC$54:AC$70)/$E136/8.76","v":372.98325722983253},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL136,MSG_Fueldata!AD$54:AD$70)/$E136/8.76","v":377.39726027397262},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL136,MSG_Fueldata!AE$54:AE$70)/$E136/8.76","v":381.81126331811265},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL136,MSG_Fueldata!AF$54:AF$70)/$E136/8.76","v":386.22526636225263},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL136,MSG_Fueldata!AG$54:AG$70)/$E136/8.76","v":390.63926940639271},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL136,MSG_Fueldata!AH$54:AH$70)/$E136/8.76","v":395.78893962455606},395.78893962455606,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL136,MSG_Fueldata!AI$54:AI$70)/$E136/8.76","v":395.78893962455606},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL136,MSG_Fueldata!AJ$54:AJ$70)/$E136/8.76","v":395.78893962455606},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A115","v":"MALEPODSNUMOP"},"MAL","EPODSNUMOP","MAwEPODSNUMOP",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A137,MSG_SiteSpecific!$G$8:$G$251)","v":0.339622641509434},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A137,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0.78514199999999978},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A137,MSG_SiteSpecific!$H$8:$H$251)","v":87.6},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A137,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A137,MSG_SiteSpecific!$L$8:$L$251)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A137,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A137,MSG_SiteSpecific!$K$8:$K$251)","v":0.80136986301369861},null,{"$f":"IF(LEFT(C137,5)=\"EPHYD\",VLOOKUP(A137,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A137,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"MOPTI (CI) "},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A137,MSG_SiteSpecific!$M$8:$M$251)","v":1123.5},1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,{"$f":"IF(MID($A137,6,1)=\"O\",MID($A137,6,3)&LEFT(VLOOKUP($B137,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A137,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B137,NameConvs!$B$57:$G$69,6,FALSE),MID($A137,6,3)))","v":"ODSI"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL137,MSG_Fueldata!N$54:N$70)/$E137/8.76","v":267.21841704718412},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL137,MSG_Fueldata!O$54:O$70)/$E137/8.76","v":272.59639776763066},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL137,MSG_Fueldata!P$54:P$70)/$E137/8.76","v":277.97437848807709},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL137,MSG_Fueldata!Q$54:Q$70)/$E137/8.76","v":283.35235920852358},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL137,MSG_Fueldata!R$54:R$70)/$E137/8.76","v":288.73033992897001},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL137,MSG_Fueldata!S$54:S$70)/$E137/8.76","v":294.1083206494165},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL137,MSG_Fueldata!T$54:T$70)/$E137/8.76","v":299.48630136986299},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL137,MSG_Fueldata!U$54:U$70)/$E137/8.76","v":304.86428209030947},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL137,MSG_Fueldata!V$54:V$70)/$E137/8.76","v":310.2422628107559},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL137,MSG_Fueldata!W$54:W$70)/$E137/8.76","v":315.62024353120239},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL137,MSG_Fueldata!X$54:X$70)/$E137/8.76","v":320.66210045662098},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL137,MSG_Fueldata!Y$54:Y$70)/$E137/8.76","v":324.69558599695586},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL137,MSG_Fueldata!Z$54:Z$70)/$E137/8.76","v":328.72907153729068},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL137,MSG_Fueldata!AA$54:AA$70)/$E137/8.76","v":332.7625570776255},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL137,MSG_Fueldata!AB$54:AB$70)/$E137/8.76","v":336.79604261796038},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL137,MSG_Fueldata!AC$54:AC$70)/$E137/8.76","v":340.82952815829526},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL137,MSG_Fueldata!AD$54:AD$70)/$E137/8.76","v":344.86301369863008},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL137,MSG_Fueldata!AE$54:AE$70)/$E137/8.76","v":348.89649923896496},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL137,MSG_Fueldata!AF$54:AF$70)/$E137/8.76","v":352.92998477929984},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL137,MSG_Fueldata!AG$54:AG$70)/$E137/8.76","v":356.96347031963467},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL137,MSG_Fueldata!AH$54:AH$70)/$E137/8.76","v":361.66920345002529},361.66920345002529,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL137,MSG_Fueldata!AI$54:AI$70)/$E137/8.76","v":361.66920345002529},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL137,MSG_Fueldata!AJ$54:AJ$70)/$E137/8.76","v":361.66920345002529},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A116","v":"MALEPODSNUDJE"},"MAL","EPODSNUDJE","MAwEPODSNUDJE",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A138,MSG_SiteSpecific!$G$8:$G$251)","v":0.29032258064516125},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A138,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0.91846799999999995},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A138,MSG_SiteSpecific!$H$8:$H$251)","v":87.6},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A138,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A138,MSG_SiteSpecific!$L$8:$L$251)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A138,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A138,MSG_SiteSpecific!$K$8:$K$251)","v":0.80136986301369861},null,{"$f":"IF(LEFT(C138,5)=\"EPHYD\",VLOOKUP(A138,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A138,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"DJENNE (CI) "},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A138,MSG_SiteSpecific!$M$8:$M$251)","v":1123.5},1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,{"$f":"IF(MID($A138,6,1)=\"O\",MID($A138,6,3)&LEFT(VLOOKUP($B138,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A138,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B138,NameConvs!$B$57:$G$69,6,FALSE),MID($A138,6,3)))","v":"ODSI"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL138,MSG_Fueldata!N$54:N$70)/$E138/8.76","v":312.59512937595133},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL138,MSG_Fueldata!O$54:O$70)/$E138/8.76","v":318.88635210553025},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL138,MSG_Fueldata!P$54:P$70)/$E138/8.76","v":325.17757483510917},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL138,MSG_Fueldata!Q$54:Q$70)/$E138/8.76","v":331.46879756468803},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL138,MSG_Fueldata!R$54:R$70)/$E138/8.76","v":337.76002029426695},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL138,MSG_Fueldata!S$54:S$70)/$E138/8.76","v":344.05124302384581},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL138,MSG_Fueldata!T$54:T$70)/$E138/8.76","v":350.34246575342473},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL138,MSG_Fueldata!U$54:U$70)/$E138/8.76","v":356.6336884830036},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL138,MSG_Fueldata!V$54:V$70)/$E138/8.76","v":362.92491121258251},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL138,MSG_Fueldata!W$54:W$70)/$E138/8.76","v":369.21613394216143},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL138,MSG_Fueldata!X$54:X$70)/$E138/8.76","v":375.1141552511416},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL138,MSG_Fueldata!Y$54:Y$70)/$E138/8.76","v":379.83257229832583},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL138,MSG_Fueldata!Z$54:Z$70)/$E138/8.76","v":384.55098934550995},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL138,MSG_Fueldata!AA$54:AA$70)/$E138/8.76","v":389.26940639269412},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL138,MSG_Fueldata!AB$54:AB$70)/$E138/8.76","v":393.9878234398783},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL138,MSG_Fueldata!AC$54:AC$70)/$E138/8.76","v":398.70624048706247},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL138,MSG_Fueldata!AD$54:AD$70)/$E138/8.76","v":403.42465753424665},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL138,MSG_Fueldata!AE$54:AE$70)/$E138/8.76","v":408.14307458143082},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL138,MSG_Fueldata!AF$54:AF$70)/$E138/8.76","v":412.86149162861494},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL138,MSG_Fueldata!AG$54:AG$70)/$E138/8.76","v":417.57990867579917},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL138,MSG_Fueldata!AH$54:AH$70)/$E138/8.76","v":423.08472856418069},423.08472856418069,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL138,MSG_Fueldata!AI$54:AI$70)/$E138/8.76","v":423.08472856418069},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL138,MSG_Fueldata!AJ$54:AJ$70)/$E138/8.76","v":423.08472856418069},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A117","v":"MALEPOHFNCBal"},"MAL","EPOHFNCBal","MAwEPOHFNCBal",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A139,MSG_SiteSpecific!$G$8:$G$251)","v":0.37894736842105264},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A139,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0.76636500000000007},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A139,MSG_SiteSpecific!$H$8:$H$251)","v":87.6},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A139,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A139,MSG_SiteSpecific!$L$8:$L$251)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A139,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A139,MSG_SiteSpecific!$K$8:$K$251)","v":0.80136986301369861},null,{"$f":"IF(LEFT(C139,5)=\"EPHYD\",VLOOKUP(A139,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A139,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"Balingue BID"},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A139,MSG_SiteSpecific!$M$8:$M$251)","v":1123.5},1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,{"$f":"IF(MID($A139,6,1)=\"O\",MID($A139,6,3)&LEFT(VLOOKUP($B139,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A139,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B139,NameConvs!$B$57:$G$69,6,FALSE),MID($A139,6,3)))","v":"OHFI"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL139,MSG_Fueldata!N$54:N$70)/$E139/8.76","v":154.83891425672249},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL139,MSG_Fueldata!O$54:O$70)/$E139/8.76","v":157.85134449518011},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL139,MSG_Fueldata!P$54:P$70)/$E139/8.76","v":160.86377473363774},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL139,MSG_Fueldata!Q$54:Q$70)/$E139/8.76","v":163.87620497209537},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL139,MSG_Fueldata!R$54:R$70)/$E139/8.76","v":166.88863521055302},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL139,MSG_Fueldata!S$54:S$70)/$E139/8.76","v":169.90106544901064},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL139,MSG_Fueldata!T$54:T$70)/$E139/8.76","v":172.9134956874683},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL139,MSG_Fueldata!U$54:U$70)/$E139/8.76","v":175.92592592592592},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL139,MSG_Fueldata!V$54:V$70)/$E139/8.76","v":178.93835616438358},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL139,MSG_Fueldata!W$54:W$70)/$E139/8.76","v":181.9507864028412},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL139,MSG_Fueldata!X$54:X$70)/$E139/8.76","v":184.96321664129886},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL139,MSG_Fueldata!Y$54:Y$70)/$E139/8.76","v":187.37316083206494},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL139,MSG_Fueldata!Z$54:Z$70)/$E139/8.76","v":189.78310502283105},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL139,MSG_Fueldata!AA$54:AA$70)/$E139/8.76","v":192.19304921359716},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL139,MSG_Fueldata!AB$54:AB$70)/$E139/8.76","v":194.60299340436327},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL139,MSG_Fueldata!AC$54:AC$70)/$E139/8.76","v":197.01293759512936},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL139,MSG_Fueldata!AD$54:AD$70)/$E139/8.76","v":199.42288178589547},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL139,MSG_Fueldata!AE$54:AE$70)/$E139/8.76","v":201.83282597666158},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL139,MSG_Fueldata!AF$54:AF$70)/$E139/8.76","v":204.24277016742769},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL139,MSG_Fueldata!AG$54:AG$70)/$E139/8.76","v":206.65271435819383},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL139,MSG_Fueldata!AH$54:AH$70)/$E139/8.76","v":209.3639015728057},209.3639015728057,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL139,MSG_Fueldata!AI$54:AI$70)/$E139/8.76","v":209.3639015728057},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL139,MSG_Fueldata!AJ$54:AJ$70)/$E139/8.76","v":209.3639015728057},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A118","v":"MALEPBIONUVIC"},"MAL","EPBIONUVIC","MAwEPBIONUVIC",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A140,MSG_SiteSpecific!$G$8:$G$251)","v":0.40909090909090906},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A140,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A140,MSG_SiteSpecific!$H$8:$H$251)","v":17.52},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A140,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A140,MSG_SiteSpecific!$L$8:$L$251)","v":25},0.10015279290001895,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A140,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A140,MSG_SiteSpecific!$K$8:$K$251)","v":0.85562100456621004},null,{"$f":"IF(LEFT(C140,5)=\"EPHYD\",VLOOKUP(A140,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A140,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"VICA BOOT "},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A140,MSG_SiteSpecific!$M$8:$M$251)","v":956.56960000000004},956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,{"$f":"IF(MID($A140,6,1)=\"O\",MID($A140,6,3)&LEFT(VLOOKUP($B140,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A140,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B140,NameConvs!$B$57:$G$69,6,FALSE),MID($A140,6,3)))","v":"BIO"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL140,MSG_Fueldata!N$54:N$70)/$E140/8.76","v":13.115169964485034},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL140,MSG_Fueldata!O$54:O$70)/$E140/8.76","v":13.115169964485034},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL140,MSG_Fueldata!P$54:P$70)/$E140/8.76","v":13.115169964485034},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL140,MSG_Fueldata!Q$54:Q$70)/$E140/8.76","v":13.115169964485034},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL140,MSG_Fueldata!R$54:R$70)/$E140/8.76","v":13.115169964485034},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL140,MSG_Fueldata!S$54:S$70)/$E140/8.76","v":13.115169964485034},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL140,MSG_Fueldata!T$54:T$70)/$E140/8.76","v":13.115169964485034},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL140,MSG_Fueldata!U$54:U$70)/$E140/8.76","v":13.115169964485034},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL140,MSG_Fueldata!V$54:V$70)/$E140/8.76","v":13.115169964485034},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL140,MSG_Fueldata!W$54:W$70)/$E140/8.76","v":13.115169964485034},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL140,MSG_Fueldata!X$54:X$70)/$E140/8.76","v":13.115169964485034},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL140,MSG_Fueldata!Y$54:Y$70)/$E140/8.76","v":13.115169964485034},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL140,MSG_Fueldata!Z$54:Z$70)/$E140/8.76","v":13.115169964485034},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL140,MSG_Fueldata!AA$54:AA$70)/$E140/8.76","v":13.115169964485034},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL140,MSG_Fueldata!AB$54:AB$70)/$E140/8.76","v":13.115169964485034},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL140,MSG_Fueldata!AC$54:AC$70)/$E140/8.76","v":13.115169964485034},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL140,MSG_Fueldata!AD$54:AD$70)/$E140/8.76","v":13.115169964485034},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL140,MSG_Fueldata!AE$54:AE$70)/$E140/8.76","v":13.115169964485034},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL140,MSG_Fueldata!AF$54:AF$70)/$E140/8.76","v":13.115169964485034},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL140,MSG_Fueldata!AG$54:AG$70)/$E140/8.76","v":13.115169964485034},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL140,MSG_Fueldata!AH$54:AH$70)/$E140/8.76","v":13.115169964485034},13.115169964485034,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL140,MSG_Fueldata!AI$54:AI$70)/$E140/8.76","v":13.115169964485034},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL140,MSG_Fueldata!AJ$54:AJ$70)/$E140/8.76","v":13.115169964485034},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A119","v":"MALEPOHFNCAlb"},"MAL","EPOHFNCAlb","MAwEPOHFNCAlb",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A141,MSG_SiteSpecific!$G$8:$G$251)","v":0.37894736842105264},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A141,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A141,MSG_SiteSpecific!$H$8:$H$251)","v":87.6},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A141,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A141,MSG_SiteSpecific!$L$8:$L$251)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A141,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A141,MSG_SiteSpecific!$K$8:$K$251)","v":0.80136986301369861},null,{"$f":"IF(LEFT(C141,5)=\"EPHYD\",VLOOKUP(A141,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A141,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"Albatros BOOT "},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A141,MSG_SiteSpecific!$M$8:$M$251)","v":1123.5},1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,{"$f":"IF(MID($A141,6,1)=\"O\",MID($A141,6,3)&LEFT(VLOOKUP($B141,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A141,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B141,NameConvs!$B$57:$G$69,6,FALSE),MID($A141,6,3)))","v":"OHFI"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL141,MSG_Fueldata!N$54:N$70)/$E141/8.76","v":154.83891425672249},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL141,MSG_Fueldata!O$54:O$70)/$E141/8.76","v":157.85134449518011},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL141,MSG_Fueldata!P$54:P$70)/$E141/8.76","v":160.86377473363774},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL141,MSG_Fueldata!Q$54:Q$70)/$E141/8.76","v":163.87620497209537},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL141,MSG_Fueldata!R$54:R$70)/$E141/8.76","v":166.88863521055302},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL141,MSG_Fueldata!S$54:S$70)/$E141/8.76","v":169.90106544901064},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL141,MSG_Fueldata!T$54:T$70)/$E141/8.76","v":172.9134956874683},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL141,MSG_Fueldata!U$54:U$70)/$E141/8.76","v":175.92592592592592},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL141,MSG_Fueldata!V$54:V$70)/$E141/8.76","v":178.93835616438358},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL141,MSG_Fueldata!W$54:W$70)/$E141/8.76","v":181.9507864028412},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL141,MSG_Fueldata!X$54:X$70)/$E141/8.76","v":184.96321664129886},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL141,MSG_Fueldata!Y$54:Y$70)/$E141/8.76","v":187.37316083206494},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL141,MSG_Fueldata!Z$54:Z$70)/$E141/8.76","v":189.78310502283105},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL141,MSG_Fueldata!AA$54:AA$70)/$E141/8.76","v":192.19304921359716},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL141,MSG_Fueldata!AB$54:AB$70)/$E141/8.76","v":194.60299340436327},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL141,MSG_Fueldata!AC$54:AC$70)/$E141/8.76","v":197.01293759512936},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL141,MSG_Fueldata!AD$54:AD$70)/$E141/8.76","v":199.42288178589547},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL141,MSG_Fueldata!AE$54:AE$70)/$E141/8.76","v":201.83282597666158},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL141,MSG_Fueldata!AF$54:AF$70)/$E141/8.76","v":204.24277016742769},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL141,MSG_Fueldata!AG$54:AG$70)/$E141/8.76","v":206.65271435819383},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL141,MSG_Fueldata!AH$54:AH$70)/$E141/8.76","v":209.3639015728057},209.3639015728057,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL141,MSG_Fueldata!AI$54:AI$70)/$E141/8.76","v":209.3639015728057},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL141,MSG_Fueldata!AJ$54:AJ$70)/$E141/8.76","v":209.3639015728057},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A120","v":"MALEPBIONUSos"},"MAL","EPBIONUSos","MAwEPBIONUSos",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A142,MSG_SiteSpecific!$G$8:$G$251)","v":0.375},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A142,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A142,MSG_SiteSpecific!$H$8:$H$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A142,MSG_SiteSpecific!$N$8:$N$251)","v":129.6},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A142,MSG_SiteSpecific!$L$8:$L$251)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A142,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A142,MSG_SiteSpecific!$K$8:$K$251)","v":0.85560000000000003},null,{"$f":"IF(LEFT(C142,5)=\"EPHYD\",VLOOKUP(A142,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A142,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"Sosumar 1 "},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A142,MSG_SiteSpecific!$M$8:$M$251)","v":3603.5280000000002},3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,{"$f":"IF(MID($A142,6,1)=\"O\",MID($A142,6,3)&LEFT(VLOOKUP($B142,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A142,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B142,NameConvs!$B$57:$G$69,6,FALSE),MID($A142,6,3)))","v":"BIO"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL142,MSG_Fueldata!N$54:N$70)/$E142/8.76","v":14.307458143074582},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL142,MSG_Fueldata!O$54:O$70)/$E142/8.76","v":14.307458143074582},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL142,MSG_Fueldata!P$54:P$70)/$E142/8.76","v":14.307458143074582},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL142,MSG_Fueldata!Q$54:Q$70)/$E142/8.76","v":14.307458143074582},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL142,MSG_Fueldata!R$54:R$70)/$E142/8.76","v":14.307458143074582},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL142,MSG_Fueldata!S$54:S$70)/$E142/8.76","v":14.307458143074582},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL142,MSG_Fueldata!T$54:T$70)/$E142/8.76","v":14.307458143074582},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL142,MSG_Fueldata!U$54:U$70)/$E142/8.76","v":14.307458143074582},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL142,MSG_Fueldata!V$54:V$70)/$E142/8.76","v":14.307458143074582},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL142,MSG_Fueldata!W$54:W$70)/$E142/8.76","v":14.307458143074582},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL142,MSG_Fueldata!X$54:X$70)/$E142/8.76","v":14.307458143074582},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL142,MSG_Fueldata!Y$54:Y$70)/$E142/8.76","v":14.307458143074582},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL142,MSG_Fueldata!Z$54:Z$70)/$E142/8.76","v":14.307458143074582},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL142,MSG_Fueldata!AA$54:AA$70)/$E142/8.76","v":14.307458143074582},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL142,MSG_Fueldata!AB$54:AB$70)/$E142/8.76","v":14.307458143074582},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL142,MSG_Fueldata!AC$54:AC$70)/$E142/8.76","v":14.307458143074582},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL142,MSG_Fueldata!AD$54:AD$70)/$E142/8.76","v":14.307458143074582},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL142,MSG_Fueldata!AE$54:AE$70)/$E142/8.76","v":14.307458143074582},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL142,MSG_Fueldata!AF$54:AF$70)/$E142/8.76","v":14.307458143074582},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL142,MSG_Fueldata!AG$54:AG$70)/$E142/8.76","v":14.307458143074582},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL142,MSG_Fueldata!AH$54:AH$70)/$E142/8.76","v":14.307458143074582},14.307458143074582,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL142,MSG_Fueldata!AI$54:AI$70)/$E142/8.76","v":14.307458143074582},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL142,MSG_Fueldata!AJ$54:AJ$70)/$E142/8.76","v":14.307458143074582},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A121","v":"MALEPODSNUWAP"},"MAL","EPODSNUWAP","MAwEPODSNUWAP",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A143,MSG_SiteSpecific!$G$8:$G$251)","v":0.40909090909090906},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A143,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A143,MSG_SiteSpecific!$H$8:$H$251)","v":17.52},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A143,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A143,MSG_SiteSpecific!$L$8:$L$251)","v":25},0.10015279290001895,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A143,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A143,MSG_SiteSpecific!$K$8:$K$251)","v":0.85562100456621004},null,{"$f":"IF(LEFT(C143,5)=\"EPHYD\",VLOOKUP(A143,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A143,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"WAPP CC "},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A143,MSG_SiteSpecific!$M$8:$M$251)","v":956.56960000000004},956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,{"$f":"IF(MID($A143,6,1)=\"O\",MID($A143,6,3)&LEFT(VLOOKUP($B143,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A143,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B143,NameConvs!$B$57:$G$69,6,FALSE),MID($A143,6,3)))","v":"ODSI"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL143,MSG_Fueldata!N$54:N$70)/$E143/8.76","v":221.84170471841708},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL143,MSG_Fueldata!O$54:O$70)/$E143/8.76","v":226.30644342973113},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL143,MSG_Fueldata!P$54:P$70)/$E143/8.76","v":230.77118214104516},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL143,MSG_Fueldata!Q$54:Q$70)/$E143/8.76","v":235.23592085235924},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL143,MSG_Fueldata!R$54:R$70)/$E143/8.76","v":239.70065956367327},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL143,MSG_Fueldata!S$54:S$70)/$E143/8.76","v":244.16539827498735},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL143,MSG_Fueldata!T$54:T$70)/$E143/8.76","v":248.63013698630138},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL143,MSG_Fueldata!U$54:U$70)/$E143/8.76","v":253.09487569761546},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL143,MSG_Fueldata!V$54:V$70)/$E143/8.76","v":257.55961440892946},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL143,MSG_Fueldata!W$54:W$70)/$E143/8.76","v":262.02435312024357},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL143,MSG_Fueldata!X$54:X$70)/$E143/8.76","v":266.21004566210047},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL143,MSG_Fueldata!Y$54:Y$70)/$E143/8.76","v":269.558599695586},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL143,MSG_Fueldata!Z$54:Z$70)/$E143/8.76","v":272.90715372907158},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL143,MSG_Fueldata!AA$54:AA$70)/$E143/8.76","v":276.25570776255711},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL143,MSG_Fueldata!AB$54:AB$70)/$E143/8.76","v":279.60426179604264},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL143,MSG_Fueldata!AC$54:AC$70)/$E143/8.76","v":282.95281582952822},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL143,MSG_Fueldata!AD$54:AD$70)/$E143/8.76","v":286.30136986301369},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL143,MSG_Fueldata!AE$54:AE$70)/$E143/8.76","v":289.64992389649927},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL143,MSG_Fueldata!AF$54:AF$70)/$E143/8.76","v":292.9984779299848},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL143,MSG_Fueldata!AG$54:AG$70)/$E143/8.76","v":296.34703196347033},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL143,MSG_Fueldata!AH$54:AH$70)/$E143/8.76","v":300.25367833587018},300.25367833587018,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL143,MSG_Fueldata!AI$54:AI$70)/$E143/8.76","v":300.25367833587018},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL143,MSG_Fueldata!AJ$54:AJ$70)/$E143/8.76","v":300.25367833587018},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A122","v":"MALEPSOLNUWAP"},"MAL","EPSOLNUWAP","MAwEPSOLNUWAP",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A144,MSG_SiteSpecific!$G$8:$G$251)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A144,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A144,MSG_SiteSpecific!$H$8:$H$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A144,MSG_SiteSpecific!$N$8:$N$251)","v":20},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A144,MSG_SiteSpecific!$L$8:$L$251)","v":20},0.1067814770659507,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A144,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A144,MSG_SiteSpecific!$K$8:$K$251)","v":0.25},null,{"$f":"IF(LEFT(C144,5)=\"EPHYD\",VLOOKUP(A144,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A144,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"WAPP SOLAR "},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A144,MSG_SiteSpecific!$M$8:$M$251)","v":3660},3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,{"$f":"IF(MID($A144,6,1)=\"O\",MID($A144,6,3)&LEFT(VLOOKUP($B144,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A144,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B144,NameConvs!$B$57:$G$69,6,FALSE),MID($A144,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL144,MSG_Fueldata!N$54:N$70)/$E144/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL144,MSG_Fueldata!O$54:O$70)/$E144/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL144,MSG_Fueldata!P$54:P$70)/$E144/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL144,MSG_Fueldata!Q$54:Q$70)/$E144/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL144,MSG_Fueldata!R$54:R$70)/$E144/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL144,MSG_Fueldata!S$54:S$70)/$E144/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL144,MSG_Fueldata!T$54:T$70)/$E144/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL144,MSG_Fueldata!U$54:U$70)/$E144/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL144,MSG_Fueldata!V$54:V$70)/$E144/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL144,MSG_Fueldata!W$54:W$70)/$E144/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL144,MSG_Fueldata!X$54:X$70)/$E144/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL144,MSG_Fueldata!Y$54:Y$70)/$E144/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL144,MSG_Fueldata!Z$54:Z$70)/$E144/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL144,MSG_Fueldata!AA$54:AA$70)/$E144/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL144,MSG_Fueldata!AB$54:AB$70)/$E144/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL144,MSG_Fueldata!AC$54:AC$70)/$E144/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL144,MSG_Fueldata!AD$54:AD$70)/$E144/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL144,MSG_Fueldata!AE$54:AE$70)/$E144/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL144,MSG_Fueldata!AF$54:AF$70)/$E144/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL144,MSG_Fueldata!AG$54:AG$70)/$E144/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL144,MSG_Fueldata!AH$54:AH$70)/$E144/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL144,MSG_Fueldata!AI$54:AI$70)/$E144/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL144,MSG_Fueldata!AJ$54:AJ$70)/$E144/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A123","v":"MALEPSOLNCMop"},"MAL","EPSOLNCMop","MAwEPSOLNCMop",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A145,MSG_SiteSpecific!$G$8:$G$251)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A145,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A145,MSG_SiteSpecific!$H$8:$H$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A145,MSG_SiteSpecific!$N$8:$N$251)","v":20},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A145,MSG_SiteSpecific!$L$8:$L$251)","v":20},0.1067814770659507,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A145,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A145,MSG_SiteSpecific!$K$8:$K$251)","v":0.25},null,{"$f":"IF(LEFT(C145,5)=\"EPHYD\",VLOOKUP(A145,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A145,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"Mopti SOLAR "},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A145,MSG_SiteSpecific!$M$8:$M$251)","v":3660},3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,{"$f":"IF(MID($A145,6,1)=\"O\",MID($A145,6,3)&LEFT(VLOOKUP($B145,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A145,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B145,NameConvs!$B$57:$G$69,6,FALSE),MID($A145,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL145,MSG_Fueldata!N$54:N$70)/$E145/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL145,MSG_Fueldata!O$54:O$70)/$E145/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL145,MSG_Fueldata!P$54:P$70)/$E145/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL145,MSG_Fueldata!Q$54:Q$70)/$E145/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL145,MSG_Fueldata!R$54:R$70)/$E145/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL145,MSG_Fueldata!S$54:S$70)/$E145/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL145,MSG_Fueldata!T$54:T$70)/$E145/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL145,MSG_Fueldata!U$54:U$70)/$E145/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL145,MSG_Fueldata!V$54:V$70)/$E145/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL145,MSG_Fueldata!W$54:W$70)/$E145/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL145,MSG_Fueldata!X$54:X$70)/$E145/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL145,MSG_Fueldata!Y$54:Y$70)/$E145/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL145,MSG_Fueldata!Z$54:Z$70)/$E145/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL145,MSG_Fueldata!AA$54:AA$70)/$E145/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL145,MSG_Fueldata!AB$54:AB$70)/$E145/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL145,MSG_Fueldata!AC$54:AC$70)/$E145/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL145,MSG_Fueldata!AD$54:AD$70)/$E145/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL145,MSG_Fueldata!AE$54:AE$70)/$E145/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL145,MSG_Fueldata!AF$54:AF$70)/$E145/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL145,MSG_Fueldata!AG$54:AG$70)/$E145/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL145,MSG_Fueldata!AH$54:AH$70)/$E145/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL145,MSG_Fueldata!AI$54:AI$70)/$E145/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL145,MSG_Fueldata!AJ$54:AJ$70)/$E145/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A124","v":"MALEPHYDNUROSot"},"MAL","EPHYDNUROSot","MAwEPHYDNUROSot",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A146,MSG_SiteSpecific!$G$8:$G$251)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A146,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A146,MSG_SiteSpecific!$H$8:$H$251)","v":2},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A146,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A146,MSG_SiteSpecific!$L$8:$L$251)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A146,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A146,MSG_SiteSpecific!$K$8:$K$251)","v":0.71156773211567736},null,{"$f":"IF(LEFT(C146,5)=\"EPHYD\",VLOOKUP(A146,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A146,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"Sotuba2"},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A146,MSG_SiteSpecific!$M$8:$M$251)","v":2400},2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,{"$f":"IF(MID($A146,6,1)=\"O\",MID($A146,6,3)&LEFT(VLOOKUP($B146,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A146,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B146,NameConvs!$B$57:$G$69,6,FALSE),MID($A146,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL146,MSG_Fueldata!N$54:N$70)/$E146/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL146,MSG_Fueldata!O$54:O$70)/$E146/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL146,MSG_Fueldata!P$54:P$70)/$E146/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL146,MSG_Fueldata!Q$54:Q$70)/$E146/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL146,MSG_Fueldata!R$54:R$70)/$E146/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL146,MSG_Fueldata!S$54:S$70)/$E146/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL146,MSG_Fueldata!T$54:T$70)/$E146/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL146,MSG_Fueldata!U$54:U$70)/$E146/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL146,MSG_Fueldata!V$54:V$70)/$E146/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL146,MSG_Fueldata!W$54:W$70)/$E146/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL146,MSG_Fueldata!X$54:X$70)/$E146/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL146,MSG_Fueldata!Y$54:Y$70)/$E146/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL146,MSG_Fueldata!Z$54:Z$70)/$E146/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL146,MSG_Fueldata!AA$54:AA$70)/$E146/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL146,MSG_Fueldata!AB$54:AB$70)/$E146/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL146,MSG_Fueldata!AC$54:AC$70)/$E146/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL146,MSG_Fueldata!AD$54:AD$70)/$E146/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL146,MSG_Fueldata!AE$54:AE$70)/$E146/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL146,MSG_Fueldata!AF$54:AF$70)/$E146/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL146,MSG_Fueldata!AG$54:AG$70)/$E146/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL146,MSG_Fueldata!AH$54:AH$70)/$E146/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL146,MSG_Fueldata!AI$54:AI$70)/$E146/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL146,MSG_Fueldata!AJ$54:AJ$70)/$E146/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A125","v":"MALEPHYDNUROKen"},"MAL","EPHYDNUROKen","MAwEPHYDNUROKen",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A147,MSG_SiteSpecific!$G$8:$G$251)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A147,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A147,MSG_SiteSpecific!$H$8:$H$251)","v":2},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A147,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A147,MSG_SiteSpecific!$L$8:$L$251)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A147,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A147,MSG_SiteSpecific!$K$8:$K$251)","v":0.53942585979704849},null,{"$f":"IF(LEFT(C147,5)=\"EPHYD\",VLOOKUP(A147,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A147,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"Kenié"},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A147,MSG_SiteSpecific!$M$8:$M$251)","v":3670.7},3670.7,3670.7,3670.7,3670.7,3670.7,3670.7,3670.7,3670.7,3670.7,3670.7,3670.7,3670.7,3670.7,3670.7,3670.7,3670.7,3670.7,3670.7,3670.7,3670.7,3670.7,3670.7,3670.7,{"$f":"IF(MID($A147,6,1)=\"O\",MID($A147,6,3)&LEFT(VLOOKUP($B147,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A147,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B147,NameConvs!$B$57:$G$69,6,FALSE),MID($A147,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL147,MSG_Fueldata!N$54:N$70)/$E147/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL147,MSG_Fueldata!O$54:O$70)/$E147/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL147,MSG_Fueldata!P$54:P$70)/$E147/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL147,MSG_Fueldata!Q$54:Q$70)/$E147/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL147,MSG_Fueldata!R$54:R$70)/$E147/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL147,MSG_Fueldata!S$54:S$70)/$E147/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL147,MSG_Fueldata!T$54:T$70)/$E147/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL147,MSG_Fueldata!U$54:U$70)/$E147/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL147,MSG_Fueldata!V$54:V$70)/$E147/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL147,MSG_Fueldata!W$54:W$70)/$E147/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL147,MSG_Fueldata!X$54:X$70)/$E147/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL147,MSG_Fueldata!Y$54:Y$70)/$E147/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL147,MSG_Fueldata!Z$54:Z$70)/$E147/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL147,MSG_Fueldata!AA$54:AA$70)/$E147/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL147,MSG_Fueldata!AB$54:AB$70)/$E147/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL147,MSG_Fueldata!AC$54:AC$70)/$E147/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL147,MSG_Fueldata!AD$54:AD$70)/$E147/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL147,MSG_Fueldata!AE$54:AE$70)/$E147/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL147,MSG_Fueldata!AF$54:AF$70)/$E147/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL147,MSG_Fueldata!AG$54:AG$70)/$E147/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL147,MSG_Fueldata!AH$54:AH$70)/$E147/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL147,MSG_Fueldata!AI$54:AI$70)/$E147/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL147,MSG_Fueldata!AJ$54:AJ$70)/$E147/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A126","v":"MALEPHYDNUROGou"},"MAL","EPHYDNUROGou","MAwEPHYDNUROGou",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A148,MSG_SiteSpecific!$G$8:$G$251)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A148,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A148,MSG_SiteSpecific!$H$8:$H$251)","v":2},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A148,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A148,MSG_SiteSpecific!$L$8:$L$251)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A148,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A148,MSG_SiteSpecific!$K$8:$K$251)","v":0.18482278756251361},null,{"$f":"IF(LEFT(C148,5)=\"EPHYD\",VLOOKUP(A148,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A148,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"Gouina(OMVS)partMali45%"},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A148,MSG_SiteSpecific!$M$8:$M$251)","v":2347},2347,2347,2347,2347,2347,2347,2347,2347,2347,2347,2347,2347,2347,2347,2347,2347,2347,2347,2347,2347,2347,2347,2347,{"$f":"IF(MID($A148,6,1)=\"O\",MID($A148,6,3)&LEFT(VLOOKUP($B148,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A148,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B148,NameConvs!$B$57:$G$69,6,FALSE),MID($A148,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL148,MSG_Fueldata!N$54:N$70)/$E148/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL148,MSG_Fueldata!O$54:O$70)/$E148/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL148,MSG_Fueldata!P$54:P$70)/$E148/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL148,MSG_Fueldata!Q$54:Q$70)/$E148/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL148,MSG_Fueldata!R$54:R$70)/$E148/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL148,MSG_Fueldata!S$54:S$70)/$E148/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL148,MSG_Fueldata!T$54:T$70)/$E148/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL148,MSG_Fueldata!U$54:U$70)/$E148/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL148,MSG_Fueldata!V$54:V$70)/$E148/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL148,MSG_Fueldata!W$54:W$70)/$E148/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL148,MSG_Fueldata!X$54:X$70)/$E148/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL148,MSG_Fueldata!Y$54:Y$70)/$E148/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL148,MSG_Fueldata!Z$54:Z$70)/$E148/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL148,MSG_Fueldata!AA$54:AA$70)/$E148/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL148,MSG_Fueldata!AB$54:AB$70)/$E148/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL148,MSG_Fueldata!AC$54:AC$70)/$E148/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL148,MSG_Fueldata!AD$54:AD$70)/$E148/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL148,MSG_Fueldata!AE$54:AE$70)/$E148/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL148,MSG_Fueldata!AF$54:AF$70)/$E148/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL148,MSG_Fueldata!AG$54:AG$70)/$E148/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL148,MSG_Fueldata!AH$54:AH$70)/$E148/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL148,MSG_Fueldata!AI$54:AI$70)/$E148/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL148,MSG_Fueldata!AJ$54:AJ$70)/$E148/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A128","v":"MALEPHYDNUDADAM"},{"$f":"LEFT(A149,3)","v":"MAL"},{"$f":"RIGHT(A149,LEN(A149)-3)","v":"EPHYDNUDADAM"},"MAwEPHYDNUDADAM",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A149,MSG_SiteSpecific!$G$8:$G$251)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A149,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A149,MSG_SiteSpecific!$H$8:$H$251)","v":2},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A149,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A149,MSG_SiteSpecific!$L$8:$L$251)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A149,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A149,MSG_SiteSpecific!$K$8:$K$251)","v":0.35294428692636964},null,{"$f":"IF(LEFT(C149,5)=\"EPHYD\",VLOOKUP(A149,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A149,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"DAMEnvisagée"},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A149,MSG_SiteSpecific!$M$8:$M$251)","v":1973.5099171244992},{"$f":"N149","v":1973.5099171244992},{"$f":"O149","v":1973.5099171244992},{"$f":"P149","v":1973.5099171244992},{"$f":"Q149","v":1973.5099171244992},{"$f":"R149","v":1973.5099171244992},{"$f":"S149","v":1973.5099171244992},{"$f":"T149","v":1973.5099171244992},{"$f":"U149","v":1973.5099171244992},{"$f":"V149","v":1973.5099171244992},{"$f":"W149","v":1973.5099171244992},{"$f":"X149","v":1973.5099171244992},{"$f":"Y149","v":1973.5099171244992},{"$f":"Z149","v":1973.5099171244992},{"$f":"AA149","v":1973.5099171244992},{"$f":"AB149","v":1973.5099171244992},{"$f":"AC149","v":1973.5099171244992},{"$f":"AD149","v":1973.5099171244992},{"$f":"AE149","v":1973.5099171244992},{"$f":"AF149","v":1973.5099171244992},{"$f":"AG149","v":1973.5099171244992},1973.5099171244992,{"$f":"AH149","v":1973.5099171244992},{"$f":"AJ149","v":1973.5099171244992},{"$f":"IF(MID($A149,6,1)=\"O\",MID($A149,6,3)&LEFT(VLOOKUP($B149,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A149,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B149,NameConvs!$B$57:$G$69,6,FALSE),MID($A149,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL149,MSG_Fueldata!N$54:N$70)/$E149/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL149,MSG_Fueldata!O$54:O$70)/$E149/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL149,MSG_Fueldata!P$54:P$70)/$E149/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL149,MSG_Fueldata!Q$54:Q$70)/$E149/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL149,MSG_Fueldata!R$54:R$70)/$E149/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL149,MSG_Fueldata!S$54:S$70)/$E149/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL149,MSG_Fueldata!T$54:T$70)/$E149/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL149,MSG_Fueldata!U$54:U$70)/$E149/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL149,MSG_Fueldata!V$54:V$70)/$E149/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL149,MSG_Fueldata!W$54:W$70)/$E149/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL149,MSG_Fueldata!X$54:X$70)/$E149/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL149,MSG_Fueldata!Y$54:Y$70)/$E149/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL149,MSG_Fueldata!Z$54:Z$70)/$E149/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL149,MSG_Fueldata!AA$54:AA$70)/$E149/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL149,MSG_Fueldata!AB$54:AB$70)/$E149/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL149,MSG_Fueldata!AC$54:AC$70)/$E149/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL149,MSG_Fueldata!AD$54:AD$70)/$E149/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL149,MSG_Fueldata!AE$54:AE$70)/$E149/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL149,MSG_Fueldata!AF$54:AF$70)/$E149/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL149,MSG_Fueldata!AG$54:AG$70)/$E149/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL149,MSG_Fueldata!AH$54:AH$70)/$E149/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL149,MSG_Fueldata!AI$54:AI$70)/$E149/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL149,MSG_Fueldata!AJ$54:AJ$70)/$E149/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A135","v":"CIVEPGASNCc4"},"CIV","EPGASNCc4","CIwEPGASNCc4",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A150,MSG_SiteSpecific!$G$8:$G$251)","v":0.5},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A150,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0.4041095890410959},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A150,MSG_SiteSpecific!$H$8:$H$251)","v":17.5},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A150,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A150,MSG_SiteSpecific!$L$8:$L$251)","v":25},0.10015279290001895,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A150,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A150,MSG_SiteSpecific!$K$8:$K$251)","v":0.85560000000000003},null,{"$f":"IF(LEFT(C150,5)=\"EPHYD\",VLOOKUP(A150,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A150,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"Vridi (CIPREL) "},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A150,MSG_SiteSpecific!$M$8:$M$251)","v":957},957,957,957,957,957,957,957,957,957,957,957,957,957,957,957,957,957,957,957,957,957,957,957,{"$f":"IF(MID($A150,6,1)=\"O\",MID($A150,6,3)&LEFT(VLOOKUP($B150,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A150,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B150,NameConvs!$B$57:$G$69,6,FALSE),MID($A150,6,3)))","v":"GASLOCal"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL150,MSG_Fueldata!N$54:N$70)/$E150/8.76","v":61.18721461187215},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL150,MSG_Fueldata!O$54:O$70)/$E150/8.76","v":61.87214611872146},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL150,MSG_Fueldata!P$54:P$70)/$E150/8.76","v":62.557077625570777},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL150,MSG_Fueldata!Q$54:Q$70)/$E150/8.76","v":63.242009132420094},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL150,MSG_Fueldata!R$54:R$70)/$E150/8.76","v":63.926940639269411},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL150,MSG_Fueldata!S$54:S$70)/$E150/8.76","v":64.611872146118728},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL150,MSG_Fueldata!T$54:T$70)/$E150/8.76","v":65.296803652968038},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL150,MSG_Fueldata!U$54:U$70)/$E150/8.76","v":65.981735159817347},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL150,MSG_Fueldata!V$54:V$70)/$E150/8.76","v":66.666666666666671},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL150,MSG_Fueldata!W$54:W$70)/$E150/8.76","v":67.351598173515981},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL150,MSG_Fueldata!X$54:X$70)/$E150/8.76","v":68.036529680365305},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL150,MSG_Fueldata!Y$54:Y$70)/$E150/8.76","v":69.178082191780817},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL150,MSG_Fueldata!Z$54:Z$70)/$E150/8.76","v":70.319634703196343},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL150,MSG_Fueldata!AA$54:AA$70)/$E150/8.76","v":71.461187214611869},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL150,MSG_Fueldata!AB$54:AB$70)/$E150/8.76","v":72.602739726027394},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL150,MSG_Fueldata!AC$54:AC$70)/$E150/8.76","v":73.74429223744292},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL150,MSG_Fueldata!AD$54:AD$70)/$E150/8.76","v":74.885844748858446},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL150,MSG_Fueldata!AE$54:AE$70)/$E150/8.76","v":76.027397260273972},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL150,MSG_Fueldata!AF$54:AF$70)/$E150/8.76","v":77.168949771689498},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL150,MSG_Fueldata!AG$54:AG$70)/$E150/8.76","v":78.310502283105023},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL150,MSG_Fueldata!AH$54:AH$70)/$E150/8.76","v":79.452054794520549},79.452054794520549,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL150,MSG_Fueldata!AI$54:AI$70)/$E150/8.76","v":79.452054794520549},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL150,MSG_Fueldata!AJ$54:AJ$70)/$E150/8.76","v":79.452054794520549},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A136","v":"CIVEPGASNCAbb"},"CIV","EPGASNCAbb","CIwEPGASNCAbb",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A151,MSG_SiteSpecific!$G$8:$G$251)","v":0.5},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A151,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0.4041095890410959},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A151,MSG_SiteSpecific!$H$8:$H$251)","v":17.52},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A151,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A151,MSG_SiteSpecific!$L$8:$L$251)","v":25},0.10015279290001895,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A151,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A151,MSG_SiteSpecific!$K$8:$K$251)","v":0.85562100456621004},null,{"$f":"IF(LEFT(C151,5)=\"EPHYD\",VLOOKUP(A151,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A151,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"4e centrale IPP (Abbata) "},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A151,MSG_SiteSpecific!$M$8:$M$251)","v":956.56960000000004},956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,{"$f":"IF(MID($A151,6,1)=\"O\",MID($A151,6,3)&LEFT(VLOOKUP($B151,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A151,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B151,NameConvs!$B$57:$G$69,6,FALSE),MID($A151,6,3)))","v":"GASLOCal"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL151,MSG_Fueldata!N$54:N$70)/$E151/8.76","v":61.18721461187215},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL151,MSG_Fueldata!O$54:O$70)/$E151/8.76","v":61.87214611872146},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL151,MSG_Fueldata!P$54:P$70)/$E151/8.76","v":62.557077625570777},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL151,MSG_Fueldata!Q$54:Q$70)/$E151/8.76","v":63.242009132420094},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL151,MSG_Fueldata!R$54:R$70)/$E151/8.76","v":63.926940639269411},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL151,MSG_Fueldata!S$54:S$70)/$E151/8.76","v":64.611872146118728},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL151,MSG_Fueldata!T$54:T$70)/$E151/8.76","v":65.296803652968038},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL151,MSG_Fueldata!U$54:U$70)/$E151/8.76","v":65.981735159817347},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL151,MSG_Fueldata!V$54:V$70)/$E151/8.76","v":66.666666666666671},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL151,MSG_Fueldata!W$54:W$70)/$E151/8.76","v":67.351598173515981},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL151,MSG_Fueldata!X$54:X$70)/$E151/8.76","v":68.036529680365305},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL151,MSG_Fueldata!Y$54:Y$70)/$E151/8.76","v":69.178082191780817},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL151,MSG_Fueldata!Z$54:Z$70)/$E151/8.76","v":70.319634703196343},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL151,MSG_Fueldata!AA$54:AA$70)/$E151/8.76","v":71.461187214611869},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL151,MSG_Fueldata!AB$54:AB$70)/$E151/8.76","v":72.602739726027394},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL151,MSG_Fueldata!AC$54:AC$70)/$E151/8.76","v":73.74429223744292},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL151,MSG_Fueldata!AD$54:AD$70)/$E151/8.76","v":74.885844748858446},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL151,MSG_Fueldata!AE$54:AE$70)/$E151/8.76","v":76.027397260273972},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL151,MSG_Fueldata!AF$54:AF$70)/$E151/8.76","v":77.168949771689498},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL151,MSG_Fueldata!AG$54:AG$70)/$E151/8.76","v":78.310502283105023},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL151,MSG_Fueldata!AH$54:AH$70)/$E151/8.76","v":79.452054794520549},79.452054794520549,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL151,MSG_Fueldata!AI$54:AI$70)/$E151/8.76","v":79.452054794520549},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL151,MSG_Fueldata!AJ$54:AJ$70)/$E151/8.76","v":79.452054794520549},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A137","v":"CIVEPGASNCA3"},"CIV","EPGASNCA3","CIwEPGASNCA3",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A152,MSG_SiteSpecific!$G$8:$G$251)","v":0.5},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A152,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0.4041095890410959},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A152,MSG_SiteSpecific!$H$8:$H$251)","v":17.5},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A152,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A152,MSG_SiteSpecific!$L$8:$L$251)","v":25},0.10015279290001895,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A152,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A152,MSG_SiteSpecific!$K$8:$K$251)","v":0.85560000000000003},null,{"$f":"IF(LEFT(C152,5)=\"EPHYD\",VLOOKUP(A152,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A152,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"5e centrale IPP (Bassam) "},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A152,MSG_SiteSpecific!$M$8:$M$251)","v":957},957,957,957,957,957,957,957,957,957,957,957,957,957,957,957,957,957,957,957,957,957,957,957,{"$f":"IF(MID($A152,6,1)=\"O\",MID($A152,6,3)&LEFT(VLOOKUP($B152,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A152,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B152,NameConvs!$B$57:$G$69,6,FALSE),MID($A152,6,3)))","v":"GASLOCal"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL152,MSG_Fueldata!N$54:N$70)/$E152/8.76","v":61.18721461187215},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL152,MSG_Fueldata!O$54:O$70)/$E152/8.76","v":61.87214611872146},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL152,MSG_Fueldata!P$54:P$70)/$E152/8.76","v":62.557077625570777},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL152,MSG_Fueldata!Q$54:Q$70)/$E152/8.76","v":63.242009132420094},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL152,MSG_Fueldata!R$54:R$70)/$E152/8.76","v":63.926940639269411},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL152,MSG_Fueldata!S$54:S$70)/$E152/8.76","v":64.611872146118728},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL152,MSG_Fueldata!T$54:T$70)/$E152/8.76","v":65.296803652968038},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL152,MSG_Fueldata!U$54:U$70)/$E152/8.76","v":65.981735159817347},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL152,MSG_Fueldata!V$54:V$70)/$E152/8.76","v":66.666666666666671},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL152,MSG_Fueldata!W$54:W$70)/$E152/8.76","v":67.351598173515981},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL152,MSG_Fueldata!X$54:X$70)/$E152/8.76","v":68.036529680365305},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL152,MSG_Fueldata!Y$54:Y$70)/$E152/8.76","v":69.178082191780817},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL152,MSG_Fueldata!Z$54:Z$70)/$E152/8.76","v":70.319634703196343},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL152,MSG_Fueldata!AA$54:AA$70)/$E152/8.76","v":71.461187214611869},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL152,MSG_Fueldata!AB$54:AB$70)/$E152/8.76","v":72.602739726027394},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL152,MSG_Fueldata!AC$54:AC$70)/$E152/8.76","v":73.74429223744292},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL152,MSG_Fueldata!AD$54:AD$70)/$E152/8.76","v":74.885844748858446},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL152,MSG_Fueldata!AE$54:AE$70)/$E152/8.76","v":76.027397260273972},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL152,MSG_Fueldata!AF$54:AF$70)/$E152/8.76","v":77.168949771689498},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL152,MSG_Fueldata!AG$54:AG$70)/$E152/8.76","v":78.310502283105023},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL152,MSG_Fueldata!AH$54:AH$70)/$E152/8.76","v":79.452054794520549},79.452054794520549,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL152,MSG_Fueldata!AI$54:AI$70)/$E152/8.76","v":79.452054794520549},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL152,MSG_Fueldata!AJ$54:AJ$70)/$E152/8.76","v":79.452054794520549},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A138","v":"CIVEPGASNCg2"},"CIV","EPGASNCg2","CIwEPGASNCg2",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A153,MSG_SiteSpecific!$G$8:$G$251)","v":0.5},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A153,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0.4041095890410959},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A153,MSG_SiteSpecific!$H$8:$H$251)","v":17.5},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A153,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A153,MSG_SiteSpecific!$L$8:$L$251)","v":3},0.36555891238670696,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A153,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A153,MSG_SiteSpecific!$K$8:$K$251)","v":0.85560000000000003},null,{"$f":"IF(LEFT(C153,5)=\"EPHYD\",VLOOKUP(A153,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A153,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"Lushann "},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A153,MSG_SiteSpecific!$M$8:$M$251)","v":957},957,957,957,957,957,957,957,957,957,957,957,957,957,957,957,957,957,957,957,957,957,957,957,{"$f":"IF(MID($A153,6,1)=\"O\",MID($A153,6,3)&LEFT(VLOOKUP($B153,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A153,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B153,NameConvs!$B$57:$G$69,6,FALSE),MID($A153,6,3)))","v":"GASLOCal"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL153,MSG_Fueldata!N$54:N$70)/$E153/8.76","v":61.18721461187215},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL153,MSG_Fueldata!O$54:O$70)/$E153/8.76","v":61.87214611872146},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL153,MSG_Fueldata!P$54:P$70)/$E153/8.76","v":62.557077625570777},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL153,MSG_Fueldata!Q$54:Q$70)/$E153/8.76","v":63.242009132420094},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL153,MSG_Fueldata!R$54:R$70)/$E153/8.76","v":63.926940639269411},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL153,MSG_Fueldata!S$54:S$70)/$E153/8.76","v":64.611872146118728},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL153,MSG_Fueldata!T$54:T$70)/$E153/8.76","v":65.296803652968038},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL153,MSG_Fueldata!U$54:U$70)/$E153/8.76","v":65.981735159817347},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL153,MSG_Fueldata!V$54:V$70)/$E153/8.76","v":66.666666666666671},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL153,MSG_Fueldata!W$54:W$70)/$E153/8.76","v":67.351598173515981},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL153,MSG_Fueldata!X$54:X$70)/$E153/8.76","v":68.036529680365305},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL153,MSG_Fueldata!Y$54:Y$70)/$E153/8.76","v":69.178082191780817},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL153,MSG_Fueldata!Z$54:Z$70)/$E153/8.76","v":70.319634703196343},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL153,MSG_Fueldata!AA$54:AA$70)/$E153/8.76","v":71.461187214611869},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL153,MSG_Fueldata!AB$54:AB$70)/$E153/8.76","v":72.602739726027394},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL153,MSG_Fueldata!AC$54:AC$70)/$E153/8.76","v":73.74429223744292},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL153,MSG_Fueldata!AD$54:AD$70)/$E153/8.76","v":74.885844748858446},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL153,MSG_Fueldata!AE$54:AE$70)/$E153/8.76","v":76.027397260273972},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL153,MSG_Fueldata!AF$54:AF$70)/$E153/8.76","v":77.168949771689498},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL153,MSG_Fueldata!AG$54:AG$70)/$E153/8.76","v":78.310502283105023},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL153,MSG_Fueldata!AH$54:AH$70)/$E153/8.76","v":79.452054794520549},79.452054794520549,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL153,MSG_Fueldata!AI$54:AI$70)/$E153/8.76","v":79.452054794520549},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL153,MSG_Fueldata!AJ$54:AJ$70)/$E153/8.76","v":79.452054794520549},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A139","v":"CIVEPHYDNUDASou"},"CIV","EPHYDNUDASou","CIwEPHYDNUDASou",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A154,MSG_SiteSpecific!$G$8:$G$251)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A154,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A154,MSG_SiteSpecific!$H$8:$H$251)","v":2},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A154,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A154,MSG_SiteSpecific!$L$8:$L$251)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A154,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A154,MSG_SiteSpecific!$K$8:$K$251)","v":0},null,{"$f":"IF(LEFT(C154,5)=\"EPHYD\",VLOOKUP(A154,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A154,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"Soubre"},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A154,MSG_SiteSpecific!$M$8:$M$251)","v":2400},2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,{"$f":"IF(MID($A154,6,1)=\"O\",MID($A154,6,3)&LEFT(VLOOKUP($B154,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A154,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B154,NameConvs!$B$57:$G$69,6,FALSE),MID($A154,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL154,MSG_Fueldata!N$54:N$70)/$E154/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL154,MSG_Fueldata!O$54:O$70)/$E154/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL154,MSG_Fueldata!P$54:P$70)/$E154/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL154,MSG_Fueldata!Q$54:Q$70)/$E154/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL154,MSG_Fueldata!R$54:R$70)/$E154/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL154,MSG_Fueldata!S$54:S$70)/$E154/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL154,MSG_Fueldata!T$54:T$70)/$E154/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL154,MSG_Fueldata!U$54:U$70)/$E154/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL154,MSG_Fueldata!V$54:V$70)/$E154/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL154,MSG_Fueldata!W$54:W$70)/$E154/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL154,MSG_Fueldata!X$54:X$70)/$E154/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL154,MSG_Fueldata!Y$54:Y$70)/$E154/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL154,MSG_Fueldata!Z$54:Z$70)/$E154/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL154,MSG_Fueldata!AA$54:AA$70)/$E154/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL154,MSG_Fueldata!AB$54:AB$70)/$E154/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL154,MSG_Fueldata!AC$54:AC$70)/$E154/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL154,MSG_Fueldata!AD$54:AD$70)/$E154/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL154,MSG_Fueldata!AE$54:AE$70)/$E154/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL154,MSG_Fueldata!AF$54:AF$70)/$E154/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL154,MSG_Fueldata!AG$54:AG$70)/$E154/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL154,MSG_Fueldata!AH$54:AH$70)/$E154/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL154,MSG_Fueldata!AI$54:AI$70)/$E154/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL154,MSG_Fueldata!AJ$54:AJ$70)/$E154/8.76","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_SiteSpecific!A140","v":"CIVEPHYDNUDAAbo"},"CIV","EPHYDNUDAAbo","CIwEPHYDNUDAAbo",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A155,MSG_SiteSpecific!$G$8:$G$251)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A155,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A155,MSG_SiteSpecific!$H$8:$H$251)","v":2},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A155,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A155,MSG_SiteSpecific!$L$8:$L$251)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A155,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A155,MSG_SiteSpecific!$K$8:$K$251)","v":0.37787924911212584},null,{"$f":"IF(LEFT(C155,5)=\"EPHYD\",VLOOKUP(A155,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A155,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"AboissoComoé"},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A155,MSG_SiteSpecific!$M$8:$M$251)","v":2756},2756,2756,2756,2756,2756,2756,2756,2756,2756,2756,2756,2756,2756,2756,2756,2756,2756,2756,2756,2756,2756,2756,2756,{"$f":"IF(MID($A155,6,1)=\"O\",MID($A155,6,3)&LEFT(VLOOKUP($B155,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A155,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B155,NameConvs!$B$57:$G$69,6,FALSE),MID($A155,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL155,MSG_Fueldata!N$54:N$70)/$E155/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL155,MSG_Fueldata!O$54:O$70)/$E155/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL155,MSG_Fueldata!P$54:P$70)/$E155/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL155,MSG_Fueldata!Q$54:Q$70)/$E155/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL155,MSG_Fueldata!R$54:R$70)/$E155/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL155,MSG_Fueldata!S$54:S$70)/$E155/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL155,MSG_Fueldata!T$54:T$70)/$E155/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL155,MSG_Fueldata!U$54:U$70)/$E155/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL155,MSG_Fueldata!V$54:V$70)/$E155/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL155,MSG_Fueldata!W$54:W$70)/$E155/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL155,MSG_Fueldata!X$54:X$70)/$E155/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL155,MSG_Fueldata!Y$54:Y$70)/$E155/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL155,MSG_Fueldata!Z$54:Z$70)/$E155/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL155,MSG_Fueldata!AA$54:AA$70)/$E155/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL155,MSG_Fueldata!AB$54:AB$70)/$E155/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL155,MSG_Fueldata!AC$54:AC$70)/$E155/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL155,MSG_Fueldata!AD$54:AD$70)/$E155/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL155,MSG_Fueldata!AE$54:AE$70)/$E155/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL155,MSG_Fueldata!AF$54:AF$70)/$E155/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL155,MSG_Fueldata!AG$54:AG$70)/$E155/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL155,MSG_Fueldata!AH$54:AH$70)/$E155/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL155,MSG_Fueldata!AI$54:AI$70)/$E155/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL155,MSG_Fueldata!AJ$54:AJ$70)/$E155/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A141","v":"CIVEPHYDNUDAGri"},"CIV","EPHYDNUDAGri","CIwEPHYDNUDAGri",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A156,MSG_SiteSpecific!$G$8:$G$251)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A156,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A156,MSG_SiteSpecific!$H$8:$H$251)","v":2},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A156,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A156,MSG_SiteSpecific!$L$8:$L$251)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A156,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A156,MSG_SiteSpecific!$K$8:$K$251)","v":0.39893183300717544},null,{"$f":"IF(LEFT(C156,5)=\"EPHYD\",VLOOKUP(A156,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A156,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"GriboPopoli"},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A156,MSG_SiteSpecific!$M$8:$M$251)","v":3249},3249,3249,3249,3249,3249,3249,3249,3249,3249,3249,3249,3249,3249,3249,3249,3249,3249,3249,3249,3249,3249,3249,3249,{"$f":"IF(MID($A156,6,1)=\"O\",MID($A156,6,3)&LEFT(VLOOKUP($B156,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A156,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B156,NameConvs!$B$57:$G$69,6,FALSE),MID($A156,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL156,MSG_Fueldata!N$54:N$70)/$E156/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL156,MSG_Fueldata!O$54:O$70)/$E156/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL156,MSG_Fueldata!P$54:P$70)/$E156/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL156,MSG_Fueldata!Q$54:Q$70)/$E156/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL156,MSG_Fueldata!R$54:R$70)/$E156/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL156,MSG_Fueldata!S$54:S$70)/$E156/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL156,MSG_Fueldata!T$54:T$70)/$E156/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL156,MSG_Fueldata!U$54:U$70)/$E156/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL156,MSG_Fueldata!V$54:V$70)/$E156/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL156,MSG_Fueldata!W$54:W$70)/$E156/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL156,MSG_Fueldata!X$54:X$70)/$E156/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL156,MSG_Fueldata!Y$54:Y$70)/$E156/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL156,MSG_Fueldata!Z$54:Z$70)/$E156/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL156,MSG_Fueldata!AA$54:AA$70)/$E156/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL156,MSG_Fueldata!AB$54:AB$70)/$E156/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL156,MSG_Fueldata!AC$54:AC$70)/$E156/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL156,MSG_Fueldata!AD$54:AD$70)/$E156/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL156,MSG_Fueldata!AE$54:AE$70)/$E156/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL156,MSG_Fueldata!AF$54:AF$70)/$E156/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL156,MSG_Fueldata!AG$54:AG$70)/$E156/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL156,MSG_Fueldata!AH$54:AH$70)/$E156/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL156,MSG_Fueldata!AI$54:AI$70)/$E156/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL156,MSG_Fueldata!AJ$54:AJ$70)/$E156/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A142","v":"CIVEPHYDNUDABou"},"CIV","EPHYDNUDABou","CIwEPHYDNUDABou",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A157,MSG_SiteSpecific!$G$8:$G$251)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A157,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A157,MSG_SiteSpecific!$H$8:$H$251)","v":2},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A157,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A157,MSG_SiteSpecific!$L$8:$L$251)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A157,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A157,MSG_SiteSpecific!$K$8:$K$251)","v":0.43657065917339893},null,{"$f":"IF(LEFT(C157,5)=\"EPHYD\",VLOOKUP(A157,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A157,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"Boutoubré"},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A157,MSG_SiteSpecific!$M$8:$M$251)","v":2570},2570,2570,2570,2570,2570,2570,2570,2570,2570,2570,2570,2570,2570,2570,2570,2570,2570,2570,2570,2570,2570,2570,2570,{"$f":"IF(MID($A157,6,1)=\"O\",MID($A157,6,3)&LEFT(VLOOKUP($B157,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A157,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B157,NameConvs!$B$57:$G$69,6,FALSE),MID($A157,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL157,MSG_Fueldata!N$54:N$70)/$E157/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL157,MSG_Fueldata!O$54:O$70)/$E157/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL157,MSG_Fueldata!P$54:P$70)/$E157/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL157,MSG_Fueldata!Q$54:Q$70)/$E157/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL157,MSG_Fueldata!R$54:R$70)/$E157/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL157,MSG_Fueldata!S$54:S$70)/$E157/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL157,MSG_Fueldata!T$54:T$70)/$E157/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL157,MSG_Fueldata!U$54:U$70)/$E157/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL157,MSG_Fueldata!V$54:V$70)/$E157/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL157,MSG_Fueldata!W$54:W$70)/$E157/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL157,MSG_Fueldata!X$54:X$70)/$E157/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL157,MSG_Fueldata!Y$54:Y$70)/$E157/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL157,MSG_Fueldata!Z$54:Z$70)/$E157/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL157,MSG_Fueldata!AA$54:AA$70)/$E157/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL157,MSG_Fueldata!AB$54:AB$70)/$E157/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL157,MSG_Fueldata!AC$54:AC$70)/$E157/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL157,MSG_Fueldata!AD$54:AD$70)/$E157/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL157,MSG_Fueldata!AE$54:AE$70)/$E157/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL157,MSG_Fueldata!AF$54:AF$70)/$E157/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL157,MSG_Fueldata!AG$54:AG$70)/$E157/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL157,MSG_Fueldata!AH$54:AH$70)/$E157/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL157,MSG_Fueldata!AI$54:AI$70)/$E157/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL157,MSG_Fueldata!AJ$54:AJ$70)/$E157/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A143","v":"CIVEPHYDNUDALou"},"CIV","EPHYDNUDALou","CIwEPHYDNUDALou",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A158,MSG_SiteSpecific!$G$8:$G$251)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A158,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A158,MSG_SiteSpecific!$H$8:$H$251)","v":2},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A158,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A158,MSG_SiteSpecific!$L$8:$L$251)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A158,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A158,MSG_SiteSpecific!$K$8:$K$251)","v":0.41210045662100464},null,{"$f":"IF(LEFT(C158,5)=\"EPHYD\",VLOOKUP(A158,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A158,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"Louga"},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A158,MSG_SiteSpecific!$M$8:$M$251)","v":4751},4751,4751,4751,4751,4751,4751,4751,4751,4751,4751,4751,4751,4751,4751,4751,4751,4751,4751,4751,4751,4751,4751,4751,{"$f":"IF(MID($A158,6,1)=\"O\",MID($A158,6,3)&LEFT(VLOOKUP($B158,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A158,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B158,NameConvs!$B$57:$G$69,6,FALSE),MID($A158,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL158,MSG_Fueldata!N$54:N$70)/$E158/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL158,MSG_Fueldata!O$54:O$70)/$E158/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL158,MSG_Fueldata!P$54:P$70)/$E158/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL158,MSG_Fueldata!Q$54:Q$70)/$E158/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL158,MSG_Fueldata!R$54:R$70)/$E158/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL158,MSG_Fueldata!S$54:S$70)/$E158/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL158,MSG_Fueldata!T$54:T$70)/$E158/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL158,MSG_Fueldata!U$54:U$70)/$E158/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL158,MSG_Fueldata!V$54:V$70)/$E158/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL158,MSG_Fueldata!W$54:W$70)/$E158/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL158,MSG_Fueldata!X$54:X$70)/$E158/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL158,MSG_Fueldata!Y$54:Y$70)/$E158/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL158,MSG_Fueldata!Z$54:Z$70)/$E158/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL158,MSG_Fueldata!AA$54:AA$70)/$E158/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL158,MSG_Fueldata!AB$54:AB$70)/$E158/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL158,MSG_Fueldata!AC$54:AC$70)/$E158/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL158,MSG_Fueldata!AD$54:AD$70)/$E158/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL158,MSG_Fueldata!AE$54:AE$70)/$E158/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL158,MSG_Fueldata!AF$54:AF$70)/$E158/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL158,MSG_Fueldata!AG$54:AG$70)/$E158/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL158,MSG_Fueldata!AH$54:AH$70)/$E158/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL158,MSG_Fueldata!AI$54:AI$70)/$E158/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL158,MSG_Fueldata!AJ$54:AJ$70)/$E158/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A144","v":"CIVEPHYDNUDATib"},"CIV","EPHYDNUDATib","CIwEPHYDNUDATib",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A159,MSG_SiteSpecific!$G$8:$G$251)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A159,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A159,MSG_SiteSpecific!$H$8:$H$251)","v":2},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A159,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A159,MSG_SiteSpecific!$L$8:$L$251)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A159,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A159,MSG_SiteSpecific!$K$8:$K$251)","v":0.46270928462709288},null,{"$f":"IF(LEFT(C159,5)=\"EPHYD\",VLOOKUP(A159,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A159,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"Tiboto/Cavally(Intl.)partCI50%"},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A159,MSG_SiteSpecific!$M$8:$M$251)","v":2570},2570,2570,2570,2570,2570,2570,2570,2570,2570,2570,2570,2570,2570,2570,2570,2570,2570,2570,2570,2570,2570,2570,2570,{"$f":"IF(MID($A159,6,1)=\"O\",MID($A159,6,3)&LEFT(VLOOKUP($B159,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A159,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B159,NameConvs!$B$57:$G$69,6,FALSE),MID($A159,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL159,MSG_Fueldata!N$54:N$70)/$E159/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL159,MSG_Fueldata!O$54:O$70)/$E159/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL159,MSG_Fueldata!P$54:P$70)/$E159/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL159,MSG_Fueldata!Q$54:Q$70)/$E159/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL159,MSG_Fueldata!R$54:R$70)/$E159/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL159,MSG_Fueldata!S$54:S$70)/$E159/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL159,MSG_Fueldata!T$54:T$70)/$E159/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL159,MSG_Fueldata!U$54:U$70)/$E159/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL159,MSG_Fueldata!V$54:V$70)/$E159/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL159,MSG_Fueldata!W$54:W$70)/$E159/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL159,MSG_Fueldata!X$54:X$70)/$E159/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL159,MSG_Fueldata!Y$54:Y$70)/$E159/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL159,MSG_Fueldata!Z$54:Z$70)/$E159/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL159,MSG_Fueldata!AA$54:AA$70)/$E159/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL159,MSG_Fueldata!AB$54:AB$70)/$E159/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL159,MSG_Fueldata!AC$54:AC$70)/$E159/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL159,MSG_Fueldata!AD$54:AD$70)/$E159/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL159,MSG_Fueldata!AE$54:AE$70)/$E159/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL159,MSG_Fueldata!AF$54:AF$70)/$E159/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL159,MSG_Fueldata!AG$54:AG$70)/$E159/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL159,MSG_Fueldata!AH$54:AH$70)/$E159/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL159,MSG_Fueldata!AI$54:AI$70)/$E159/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL159,MSG_Fueldata!AJ$54:AJ$70)/$E159/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A145","v":"CIVEPHYDNUROTia"},"CIV","EPHYDNUROTia",{"$f":"LEFT(B160,2)&\"w\"&C160","v":"CIwEPHYDNUROTia"},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A160,MSG_SiteSpecific!$G$8:$G$251)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A160,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A160,MSG_SiteSpecific!$H$8:$H$251)","v":2},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A160,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A160,MSG_SiteSpecific!$L$8:$L$251)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A160,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A160,MSG_SiteSpecific!$K$8:$K$251)","v":0.36574447130450355},null,{"$f":"IF(LEFT(C160,5)=\"EPHYD\",VLOOKUP(A160,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A160,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"Tiassalé"},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A160,MSG_SiteSpecific!$M$8:$M$251)","v":4068},4068,4068,4068,4068,4068,4068,4068,4068,4068,4068,4068,4068,4068,4068,4068,4068,4068,4068,4068,4068,4068,4068,4068,{"$f":"IF(MID($A160,6,1)=\"O\",MID($A160,6,3)&LEFT(VLOOKUP($B160,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A160,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B160,NameConvs!$B$57:$G$69,6,FALSE),MID($A160,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL160,MSG_Fueldata!N$54:N$70)/$E160/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL160,MSG_Fueldata!O$54:O$70)/$E160/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL160,MSG_Fueldata!P$54:P$70)/$E160/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL160,MSG_Fueldata!Q$54:Q$70)/$E160/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL160,MSG_Fueldata!R$54:R$70)/$E160/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL160,MSG_Fueldata!S$54:S$70)/$E160/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL160,MSG_Fueldata!T$54:T$70)/$E160/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL160,MSG_Fueldata!U$54:U$70)/$E160/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL160,MSG_Fueldata!V$54:V$70)/$E160/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL160,MSG_Fueldata!W$54:W$70)/$E160/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL160,MSG_Fueldata!X$54:X$70)/$E160/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL160,MSG_Fueldata!Y$54:Y$70)/$E160/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL160,MSG_Fueldata!Z$54:Z$70)/$E160/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL160,MSG_Fueldata!AA$54:AA$70)/$E160/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL160,MSG_Fueldata!AB$54:AB$70)/$E160/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL160,MSG_Fueldata!AC$54:AC$70)/$E160/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL160,MSG_Fueldata!AD$54:AD$70)/$E160/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL160,MSG_Fueldata!AE$54:AE$70)/$E160/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL160,MSG_Fueldata!AF$54:AF$70)/$E160/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL160,MSG_Fueldata!AG$54:AG$70)/$E160/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL160,MSG_Fueldata!AH$54:AH$70)/$E160/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL160,MSG_Fueldata!AI$54:AI$70)/$E160/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL160,MSG_Fueldata!AJ$54:AJ$70)/$E160/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A152","v":"GHAEPODSNUEff"},"GHA","EPODSNUEff","GHwEPODSNUEff",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A161,MSG_SiteSpecific!$G$8:$G$251)","v":0.32142857142857145},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A161,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0.82958399999999977},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A161,MSG_SiteSpecific!$H$8:$H$251)","v":35.04},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A161,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A161,MSG_SiteSpecific!$L$8:$L$251)","v":25},0.10015279290001895,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A161,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A161,MSG_SiteSpecific!$K$8:$K$251)","v":0.75019999999999998},null,{"$f":"IF(LEFT(C161,5)=\"EPHYD\",VLOOKUP(A161,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A161,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"Effasu "},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A161,MSG_SiteSpecific!$M$8:$M$251)","v":633.15},633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,{"$f":"IF(MID($A161,6,1)=\"O\",MID($A161,6,3)&LEFT(VLOOKUP($B161,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A161,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B161,NameConvs!$B$57:$G$69,6,FALSE),MID($A161,6,3)))","v":"ODSC"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL161,MSG_Fueldata!N$54:N$70)/$E161/8.76","v":245.40842212075091},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL161,MSG_Fueldata!O$54:O$70)/$E161/8.76","v":250.38051750380515},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL161,MSG_Fueldata!P$54:P$70)/$E161/8.76","v":255.35261288685945},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL161,MSG_Fueldata!Q$54:Q$70)/$E161/8.76","v":260.32470826991374},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL161,MSG_Fueldata!R$54:R$70)/$E161/8.76","v":265.29680365296804},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL161,MSG_Fueldata!S$54:S$70)/$E161/8.76","v":270.26889903602228},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL161,MSG_Fueldata!T$54:T$70)/$E161/8.76","v":275.24099441907657},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL161,MSG_Fueldata!U$54:U$70)/$E161/8.76","v":280.21308980213087},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL161,MSG_Fueldata!V$54:V$70)/$E161/8.76","v":285.18518518518516},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL161,MSG_Fueldata!W$54:W$70)/$E161/8.76","v":290.15728056823946},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL161,MSG_Fueldata!X$54:X$70)/$E161/8.76","v":294.77422628107558},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL161,MSG_Fueldata!Y$54:Y$70)/$E161/8.76","v":298.32572298325721},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL161,MSG_Fueldata!Z$54:Z$70)/$E161/8.76","v":301.87721968543883},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL161,MSG_Fueldata!AA$54:AA$70)/$E161/8.76","v":305.42871638762045},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL161,MSG_Fueldata!AB$54:AB$70)/$E161/8.76","v":308.98021308980213},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL161,MSG_Fueldata!AC$54:AC$70)/$E161/8.76","v":312.5317097919837},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL161,MSG_Fueldata!AD$54:AD$70)/$E161/8.76","v":316.08320649416538},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL161,MSG_Fueldata!AE$54:AE$70)/$E161/8.76","v":319.63470319634706},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL161,MSG_Fueldata!AF$54:AF$70)/$E161/8.76","v":323.18619989852863},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL161,MSG_Fueldata!AG$54:AG$70)/$E161/8.76","v":326.73769660071031},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL161,MSG_Fueldata!AH$54:AH$70)/$E161/8.76","v":330.99949264332821},330.99949264332821,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL161,MSG_Fueldata!AI$54:AI$70)/$E161/8.76","v":330.99949264332821},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL161,MSG_Fueldata!AJ$54:AJ$70)/$E161/8.76","v":330.99949264332821},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A153","v":"GHAEPGASNCAbo"},"GHA","EPGASNCAbo","GHwEPGASNCAbo",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A162,MSG_SiteSpecific!$G$8:$G$251)","v":0.43902439024390244},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A162,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0.4602359208523592},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A162,MSG_SiteSpecific!$H$8:$H$251)","v":17.52},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A162,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A162,MSG_SiteSpecific!$L$8:$L$251)","v":25},{"$f":"-PMT(disc_rate,I162,1)/(1+disc_rate)","v":0.10015279290001895},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A162,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A162,MSG_SiteSpecific!$K$8:$K$251)","v":0.85865753424657532},null,{"$f":"IF(LEFT(C162,5)=\"EPHYD\",VLOOKUP(A162,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A162,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"Aboadze T3 phase 1 "},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A162,MSG_SiteSpecific!$M$8:$M$251)","v":956.56960000000004},956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,{"$f":"IF(MID($A162,6,1)=\"O\",MID($A162,6,3)&LEFT(VLOOKUP($B162,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A162,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B162,NameConvs!$B$57:$G$69,6,FALSE),MID($A162,6,3)))","v":"GASGOA"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL162,MSG_Fueldata!N$54:N$70)/$E162/8.76","v":84.506595636732627},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL162,MSG_Fueldata!O$54:O$70)/$E162/8.76","v":85.546676813800104},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL162,MSG_Fueldata!P$54:P$70)/$E162/8.76","v":86.586757990867582},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL162,MSG_Fueldata!Q$54:Q$70)/$E162/8.76","v":87.62683916793506},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL162,MSG_Fueldata!R$54:R$70)/$E162/8.76","v":88.666920345002538},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL162,MSG_Fueldata!S$54:S$70)/$E162/8.76","v":89.707001522070016},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL162,MSG_Fueldata!T$54:T$70)/$E162/8.76","v":90.747082699137493},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL162,MSG_Fueldata!U$54:U$70)/$E162/8.76","v":91.787163876204971},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL162,MSG_Fueldata!V$54:V$70)/$E162/8.76","v":92.827245053272449},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL162,MSG_Fueldata!W$54:W$70)/$E162/8.76","v":93.867326230339941},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL162,MSG_Fueldata!X$54:X$70)/$E162/8.76","v":94.907407407407419},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL162,MSG_Fueldata!Y$54:Y$70)/$E162/8.76","v":96.467529173008629},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL162,MSG_Fueldata!Z$54:Z$70)/$E162/8.76","v":98.027650938609838},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL162,MSG_Fueldata!AA$54:AA$70)/$E162/8.76","v":99.587772704211062},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL162,MSG_Fueldata!AB$54:AB$70)/$E162/8.76","v":101.14789446981229},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL162,MSG_Fueldata!AC$54:AC$70)/$E162/8.76","v":102.7080162354135},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL162,MSG_Fueldata!AD$54:AD$70)/$E162/8.76","v":104.26813800101472},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL162,MSG_Fueldata!AE$54:AE$70)/$E162/8.76","v":105.82825976661593},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL162,MSG_Fueldata!AF$54:AF$70)/$E162/8.76","v":107.38838153221714},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL162,MSG_Fueldata!AG$54:AG$70)/$E162/8.76","v":108.94850329781838},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL162,MSG_Fueldata!AH$54:AH$70)/$E162/8.76","v":110.50862506341959},110.50862506341959,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL162,MSG_Fueldata!AI$54:AI$70)/$E162/8.76","v":110.50862506341959},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL162,MSG_Fueldata!AJ$54:AJ$70)/$E162/8.76","v":110.50862506341959},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A154","v":"GHAEPGASNUDo1"},"GHA","EPGASNUDo1","GHwEPGASNUDo1",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A163,MSG_SiteSpecific!$G$8:$G$251)","v":0.31034482758620691},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A163,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0.65106544901065444},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A163,MSG_SiteSpecific!$H$8:$H$251)","v":17.52},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A163,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A163,MSG_SiteSpecific!$L$8:$L$251)","v":25},0.10015279290001895,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A163,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A163,MSG_SiteSpecific!$K$8:$K$251)","v":0.8764931506849315},null,{"$f":"IF(LEFT(C163,5)=\"EPHYD\",VLOOKUP(A163,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A163,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"Domini T1 "},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A163,MSG_SiteSpecific!$M$8:$M$251)","v":956.56960000000004},956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,{"$f":"IF(MID($A163,6,1)=\"O\",MID($A163,6,3)&LEFT(VLOOKUP($B163,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A163,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B163,NameConvs!$B$57:$G$69,6,FALSE),MID($A163,6,3)))","v":"GASGOA"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL163,MSG_Fueldata!N$54:N$70)/$E163/8.76","v":119.54591577879249},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL163,MSG_Fueldata!O$54:O$70)/$E163/8.76","v":121.01725012683917},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL163,MSG_Fueldata!P$54:P$70)/$E163/8.76","v":122.48858447488585},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL163,MSG_Fueldata!Q$54:Q$70)/$E163/8.76","v":123.95991882293252},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL163,MSG_Fueldata!R$54:R$70)/$E163/8.76","v":125.4312531709792},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL163,MSG_Fueldata!S$54:S$70)/$E163/8.76","v":126.90258751902589},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL163,MSG_Fueldata!T$54:T$70)/$E163/8.76","v":128.37392186707254},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL163,MSG_Fueldata!U$54:U$70)/$E163/8.76","v":129.84525621511921},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL163,MSG_Fueldata!V$54:V$70)/$E163/8.76","v":131.3165905631659},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL163,MSG_Fueldata!W$54:W$70)/$E163/8.76","v":132.78792491121257},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL163,MSG_Fueldata!X$54:X$70)/$E163/8.76","v":134.25925925925927},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL163,MSG_Fueldata!Y$54:Y$70)/$E163/8.76","v":136.46626078132925},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL163,MSG_Fueldata!Z$54:Z$70)/$E163/8.76","v":138.6732623033993},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL163,MSG_Fueldata!AA$54:AA$70)/$E163/8.76","v":140.88026382546931},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL163,MSG_Fueldata!AB$54:AB$70)/$E163/8.76","v":143.0872653475393},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL163,MSG_Fueldata!AC$54:AC$70)/$E163/8.76","v":145.29426686960934},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL163,MSG_Fueldata!AD$54:AD$70)/$E163/8.76","v":147.50126839167936},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL163,MSG_Fueldata!AE$54:AE$70)/$E163/8.76","v":149.70826991374935},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL163,MSG_Fueldata!AF$54:AF$70)/$E163/8.76","v":151.91527143581939},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL163,MSG_Fueldata!AG$54:AG$70)/$E163/8.76","v":154.12227295788941},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL163,MSG_Fueldata!AH$54:AH$70)/$E163/8.76","v":156.32927447995939},156.32927447995939,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL163,MSG_Fueldata!AI$54:AI$70)/$E163/8.76","v":156.32927447995939},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL163,MSG_Fueldata!AJ$54:AJ$70)/$E163/8.76","v":156.32927447995939},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A155","v":"GHAEPGASNCTem"},"GHA","EPGASNCTem","GHwEPGASNCTem",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A164,MSG_SiteSpecific!$G$8:$G$251)","v":0.5},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A164,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0.4041095890410959},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A164,MSG_SiteSpecific!$H$8:$H$251)","v":17.52},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A164,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A164,MSG_SiteSpecific!$L$8:$L$251)","v":25},0.10015279290001895,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A164,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A164,MSG_SiteSpecific!$K$8:$K$251)","v":0.8764931506849315},null,{"$f":"IF(LEFT(C164,5)=\"EPHYD\",VLOOKUP(A164,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A164,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"Tema T1 "},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A164,MSG_SiteSpecific!$M$8:$M$251)","v":956.56960000000004},956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,{"$f":"IF(MID($A164,6,1)=\"O\",MID($A164,6,3)&LEFT(VLOOKUP($B164,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A164,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B164,NameConvs!$B$57:$G$69,6,FALSE),MID($A164,6,3)))","v":"GASGOA"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL164,MSG_Fueldata!N$54:N$70)/$E164/8.76","v":74.200913242009136},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL164,MSG_Fueldata!O$54:O$70)/$E164/8.76","v":75.114155251141554},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL164,MSG_Fueldata!P$54:P$70)/$E164/8.76","v":76.027397260273972},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL164,MSG_Fueldata!Q$54:Q$70)/$E164/8.76","v":76.94063926940639},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL164,MSG_Fueldata!R$54:R$70)/$E164/8.76","v":77.853881278538822},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL164,MSG_Fueldata!S$54:S$70)/$E164/8.76","v":78.767123287671239},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL164,MSG_Fueldata!T$54:T$70)/$E164/8.76","v":79.680365296803657},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL164,MSG_Fueldata!U$54:U$70)/$E164/8.76","v":80.593607305936075},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL164,MSG_Fueldata!V$54:V$70)/$E164/8.76","v":81.506849315068493},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL164,MSG_Fueldata!W$54:W$70)/$E164/8.76","v":82.420091324200911},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL164,MSG_Fueldata!X$54:X$70)/$E164/8.76","v":83.333333333333329},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL164,MSG_Fueldata!Y$54:Y$70)/$E164/8.76","v":84.703196347031962},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL164,MSG_Fueldata!Z$54:Z$70)/$E164/8.76","v":86.073059360730596},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL164,MSG_Fueldata!AA$54:AA$70)/$E164/8.76","v":87.44292237442923},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL164,MSG_Fueldata!AB$54:AB$70)/$E164/8.76","v":88.81278538812785},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL164,MSG_Fueldata!AC$54:AC$70)/$E164/8.76","v":90.182648401826484},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL164,MSG_Fueldata!AD$54:AD$70)/$E164/8.76","v":91.552511415525117},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL164,MSG_Fueldata!AE$54:AE$70)/$E164/8.76","v":92.922374429223751},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL164,MSG_Fueldata!AF$54:AF$70)/$E164/8.76","v":94.292237442922371},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL164,MSG_Fueldata!AG$54:AG$70)/$E164/8.76","v":95.662100456621005},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL164,MSG_Fueldata!AH$54:AH$70)/$E164/8.76","v":97.031963470319639},97.031963470319639,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL164,MSG_Fueldata!AI$54:AI$70)/$E164/8.76","v":97.031963470319639},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL164,MSG_Fueldata!AJ$54:AJ$70)/$E164/8.76","v":97.031963470319639},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A156","v":"GHAEPGASNCAb2"},"GHA","EPGASNCAb2","GHwEPGASNCAb2",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A165,MSG_SiteSpecific!$G$8:$G$251)","v":0.5},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A165,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0.4041095890410959},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A165,MSG_SiteSpecific!$H$8:$H$251)","v":17.52},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A165,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A165,MSG_SiteSpecific!$L$8:$L$251)","v":25},0.10015279290001895,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A165,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A165,MSG_SiteSpecific!$K$8:$K$251)","v":0.85865753424657532},null,{"$f":"IF(LEFT(C165,5)=\"EPHYD\",VLOOKUP(A165,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A165,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"Aboadze T2 "},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A165,MSG_SiteSpecific!$M$8:$M$251)","v":956.56960000000004},956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,{"$f":"IF(MID($A165,6,1)=\"O\",MID($A165,6,3)&LEFT(VLOOKUP($B165,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A165,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B165,NameConvs!$B$57:$G$69,6,FALSE),MID($A165,6,3)))","v":"GASGOA"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL165,MSG_Fueldata!N$54:N$70)/$E165/8.76","v":74.200913242009136},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL165,MSG_Fueldata!O$54:O$70)/$E165/8.76","v":75.114155251141554},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL165,MSG_Fueldata!P$54:P$70)/$E165/8.76","v":76.027397260273972},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL165,MSG_Fueldata!Q$54:Q$70)/$E165/8.76","v":76.94063926940639},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL165,MSG_Fueldata!R$54:R$70)/$E165/8.76","v":77.853881278538822},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL165,MSG_Fueldata!S$54:S$70)/$E165/8.76","v":78.767123287671239},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL165,MSG_Fueldata!T$54:T$70)/$E165/8.76","v":79.680365296803657},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL165,MSG_Fueldata!U$54:U$70)/$E165/8.76","v":80.593607305936075},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL165,MSG_Fueldata!V$54:V$70)/$E165/8.76","v":81.506849315068493},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL165,MSG_Fueldata!W$54:W$70)/$E165/8.76","v":82.420091324200911},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL165,MSG_Fueldata!X$54:X$70)/$E165/8.76","v":83.333333333333329},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL165,MSG_Fueldata!Y$54:Y$70)/$E165/8.76","v":84.703196347031962},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL165,MSG_Fueldata!Z$54:Z$70)/$E165/8.76","v":86.073059360730596},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL165,MSG_Fueldata!AA$54:AA$70)/$E165/8.76","v":87.44292237442923},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL165,MSG_Fueldata!AB$54:AB$70)/$E165/8.76","v":88.81278538812785},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL165,MSG_Fueldata!AC$54:AC$70)/$E165/8.76","v":90.182648401826484},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL165,MSG_Fueldata!AD$54:AD$70)/$E165/8.76","v":91.552511415525117},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL165,MSG_Fueldata!AE$54:AE$70)/$E165/8.76","v":92.922374429223751},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL165,MSG_Fueldata!AF$54:AF$70)/$E165/8.76","v":94.292237442922371},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL165,MSG_Fueldata!AG$54:AG$70)/$E165/8.76","v":95.662100456621005},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL165,MSG_Fueldata!AH$54:AH$70)/$E165/8.76","v":97.031963470319639},97.031963470319639,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL165,MSG_Fueldata!AI$54:AI$70)/$E165/8.76","v":97.031963470319639},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL165,MSG_Fueldata!AJ$54:AJ$70)/$E165/8.76","v":97.031963470319639},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A157","v":"GHAEPGASNUSun"},"GHA","EPGASNUSun","GHwEPGASNUSun",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A166,MSG_SiteSpecific!$G$8:$G$251)","v":0.5},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A166,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0.4041095890410959},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A166,MSG_SiteSpecific!$H$8:$H$251)","v":17.52},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A166,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A166,MSG_SiteSpecific!$L$8:$L$251)","v":25},0.10015279290001895,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A166,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A166,MSG_SiteSpecific!$K$8:$K$251)","v":0.85865753424657532},null,{"$f":"IF(LEFT(C166,5)=\"EPHYD\",VLOOKUP(A166,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A166,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"Sunon Asogli phase 2 "},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A166,MSG_SiteSpecific!$M$8:$M$251)","v":956.56960000000004},956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,{"$f":"IF(MID($A166,6,1)=\"O\",MID($A166,6,3)&LEFT(VLOOKUP($B166,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A166,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B166,NameConvs!$B$57:$G$69,6,FALSE),MID($A166,6,3)))","v":"GASGOA"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL166,MSG_Fueldata!N$54:N$70)/$E166/8.76","v":74.200913242009136},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL166,MSG_Fueldata!O$54:O$70)/$E166/8.76","v":75.114155251141554},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL166,MSG_Fueldata!P$54:P$70)/$E166/8.76","v":76.027397260273972},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL166,MSG_Fueldata!Q$54:Q$70)/$E166/8.76","v":76.94063926940639},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL166,MSG_Fueldata!R$54:R$70)/$E166/8.76","v":77.853881278538822},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL166,MSG_Fueldata!S$54:S$70)/$E166/8.76","v":78.767123287671239},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL166,MSG_Fueldata!T$54:T$70)/$E166/8.76","v":79.680365296803657},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL166,MSG_Fueldata!U$54:U$70)/$E166/8.76","v":80.593607305936075},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL166,MSG_Fueldata!V$54:V$70)/$E166/8.76","v":81.506849315068493},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL166,MSG_Fueldata!W$54:W$70)/$E166/8.76","v":82.420091324200911},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL166,MSG_Fueldata!X$54:X$70)/$E166/8.76","v":83.333333333333329},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL166,MSG_Fueldata!Y$54:Y$70)/$E166/8.76","v":84.703196347031962},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL166,MSG_Fueldata!Z$54:Z$70)/$E166/8.76","v":86.073059360730596},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL166,MSG_Fueldata!AA$54:AA$70)/$E166/8.76","v":87.44292237442923},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL166,MSG_Fueldata!AB$54:AB$70)/$E166/8.76","v":88.81278538812785},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL166,MSG_Fueldata!AC$54:AC$70)/$E166/8.76","v":90.182648401826484},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL166,MSG_Fueldata!AD$54:AD$70)/$E166/8.76","v":91.552511415525117},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL166,MSG_Fueldata!AE$54:AE$70)/$E166/8.76","v":92.922374429223751},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL166,MSG_Fueldata!AF$54:AF$70)/$E166/8.76","v":94.292237442922371},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL166,MSG_Fueldata!AG$54:AG$70)/$E166/8.76","v":95.662100456621005},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL166,MSG_Fueldata!AH$54:AH$70)/$E166/8.76","v":97.031963470319639},97.031963470319639,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL166,MSG_Fueldata!AI$54:AI$70)/$E166/8.76","v":97.031963470319639},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL166,MSG_Fueldata!AJ$54:AJ$70)/$E166/8.76","v":97.031963470319639},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A158","v":"GHAEPGASNUAb3"},"GHA","EPGASNUAb3","GHwEPGASNUAb3",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A167,MSG_SiteSpecific!$G$8:$G$251)","v":0.43902439024390244},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A167,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0.4602359208523592},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A167,MSG_SiteSpecific!$H$8:$H$251)","v":17.52},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A167,MSG_SiteSpecific!$N$8:$N$251)","v":30},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A167,MSG_SiteSpecific!$L$8:$L$251)","v":25},0.10015279290001895,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A167,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A167,MSG_SiteSpecific!$K$8:$K$251)","v":0.85865753424657532},null,{"$f":"IF(LEFT(C167,5)=\"EPHYD\",VLOOKUP(A167,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A167,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"Aboadze T3 phase 2 "},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A167,MSG_SiteSpecific!$M$8:$M$251)","v":956.56960000000004},956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,{"$f":"IF(MID($A167,6,1)=\"O\",MID($A167,6,3)&LEFT(VLOOKUP($B167,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A167,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B167,NameConvs!$B$57:$G$69,6,FALSE),MID($A167,6,3)))","v":"GASGOA"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL167,MSG_Fueldata!N$54:N$70)/$E167/8.76","v":84.506595636732627},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL167,MSG_Fueldata!O$54:O$70)/$E167/8.76","v":85.546676813800104},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL167,MSG_Fueldata!P$54:P$70)/$E167/8.76","v":86.586757990867582},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL167,MSG_Fueldata!Q$54:Q$70)/$E167/8.76","v":87.62683916793506},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL167,MSG_Fueldata!R$54:R$70)/$E167/8.76","v":88.666920345002538},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL167,MSG_Fueldata!S$54:S$70)/$E167/8.76","v":89.707001522070016},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL167,MSG_Fueldata!T$54:T$70)/$E167/8.76","v":90.747082699137493},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL167,MSG_Fueldata!U$54:U$70)/$E167/8.76","v":91.787163876204971},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL167,MSG_Fueldata!V$54:V$70)/$E167/8.76","v":92.827245053272449},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL167,MSG_Fueldata!W$54:W$70)/$E167/8.76","v":93.867326230339941},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL167,MSG_Fueldata!X$54:X$70)/$E167/8.76","v":94.907407407407419},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL167,MSG_Fueldata!Y$54:Y$70)/$E167/8.76","v":96.467529173008629},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL167,MSG_Fueldata!Z$54:Z$70)/$E167/8.76","v":98.027650938609838},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL167,MSG_Fueldata!AA$54:AA$70)/$E167/8.76","v":99.587772704211062},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL167,MSG_Fueldata!AB$54:AB$70)/$E167/8.76","v":101.14789446981229},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL167,MSG_Fueldata!AC$54:AC$70)/$E167/8.76","v":102.7080162354135},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL167,MSG_Fueldata!AD$54:AD$70)/$E167/8.76","v":104.26813800101472},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL167,MSG_Fueldata!AE$54:AE$70)/$E167/8.76","v":105.82825976661593},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL167,MSG_Fueldata!AF$54:AF$70)/$E167/8.76","v":107.38838153221714},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL167,MSG_Fueldata!AG$54:AG$70)/$E167/8.76","v":108.94850329781838},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL167,MSG_Fueldata!AH$54:AH$70)/$E167/8.76","v":110.50862506341959},110.50862506341959,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL167,MSG_Fueldata!AI$54:AI$70)/$E167/8.76","v":110.50862506341959},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL167,MSG_Fueldata!AJ$54:AJ$70)/$E167/8.76","v":110.50862506341959},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A159","v":"GHAEPGASNUDo2"},"GHA","EPGASNUDo2","GHwEPGASNUDo2",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A168,MSG_SiteSpecific!$G$8:$G$251)","v":0.31034482758620691},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A168,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0.65106544901065444},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A168,MSG_SiteSpecific!$H$8:$H$251)","v":17.52},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A168,MSG_SiteSpecific!$N$8:$N$251)","v":7},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A168,MSG_SiteSpecific!$L$8:$L$251)","v":25},0.10015279290001895,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A168,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A168,MSG_SiteSpecific!$K$8:$K$251)","v":0.8764931506849315},null,{"$f":"IF(LEFT(C168,5)=\"EPHYD\",VLOOKUP(A168,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A168,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"Domini T2 "},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A168,MSG_SiteSpecific!$M$8:$M$251)","v":956.56960000000004},956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,{"$f":"IF(MID($A168,6,1)=\"O\",MID($A168,6,3)&LEFT(VLOOKUP($B168,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A168,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B168,NameConvs!$B$57:$G$69,6,FALSE),MID($A168,6,3)))","v":"GASGOA"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL168,MSG_Fueldata!N$54:N$70)/$E168/8.76","v":119.54591577879249},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL168,MSG_Fueldata!O$54:O$70)/$E168/8.76","v":121.01725012683917},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL168,MSG_Fueldata!P$54:P$70)/$E168/8.76","v":122.48858447488585},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL168,MSG_Fueldata!Q$54:Q$70)/$E168/8.76","v":123.95991882293252},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL168,MSG_Fueldata!R$54:R$70)/$E168/8.76","v":125.4312531709792},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL168,MSG_Fueldata!S$54:S$70)/$E168/8.76","v":126.90258751902589},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL168,MSG_Fueldata!T$54:T$70)/$E168/8.76","v":128.37392186707254},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL168,MSG_Fueldata!U$54:U$70)/$E168/8.76","v":129.84525621511921},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL168,MSG_Fueldata!V$54:V$70)/$E168/8.76","v":131.3165905631659},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL168,MSG_Fueldata!W$54:W$70)/$E168/8.76","v":132.78792491121257},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL168,MSG_Fueldata!X$54:X$70)/$E168/8.76","v":134.25925925925927},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL168,MSG_Fueldata!Y$54:Y$70)/$E168/8.76","v":136.46626078132925},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL168,MSG_Fueldata!Z$54:Z$70)/$E168/8.76","v":138.6732623033993},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL168,MSG_Fueldata!AA$54:AA$70)/$E168/8.76","v":140.88026382546931},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL168,MSG_Fueldata!AB$54:AB$70)/$E168/8.76","v":143.0872653475393},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL168,MSG_Fueldata!AC$54:AC$70)/$E168/8.76","v":145.29426686960934},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL168,MSG_Fueldata!AD$54:AD$70)/$E168/8.76","v":147.50126839167936},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL168,MSG_Fueldata!AE$54:AE$70)/$E168/8.76","v":149.70826991374935},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL168,MSG_Fueldata!AF$54:AF$70)/$E168/8.76","v":151.91527143581939},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL168,MSG_Fueldata!AG$54:AG$70)/$E168/8.76","v":154.12227295788941},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL168,MSG_Fueldata!AH$54:AH$70)/$E168/8.76","v":156.32927447995939},156.32927447995939,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL168,MSG_Fueldata!AI$54:AI$70)/$E168/8.76","v":156.32927447995939},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL168,MSG_Fueldata!AJ$54:AJ$70)/$E168/8.76","v":156.32927447995939},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A162","v":"GHAEPGASNCAb4"},"GHA","EPGASNCAb4","GHwEPGASNCAb4",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A169,MSG_SiteSpecific!$G$8:$G$251)","v":0.49315068493150688},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A169,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0.40972222222222221},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A169,MSG_SiteSpecific!$H$8:$H$251)","v":17.52},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A169,MSG_SiteSpecific!$N$8:$N$251)","v":30},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A169,MSG_SiteSpecific!$L$8:$L$251)","v":25},0.10015279290001895,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A169,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A169,MSG_SiteSpecific!$K$8:$K$251)","v":0.85865753424657532},null,{"$f":"IF(LEFT(C169,5)=\"EPHYD\",VLOOKUP(A169,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A169,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"Aboadze T4 (WAPP) "},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A169,MSG_SiteSpecific!$M$8:$M$251)","v":956.56960000000004},956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,{"$f":"IF(MID($A169,6,1)=\"O\",MID($A169,6,3)&LEFT(VLOOKUP($B169,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A169,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B169,NameConvs!$B$57:$G$69,6,FALSE),MID($A169,6,3)))","v":"GASGOA"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL169,MSG_Fueldata!N$54:N$70)/$E169/8.76","v":75.231481481481481},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL169,MSG_Fueldata!O$54:O$70)/$E169/8.76","v":76.157407407407405},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL169,MSG_Fueldata!P$54:P$70)/$E169/8.76","v":77.083333333333329},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL169,MSG_Fueldata!Q$54:Q$70)/$E169/8.76","v":78.009259259259252},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL169,MSG_Fueldata!R$54:R$70)/$E169/8.76","v":78.935185185185176},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL169,MSG_Fueldata!S$54:S$70)/$E169/8.76","v":79.8611111111111},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL169,MSG_Fueldata!T$54:T$70)/$E169/8.76","v":80.787037037037038},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL169,MSG_Fueldata!U$54:U$70)/$E169/8.76","v":81.712962962962962},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL169,MSG_Fueldata!V$54:V$70)/$E169/8.76","v":82.638888888888886},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL169,MSG_Fueldata!W$54:W$70)/$E169/8.76","v":83.56481481481481},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL169,MSG_Fueldata!X$54:X$70)/$E169/8.76","v":84.490740740740733},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL169,MSG_Fueldata!Y$54:Y$70)/$E169/8.76","v":85.879629629629633},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL169,MSG_Fueldata!Z$54:Z$70)/$E169/8.76","v":87.268518518518519},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL169,MSG_Fueldata!AA$54:AA$70)/$E169/8.76","v":88.657407407407405},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL169,MSG_Fueldata!AB$54:AB$70)/$E169/8.76","v":90.046296296296291},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL169,MSG_Fueldata!AC$54:AC$70)/$E169/8.76","v":91.435185185185176},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL169,MSG_Fueldata!AD$54:AD$70)/$E169/8.76","v":92.824074074074062},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL169,MSG_Fueldata!AE$54:AE$70)/$E169/8.76","v":94.212962962962962},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL169,MSG_Fueldata!AF$54:AF$70)/$E169/8.76","v":95.601851851851848},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL169,MSG_Fueldata!AG$54:AG$70)/$E169/8.76","v":96.990740740740733},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL169,MSG_Fueldata!AH$54:AH$70)/$E169/8.76","v":98.379629629629633},98.379629629629633,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL169,MSG_Fueldata!AI$54:AI$70)/$E169/8.76","v":98.379629629629633},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL169,MSG_Fueldata!AJ$54:AJ$70)/$E169/8.76","v":98.379629629629633},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A163","v":"GHAEPHYDNUDABui"},"GHA","EPHYDNUDABui","GHwEPHYDNUDABui",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A170,MSG_SiteSpecific!$G$8:$G$251)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A170,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A170,MSG_SiteSpecific!$H$8:$H$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A170,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A170,MSG_SiteSpecific!$L$8:$L$251)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A170,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A170,MSG_SiteSpecific!$K$8:$K$251)","v":0},null,{"$f":"IF(LEFT(C170,5)=\"EPHYD\",VLOOKUP(A170,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A170,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"Bui"},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A170,MSG_SiteSpecific!$M$8:$M$251)","v":2400},2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,{"$f":"IF(MID($A170,6,1)=\"O\",MID($A170,6,3)&LEFT(VLOOKUP($B170,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A170,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B170,NameConvs!$B$57:$G$69,6,FALSE),MID($A170,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL170,MSG_Fueldata!N$54:N$70)/$E170/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL170,MSG_Fueldata!O$54:O$70)/$E170/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL170,MSG_Fueldata!P$54:P$70)/$E170/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL170,MSG_Fueldata!Q$54:Q$70)/$E170/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL170,MSG_Fueldata!R$54:R$70)/$E170/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL170,MSG_Fueldata!S$54:S$70)/$E170/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL170,MSG_Fueldata!T$54:T$70)/$E170/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL170,MSG_Fueldata!U$54:U$70)/$E170/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL170,MSG_Fueldata!V$54:V$70)/$E170/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL170,MSG_Fueldata!W$54:W$70)/$E170/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL170,MSG_Fueldata!X$54:X$70)/$E170/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL170,MSG_Fueldata!Y$54:Y$70)/$E170/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL170,MSG_Fueldata!Z$54:Z$70)/$E170/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL170,MSG_Fueldata!AA$54:AA$70)/$E170/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL170,MSG_Fueldata!AB$54:AB$70)/$E170/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL170,MSG_Fueldata!AC$54:AC$70)/$E170/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL170,MSG_Fueldata!AD$54:AD$70)/$E170/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL170,MSG_Fueldata!AE$54:AE$70)/$E170/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL170,MSG_Fueldata!AF$54:AF$70)/$E170/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL170,MSG_Fueldata!AG$54:AG$70)/$E170/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL170,MSG_Fueldata!AH$54:AH$70)/$E170/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL170,MSG_Fueldata!AI$54:AI$70)/$E170/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL170,MSG_Fueldata!AJ$54:AJ$70)/$E170/8.76","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_SiteSpecific!A164","v":"GHAEPHYDNUDAJua"},"GHA","EPHYDNUDAJua","GHwEPHYDNUDAJua",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A171,MSG_SiteSpecific!$G$8:$G$251)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A171,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A171,MSG_SiteSpecific!$H$8:$H$251)","v":0.1},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A171,MSG_SiteSpecific!$N$8:$N$251)","v":14},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A171,MSG_SiteSpecific!$L$8:$L$251)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A171,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A171,MSG_SiteSpecific!$K$8:$K$251)","v":0.40387340576287201},null,{"$f":"IF(LEFT(C171,5)=\"EPHYD\",VLOOKUP(A171,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A171,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"Juale"},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A171,MSG_SiteSpecific!$M$8:$M$251)","v":3552},3552,3552,3552,3552,3552,3552,3552,3552,3552,3552,3552,3552,3552,3552,3552,3552,3552,3552,3552,3552,3552,3552,3552,{"$f":"IF(MID($A171,6,1)=\"O\",MID($A171,6,3)&LEFT(VLOOKUP($B171,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A171,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B171,NameConvs!$B$57:$G$69,6,FALSE),MID($A171,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL171,MSG_Fueldata!N$54:N$70)/$E171/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL171,MSG_Fueldata!O$54:O$70)/$E171/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL171,MSG_Fueldata!P$54:P$70)/$E171/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL171,MSG_Fueldata!Q$54:Q$70)/$E171/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL171,MSG_Fueldata!R$54:R$70)/$E171/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL171,MSG_Fueldata!S$54:S$70)/$E171/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL171,MSG_Fueldata!T$54:T$70)/$E171/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL171,MSG_Fueldata!U$54:U$70)/$E171/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL171,MSG_Fueldata!V$54:V$70)/$E171/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL171,MSG_Fueldata!W$54:W$70)/$E171/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL171,MSG_Fueldata!X$54:X$70)/$E171/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL171,MSG_Fueldata!Y$54:Y$70)/$E171/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL171,MSG_Fueldata!Z$54:Z$70)/$E171/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL171,MSG_Fueldata!AA$54:AA$70)/$E171/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL171,MSG_Fueldata!AB$54:AB$70)/$E171/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL171,MSG_Fueldata!AC$54:AC$70)/$E171/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL171,MSG_Fueldata!AD$54:AD$70)/$E171/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL171,MSG_Fueldata!AE$54:AE$70)/$E171/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL171,MSG_Fueldata!AF$54:AF$70)/$E171/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL171,MSG_Fueldata!AG$54:AG$70)/$E171/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL171,MSG_Fueldata!AH$54:AH$70)/$E171/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL171,MSG_Fueldata!AI$54:AI$70)/$E171/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL171,MSG_Fueldata!AJ$54:AJ$70)/$E171/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A165","v":"GHAEPHYDNUDAPwa"},"GHA","EPHYDNUDAPwa","GHwEPHYDNUDAPwa",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A172,MSG_SiteSpecific!$G$8:$G$251)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A172,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A172,MSG_SiteSpecific!$H$8:$H$251)","v":0.1},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A172,MSG_SiteSpecific!$N$8:$N$251)","v":14},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A172,MSG_SiteSpecific!$L$8:$L$251)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A172,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A172,MSG_SiteSpecific!$K$8:$K$251)","v":0.33257229832572299},null,{"$f":"IF(LEFT(C172,5)=\"EPHYD\",VLOOKUP(A172,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A172,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"Pwalugu"},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A172,MSG_SiteSpecific!$M$8:$M$251)","v":3625},3625,3625,3625,3625,3625,3625,3625,3625,3625,3625,3625,3625,3625,3625,3625,3625,3625,3625,3625,3625,3625,3625,3625,{"$f":"IF(MID($A172,6,1)=\"O\",MID($A172,6,3)&LEFT(VLOOKUP($B172,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A172,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B172,NameConvs!$B$57:$G$69,6,FALSE),MID($A172,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL172,MSG_Fueldata!N$54:N$70)/$E172/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL172,MSG_Fueldata!O$54:O$70)/$E172/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL172,MSG_Fueldata!P$54:P$70)/$E172/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL172,MSG_Fueldata!Q$54:Q$70)/$E172/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL172,MSG_Fueldata!R$54:R$70)/$E172/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL172,MSG_Fueldata!S$54:S$70)/$E172/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL172,MSG_Fueldata!T$54:T$70)/$E172/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL172,MSG_Fueldata!U$54:U$70)/$E172/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL172,MSG_Fueldata!V$54:V$70)/$E172/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL172,MSG_Fueldata!W$54:W$70)/$E172/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL172,MSG_Fueldata!X$54:X$70)/$E172/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL172,MSG_Fueldata!Y$54:Y$70)/$E172/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL172,MSG_Fueldata!Z$54:Z$70)/$E172/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL172,MSG_Fueldata!AA$54:AA$70)/$E172/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL172,MSG_Fueldata!AB$54:AB$70)/$E172/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL172,MSG_Fueldata!AC$54:AC$70)/$E172/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL172,MSG_Fueldata!AD$54:AD$70)/$E172/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL172,MSG_Fueldata!AE$54:AE$70)/$E172/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL172,MSG_Fueldata!AF$54:AF$70)/$E172/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL172,MSG_Fueldata!AG$54:AG$70)/$E172/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL172,MSG_Fueldata!AH$54:AH$70)/$E172/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL172,MSG_Fueldata!AI$54:AI$70)/$E172/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL172,MSG_Fueldata!AJ$54:AJ$70)/$E172/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A166","v":"GHAEPHYDNUROHem"},"GHA","EPHYDNUROHem","GHwEPHYDNUROHem",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A173,MSG_SiteSpecific!$G$8:$G$251)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A173,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A173,MSG_SiteSpecific!$H$8:$H$251)","v":0.1},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A173,MSG_SiteSpecific!$N$8:$N$251)","v":14},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A173,MSG_SiteSpecific!$L$8:$L$251)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A173,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A173,MSG_SiteSpecific!$K$8:$K$251)","v":0.31717975155889427},null,{"$f":"IF(LEFT(C173,5)=\"EPHYD\",VLOOKUP(A173,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A173,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"Hemang"},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A173,MSG_SiteSpecific!$M$8:$M$251)","v":2688},2688,2688,2688,2688,2688,2688,2688,2688,2688,2688,2688,2688,2688,2688,2688,2688,2688,2688,2688,2688,2688,2688,2688,{"$f":"IF(MID($A173,6,1)=\"O\",MID($A173,6,3)&LEFT(VLOOKUP($B173,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A173,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B173,NameConvs!$B$57:$G$69,6,FALSE),MID($A173,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL173,MSG_Fueldata!N$54:N$70)/$E173/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL173,MSG_Fueldata!O$54:O$70)/$E173/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL173,MSG_Fueldata!P$54:P$70)/$E173/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL173,MSG_Fueldata!Q$54:Q$70)/$E173/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL173,MSG_Fueldata!R$54:R$70)/$E173/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL173,MSG_Fueldata!S$54:S$70)/$E173/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL173,MSG_Fueldata!T$54:T$70)/$E173/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL173,MSG_Fueldata!U$54:U$70)/$E173/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL173,MSG_Fueldata!V$54:V$70)/$E173/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL173,MSG_Fueldata!W$54:W$70)/$E173/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL173,MSG_Fueldata!X$54:X$70)/$E173/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL173,MSG_Fueldata!Y$54:Y$70)/$E173/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL173,MSG_Fueldata!Z$54:Z$70)/$E173/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL173,MSG_Fueldata!AA$54:AA$70)/$E173/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL173,MSG_Fueldata!AB$54:AB$70)/$E173/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL173,MSG_Fueldata!AC$54:AC$70)/$E173/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL173,MSG_Fueldata!AD$54:AD$70)/$E173/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL173,MSG_Fueldata!AE$54:AE$70)/$E173/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL173,MSG_Fueldata!AF$54:AF$70)/$E173/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL173,MSG_Fueldata!AG$54:AG$70)/$E173/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL173,MSG_Fueldata!AH$54:AH$70)/$E173/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL173,MSG_Fueldata!AI$54:AI$70)/$E173/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL173,MSG_Fueldata!AJ$54:AJ$70)/$E173/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A167","v":"GHAEPHYDNUDAKul"},"GHA","EPHYDNUDAKul","GHwEPHYDNUDAKul",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A174,MSG_SiteSpecific!$G$8:$G$251)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A174,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A174,MSG_SiteSpecific!$H$8:$H$251)","v":0.1},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A174,MSG_SiteSpecific!$N$8:$N$251)","v":14},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A174,MSG_SiteSpecific!$L$8:$L$251)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A174,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A174,MSG_SiteSpecific!$K$8:$K$251)","v":0.40005073566717403},null,{"$f":"IF(LEFT(C174,5)=\"EPHYD\",VLOOKUP(A174,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A174,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"Kulpawn"},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A174,MSG_SiteSpecific!$M$8:$M$251)","v":8111},8111,8111,8111,8111,8111,8111,8111,8111,8111,8111,8111,8111,8111,8111,8111,8111,8111,8111,8111,8111,8111,8111,8111,{"$f":"IF(MID($A174,6,1)=\"O\",MID($A174,6,3)&LEFT(VLOOKUP($B174,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A174,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B174,NameConvs!$B$57:$G$69,6,FALSE),MID($A174,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL174,MSG_Fueldata!N$54:N$70)/$E174/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL174,MSG_Fueldata!O$54:O$70)/$E174/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL174,MSG_Fueldata!P$54:P$70)/$E174/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL174,MSG_Fueldata!Q$54:Q$70)/$E174/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL174,MSG_Fueldata!R$54:R$70)/$E174/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL174,MSG_Fueldata!S$54:S$70)/$E174/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL174,MSG_Fueldata!T$54:T$70)/$E174/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL174,MSG_Fueldata!U$54:U$70)/$E174/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL174,MSG_Fueldata!V$54:V$70)/$E174/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL174,MSG_Fueldata!W$54:W$70)/$E174/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL174,MSG_Fueldata!X$54:X$70)/$E174/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL174,MSG_Fueldata!Y$54:Y$70)/$E174/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL174,MSG_Fueldata!Z$54:Z$70)/$E174/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL174,MSG_Fueldata!AA$54:AA$70)/$E174/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL174,MSG_Fueldata!AB$54:AB$70)/$E174/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL174,MSG_Fueldata!AC$54:AC$70)/$E174/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL174,MSG_Fueldata!AD$54:AD$70)/$E174/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL174,MSG_Fueldata!AE$54:AE$70)/$E174/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL174,MSG_Fueldata!AF$54:AF$70)/$E174/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL174,MSG_Fueldata!AG$54:AG$70)/$E174/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL174,MSG_Fueldata!AH$54:AH$70)/$E174/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL174,MSG_Fueldata!AI$54:AI$70)/$E174/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL174,MSG_Fueldata!AJ$54:AJ$70)/$E174/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A168","v":"GHAEPHYDNUDADab"},"GHA","EPHYDNUDADab","GHwEPHYDNUDADab",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A175,MSG_SiteSpecific!$G$8:$G$251)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A175,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A175,MSG_SiteSpecific!$H$8:$H$251)","v":0.1},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A175,MSG_SiteSpecific!$N$8:$N$251)","v":14},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A175,MSG_SiteSpecific!$L$8:$L$251)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A175,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A175,MSG_SiteSpecific!$K$8:$K$251)","v":0.39141977275140699},null,{"$f":"IF(LEFT(C175,5)=\"EPHYD\",VLOOKUP(A175,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A175,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"Daboya"},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A175,MSG_SiteSpecific!$M$8:$M$251)","v":4698},4698,4698,4698,4698,4698,4698,4698,4698,4698,4698,4698,4698,4698,4698,4698,4698,4698,4698,4698,4698,4698,4698,4698,{"$f":"IF(MID($A175,6,1)=\"O\",MID($A175,6,3)&LEFT(VLOOKUP($B175,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A175,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B175,NameConvs!$B$57:$G$69,6,FALSE),MID($A175,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL175,MSG_Fueldata!N$54:N$70)/$E175/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL175,MSG_Fueldata!O$54:O$70)/$E175/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL175,MSG_Fueldata!P$54:P$70)/$E175/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL175,MSG_Fueldata!Q$54:Q$70)/$E175/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL175,MSG_Fueldata!R$54:R$70)/$E175/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL175,MSG_Fueldata!S$54:S$70)/$E175/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL175,MSG_Fueldata!T$54:T$70)/$E175/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL175,MSG_Fueldata!U$54:U$70)/$E175/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL175,MSG_Fueldata!V$54:V$70)/$E175/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL175,MSG_Fueldata!W$54:W$70)/$E175/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL175,MSG_Fueldata!X$54:X$70)/$E175/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL175,MSG_Fueldata!Y$54:Y$70)/$E175/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL175,MSG_Fueldata!Z$54:Z$70)/$E175/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL175,MSG_Fueldata!AA$54:AA$70)/$E175/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL175,MSG_Fueldata!AB$54:AB$70)/$E175/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL175,MSG_Fueldata!AC$54:AC$70)/$E175/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL175,MSG_Fueldata!AD$54:AD$70)/$E175/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL175,MSG_Fueldata!AE$54:AE$70)/$E175/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL175,MSG_Fueldata!AF$54:AF$70)/$E175/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL175,MSG_Fueldata!AG$54:AG$70)/$E175/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL175,MSG_Fueldata!AH$54:AH$70)/$E175/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL175,MSG_Fueldata!AI$54:AI$70)/$E175/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL175,MSG_Fueldata!AJ$54:AJ$70)/$E175/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A169","v":"GHAEPHYDNUDANou"},"GHA","EPHYDNUDANou","GHwEPHYDNUDANou",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A176,MSG_SiteSpecific!$G$8:$G$251)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A176,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A176,MSG_SiteSpecific!$H$8:$H$251)","v":2},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A176,MSG_SiteSpecific!$N$8:$N$251)","v":105},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A176,MSG_SiteSpecific!$L$8:$L$251)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A176,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A176,MSG_SiteSpecific!$K$8:$K$251)","v":0.29353120243531206},null,{"$f":"IF(LEFT(C176,5)=\"EPHYD\",VLOOKUP(A176,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A176,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"Noumbiel(Intl.)partGhana20%"},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A176,MSG_SiteSpecific!$M$8:$M$251)","v":4767},4767,4767,4767,4767,4767,4767,4767,4767,4767,4767,4767,4767,4767,4767,4767,4767,4767,4767,4767,4767,4767,4767,4767,{"$f":"IF(MID($A176,6,1)=\"O\",MID($A176,6,3)&LEFT(VLOOKUP($B176,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A176,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B176,NameConvs!$B$57:$G$69,6,FALSE),MID($A176,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL176,MSG_Fueldata!N$54:N$70)/$E176/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL176,MSG_Fueldata!O$54:O$70)/$E176/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL176,MSG_Fueldata!P$54:P$70)/$E176/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL176,MSG_Fueldata!Q$54:Q$70)/$E176/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL176,MSG_Fueldata!R$54:R$70)/$E176/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL176,MSG_Fueldata!S$54:S$70)/$E176/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL176,MSG_Fueldata!T$54:T$70)/$E176/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL176,MSG_Fueldata!U$54:U$70)/$E176/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL176,MSG_Fueldata!V$54:V$70)/$E176/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL176,MSG_Fueldata!W$54:W$70)/$E176/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL176,MSG_Fueldata!X$54:X$70)/$E176/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL176,MSG_Fueldata!Y$54:Y$70)/$E176/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL176,MSG_Fueldata!Z$54:Z$70)/$E176/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL176,MSG_Fueldata!AA$54:AA$70)/$E176/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL176,MSG_Fueldata!AB$54:AB$70)/$E176/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL176,MSG_Fueldata!AC$54:AC$70)/$E176/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL176,MSG_Fueldata!AD$54:AD$70)/$E176/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL176,MSG_Fueldata!AE$54:AE$70)/$E176/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL176,MSG_Fueldata!AF$54:AF$70)/$E176/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL176,MSG_Fueldata!AG$54:AG$70)/$E176/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL176,MSG_Fueldata!AH$54:AH$70)/$E176/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL176,MSG_Fueldata!AI$54:AI$70)/$E176/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL176,MSG_Fueldata!AJ$54:AJ$70)/$E176/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A176","v":"TBNEPGASNCCAI"},"TBN","EPGASNCCAI","TBwEPGASNCCAI",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A177,MSG_SiteSpecific!$G$8:$G$251)","v":0.28346456692913385},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A177,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0.71280441400304417},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A177,MSG_SiteSpecific!$H$8:$H$251)","v":21.9},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A177,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A177,MSG_SiteSpecific!$L$8:$L$251)","v":25},0.10015279290001895,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A177,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A177,MSG_SiteSpecific!$K$8:$K$251)","v":0.85562100456621004},null,{"$f":"IF(LEFT(C177,5)=\"EPHYD\",VLOOKUP(A177,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A177,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"CAI"},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A177,MSG_SiteSpecific!$M$8:$M$251)","v":633.15},633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,{"$f":"IF(MID($A177,6,1)=\"O\",MID($A177,6,3)&LEFT(VLOOKUP($B177,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A177,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B177,NameConvs!$B$57:$G$69,6,FALSE),MID($A177,6,3)))","v":"GASGOA"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL177,MSG_Fueldata!N$54:N$70)/$E177/8.76","v":130.88216641298834},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL177,MSG_Fueldata!O$54:O$70)/$E177/8.76","v":132.49302384576359},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL177,MSG_Fueldata!P$54:P$70)/$E177/8.76","v":134.10388127853881},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL177,MSG_Fueldata!Q$54:Q$70)/$E177/8.76","v":135.71473871131406},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL177,MSG_Fueldata!R$54:R$70)/$E177/8.76","v":137.3255961440893},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL177,MSG_Fueldata!S$54:S$70)/$E177/8.76","v":138.93645357686452},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL177,MSG_Fueldata!T$54:T$70)/$E177/8.76","v":140.5473110096398},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL177,MSG_Fueldata!U$54:U$70)/$E177/8.76","v":142.15816844241505},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL177,MSG_Fueldata!V$54:V$70)/$E177/8.76","v":143.76902587519027},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL177,MSG_Fueldata!W$54:W$70)/$E177/8.76","v":145.37988330796551},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL177,MSG_Fueldata!X$54:X$70)/$E177/8.76","v":146.99074074074073},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL177,MSG_Fueldata!Y$54:Y$70)/$E177/8.76","v":149.40702688990362},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL177,MSG_Fueldata!Z$54:Z$70)/$E177/8.76","v":151.82331303906645},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL177,MSG_Fueldata!AA$54:AA$70)/$E177/8.76","v":154.23959918822933},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL177,MSG_Fueldata!AB$54:AB$70)/$E177/8.76","v":156.65588533739219},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL177,MSG_Fueldata!AC$54:AC$70)/$E177/8.76","v":159.07217148655505},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL177,MSG_Fueldata!AD$54:AD$70)/$E177/8.76","v":161.48845763571791},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL177,MSG_Fueldata!AE$54:AE$70)/$E177/8.76","v":163.90474378488079},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL177,MSG_Fueldata!AF$54:AF$70)/$E177/8.76","v":166.32102993404362},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL177,MSG_Fueldata!AG$54:AG$70)/$E177/8.76","v":168.73731608320651},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL177,MSG_Fueldata!AH$54:AH$70)/$E177/8.76","v":171.15360223236937},171.15360223236937,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL177,MSG_Fueldata!AI$54:AI$70)/$E177/8.76","v":171.15360223236937},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL177,MSG_Fueldata!AJ$54:AJ$70)/$E177/8.76","v":171.15360223236937},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A177","v":"TBNEPSOLNUIPP"},"TBN","EPSOLNUIPP","TBwEPSOLNUIPP",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A178,MSG_SiteSpecific!$G$8:$G$251)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A178,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A178,MSG_SiteSpecific!$H$8:$H$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A178,MSG_SiteSpecific!$N$8:$N$251)","v":20},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A178,MSG_SiteSpecific!$L$8:$L$251)","v":20},0.1067814770659507,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A178,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A178,MSG_SiteSpecific!$K$8:$K$251)","v":0.25},null,{"$f":"IF(LEFT(C178,5)=\"EPHYD\",VLOOKUP(A178,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A178,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"IPP_SOLAR"},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A178,MSG_SiteSpecific!$M$8:$M$251)","v":3660},3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,{"$f":"IF(MID($A178,6,1)=\"O\",MID($A178,6,3)&LEFT(VLOOKUP($B178,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A178,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B178,NameConvs!$B$57:$G$69,6,FALSE),MID($A178,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL178,MSG_Fueldata!N$54:N$70)/$E178/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL178,MSG_Fueldata!O$54:O$70)/$E178/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL178,MSG_Fueldata!P$54:P$70)/$E178/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL178,MSG_Fueldata!Q$54:Q$70)/$E178/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL178,MSG_Fueldata!R$54:R$70)/$E178/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL178,MSG_Fueldata!S$54:S$70)/$E178/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL178,MSG_Fueldata!T$54:T$70)/$E178/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL178,MSG_Fueldata!U$54:U$70)/$E178/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL178,MSG_Fueldata!V$54:V$70)/$E178/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL178,MSG_Fueldata!W$54:W$70)/$E178/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL178,MSG_Fueldata!X$54:X$70)/$E178/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL178,MSG_Fueldata!Y$54:Y$70)/$E178/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL178,MSG_Fueldata!Z$54:Z$70)/$E178/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL178,MSG_Fueldata!AA$54:AA$70)/$E178/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL178,MSG_Fueldata!AB$54:AB$70)/$E178/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL178,MSG_Fueldata!AC$54:AC$70)/$E178/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL178,MSG_Fueldata!AD$54:AD$70)/$E178/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL178,MSG_Fueldata!AE$54:AE$70)/$E178/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL178,MSG_Fueldata!AF$54:AF$70)/$E178/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL178,MSG_Fueldata!AG$54:AG$70)/$E178/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL178,MSG_Fueldata!AH$54:AH$70)/$E178/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL178,MSG_Fueldata!AI$54:AI$70)/$E178/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL178,MSG_Fueldata!AJ$54:AJ$70)/$E178/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A178","v":"TBNEPWNDNUIPP"},"TBN","EPWNDNUIPP","TBwEPWNDNUIPP",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A179,MSG_SiteSpecific!$G$8:$G$251)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A179,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A179,MSG_SiteSpecific!$H$8:$H$251)","v":87.6},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A179,MSG_SiteSpecific!$N$8:$N$251)","v":17},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A179,MSG_SiteSpecific!$L$8:$L$251)","v":20},0.1067814770659507,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A179,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A179,MSG_SiteSpecific!$K$8:$K$251)","v":0.30000000000000004},null,{"$f":"IF(LEFT(C179,5)=\"EPHYD\",VLOOKUP(A179,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A179,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"IPP_WIND"},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A179,MSG_SiteSpecific!$M$8:$M$251)","v":1750},1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,{"$f":"IF(MID($A179,6,1)=\"O\",MID($A179,6,3)&LEFT(VLOOKUP($B179,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A179,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B179,NameConvs!$B$57:$G$69,6,FALSE),MID($A179,6,3)))","v":"WND"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL179,MSG_Fueldata!N$54:N$70)/$E179/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL179,MSG_Fueldata!O$54:O$70)/$E179/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL179,MSG_Fueldata!P$54:P$70)/$E179/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL179,MSG_Fueldata!Q$54:Q$70)/$E179/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL179,MSG_Fueldata!R$54:R$70)/$E179/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL179,MSG_Fueldata!S$54:S$70)/$E179/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL179,MSG_Fueldata!T$54:T$70)/$E179/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL179,MSG_Fueldata!U$54:U$70)/$E179/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL179,MSG_Fueldata!V$54:V$70)/$E179/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL179,MSG_Fueldata!W$54:W$70)/$E179/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL179,MSG_Fueldata!X$54:X$70)/$E179/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL179,MSG_Fueldata!Y$54:Y$70)/$E179/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL179,MSG_Fueldata!Z$54:Z$70)/$E179/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL179,MSG_Fueldata!AA$54:AA$70)/$E179/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL179,MSG_Fueldata!AB$54:AB$70)/$E179/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL179,MSG_Fueldata!AC$54:AC$70)/$E179/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL179,MSG_Fueldata!AD$54:AD$70)/$E179/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL179,MSG_Fueldata!AE$54:AE$70)/$E179/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL179,MSG_Fueldata!AF$54:AF$70)/$E179/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL179,MSG_Fueldata!AG$54:AG$70)/$E179/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL179,MSG_Fueldata!AH$54:AH$70)/$E179/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL179,MSG_Fueldata!AI$54:AI$70)/$E179/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL179,MSG_Fueldata!AJ$54:AJ$70)/$E179/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A179","v":"TBNEPGASNUIPP"},"TBN","EPGASNUIPP","TBwEPGASNUIPP",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A180,MSG_SiteSpecific!$G$8:$G$251)","v":0.28346456692913385},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A180,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0.71280441400304417},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A180,MSG_SiteSpecific!$H$8:$H$251)","v":21.9},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A180,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A180,MSG_SiteSpecific!$L$8:$L$251)","v":25},0.10015279290001895,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A180,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A180,MSG_SiteSpecific!$K$8:$K$251)","v":0.85562100456621004},null,{"$f":"IF(LEFT(C180,5)=\"EPHYD\",VLOOKUP(A180,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A180,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"IPP_THERMAL"},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A180,MSG_SiteSpecific!$M$8:$M$251)","v":633.15},633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,{"$f":"IF(MID($A180,6,1)=\"O\",MID($A180,6,3)&LEFT(VLOOKUP($B180,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A180,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B180,NameConvs!$B$57:$G$69,6,FALSE),MID($A180,6,3)))","v":"GASGOA"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL180,MSG_Fueldata!N$54:N$70)/$E180/8.76","v":130.88216641298834},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL180,MSG_Fueldata!O$54:O$70)/$E180/8.76","v":132.49302384576359},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL180,MSG_Fueldata!P$54:P$70)/$E180/8.76","v":134.10388127853881},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL180,MSG_Fueldata!Q$54:Q$70)/$E180/8.76","v":135.71473871131406},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL180,MSG_Fueldata!R$54:R$70)/$E180/8.76","v":137.3255961440893},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL180,MSG_Fueldata!S$54:S$70)/$E180/8.76","v":138.93645357686452},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL180,MSG_Fueldata!T$54:T$70)/$E180/8.76","v":140.5473110096398},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL180,MSG_Fueldata!U$54:U$70)/$E180/8.76","v":142.15816844241505},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL180,MSG_Fueldata!V$54:V$70)/$E180/8.76","v":143.76902587519027},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL180,MSG_Fueldata!W$54:W$70)/$E180/8.76","v":145.37988330796551},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL180,MSG_Fueldata!X$54:X$70)/$E180/8.76","v":146.99074074074073},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL180,MSG_Fueldata!Y$54:Y$70)/$E180/8.76","v":149.40702688990362},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL180,MSG_Fueldata!Z$54:Z$70)/$E180/8.76","v":151.82331303906645},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL180,MSG_Fueldata!AA$54:AA$70)/$E180/8.76","v":154.23959918822933},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL180,MSG_Fueldata!AB$54:AB$70)/$E180/8.76","v":156.65588533739219},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL180,MSG_Fueldata!AC$54:AC$70)/$E180/8.76","v":159.07217148655505},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL180,MSG_Fueldata!AD$54:AD$70)/$E180/8.76","v":161.48845763571791},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL180,MSG_Fueldata!AE$54:AE$70)/$E180/8.76","v":163.90474378488079},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL180,MSG_Fueldata!AF$54:AF$70)/$E180/8.76","v":166.32102993404362},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL180,MSG_Fueldata!AG$54:AG$70)/$E180/8.76","v":168.73731608320651},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL180,MSG_Fueldata!AH$54:AH$70)/$E180/8.76","v":171.15360223236937},171.15360223236937,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL180,MSG_Fueldata!AI$54:AI$70)/$E180/8.76","v":171.15360223236937},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL180,MSG_Fueldata!AJ$54:AJ$70)/$E180/8.76","v":171.15360223236937},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A180","v":"TBNEPSOLNUCEB"},"TBN","EPSOLNUCEB","TBwEPSOLNUCEB",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A181,MSG_SiteSpecific!$G$8:$G$251)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A181,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A181,MSG_SiteSpecific!$H$8:$H$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A181,MSG_SiteSpecific!$N$8:$N$251)","v":20},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A181,MSG_SiteSpecific!$L$8:$L$251)","v":20},0.1067814770659507,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A181,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A181,MSG_SiteSpecific!$K$8:$K$251)","v":0.25},null,{"$f":"IF(LEFT(C181,5)=\"EPHYD\",VLOOKUP(A181,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A181,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"CEB_SOLAR"},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A181,MSG_SiteSpecific!$M$8:$M$251)","v":3660},3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,{"$f":"IF(MID($A181,6,1)=\"O\",MID($A181,6,3)&LEFT(VLOOKUP($B181,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A181,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B181,NameConvs!$B$57:$G$69,6,FALSE),MID($A181,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL181,MSG_Fueldata!N$54:N$70)/$E181/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL181,MSG_Fueldata!O$54:O$70)/$E181/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL181,MSG_Fueldata!P$54:P$70)/$E181/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL181,MSG_Fueldata!Q$54:Q$70)/$E181/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL181,MSG_Fueldata!R$54:R$70)/$E181/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL181,MSG_Fueldata!S$54:S$70)/$E181/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL181,MSG_Fueldata!T$54:T$70)/$E181/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL181,MSG_Fueldata!U$54:U$70)/$E181/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL181,MSG_Fueldata!V$54:V$70)/$E181/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL181,MSG_Fueldata!W$54:W$70)/$E181/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL181,MSG_Fueldata!X$54:X$70)/$E181/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL181,MSG_Fueldata!Y$54:Y$70)/$E181/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL181,MSG_Fueldata!Z$54:Z$70)/$E181/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL181,MSG_Fueldata!AA$54:AA$70)/$E181/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL181,MSG_Fueldata!AB$54:AB$70)/$E181/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL181,MSG_Fueldata!AC$54:AC$70)/$E181/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL181,MSG_Fueldata!AD$54:AD$70)/$E181/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL181,MSG_Fueldata!AE$54:AE$70)/$E181/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL181,MSG_Fueldata!AF$54:AF$70)/$E181/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL181,MSG_Fueldata!AG$54:AG$70)/$E181/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL181,MSG_Fueldata!AH$54:AH$70)/$E181/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL181,MSG_Fueldata!AI$54:AI$70)/$E181/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL181,MSG_Fueldata!AJ$54:AJ$70)/$E181/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A181","v":"TBNEPSOLNUAFD"},"TBN","EPSOLNUAFD","TBwEPSOLNUAFD",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A182,MSG_SiteSpecific!$G$8:$G$251)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A182,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A182,MSG_SiteSpecific!$H$8:$H$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A182,MSG_SiteSpecific!$N$8:$N$251)","v":20},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A182,MSG_SiteSpecific!$L$8:$L$251)","v":20},0.1067814770659507,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A182,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A182,MSG_SiteSpecific!$K$8:$K$251)","v":0.25},null,{"$f":"IF(LEFT(C182,5)=\"EPHYD\",VLOOKUP(A182,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A182,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"AFD_SOLAR"},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A182,MSG_SiteSpecific!$M$8:$M$251)","v":3660},3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,{"$f":"IF(MID($A182,6,1)=\"O\",MID($A182,6,3)&LEFT(VLOOKUP($B182,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A182,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B182,NameConvs!$B$57:$G$69,6,FALSE),MID($A182,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL182,MSG_Fueldata!N$54:N$70)/$E182/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL182,MSG_Fueldata!O$54:O$70)/$E182/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL182,MSG_Fueldata!P$54:P$70)/$E182/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL182,MSG_Fueldata!Q$54:Q$70)/$E182/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL182,MSG_Fueldata!R$54:R$70)/$E182/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL182,MSG_Fueldata!S$54:S$70)/$E182/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL182,MSG_Fueldata!T$54:T$70)/$E182/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL182,MSG_Fueldata!U$54:U$70)/$E182/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL182,MSG_Fueldata!V$54:V$70)/$E182/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL182,MSG_Fueldata!W$54:W$70)/$E182/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL182,MSG_Fueldata!X$54:X$70)/$E182/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL182,MSG_Fueldata!Y$54:Y$70)/$E182/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL182,MSG_Fueldata!Z$54:Z$70)/$E182/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL182,MSG_Fueldata!AA$54:AA$70)/$E182/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL182,MSG_Fueldata!AB$54:AB$70)/$E182/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL182,MSG_Fueldata!AC$54:AC$70)/$E182/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL182,MSG_Fueldata!AD$54:AD$70)/$E182/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL182,MSG_Fueldata!AE$54:AE$70)/$E182/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL182,MSG_Fueldata!AF$54:AF$70)/$E182/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL182,MSG_Fueldata!AG$54:AG$70)/$E182/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL182,MSG_Fueldata!AH$54:AH$70)/$E182/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL182,MSG_Fueldata!AI$54:AI$70)/$E182/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL182,MSG_Fueldata!AJ$54:AJ$70)/$E182/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A182","v":"TBNEPGASNCMar"},"TBN","EPGASNCMar","TBwEPGASNCMar",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A183,MSG_SiteSpecific!$G$8:$G$251)","v":0.40909090909090906},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A183,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0.49391171993911726},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A183,MSG_SiteSpecific!$H$8:$H$251)","v":17.52},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A183,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A183,MSG_SiteSpecific!$L$8:$L$251)","v":25},0.10015279290001895,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A183,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A183,MSG_SiteSpecific!$K$8:$K$251)","v":0.85562100456621004},null,{"$f":"IF(LEFT(C183,5)=\"EPHYD\",VLOOKUP(A183,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A183,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"MariaGleta"},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A183,MSG_SiteSpecific!$M$8:$M$251)","v":1984},1984,1984,1984,1984,1984,1984,1984,1984,1984,1984,1984,1984,1984,1984,1984,1984,1984,1984,1984,1984,1984,1984,1984,{"$f":"IF(MID($A183,6,1)=\"O\",MID($A183,6,3)&LEFT(VLOOKUP($B183,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A183,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B183,NameConvs!$B$57:$G$69,6,FALSE),MID($A183,6,3)))","v":"GASGOA"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL183,MSG_Fueldata!N$54:N$70)/$E183/8.76","v":90.690005073566724},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL183,MSG_Fueldata!O$54:O$70)/$E183/8.76","v":91.806189751395237},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL183,MSG_Fueldata!P$54:P$70)/$E183/8.76","v":92.922374429223765},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL183,MSG_Fueldata!Q$54:Q$70)/$E183/8.76","v":94.038559107052265},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL183,MSG_Fueldata!R$54:R$70)/$E183/8.76","v":95.154743784880779},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL183,MSG_Fueldata!S$54:S$70)/$E183/8.76","v":96.270928462709293},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL183,MSG_Fueldata!T$54:T$70)/$E183/8.76","v":97.387113140537807},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL183,MSG_Fueldata!U$54:U$70)/$E183/8.76","v":98.50329781836632},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL183,MSG_Fueldata!V$54:V$70)/$E183/8.76","v":99.619482496194834},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL183,MSG_Fueldata!W$54:W$70)/$E183/8.76","v":100.73566717402335},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL183,MSG_Fueldata!X$54:X$70)/$E183/8.76","v":101.85185185185186},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL183,MSG_Fueldata!Y$54:Y$70)/$E183/8.76","v":103.52612886859463},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL183,MSG_Fueldata!Z$54:Z$70)/$E183/8.76","v":105.2004058853374},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL183,MSG_Fueldata!AA$54:AA$70)/$E183/8.76","v":106.87468290208017},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL183,MSG_Fueldata!AB$54:AB$70)/$E183/8.76","v":108.54895991882294},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL183,MSG_Fueldata!AC$54:AC$70)/$E183/8.76","v":110.22323693556572},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL183,MSG_Fueldata!AD$54:AD$70)/$E183/8.76","v":111.89751395230849},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL183,MSG_Fueldata!AE$54:AE$70)/$E183/8.76","v":113.57179096905125},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL183,MSG_Fueldata!AF$54:AF$70)/$E183/8.76","v":115.24606798579403},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL183,MSG_Fueldata!AG$54:AG$70)/$E183/8.76","v":116.92034500253681},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL183,MSG_Fueldata!AH$54:AH$70)/$E183/8.76","v":118.59462201927956},118.59462201927956,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL183,MSG_Fueldata!AI$54:AI$70)/$E183/8.76","v":118.59462201927956},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL183,MSG_Fueldata!AJ$54:AJ$70)/$E183/8.76","v":118.59462201927956},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A183","v":"TBNEPHYDNUDAAdj"},"TBN","EPHYDNUDAAdj","TBwEPHYDNUDAAdj",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A184,MSG_SiteSpecific!$G$8:$G$251)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A184,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A184,MSG_SiteSpecific!$H$8:$H$251)","v":2},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A184,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A184,MSG_SiteSpecific!$L$8:$L$251)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A184,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A184,MSG_SiteSpecific!$K$8:$K$251)","v":0.18404622122821732},null,{"$f":"IF(LEFT(C184,5)=\"EPHYD\",VLOOKUP(A184,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A184,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"Adjarala"},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A184,MSG_SiteSpecific!$M$8:$M$251)","v":2264},2264,2264,2264,2264,2264,2264,2264,2264,2264,2264,2264,2264,2264,2264,2264,2264,2264,2264,2264,2264,2264,2264,2264,{"$f":"IF(MID($A184,6,1)=\"O\",MID($A184,6,3)&LEFT(VLOOKUP($B184,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A184,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B184,NameConvs!$B$57:$G$69,6,FALSE),MID($A184,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL184,MSG_Fueldata!N$54:N$70)/$E184/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL184,MSG_Fueldata!O$54:O$70)/$E184/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL184,MSG_Fueldata!P$54:P$70)/$E184/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL184,MSG_Fueldata!Q$54:Q$70)/$E184/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL184,MSG_Fueldata!R$54:R$70)/$E184/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL184,MSG_Fueldata!S$54:S$70)/$E184/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL184,MSG_Fueldata!T$54:T$70)/$E184/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL184,MSG_Fueldata!U$54:U$70)/$E184/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL184,MSG_Fueldata!V$54:V$70)/$E184/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL184,MSG_Fueldata!W$54:W$70)/$E184/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL184,MSG_Fueldata!X$54:X$70)/$E184/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL184,MSG_Fueldata!Y$54:Y$70)/$E184/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL184,MSG_Fueldata!Z$54:Z$70)/$E184/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL184,MSG_Fueldata!AA$54:AA$70)/$E184/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL184,MSG_Fueldata!AB$54:AB$70)/$E184/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL184,MSG_Fueldata!AC$54:AC$70)/$E184/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL184,MSG_Fueldata!AD$54:AD$70)/$E184/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL184,MSG_Fueldata!AE$54:AE$70)/$E184/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL184,MSG_Fueldata!AF$54:AF$70)/$E184/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL184,MSG_Fueldata!AG$54:AG$70)/$E184/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL184,MSG_Fueldata!AH$54:AH$70)/$E184/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL184,MSG_Fueldata!AI$54:AI$70)/$E184/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL184,MSG_Fueldata!AJ$54:AJ$70)/$E184/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A184","v":"TBNEPHYDNUDAKet"},"TBN","EPHYDNUDAKet","TBwEPHYDNUDAKet",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A185,MSG_SiteSpecific!$G$8:$G$251)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A185,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A185,MSG_SiteSpecific!$H$8:$H$251)","v":2},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A185,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A185,MSG_SiteSpecific!$L$8:$L$251)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A185,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A185,MSG_SiteSpecific!$K$8:$K$251)","v":0.26569634703196343},null,{"$f":"IF(LEFT(C185,5)=\"EPHYD\",VLOOKUP(A185,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A185,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"Ketou"},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A185,MSG_SiteSpecific!$M$8:$M$251)","v":2105},2105,2105,2105,2105,2105,2105,2105,2105,2105,2105,2105,2105,2105,2105,2105,2105,2105,2105,2105,2105,2105,2105,2105,{"$f":"IF(MID($A185,6,1)=\"O\",MID($A185,6,3)&LEFT(VLOOKUP($B185,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A185,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B185,NameConvs!$B$57:$G$69,6,FALSE),MID($A185,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL185,MSG_Fueldata!N$54:N$70)/$E185/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL185,MSG_Fueldata!O$54:O$70)/$E185/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL185,MSG_Fueldata!P$54:P$70)/$E185/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL185,MSG_Fueldata!Q$54:Q$70)/$E185/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL185,MSG_Fueldata!R$54:R$70)/$E185/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL185,MSG_Fueldata!S$54:S$70)/$E185/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL185,MSG_Fueldata!T$54:T$70)/$E185/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL185,MSG_Fueldata!U$54:U$70)/$E185/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL185,MSG_Fueldata!V$54:V$70)/$E185/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL185,MSG_Fueldata!W$54:W$70)/$E185/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL185,MSG_Fueldata!X$54:X$70)/$E185/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL185,MSG_Fueldata!Y$54:Y$70)/$E185/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL185,MSG_Fueldata!Z$54:Z$70)/$E185/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL185,MSG_Fueldata!AA$54:AA$70)/$E185/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL185,MSG_Fueldata!AB$54:AB$70)/$E185/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL185,MSG_Fueldata!AC$54:AC$70)/$E185/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL185,MSG_Fueldata!AD$54:AD$70)/$E185/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL185,MSG_Fueldata!AE$54:AE$70)/$E185/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL185,MSG_Fueldata!AF$54:AF$70)/$E185/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL185,MSG_Fueldata!AG$54:AG$70)/$E185/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL185,MSG_Fueldata!AH$54:AH$70)/$E185/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL185,MSG_Fueldata!AI$54:AI$70)/$E185/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL185,MSG_Fueldata!AJ$54:AJ$70)/$E185/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A185","v":"TBNEPHYDNUDATet"},"TBN","EPHYDNUDATet","TBwEPHYDNUDATet",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A186,MSG_SiteSpecific!$G$8:$G$251)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A186,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A186,MSG_SiteSpecific!$H$8:$H$251)","v":2},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A186,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A186,MSG_SiteSpecific!$L$8:$L$251)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A186,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A186,MSG_SiteSpecific!$K$8:$K$251)","v":0.25680365296803653},null,{"$f":"IF(LEFT(C186,5)=\"EPHYD\",VLOOKUP(A186,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A186,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"Tetetou"},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A186,MSG_SiteSpecific!$M$8:$M$251)","v":3174},3174,3174,3174,3174,3174,3174,3174,3174,3174,3174,3174,3174,3174,3174,3174,3174,3174,3174,3174,3174,3174,3174,3174,{"$f":"IF(MID($A186,6,1)=\"O\",MID($A186,6,3)&LEFT(VLOOKUP($B186,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A186,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B186,NameConvs!$B$57:$G$69,6,FALSE),MID($A186,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL186,MSG_Fueldata!N$54:N$70)/$E186/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL186,MSG_Fueldata!O$54:O$70)/$E186/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL186,MSG_Fueldata!P$54:P$70)/$E186/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL186,MSG_Fueldata!Q$54:Q$70)/$E186/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL186,MSG_Fueldata!R$54:R$70)/$E186/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL186,MSG_Fueldata!S$54:S$70)/$E186/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL186,MSG_Fueldata!T$54:T$70)/$E186/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL186,MSG_Fueldata!U$54:U$70)/$E186/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL186,MSG_Fueldata!V$54:V$70)/$E186/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL186,MSG_Fueldata!W$54:W$70)/$E186/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL186,MSG_Fueldata!X$54:X$70)/$E186/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL186,MSG_Fueldata!Y$54:Y$70)/$E186/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL186,MSG_Fueldata!Z$54:Z$70)/$E186/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL186,MSG_Fueldata!AA$54:AA$70)/$E186/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL186,MSG_Fueldata!AB$54:AB$70)/$E186/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL186,MSG_Fueldata!AC$54:AC$70)/$E186/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL186,MSG_Fueldata!AD$54:AD$70)/$E186/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL186,MSG_Fueldata!AE$54:AE$70)/$E186/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL186,MSG_Fueldata!AF$54:AF$70)/$E186/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL186,MSG_Fueldata!AG$54:AG$70)/$E186/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL186,MSG_Fueldata!AH$54:AH$70)/$E186/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL186,MSG_Fueldata!AI$54:AI$70)/$E186/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL186,MSG_Fueldata!AJ$54:AJ$70)/$E186/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A192","v":"BUREPODSNUOua"},{"$f":"LEFT(A187,3)","v":"BUR"},{"$f":"RIGHT(A187,LEN(A187)-3)","v":"EPODSNUOua"},"BUwEPODSNUOua",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A187,MSG_SiteSpecific!$G$8:$G$251)","v":0.34615384615384615},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A187,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0.7703279999999999},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A187,MSG_SiteSpecific!$H$8:$H$251)","v":87.6},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A187,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A187,MSG_SiteSpecific!$L$8:$L$251)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A187,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A187,MSG_SiteSpecific!$K$8:$K$251)","v":0.80136986301369861},null,{"$f":"IF(LEFT(C187,5)=\"EPHYD\",VLOOKUP(A187,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A187,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"Ouahigouya "},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A187,MSG_SiteSpecific!$M$8:$M$251)","v":1123.5},{"$f":"N187","v":1123.5},{"$f":"O187","v":1123.5},{"$f":"P187","v":1123.5},{"$f":"Q187","v":1123.5},{"$f":"R187","v":1123.5},{"$f":"S187","v":1123.5},{"$f":"T187","v":1123.5},{"$f":"U187","v":1123.5},{"$f":"V187","v":1123.5},{"$f":"W187","v":1123.5},{"$f":"X187","v":1123.5},{"$f":"Y187","v":1123.5},{"$f":"Z187","v":1123.5},{"$f":"AA187","v":1123.5},{"$f":"AB187","v":1123.5},{"$f":"AC187","v":1123.5},{"$f":"AD187","v":1123.5},{"$f":"AE187","v":1123.5},{"$f":"AF187","v":1123.5},{"$f":"AG187","v":1123.5},1123.5,{"$f":"AH187","v":1123.5},{"$f":"AJ187","v":1123.5},{"$f":"IF(MID($A187,6,1)=\"O\",MID($A187,6,3)&LEFT(VLOOKUP($B187,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A187,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B187,NameConvs!$B$57:$G$69,6,FALSE),MID($A187,6,3)))","v":"ODSI"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL187,MSG_Fueldata!N$54:N$70)/$E187/8.76","v":262.17656012176559},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL187,MSG_Fueldata!O$54:O$70)/$E187/8.76","v":267.45306950786409},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL187,MSG_Fueldata!P$54:P$70)/$E187/8.76","v":272.72957889396247},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL187,MSG_Fueldata!Q$54:Q$70)/$E187/8.76","v":278.00608828006091},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL187,MSG_Fueldata!R$54:R$70)/$E187/8.76","v":283.28259766615935},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL187,MSG_Fueldata!S$54:S$70)/$E187/8.76","v":288.55910705225773},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL187,MSG_Fueldata!T$54:T$70)/$E187/8.76","v":293.83561643835617},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL187,MSG_Fueldata!U$54:U$70)/$E187/8.76","v":299.11212582445461},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL187,MSG_Fueldata!V$54:V$70)/$E187/8.76","v":304.38863521055299},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL187,MSG_Fueldata!W$54:W$70)/$E187/8.76","v":309.66514459665143},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL187,MSG_Fueldata!X$54:X$70)/$E187/8.76","v":314.61187214611874},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL187,MSG_Fueldata!Y$54:Y$70)/$E187/8.76","v":318.56925418569256},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL187,MSG_Fueldata!Z$54:Z$70)/$E187/8.76","v":322.52663622526637},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL187,MSG_Fueldata!AA$54:AA$70)/$E187/8.76","v":326.48401826484019},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL187,MSG_Fueldata!AB$54:AB$70)/$E187/8.76","v":330.441400304414},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL187,MSG_Fueldata!AC$54:AC$70)/$E187/8.76","v":334.39878234398788},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL187,MSG_Fueldata!AD$54:AD$70)/$E187/8.76","v":338.35616438356163},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL187,MSG_Fueldata!AE$54:AE$70)/$E187/8.76","v":342.31354642313545},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL187,MSG_Fueldata!AF$54:AF$70)/$E187/8.76","v":346.27092846270932},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL187,MSG_Fueldata!AG$54:AG$70)/$E187/8.76","v":350.22831050228314},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL187,MSG_Fueldata!AH$54:AH$70)/$E187/8.76","v":354.84525621511921},354.84525621511921,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL187,MSG_Fueldata!AI$54:AI$70)/$E187/8.76","v":354.84525621511921},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL187,MSG_Fueldata!AJ$54:AJ$70)/$E187/8.76","v":354.84525621511921},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A193","v":"BUREPODSNUDie"},"BUR","EPODSNUDie","BUwEPODSNUDie",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A188,MSG_SiteSpecific!$G$8:$G$251)","v":0.34615384615384615},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A188,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0.7703279999999999},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A188,MSG_SiteSpecific!$H$8:$H$251)","v":87.6},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A188,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A188,MSG_SiteSpecific!$L$8:$L$251)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A188,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A188,MSG_SiteSpecific!$K$8:$K$251)","v":0.80136986301369861},null,{"$f":"IF(LEFT(C188,5)=\"EPHYD\",VLOOKUP(A188,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A188,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"Diebougou "},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A188,MSG_SiteSpecific!$M$8:$M$251)","v":1123.5},1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,{"$f":"IF(MID($A188,6,1)=\"O\",MID($A188,6,3)&LEFT(VLOOKUP($B188,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A188,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B188,NameConvs!$B$57:$G$69,6,FALSE),MID($A188,6,3)))","v":"ODSI"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL188,MSG_Fueldata!N$54:N$70)/$E188/8.76","v":262.17656012176559},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL188,MSG_Fueldata!O$54:O$70)/$E188/8.76","v":267.45306950786409},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL188,MSG_Fueldata!P$54:P$70)/$E188/8.76","v":272.72957889396247},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL188,MSG_Fueldata!Q$54:Q$70)/$E188/8.76","v":278.00608828006091},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL188,MSG_Fueldata!R$54:R$70)/$E188/8.76","v":283.28259766615935},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL188,MSG_Fueldata!S$54:S$70)/$E188/8.76","v":288.55910705225773},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL188,MSG_Fueldata!T$54:T$70)/$E188/8.76","v":293.83561643835617},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL188,MSG_Fueldata!U$54:U$70)/$E188/8.76","v":299.11212582445461},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL188,MSG_Fueldata!V$54:V$70)/$E188/8.76","v":304.38863521055299},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL188,MSG_Fueldata!W$54:W$70)/$E188/8.76","v":309.66514459665143},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL188,MSG_Fueldata!X$54:X$70)/$E188/8.76","v":314.61187214611874},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL188,MSG_Fueldata!Y$54:Y$70)/$E188/8.76","v":318.56925418569256},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL188,MSG_Fueldata!Z$54:Z$70)/$E188/8.76","v":322.52663622526637},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL188,MSG_Fueldata!AA$54:AA$70)/$E188/8.76","v":326.48401826484019},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL188,MSG_Fueldata!AB$54:AB$70)/$E188/8.76","v":330.441400304414},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL188,MSG_Fueldata!AC$54:AC$70)/$E188/8.76","v":334.39878234398788},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL188,MSG_Fueldata!AD$54:AD$70)/$E188/8.76","v":338.35616438356163},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL188,MSG_Fueldata!AE$54:AE$70)/$E188/8.76","v":342.31354642313545},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL188,MSG_Fueldata!AF$54:AF$70)/$E188/8.76","v":346.27092846270932},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL188,MSG_Fueldata!AG$54:AG$70)/$E188/8.76","v":350.22831050228314},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL188,MSG_Fueldata!AH$54:AH$70)/$E188/8.76","v":354.84525621511921},354.84525621511921,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL188,MSG_Fueldata!AI$54:AI$70)/$E188/8.76","v":354.84525621511921},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL188,MSG_Fueldata!AJ$54:AJ$70)/$E188/8.76","v":354.84525621511921},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A194","v":"BUREPODSNUGao"},"BUR","EPODSNUGao","BUwEPODSNUGao",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A189,MSG_SiteSpecific!$G$8:$G$251)","v":0.34615384615384615},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A189,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0.7703279999999999},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A189,MSG_SiteSpecific!$H$8:$H$251)","v":87.6},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A189,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A189,MSG_SiteSpecific!$L$8:$L$251)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A189,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A189,MSG_SiteSpecific!$K$8:$K$251)","v":0.80136986301369861},null,{"$f":"IF(LEFT(C189,5)=\"EPHYD\",VLOOKUP(A189,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A189,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"Gaoua "},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A189,MSG_SiteSpecific!$M$8:$M$251)","v":1123.5},1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,{"$f":"IF(MID($A189,6,1)=\"O\",MID($A189,6,3)&LEFT(VLOOKUP($B189,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A189,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B189,NameConvs!$B$57:$G$69,6,FALSE),MID($A189,6,3)))","v":"ODSI"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL189,MSG_Fueldata!N$54:N$70)/$E189/8.76","v":262.17656012176559},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL189,MSG_Fueldata!O$54:O$70)/$E189/8.76","v":267.45306950786409},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL189,MSG_Fueldata!P$54:P$70)/$E189/8.76","v":272.72957889396247},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL189,MSG_Fueldata!Q$54:Q$70)/$E189/8.76","v":278.00608828006091},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL189,MSG_Fueldata!R$54:R$70)/$E189/8.76","v":283.28259766615935},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL189,MSG_Fueldata!S$54:S$70)/$E189/8.76","v":288.55910705225773},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL189,MSG_Fueldata!T$54:T$70)/$E189/8.76","v":293.83561643835617},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL189,MSG_Fueldata!U$54:U$70)/$E189/8.76","v":299.11212582445461},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL189,MSG_Fueldata!V$54:V$70)/$E189/8.76","v":304.38863521055299},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL189,MSG_Fueldata!W$54:W$70)/$E189/8.76","v":309.66514459665143},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL189,MSG_Fueldata!X$54:X$70)/$E189/8.76","v":314.61187214611874},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL189,MSG_Fueldata!Y$54:Y$70)/$E189/8.76","v":318.56925418569256},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL189,MSG_Fueldata!Z$54:Z$70)/$E189/8.76","v":322.52663622526637},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL189,MSG_Fueldata!AA$54:AA$70)/$E189/8.76","v":326.48401826484019},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL189,MSG_Fueldata!AB$54:AB$70)/$E189/8.76","v":330.441400304414},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL189,MSG_Fueldata!AC$54:AC$70)/$E189/8.76","v":334.39878234398788},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL189,MSG_Fueldata!AD$54:AD$70)/$E189/8.76","v":338.35616438356163},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL189,MSG_Fueldata!AE$54:AE$70)/$E189/8.76","v":342.31354642313545},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL189,MSG_Fueldata!AF$54:AF$70)/$E189/8.76","v":346.27092846270932},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL189,MSG_Fueldata!AG$54:AG$70)/$E189/8.76","v":350.22831050228314},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL189,MSG_Fueldata!AH$54:AH$70)/$E189/8.76","v":354.84525621511921},354.84525621511921,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL189,MSG_Fueldata!AI$54:AI$70)/$E189/8.76","v":354.84525621511921},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL189,MSG_Fueldata!AJ$54:AJ$70)/$E189/8.76","v":354.84525621511921},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A195","v":"BUREPODSNUDor"},"BUR","EPODSNUDor","BUwEPODSNUDor",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A190,MSG_SiteSpecific!$G$8:$G$251)","v":0.34615384615384615},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A190,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0.7703279999999999},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A190,MSG_SiteSpecific!$H$8:$H$251)","v":87.6},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A190,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A190,MSG_SiteSpecific!$L$8:$L$251)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A190,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A190,MSG_SiteSpecific!$K$8:$K$251)","v":0.80136986301369861},null,{"$f":"IF(LEFT(C190,5)=\"EPHYD\",VLOOKUP(A190,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A190,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"Dori "},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A190,MSG_SiteSpecific!$M$8:$M$251)","v":1123.5},1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,{"$f":"IF(MID($A190,6,1)=\"O\",MID($A190,6,3)&LEFT(VLOOKUP($B190,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A190,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B190,NameConvs!$B$57:$G$69,6,FALSE),MID($A190,6,3)))","v":"ODSI"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL190,MSG_Fueldata!N$54:N$70)/$E190/8.76","v":262.17656012176559},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL190,MSG_Fueldata!O$54:O$70)/$E190/8.76","v":267.45306950786409},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL190,MSG_Fueldata!P$54:P$70)/$E190/8.76","v":272.72957889396247},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL190,MSG_Fueldata!Q$54:Q$70)/$E190/8.76","v":278.00608828006091},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL190,MSG_Fueldata!R$54:R$70)/$E190/8.76","v":283.28259766615935},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL190,MSG_Fueldata!S$54:S$70)/$E190/8.76","v":288.55910705225773},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL190,MSG_Fueldata!T$54:T$70)/$E190/8.76","v":293.83561643835617},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL190,MSG_Fueldata!U$54:U$70)/$E190/8.76","v":299.11212582445461},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL190,MSG_Fueldata!V$54:V$70)/$E190/8.76","v":304.38863521055299},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL190,MSG_Fueldata!W$54:W$70)/$E190/8.76","v":309.66514459665143},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL190,MSG_Fueldata!X$54:X$70)/$E190/8.76","v":314.61187214611874},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL190,MSG_Fueldata!Y$54:Y$70)/$E190/8.76","v":318.56925418569256},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL190,MSG_Fueldata!Z$54:Z$70)/$E190/8.76","v":322.52663622526637},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL190,MSG_Fueldata!AA$54:AA$70)/$E190/8.76","v":326.48401826484019},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL190,MSG_Fueldata!AB$54:AB$70)/$E190/8.76","v":330.441400304414},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL190,MSG_Fueldata!AC$54:AC$70)/$E190/8.76","v":334.39878234398788},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL190,MSG_Fueldata!AD$54:AD$70)/$E190/8.76","v":338.35616438356163},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL190,MSG_Fueldata!AE$54:AE$70)/$E190/8.76","v":342.31354642313545},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL190,MSG_Fueldata!AF$54:AF$70)/$E190/8.76","v":346.27092846270932},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL190,MSG_Fueldata!AG$54:AG$70)/$E190/8.76","v":350.22831050228314},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL190,MSG_Fueldata!AH$54:AH$70)/$E190/8.76","v":354.84525621511921},354.84525621511921,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL190,MSG_Fueldata!AI$54:AI$70)/$E190/8.76","v":354.84525621511921},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL190,MSG_Fueldata!AJ$54:AJ$70)/$E190/8.76","v":354.84525621511921},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A196","v":"BUREPODSNUGor"},"BUR","EPODSNUGor","BUwEPODSNUGor",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A191,MSG_SiteSpecific!$G$8:$G$251)","v":0.34615384615384615},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A191,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0.7703279999999999},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A191,MSG_SiteSpecific!$H$8:$H$251)","v":87.6},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A191,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A191,MSG_SiteSpecific!$L$8:$L$251)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A191,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A191,MSG_SiteSpecific!$K$8:$K$251)","v":0.80136986301369861},null,{"$f":"IF(LEFT(C191,5)=\"EPHYD\",VLOOKUP(A191,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A191,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"Gorom‐Gorom "},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A191,MSG_SiteSpecific!$M$8:$M$251)","v":1123.5},1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,{"$f":"IF(MID($A191,6,1)=\"O\",MID($A191,6,3)&LEFT(VLOOKUP($B191,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A191,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B191,NameConvs!$B$57:$G$69,6,FALSE),MID($A191,6,3)))","v":"ODSI"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL191,MSG_Fueldata!N$54:N$70)/$E191/8.76","v":262.17656012176559},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL191,MSG_Fueldata!O$54:O$70)/$E191/8.76","v":267.45306950786409},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL191,MSG_Fueldata!P$54:P$70)/$E191/8.76","v":272.72957889396247},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL191,MSG_Fueldata!Q$54:Q$70)/$E191/8.76","v":278.00608828006091},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL191,MSG_Fueldata!R$54:R$70)/$E191/8.76","v":283.28259766615935},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL191,MSG_Fueldata!S$54:S$70)/$E191/8.76","v":288.55910705225773},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL191,MSG_Fueldata!T$54:T$70)/$E191/8.76","v":293.83561643835617},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL191,MSG_Fueldata!U$54:U$70)/$E191/8.76","v":299.11212582445461},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL191,MSG_Fueldata!V$54:V$70)/$E191/8.76","v":304.38863521055299},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL191,MSG_Fueldata!W$54:W$70)/$E191/8.76","v":309.66514459665143},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL191,MSG_Fueldata!X$54:X$70)/$E191/8.76","v":314.61187214611874},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL191,MSG_Fueldata!Y$54:Y$70)/$E191/8.76","v":318.56925418569256},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL191,MSG_Fueldata!Z$54:Z$70)/$E191/8.76","v":322.52663622526637},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL191,MSG_Fueldata!AA$54:AA$70)/$E191/8.76","v":326.48401826484019},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL191,MSG_Fueldata!AB$54:AB$70)/$E191/8.76","v":330.441400304414},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL191,MSG_Fueldata!AC$54:AC$70)/$E191/8.76","v":334.39878234398788},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL191,MSG_Fueldata!AD$54:AD$70)/$E191/8.76","v":338.35616438356163},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL191,MSG_Fueldata!AE$54:AE$70)/$E191/8.76","v":342.31354642313545},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL191,MSG_Fueldata!AF$54:AF$70)/$E191/8.76","v":346.27092846270932},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL191,MSG_Fueldata!AG$54:AG$70)/$E191/8.76","v":350.22831050228314},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL191,MSG_Fueldata!AH$54:AH$70)/$E191/8.76","v":354.84525621511921},354.84525621511921,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL191,MSG_Fueldata!AI$54:AI$70)/$E191/8.76","v":354.84525621511921},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL191,MSG_Fueldata!AJ$54:AJ$70)/$E191/8.76","v":354.84525621511921},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A197","v":"BUREPODSNUDia"},"BUR","EPODSNUDia",{"$f":"LEFT(B192,2)&\"w\"&C192","v":"BUwEPODSNUDia"},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A192,MSG_SiteSpecific!$G$8:$G$251)","v":0.34615384615384615},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A192,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0.7703279999999999},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A192,MSG_SiteSpecific!$H$8:$H$251)","v":87.6},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A192,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A192,MSG_SiteSpecific!$L$8:$L$251)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A192,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A192,MSG_SiteSpecific!$K$8:$K$251)","v":0.80136986301369861},null,{"$f":"IF(LEFT(C192,5)=\"EPHYD\",VLOOKUP(A192,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A192,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"Diapaga "},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A192,MSG_SiteSpecific!$M$8:$M$251)","v":1123.5},1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,{"$f":"IF(MID($A192,6,1)=\"O\",MID($A192,6,3)&LEFT(VLOOKUP($B192,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A192,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B192,NameConvs!$B$57:$G$69,6,FALSE),MID($A192,6,3)))","v":"ODSI"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL192,MSG_Fueldata!N$54:N$70)/$E192/8.76","v":262.17656012176559},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL192,MSG_Fueldata!O$54:O$70)/$E192/8.76","v":267.45306950786409},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL192,MSG_Fueldata!P$54:P$70)/$E192/8.76","v":272.72957889396247},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL192,MSG_Fueldata!Q$54:Q$70)/$E192/8.76","v":278.00608828006091},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL192,MSG_Fueldata!R$54:R$70)/$E192/8.76","v":283.28259766615935},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL192,MSG_Fueldata!S$54:S$70)/$E192/8.76","v":288.55910705225773},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL192,MSG_Fueldata!T$54:T$70)/$E192/8.76","v":293.83561643835617},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL192,MSG_Fueldata!U$54:U$70)/$E192/8.76","v":299.11212582445461},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL192,MSG_Fueldata!V$54:V$70)/$E192/8.76","v":304.38863521055299},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL192,MSG_Fueldata!W$54:W$70)/$E192/8.76","v":309.66514459665143},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL192,MSG_Fueldata!X$54:X$70)/$E192/8.76","v":314.61187214611874},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL192,MSG_Fueldata!Y$54:Y$70)/$E192/8.76","v":318.56925418569256},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL192,MSG_Fueldata!Z$54:Z$70)/$E192/8.76","v":322.52663622526637},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL192,MSG_Fueldata!AA$54:AA$70)/$E192/8.76","v":326.48401826484019},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL192,MSG_Fueldata!AB$54:AB$70)/$E192/8.76","v":330.441400304414},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL192,MSG_Fueldata!AC$54:AC$70)/$E192/8.76","v":334.39878234398788},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL192,MSG_Fueldata!AD$54:AD$70)/$E192/8.76","v":338.35616438356163},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL192,MSG_Fueldata!AE$54:AE$70)/$E192/8.76","v":342.31354642313545},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL192,MSG_Fueldata!AF$54:AF$70)/$E192/8.76","v":346.27092846270932},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL192,MSG_Fueldata!AG$54:AG$70)/$E192/8.76","v":350.22831050228314},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL192,MSG_Fueldata!AH$54:AH$70)/$E192/8.76","v":354.84525621511921},354.84525621511921,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL192,MSG_Fueldata!AI$54:AI$70)/$E192/8.76","v":354.84525621511921},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL192,MSG_Fueldata!AJ$54:AJ$70)/$E192/8.76","v":354.84525621511921},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A198","v":"BUREPOHFNCKom"},"BUR","EPOHFNCKom","BUwEPOHFNCKom",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A193,MSG_SiteSpecific!$G$8:$G$251)","v":0.37894736842105264},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A193,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0.76636500000000007},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A193,MSG_SiteSpecific!$H$8:$H$251)","v":87.6},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A193,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A193,MSG_SiteSpecific!$L$8:$L$251)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A193,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A193,MSG_SiteSpecific!$K$8:$K$251)","v":0.80136986301369861},null,{"$f":"IF(LEFT(C193,5)=\"EPHYD\",VLOOKUP(A193,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A193,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"Komsilga "},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A193,MSG_SiteSpecific!$M$8:$M$251)","v":1123.5},1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,{"$f":"AH193","v":1123.5},1123.5,1123.5,{"$f":"IF(MID($A193,6,1)=\"O\",MID($A193,6,3)&LEFT(VLOOKUP($B193,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A193,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B193,NameConvs!$B$57:$G$69,6,FALSE),MID($A193,6,3)))","v":"OHFI"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL193,MSG_Fueldata!N$54:N$70)/$E193/8.76","v":154.83891425672249},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL193,MSG_Fueldata!O$54:O$70)/$E193/8.76","v":157.85134449518011},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL193,MSG_Fueldata!P$54:P$70)/$E193/8.76","v":160.86377473363774},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL193,MSG_Fueldata!Q$54:Q$70)/$E193/8.76","v":163.87620497209537},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL193,MSG_Fueldata!R$54:R$70)/$E193/8.76","v":166.88863521055302},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL193,MSG_Fueldata!S$54:S$70)/$E193/8.76","v":169.90106544901064},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL193,MSG_Fueldata!T$54:T$70)/$E193/8.76","v":172.9134956874683},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL193,MSG_Fueldata!U$54:U$70)/$E193/8.76","v":175.92592592592592},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL193,MSG_Fueldata!V$54:V$70)/$E193/8.76","v":178.93835616438358},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL193,MSG_Fueldata!W$54:W$70)/$E193/8.76","v":181.9507864028412},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL193,MSG_Fueldata!X$54:X$70)/$E193/8.76","v":184.96321664129886},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL193,MSG_Fueldata!Y$54:Y$70)/$E193/8.76","v":187.37316083206494},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL193,MSG_Fueldata!Z$54:Z$70)/$E193/8.76","v":189.78310502283105},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL193,MSG_Fueldata!AA$54:AA$70)/$E193/8.76","v":192.19304921359716},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL193,MSG_Fueldata!AB$54:AB$70)/$E193/8.76","v":194.60299340436327},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL193,MSG_Fueldata!AC$54:AC$70)/$E193/8.76","v":197.01293759512936},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL193,MSG_Fueldata!AD$54:AD$70)/$E193/8.76","v":199.42288178589547},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL193,MSG_Fueldata!AE$54:AE$70)/$E193/8.76","v":201.83282597666158},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL193,MSG_Fueldata!AF$54:AF$70)/$E193/8.76","v":204.24277016742769},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL193,MSG_Fueldata!AG$54:AG$70)/$E193/8.76","v":206.65271435819383},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL193,MSG_Fueldata!AH$54:AH$70)/$E193/8.76","v":209.3639015728057},{"$f":"BG193","v":209.3639015728057},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL193,MSG_Fueldata!AI$54:AI$70)/$E193/8.76","v":209.3639015728057},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL193,MSG_Fueldata!AJ$54:AJ$70)/$E193/8.76","v":209.3639015728057},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A199","v":"BUREPOHFNCBob"},"BUR","EPOHFNCBob","BUwEPOHFNCBob",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A194,MSG_SiteSpecific!$G$8:$G$251)","v":0.37894736842105264},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A194,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0.76636500000000007},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A194,MSG_SiteSpecific!$H$8:$H$251)","v":87.6},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A194,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A194,MSG_SiteSpecific!$L$8:$L$251)","v":30},{"$f":"-PMT(disc_rate,I194,1)/(1+disc_rate)","v":9.6435680229667184E-2},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A194,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A194,MSG_SiteSpecific!$K$8:$K$251)","v":0.80136986301369861},null,{"$f":"IF(LEFT(C194,5)=\"EPHYD\",VLOOKUP(A194,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A194,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"Bobo 2 "},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A194,MSG_SiteSpecific!$M$8:$M$251)","v":1123.5},1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,{"$f":"IF(MID($A194,6,1)=\"O\",MID($A194,6,3)&LEFT(VLOOKUP($B194,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A194,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B194,NameConvs!$B$57:$G$69,6,FALSE),MID($A194,6,3)))","v":"OHFI"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL194,MSG_Fueldata!N$54:N$70)/$E194/8.76","v":154.83891425672249},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL194,MSG_Fueldata!O$54:O$70)/$E194/8.76","v":157.85134449518011},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL194,MSG_Fueldata!P$54:P$70)/$E194/8.76","v":160.86377473363774},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL194,MSG_Fueldata!Q$54:Q$70)/$E194/8.76","v":163.87620497209537},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL194,MSG_Fueldata!R$54:R$70)/$E194/8.76","v":166.88863521055302},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL194,MSG_Fueldata!S$54:S$70)/$E194/8.76","v":169.90106544901064},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL194,MSG_Fueldata!T$54:T$70)/$E194/8.76","v":172.9134956874683},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL194,MSG_Fueldata!U$54:U$70)/$E194/8.76","v":175.92592592592592},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL194,MSG_Fueldata!V$54:V$70)/$E194/8.76","v":178.93835616438358},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL194,MSG_Fueldata!W$54:W$70)/$E194/8.76","v":181.9507864028412},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL194,MSG_Fueldata!X$54:X$70)/$E194/8.76","v":184.96321664129886},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL194,MSG_Fueldata!Y$54:Y$70)/$E194/8.76","v":187.37316083206494},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL194,MSG_Fueldata!Z$54:Z$70)/$E194/8.76","v":189.78310502283105},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL194,MSG_Fueldata!AA$54:AA$70)/$E194/8.76","v":192.19304921359716},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL194,MSG_Fueldata!AB$54:AB$70)/$E194/8.76","v":194.60299340436327},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL194,MSG_Fueldata!AC$54:AC$70)/$E194/8.76","v":197.01293759512936},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL194,MSG_Fueldata!AD$54:AD$70)/$E194/8.76","v":199.42288178589547},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL194,MSG_Fueldata!AE$54:AE$70)/$E194/8.76","v":201.83282597666158},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL194,MSG_Fueldata!AF$54:AF$70)/$E194/8.76","v":204.24277016742769},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL194,MSG_Fueldata!AG$54:AG$70)/$E194/8.76","v":206.65271435819383},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL194,MSG_Fueldata!AH$54:AH$70)/$E194/8.76","v":209.3639015728057},209.3639015728057,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL194,MSG_Fueldata!AI$54:AI$70)/$E194/8.76","v":209.3639015728057},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL194,MSG_Fueldata!AJ$54:AJ$70)/$E194/8.76","v":209.3639015728057},null,{"$error":"#VALUE!"},{"$f":"(($H194+O194*$J194)/($K194*8.76)+$G194/8.76+AN194+$F194*BM$2)/$M194","v":{"$error":"#VALUE!"}},{"$f":"(($H194+P194*$J194)/($K194*8.76)+$G194/8.76+AO194+$F194*BN$2)/$M194","v":{"$error":"#VALUE!"}},{"$f":"(($H194+Q194*$J194)/($K194*8.76)+$G194/8.76+AP194+$F194*BO$2)/$M194","v":{"$error":"#VALUE!"}},{"$f":"(($H194+R194*$J194)/($K194*8.76)+$G194/8.76+AQ194+$F194*BP$2)/$M194","v":{"$error":"#VALUE!"}},{"$f":"(($H194+S194*$J194)/($K194*8.76)+$G194/8.76+AR194+$F194*BQ$2)/$M194","v":{"$error":"#VALUE!"}},{"$f":"(($H194+T194*$J194)/($K194*8.76)+$G194/8.76+AS194+$F194*BR$2)/$M194","v":{"$error":"#VALUE!"}},{"$f":"(($H194+U194*$J194)/($K194*8.76)+$G194/8.76+AT194+$F194*BS$2)/$M194","v":{"$error":"#VALUE!"}},{"$f":"(($H194+V194*$J194)/($K194*8.76)+$G194/8.76+AU194+$F194*BT$2)/$M194","v":{"$error":"#VALUE!"}},{"$f":"(($H194+W194*$J194)/($K194*8.76)+$G194/8.76+AV194+$F194*BU$2)/$M194","v":{"$error":"#VALUE!"}},{"$f":"(($H194+X194*$J194)/($K194*8.76)+$G194/8.76+AW194+$F194*BV$2)/$M194","v":{"$error":"#VALUE!"}},{"$f":"(($H194+Y194*$J194)/($K194*8.76)+$G194/8.76+AX194+$F194*BW$2)/$M194","v":{"$error":"#VALUE!"}},{"$f":"(($H194+Z194*$J194)/($K194*8.76)+$G194/8.76+AY194+$F194*BX$2)/$M194","v":{"$error":"#VALUE!"}},{"$f":"(($H194+AA194*$J194)/($K194*8.76)+$G194/8.76+AZ194+$F194*BY$2)/$M194","v":{"$error":"#VALUE!"}},{"$f":"(($H194+AB194*$J194)/($K194*8.76)+$G194/8.76+BA194+$F194*BZ$2)/$M194","v":{"$error":"#VALUE!"}},{"$f":"(($H194+AC194*$J194)/($K194*8.76)+$G194/8.76+BB194+$F194*CA$2)/$M194","v":{"$error":"#VALUE!"}},{"$f":"(($H194+AD194*$J194)/($K194*8.76)+$G194/8.76+BC194+$F194*CB$2)/$M194","v":{"$error":"#VALUE!"}},{"$f":"(($H194+AE194*$J194)/($K194*8.76)+$G194/8.76+BD194+$F194*CC$2)/$M194","v":{"$error":"#VALUE!"}},{"$f":"(($H194+AF194*$J194)/($K194*8.76)+$G194/8.76+BE194+$F194*CD$2)/$M194","v":{"$error":"#VALUE!"}},{"$f":"(($H194+AG194*$J194)/($K194*8.76)+$G194/8.76+BF194+$F194*CE$2)/$M194","v":{"$error":"#VALUE!"}},{"$f":"(($H194+AH194*$J194)/($K194*8.76)+$G194/8.76+BG194+$F194*CF$2)/$M194","v":{"$error":"#VALUE!"}},{"$f":"(($H194+AI194*$J194)/($K194*8.76)+$G194/8.76+BH194+$F194*CG$2)/$M194","v":{"$error":"#VALUE!"}},{"$f":"(($H194+AJ194*$J194)/($K194*8.76)+$G194/8.76+BI194+$F194*CH$2)/$M194","v":{"$error":"#VALUE!"}},{"$f":"(($H194+AK194*$J194)/($K194*8.76)+$G194/8.76+BJ194+$F194*CI$2)/$M194","v":{"$error":"#VALUE!"}}]
[{"$f":"MSG_SiteSpecific!A200","v":"BUREPSOLNUOua"},"BUR","EPSOLNUOua","BUwEPSOLNUOua",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A195,MSG_SiteSpecific!$G$8:$G$251)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A195,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A195,MSG_SiteSpecific!$H$8:$H$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A195,MSG_SiteSpecific!$N$8:$N$251)","v":20},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A195,MSG_SiteSpecific!$L$8:$L$251)","v":20},0.1067814770659507,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A195,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A195,MSG_SiteSpecific!$K$8:$K$251)","v":0.25},null,{"$f":"IF(LEFT(C195,5)=\"EPHYD\",VLOOKUP(A195,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A195,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"Ouaga Solaire "},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A195,MSG_SiteSpecific!$M$8:$M$251)","v":3660},3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,{"$f":"IF(MID($A195,6,1)=\"O\",MID($A195,6,3)&LEFT(VLOOKUP($B195,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A195,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B195,NameConvs!$B$57:$G$69,6,FALSE),MID($A195,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL195,MSG_Fueldata!N$54:N$70)/$E195/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL195,MSG_Fueldata!O$54:O$70)/$E195/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL195,MSG_Fueldata!P$54:P$70)/$E195/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL195,MSG_Fueldata!Q$54:Q$70)/$E195/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL195,MSG_Fueldata!R$54:R$70)/$E195/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL195,MSG_Fueldata!S$54:S$70)/$E195/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL195,MSG_Fueldata!T$54:T$70)/$E195/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL195,MSG_Fueldata!U$54:U$70)/$E195/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL195,MSG_Fueldata!V$54:V$70)/$E195/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL195,MSG_Fueldata!W$54:W$70)/$E195/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL195,MSG_Fueldata!X$54:X$70)/$E195/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL195,MSG_Fueldata!Y$54:Y$70)/$E195/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL195,MSG_Fueldata!Z$54:Z$70)/$E195/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL195,MSG_Fueldata!AA$54:AA$70)/$E195/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL195,MSG_Fueldata!AB$54:AB$70)/$E195/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL195,MSG_Fueldata!AC$54:AC$70)/$E195/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL195,MSG_Fueldata!AD$54:AD$70)/$E195/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL195,MSG_Fueldata!AE$54:AE$70)/$E195/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL195,MSG_Fueldata!AF$54:AF$70)/$E195/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL195,MSG_Fueldata!AG$54:AG$70)/$E195/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL195,MSG_Fueldata!AH$54:AH$70)/$E195/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL195,MSG_Fueldata!AI$54:AI$70)/$E195/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL195,MSG_Fueldata!AJ$54:AJ$70)/$E195/8.76","v":0},null,{"$f":"(($H195+N195*$J195)/($K195*8.76)+$G195/8.76+AM195+$F195*BL$2)/$M195","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A201","v":"BUREPSOLNUMan"},"BUR","EPSOLNUMan","BUwEPSOLNUMan",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A196,MSG_SiteSpecific!$G$8:$G$251)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A196,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A196,MSG_SiteSpecific!$H$8:$H$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A196,MSG_SiteSpecific!$N$8:$N$251)","v":20},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A196,MSG_SiteSpecific!$L$8:$L$251)","v":20},0.1067814770659507,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A196,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A196,MSG_SiteSpecific!$K$8:$K$251)","v":0.25},null,{"$f":"IF(LEFT(C196,5)=\"EPHYD\",VLOOKUP(A196,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A196,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"Mana (SEMAFO) "},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A196,MSG_SiteSpecific!$M$8:$M$251)","v":3660},3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,{"$f":"IF(MID($A196,6,1)=\"O\",MID($A196,6,3)&LEFT(VLOOKUP($B196,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A196,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B196,NameConvs!$B$57:$G$69,6,FALSE),MID($A196,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL196,MSG_Fueldata!N$54:N$70)/$E196/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL196,MSG_Fueldata!O$54:O$70)/$E196/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL196,MSG_Fueldata!P$54:P$70)/$E196/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL196,MSG_Fueldata!Q$54:Q$70)/$E196/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL196,MSG_Fueldata!R$54:R$70)/$E196/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL196,MSG_Fueldata!S$54:S$70)/$E196/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL196,MSG_Fueldata!T$54:T$70)/$E196/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL196,MSG_Fueldata!U$54:U$70)/$E196/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL196,MSG_Fueldata!V$54:V$70)/$E196/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL196,MSG_Fueldata!W$54:W$70)/$E196/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL196,MSG_Fueldata!X$54:X$70)/$E196/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL196,MSG_Fueldata!Y$54:Y$70)/$E196/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL196,MSG_Fueldata!Z$54:Z$70)/$E196/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL196,MSG_Fueldata!AA$54:AA$70)/$E196/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL196,MSG_Fueldata!AB$54:AB$70)/$E196/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL196,MSG_Fueldata!AC$54:AC$70)/$E196/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL196,MSG_Fueldata!AD$54:AD$70)/$E196/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL196,MSG_Fueldata!AE$54:AE$70)/$E196/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL196,MSG_Fueldata!AF$54:AF$70)/$E196/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL196,MSG_Fueldata!AG$54:AG$70)/$E196/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL196,MSG_Fueldata!AH$54:AH$70)/$E196/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL196,MSG_Fueldata!AI$54:AI$70)/$E196/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL196,MSG_Fueldata!AJ$54:AJ$70)/$E196/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A202","v":"BUREPHYDNUDANou"},"BUR","EPHYDNUDANou","BUwEPHYDNUDANou",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A197,MSG_SiteSpecific!$G$8:$G$251)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A197,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A197,MSG_SiteSpecific!$H$8:$H$251)","v":2},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A197,MSG_SiteSpecific!$N$8:$N$251)","v":105},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A197,MSG_SiteSpecific!$L$8:$L$251)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A197,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A197,MSG_SiteSpecific!$K$8:$K$251)","v":0.29353120243531206},null,{"$f":"IF(LEFT(C197,5)=\"EPHYD\",VLOOKUP(A197,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A197,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"Noumbiel"},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A197,MSG_SiteSpecific!$M$8:$M$251)","v":4767},4767,4767,4767,4767,4767,4767,4767,4767,4767,4767,4767,4767,4767,4767,4767,4767,4767,4767,4767,4767,4767,4767,4767,{"$f":"IF(MID($A197,6,1)=\"O\",MID($A197,6,3)&LEFT(VLOOKUP($B197,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A197,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B197,NameConvs!$B$57:$G$69,6,FALSE),MID($A197,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL197,MSG_Fueldata!N$54:N$70)/$E197/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL197,MSG_Fueldata!O$54:O$70)/$E197/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL197,MSG_Fueldata!P$54:P$70)/$E197/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL197,MSG_Fueldata!Q$54:Q$70)/$E197/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL197,MSG_Fueldata!R$54:R$70)/$E197/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL197,MSG_Fueldata!S$54:S$70)/$E197/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL197,MSG_Fueldata!T$54:T$70)/$E197/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL197,MSG_Fueldata!U$54:U$70)/$E197/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL197,MSG_Fueldata!V$54:V$70)/$E197/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL197,MSG_Fueldata!W$54:W$70)/$E197/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL197,MSG_Fueldata!X$54:X$70)/$E197/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL197,MSG_Fueldata!Y$54:Y$70)/$E197/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL197,MSG_Fueldata!Z$54:Z$70)/$E197/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL197,MSG_Fueldata!AA$54:AA$70)/$E197/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL197,MSG_Fueldata!AB$54:AB$70)/$E197/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL197,MSG_Fueldata!AC$54:AC$70)/$E197/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL197,MSG_Fueldata!AD$54:AD$70)/$E197/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL197,MSG_Fueldata!AE$54:AE$70)/$E197/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL197,MSG_Fueldata!AF$54:AF$70)/$E197/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL197,MSG_Fueldata!AG$54:AG$70)/$E197/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL197,MSG_Fueldata!AH$54:AH$70)/$E197/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL197,MSG_Fueldata!AI$54:AI$70)/$E197/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL197,MSG_Fueldata!AJ$54:AJ$70)/$E197/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A203","v":"BUREPHYDNUDABou"},"BUR","EPHYDNUDABou","BUwEPHYDNUDABou",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A198,MSG_SiteSpecific!$G$8:$G$251)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A198,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A198,MSG_SiteSpecific!$H$8:$H$251)","v":2},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A198,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A198,MSG_SiteSpecific!$L$8:$L$251)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A198,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A198,MSG_SiteSpecific!$K$8:$K$251)","v":0.21689497716894979},null,{"$f":"IF(LEFT(C198,5)=\"EPHYD\",VLOOKUP(A198,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A198,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"Bougouriba "},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A198,MSG_SiteSpecific!$M$8:$M$251)","v":10125},10125,10125,10125,10125,10125,10125,10125,10125,10125,10125,10125,10125,10125,10125,10125,10125,10125,10125,10125,10125,10125,10125,10125,{"$f":"IF(MID($A198,6,1)=\"O\",MID($A198,6,3)&LEFT(VLOOKUP($B198,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A198,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B198,NameConvs!$B$57:$G$69,6,FALSE),MID($A198,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL198,MSG_Fueldata!N$54:N$70)/$E198/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL198,MSG_Fueldata!O$54:O$70)/$E198/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL198,MSG_Fueldata!P$54:P$70)/$E198/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL198,MSG_Fueldata!Q$54:Q$70)/$E198/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL198,MSG_Fueldata!R$54:R$70)/$E198/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL198,MSG_Fueldata!S$54:S$70)/$E198/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL198,MSG_Fueldata!T$54:T$70)/$E198/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL198,MSG_Fueldata!U$54:U$70)/$E198/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL198,MSG_Fueldata!V$54:V$70)/$E198/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL198,MSG_Fueldata!W$54:W$70)/$E198/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL198,MSG_Fueldata!X$54:X$70)/$E198/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL198,MSG_Fueldata!Y$54:Y$70)/$E198/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL198,MSG_Fueldata!Z$54:Z$70)/$E198/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL198,MSG_Fueldata!AA$54:AA$70)/$E198/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL198,MSG_Fueldata!AB$54:AB$70)/$E198/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL198,MSG_Fueldata!AC$54:AC$70)/$E198/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL198,MSG_Fueldata!AD$54:AD$70)/$E198/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL198,MSG_Fueldata!AE$54:AE$70)/$E198/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL198,MSG_Fueldata!AF$54:AF$70)/$E198/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL198,MSG_Fueldata!AG$54:AG$70)/$E198/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL198,MSG_Fueldata!AH$54:AH$70)/$E198/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL198,MSG_Fueldata!AI$54:AI$70)/$E198/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL198,MSG_Fueldata!AJ$54:AJ$70)/$E198/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A210","v":"NIGEPGASNUTAG"},"NIG","EPGASNUTAG","NIwEPGASNUTAG",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A199,MSG_SiteSpecific!$G$8:$G$251)","v":0.28346456692913385},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A199,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A199,MSG_SiteSpecific!$H$8:$H$251)","v":21.9},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A199,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A199,MSG_SiteSpecific!$L$8:$L$251)","v":25},0.10015279290001895,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A199,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A199,MSG_SiteSpecific!$K$8:$K$251)","v":0.85562100456621004},null,{"$f":"IF(LEFT(C199,5)=\"EPHYD\",VLOOKUP(A199,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A199,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"TAG Niamey 2 "},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A199,MSG_SiteSpecific!$M$8:$M$251)","v":633.15},633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,{"$f":"IF(MID($A199,6,1)=\"O\",MID($A199,6,3)&LEFT(VLOOKUP($B199,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A199,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B199,NameConvs!$B$57:$G$69,6,FALSE),MID($A199,6,3)))","v":"GASNA"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL199,MSG_Fueldata!N$54:N$70)/$E199/8.76","v":153.71607052257738},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL199,MSG_Fueldata!O$54:O$70)/$E199/8.76","v":155.48801369863014},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL199,MSG_Fueldata!P$54:P$70)/$E199/8.76","v":157.25995687468293},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL199,MSG_Fueldata!Q$54:Q$70)/$E199/8.76","v":159.03190005073569},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL199,MSG_Fueldata!R$54:R$70)/$E199/8.76","v":160.80384322678844},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL199,MSG_Fueldata!S$54:S$70)/$E199/8.76","v":162.5757864028412},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL199,MSG_Fueldata!T$54:T$70)/$E199/8.76","v":164.34772957889396},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL199,MSG_Fueldata!U$54:U$70)/$E199/8.76","v":166.11967275494675},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL199,MSG_Fueldata!V$54:V$70)/$E199/8.76","v":167.89161593099951},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL199,MSG_Fueldata!W$54:W$70)/$E199/8.76","v":169.66355910705227},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL199,MSG_Fueldata!X$54:X$70)/$E199/8.76","v":171.43550228310502},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL199,MSG_Fueldata!Y$54:Y$70)/$E199/8.76","v":174.09341704718418},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL199,MSG_Fueldata!Z$54:Z$70)/$E199/8.76","v":176.75133181126333},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL199,MSG_Fueldata!AA$54:AA$70)/$E199/8.76","v":179.40924657534251},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL199,MSG_Fueldata!AB$54:AB$70)/$E199/8.76","v":182.06716133942163},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL199,MSG_Fueldata!AC$54:AC$70)/$E199/8.76","v":184.72507610350078},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL199,MSG_Fueldata!AD$54:AD$70)/$E199/8.76","v":187.38299086757993},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL199,MSG_Fueldata!AE$54:AE$70)/$E199/8.76","v":190.04090563165909},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL199,MSG_Fueldata!AF$54:AF$70)/$E199/8.76","v":192.69882039573824},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL199,MSG_Fueldata!AG$54:AG$70)/$E199/8.76","v":195.35673515981736},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL199,MSG_Fueldata!AH$54:AH$70)/$E199/8.76","v":198.01464992389654},198.01464992389654,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL199,MSG_Fueldata!AI$54:AI$70)/$E199/8.76","v":198.01464992389654},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL199,MSG_Fueldata!AJ$54:AJ$70)/$E199/8.76","v":198.01464992389654},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A211","v":"NIGEPOHFNCNia"},"NIG","EPOHFNCNia","NIwEPOHFNCNia",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A200,MSG_SiteSpecific!$G$8:$G$251)","v":0.37894736842105264},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A200,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0.76636500000000007},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A200,MSG_SiteSpecific!$H$8:$H$251)","v":87.6},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A200,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A200,MSG_SiteSpecific!$L$8:$L$251)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A200,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A200,MSG_SiteSpecific!$K$8:$K$251)","v":0.80136986301369861},null,{"$f":"IF(LEFT(C200,5)=\"EPHYD\",VLOOKUP(A200,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A200,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"Niamey 2 "},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A200,MSG_SiteSpecific!$M$8:$M$251)","v":1123.5},1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,{"$f":"IF(MID($A200,6,1)=\"O\",MID($A200,6,3)&LEFT(VLOOKUP($B200,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A200,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B200,NameConvs!$B$57:$G$69,6,FALSE),MID($A200,6,3)))","v":"OHFI"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL200,MSG_Fueldata!N$54:N$70)/$E200/8.76","v":154.83891425672249},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL200,MSG_Fueldata!O$54:O$70)/$E200/8.76","v":157.85134449518011},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL200,MSG_Fueldata!P$54:P$70)/$E200/8.76","v":160.86377473363774},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL200,MSG_Fueldata!Q$54:Q$70)/$E200/8.76","v":163.87620497209537},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL200,MSG_Fueldata!R$54:R$70)/$E200/8.76","v":166.88863521055302},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL200,MSG_Fueldata!S$54:S$70)/$E200/8.76","v":169.90106544901064},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL200,MSG_Fueldata!T$54:T$70)/$E200/8.76","v":172.9134956874683},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL200,MSG_Fueldata!U$54:U$70)/$E200/8.76","v":175.92592592592592},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL200,MSG_Fueldata!V$54:V$70)/$E200/8.76","v":178.93835616438358},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL200,MSG_Fueldata!W$54:W$70)/$E200/8.76","v":181.9507864028412},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL200,MSG_Fueldata!X$54:X$70)/$E200/8.76","v":184.96321664129886},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL200,MSG_Fueldata!Y$54:Y$70)/$E200/8.76","v":187.37316083206494},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL200,MSG_Fueldata!Z$54:Z$70)/$E200/8.76","v":189.78310502283105},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL200,MSG_Fueldata!AA$54:AA$70)/$E200/8.76","v":192.19304921359716},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL200,MSG_Fueldata!AB$54:AB$70)/$E200/8.76","v":194.60299340436327},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL200,MSG_Fueldata!AC$54:AC$70)/$E200/8.76","v":197.01293759512936},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL200,MSG_Fueldata!AD$54:AD$70)/$E200/8.76","v":199.42288178589547},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL200,MSG_Fueldata!AE$54:AE$70)/$E200/8.76","v":201.83282597666158},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL200,MSG_Fueldata!AF$54:AF$70)/$E200/8.76","v":204.24277016742769},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL200,MSG_Fueldata!AG$54:AG$70)/$E200/8.76","v":206.65271435819383},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL200,MSG_Fueldata!AH$54:AH$70)/$E200/8.76","v":209.3639015728057},209.3639015728057,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL200,MSG_Fueldata!AI$54:AI$70)/$E200/8.76","v":209.3639015728057},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL200,MSG_Fueldata!AJ$54:AJ$70)/$E200/8.76","v":209.3639015728057},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A212","v":"NIGEPODSNUDos"},"NIG","EPODSNUDos","NIwEPODSNUDos",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A201,MSG_SiteSpecific!$G$8:$G$251)","v":0.34615384615384615},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A201,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0.7703279999999999},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A201,MSG_SiteSpecific!$H$8:$H$251)","v":87.6},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A201,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A201,MSG_SiteSpecific!$L$8:$L$251)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A201,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A201,MSG_SiteSpecific!$K$8:$K$251)","v":0.80136986301369861},null,{"$f":"IF(LEFT(C201,5)=\"EPHYD\",VLOOKUP(A201,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A201,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"Dossou "},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A201,MSG_SiteSpecific!$M$8:$M$251)","v":1123.5},1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,{"$f":"IF(MID($A201,6,1)=\"O\",MID($A201,6,3)&LEFT(VLOOKUP($B201,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A201,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B201,NameConvs!$B$57:$G$69,6,FALSE),MID($A201,6,3)))","v":"ODSI"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL201,MSG_Fueldata!N$54:N$70)/$E201/8.76","v":262.17656012176559},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL201,MSG_Fueldata!O$54:O$70)/$E201/8.76","v":267.45306950786409},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL201,MSG_Fueldata!P$54:P$70)/$E201/8.76","v":272.72957889396247},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL201,MSG_Fueldata!Q$54:Q$70)/$E201/8.76","v":278.00608828006091},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL201,MSG_Fueldata!R$54:R$70)/$E201/8.76","v":283.28259766615935},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL201,MSG_Fueldata!S$54:S$70)/$E201/8.76","v":288.55910705225773},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL201,MSG_Fueldata!T$54:T$70)/$E201/8.76","v":293.83561643835617},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL201,MSG_Fueldata!U$54:U$70)/$E201/8.76","v":299.11212582445461},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL201,MSG_Fueldata!V$54:V$70)/$E201/8.76","v":304.38863521055299},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL201,MSG_Fueldata!W$54:W$70)/$E201/8.76","v":309.66514459665143},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL201,MSG_Fueldata!X$54:X$70)/$E201/8.76","v":314.61187214611874},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL201,MSG_Fueldata!Y$54:Y$70)/$E201/8.76","v":318.56925418569256},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL201,MSG_Fueldata!Z$54:Z$70)/$E201/8.76","v":322.52663622526637},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL201,MSG_Fueldata!AA$54:AA$70)/$E201/8.76","v":326.48401826484019},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL201,MSG_Fueldata!AB$54:AB$70)/$E201/8.76","v":330.441400304414},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL201,MSG_Fueldata!AC$54:AC$70)/$E201/8.76","v":334.39878234398788},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL201,MSG_Fueldata!AD$54:AD$70)/$E201/8.76","v":338.35616438356163},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL201,MSG_Fueldata!AE$54:AE$70)/$E201/8.76","v":342.31354642313545},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL201,MSG_Fueldata!AF$54:AF$70)/$E201/8.76","v":346.27092846270932},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL201,MSG_Fueldata!AG$54:AG$70)/$E201/8.76","v":350.22831050228314},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL201,MSG_Fueldata!AH$54:AH$70)/$E201/8.76","v":354.84525621511921},354.84525621511921,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL201,MSG_Fueldata!AI$54:AI$70)/$E201/8.76","v":354.84525621511921},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL201,MSG_Fueldata!AJ$54:AJ$70)/$E201/8.76","v":354.84525621511921},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A213","v":"NIGEPODSNUTil"},"NIG","EPODSNUTil","NIwEPODSNUTil",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A202,MSG_SiteSpecific!$G$8:$G$251)","v":0.34615384615384615},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A202,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0.7703279999999999},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A202,MSG_SiteSpecific!$H$8:$H$251)","v":87.6},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A202,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A202,MSG_SiteSpecific!$L$8:$L$251)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A202,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A202,MSG_SiteSpecific!$K$8:$K$251)","v":0.80136986301369861},null,{"$f":"IF(LEFT(C202,5)=\"EPHYD\",VLOOKUP(A202,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A202,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"Tillabery "},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A202,MSG_SiteSpecific!$M$8:$M$251)","v":1123.5},1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,{"$f":"IF(MID($A202,6,1)=\"O\",MID($A202,6,3)&LEFT(VLOOKUP($B202,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A202,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B202,NameConvs!$B$57:$G$69,6,FALSE),MID($A202,6,3)))","v":"ODSI"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL202,MSG_Fueldata!N$54:N$70)/$E202/8.76","v":262.17656012176559},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL202,MSG_Fueldata!O$54:O$70)/$E202/8.76","v":267.45306950786409},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL202,MSG_Fueldata!P$54:P$70)/$E202/8.76","v":272.72957889396247},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL202,MSG_Fueldata!Q$54:Q$70)/$E202/8.76","v":278.00608828006091},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL202,MSG_Fueldata!R$54:R$70)/$E202/8.76","v":283.28259766615935},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL202,MSG_Fueldata!S$54:S$70)/$E202/8.76","v":288.55910705225773},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL202,MSG_Fueldata!T$54:T$70)/$E202/8.76","v":293.83561643835617},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL202,MSG_Fueldata!U$54:U$70)/$E202/8.76","v":299.11212582445461},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL202,MSG_Fueldata!V$54:V$70)/$E202/8.76","v":304.38863521055299},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL202,MSG_Fueldata!W$54:W$70)/$E202/8.76","v":309.66514459665143},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL202,MSG_Fueldata!X$54:X$70)/$E202/8.76","v":314.61187214611874},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL202,MSG_Fueldata!Y$54:Y$70)/$E202/8.76","v":318.56925418569256},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL202,MSG_Fueldata!Z$54:Z$70)/$E202/8.76","v":322.52663622526637},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL202,MSG_Fueldata!AA$54:AA$70)/$E202/8.76","v":326.48401826484019},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL202,MSG_Fueldata!AB$54:AB$70)/$E202/8.76","v":330.441400304414},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL202,MSG_Fueldata!AC$54:AC$70)/$E202/8.76","v":334.39878234398788},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL202,MSG_Fueldata!AD$54:AD$70)/$E202/8.76","v":338.35616438356163},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL202,MSG_Fueldata!AE$54:AE$70)/$E202/8.76","v":342.31354642313545},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL202,MSG_Fueldata!AF$54:AF$70)/$E202/8.76","v":346.27092846270932},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL202,MSG_Fueldata!AG$54:AG$70)/$E202/8.76","v":350.22831050228314},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL202,MSG_Fueldata!AH$54:AH$70)/$E202/8.76","v":354.84525621511921},354.84525621511921,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL202,MSG_Fueldata!AI$54:AI$70)/$E202/8.76","v":354.84525621511921},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL202,MSG_Fueldata!AJ$54:AJ$70)/$E202/8.76","v":354.84525621511921},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A214","v":"NIGEPODSNUGay"},"NIG","EPODSNUGay","NIwEPODSNUGay",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A203,MSG_SiteSpecific!$G$8:$G$251)","v":0.34615384615384615},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A203,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0.7703279999999999},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A203,MSG_SiteSpecific!$H$8:$H$251)","v":87.6},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A203,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A203,MSG_SiteSpecific!$L$8:$L$251)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A203,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A203,MSG_SiteSpecific!$K$8:$K$251)","v":0.80136986301369861},null,{"$f":"IF(LEFT(C203,5)=\"EPHYD\",VLOOKUP(A203,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A203,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"Gaya "},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A203,MSG_SiteSpecific!$M$8:$M$251)","v":1123.5},1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,{"$f":"IF(MID($A203,6,1)=\"O\",MID($A203,6,3)&LEFT(VLOOKUP($B203,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A203,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B203,NameConvs!$B$57:$G$69,6,FALSE),MID($A203,6,3)))","v":"ODSI"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL203,MSG_Fueldata!N$54:N$70)/$E203/8.76","v":262.17656012176559},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL203,MSG_Fueldata!O$54:O$70)/$E203/8.76","v":267.45306950786409},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL203,MSG_Fueldata!P$54:P$70)/$E203/8.76","v":272.72957889396247},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL203,MSG_Fueldata!Q$54:Q$70)/$E203/8.76","v":278.00608828006091},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL203,MSG_Fueldata!R$54:R$70)/$E203/8.76","v":283.28259766615935},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL203,MSG_Fueldata!S$54:S$70)/$E203/8.76","v":288.55910705225773},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL203,MSG_Fueldata!T$54:T$70)/$E203/8.76","v":293.83561643835617},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL203,MSG_Fueldata!U$54:U$70)/$E203/8.76","v":299.11212582445461},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL203,MSG_Fueldata!V$54:V$70)/$E203/8.76","v":304.38863521055299},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL203,MSG_Fueldata!W$54:W$70)/$E203/8.76","v":309.66514459665143},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL203,MSG_Fueldata!X$54:X$70)/$E203/8.76","v":314.61187214611874},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL203,MSG_Fueldata!Y$54:Y$70)/$E203/8.76","v":318.56925418569256},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL203,MSG_Fueldata!Z$54:Z$70)/$E203/8.76","v":322.52663622526637},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL203,MSG_Fueldata!AA$54:AA$70)/$E203/8.76","v":326.48401826484019},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL203,MSG_Fueldata!AB$54:AB$70)/$E203/8.76","v":330.441400304414},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL203,MSG_Fueldata!AC$54:AC$70)/$E203/8.76","v":334.39878234398788},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL203,MSG_Fueldata!AD$54:AD$70)/$E203/8.76","v":338.35616438356163},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL203,MSG_Fueldata!AE$54:AE$70)/$E203/8.76","v":342.31354642313545},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL203,MSG_Fueldata!AF$54:AF$70)/$E203/8.76","v":346.27092846270932},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL203,MSG_Fueldata!AG$54:AG$70)/$E203/8.76","v":350.22831050228314},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL203,MSG_Fueldata!AH$54:AH$70)/$E203/8.76","v":354.84525621511921},354.84525621511921,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL203,MSG_Fueldata!AI$54:AI$70)/$E203/8.76","v":354.84525621511921},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL203,MSG_Fueldata!AJ$54:AJ$70)/$E203/8.76","v":354.84525621511921},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A215","v":"NIGEPOHFNUGou"},"NIG","EPOHFNUGou","NIwEPOHFNUGou",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A204,MSG_SiteSpecific!$G$8:$G$251)","v":0.37894736842105264},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A204,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0.76636500000000007},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A204,MSG_SiteSpecific!$H$8:$H$251)","v":87.6},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A204,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A204,MSG_SiteSpecific!$L$8:$L$251)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A204,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A204,MSG_SiteSpecific!$K$8:$K$251)","v":0.80136986301369861},null,{"$f":"IF(LEFT(C204,5)=\"EPHYD\",VLOOKUP(A204,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A204,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"Goudel "},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A204,MSG_SiteSpecific!$M$8:$M$251)","v":2058},2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,{"$f":"IF(MID($A204,6,1)=\"O\",MID($A204,6,3)&LEFT(VLOOKUP($B204,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A204,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B204,NameConvs!$B$57:$G$69,6,FALSE),MID($A204,6,3)))","v":"OHFI"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL204,MSG_Fueldata!N$54:N$70)/$E204/8.76","v":154.83891425672249},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL204,MSG_Fueldata!O$54:O$70)/$E204/8.76","v":157.85134449518011},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL204,MSG_Fueldata!P$54:P$70)/$E204/8.76","v":160.86377473363774},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL204,MSG_Fueldata!Q$54:Q$70)/$E204/8.76","v":163.87620497209537},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL204,MSG_Fueldata!R$54:R$70)/$E204/8.76","v":166.88863521055302},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL204,MSG_Fueldata!S$54:S$70)/$E204/8.76","v":169.90106544901064},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL204,MSG_Fueldata!T$54:T$70)/$E204/8.76","v":172.9134956874683},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL204,MSG_Fueldata!U$54:U$70)/$E204/8.76","v":175.92592592592592},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL204,MSG_Fueldata!V$54:V$70)/$E204/8.76","v":178.93835616438358},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL204,MSG_Fueldata!W$54:W$70)/$E204/8.76","v":181.9507864028412},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL204,MSG_Fueldata!X$54:X$70)/$E204/8.76","v":184.96321664129886},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL204,MSG_Fueldata!Y$54:Y$70)/$E204/8.76","v":187.37316083206494},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL204,MSG_Fueldata!Z$54:Z$70)/$E204/8.76","v":189.78310502283105},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL204,MSG_Fueldata!AA$54:AA$70)/$E204/8.76","v":192.19304921359716},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL204,MSG_Fueldata!AB$54:AB$70)/$E204/8.76","v":194.60299340436327},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL204,MSG_Fueldata!AC$54:AC$70)/$E204/8.76","v":197.01293759512936},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL204,MSG_Fueldata!AD$54:AD$70)/$E204/8.76","v":199.42288178589547},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL204,MSG_Fueldata!AE$54:AE$70)/$E204/8.76","v":201.83282597666158},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL204,MSG_Fueldata!AF$54:AF$70)/$E204/8.76","v":204.24277016742769},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL204,MSG_Fueldata!AG$54:AG$70)/$E204/8.76","v":206.65271435819383},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL204,MSG_Fueldata!AH$54:AH$70)/$E204/8.76","v":209.3639015728057},209.3639015728057,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL204,MSG_Fueldata!AI$54:AI$70)/$E204/8.76","v":209.3639015728057},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL204,MSG_Fueldata!AJ$54:AJ$70)/$E204/8.76","v":209.3639015728057},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A216","v":"NIGEPCOANUSal"},"NIG","EPCOANUSal","NIwEPCOANUSal",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A205,MSG_SiteSpecific!$G$8:$G$251)","v":0.33333333333333331},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A205,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":1.0410958904109591},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A205,MSG_SiteSpecific!$H$8:$H$251)","v":27.155999999999999},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A205,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A205,MSG_SiteSpecific!$L$8:$L$251)","v":35},9.4263368290815872E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A205,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A205,MSG_SiteSpecific!$K$8:$K$251)","v":0.85562100456621004},null,{"$f":"IF(LEFT(C205,5)=\"EPHYD\",VLOOKUP(A205,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A205,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"Salkadamna "},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A205,MSG_SiteSpecific!$M$8:$M$251)","v":8575},8575,8575,8575,8575,8575,8575,8575,8575,8575,8575,8575,8575,8575,8575,8575,8575,8575,8575,8575,8575,8575,8575,8575,{"$f":"IF(MID($A205,6,1)=\"O\",MID($A205,6,3)&LEFT(VLOOKUP($B205,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A205,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B205,NameConvs!$B$57:$G$69,6,FALSE),MID($A205,6,3)))","v":"COA"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL205,MSG_Fueldata!N$54:N$70)/$E205/8.76","v":49.657534246575345},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL205,MSG_Fueldata!O$54:O$70)/$E205/8.76","v":50},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL205,MSG_Fueldata!P$54:P$70)/$E205/8.76","v":50.342465753424662},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL205,MSG_Fueldata!Q$54:Q$70)/$E205/8.76","v":50.684931506849317},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL205,MSG_Fueldata!R$54:R$70)/$E205/8.76","v":51.027397260273972},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL205,MSG_Fueldata!S$54:S$70)/$E205/8.76","v":51.369863013698634},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL205,MSG_Fueldata!T$54:T$70)/$E205/8.76","v":51.712328767123289},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL205,MSG_Fueldata!U$54:U$70)/$E205/8.76","v":52.054794520547944},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL205,MSG_Fueldata!V$54:V$70)/$E205/8.76","v":52.397260273972606},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL205,MSG_Fueldata!W$54:W$70)/$E205/8.76","v":52.739726027397261},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL205,MSG_Fueldata!X$54:X$70)/$E205/8.76","v":53.082191780821923},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL205,MSG_Fueldata!Y$54:Y$70)/$E205/8.76","v":53.424657534246577},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL205,MSG_Fueldata!Z$54:Z$70)/$E205/8.76","v":53.767123287671232},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL205,MSG_Fueldata!AA$54:AA$70)/$E205/8.76","v":54.109589041095894},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL205,MSG_Fueldata!AB$54:AB$70)/$E205/8.76","v":54.452054794520549},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL205,MSG_Fueldata!AC$54:AC$70)/$E205/8.76","v":54.794520547945204},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL205,MSG_Fueldata!AD$54:AD$70)/$E205/8.76","v":55.136986301369866},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL205,MSG_Fueldata!AE$54:AE$70)/$E205/8.76","v":55.479452054794521},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL205,MSG_Fueldata!AF$54:AF$70)/$E205/8.76","v":55.821917808219176},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL205,MSG_Fueldata!AG$54:AG$70)/$E205/8.76","v":56.164383561643838},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL205,MSG_Fueldata!AH$54:AH$70)/$E205/8.76","v":56.849315068493155},56.849315068493155,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL205,MSG_Fueldata!AI$54:AI$70)/$E205/8.76","v":56.849315068493155},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL205,MSG_Fueldata!AJ$54:AJ$70)/$E205/8.76","v":56.849315068493155},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A217","v":"NIGEPGASNCZin"},"NIG","EPGASNCZin","NIwEPGASNCZin",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A206,MSG_SiteSpecific!$G$8:$G$251)","v":0.40909090909090906},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A206,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A206,MSG_SiteSpecific!$H$8:$H$251)","v":17.52},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A206,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A206,MSG_SiteSpecific!$L$8:$L$251)","v":25},0.10015279290001895,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A206,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A206,MSG_SiteSpecific!$K$8:$K$251)","v":0.85562100456621004},null,{"$f":"IF(LEFT(C206,5)=\"EPHYD\",VLOOKUP(A206,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A206,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"Zinder "},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A206,MSG_SiteSpecific!$M$8:$M$251)","v":1749},1749,1749,1749,1749,1749,1749,1749,1749,1749,1749,1749,1749,1749,1749,1749,1749,1749,1749,1749,1749,1749,1749,1749,{"$f":"IF(MID($A206,6,1)=\"O\",MID($A206,6,3)&LEFT(VLOOKUP($B206,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A206,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B206,NameConvs!$B$57:$G$69,6,FALSE),MID($A206,6,3)))","v":"GASNA"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL206,MSG_Fueldata!N$54:N$70)/$E206/8.76","v":106.51192288178592},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL206,MSG_Fueldata!O$54:O$70)/$E206/8.76","v":107.73972602739728},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL206,MSG_Fueldata!P$54:P$70)/$E206/8.76","v":108.96752917300866},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL206,MSG_Fueldata!Q$54:Q$70)/$E206/8.76","v":110.19533231862},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL206,MSG_Fueldata!R$54:R$70)/$E206/8.76","v":111.42313546423136},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL206,MSG_Fueldata!S$54:S$70)/$E206/8.76","v":112.65093860984274},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL206,MSG_Fueldata!T$54:T$70)/$E206/8.76","v":113.8787417554541},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL206,MSG_Fueldata!U$54:U$70)/$E206/8.76","v":115.10654490106548},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL206,MSG_Fueldata!V$54:V$70)/$E206/8.76","v":116.33434804667684},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL206,MSG_Fueldata!W$54:W$70)/$E206/8.76","v":117.56215119228821},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL206,MSG_Fueldata!X$54:X$70)/$E206/8.76","v":118.78995433789956},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL206,MSG_Fueldata!Y$54:Y$70)/$E206/8.76","v":120.63165905631659},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL206,MSG_Fueldata!Z$54:Z$70)/$E206/8.76","v":122.47336377473366},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL206,MSG_Fueldata!AA$54:AA$70)/$E206/8.76","v":124.31506849315072},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL206,MSG_Fueldata!AB$54:AB$70)/$E206/8.76","v":126.15677321156775},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL206,MSG_Fueldata!AC$54:AC$70)/$E206/8.76","v":127.9984779299848},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL206,MSG_Fueldata!AD$54:AD$70)/$E206/8.76","v":129.84018264840185},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL206,MSG_Fueldata!AE$54:AE$70)/$E206/8.76","v":131.6818873668189},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL206,MSG_Fueldata!AF$54:AF$70)/$E206/8.76","v":133.52359208523595},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL206,MSG_Fueldata!AG$54:AG$70)/$E206/8.76","v":135.365296803653},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL206,MSG_Fueldata!AH$54:AH$70)/$E206/8.76","v":137.20700152207004},137.20700152207004,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL206,MSG_Fueldata!AI$54:AI$70)/$E206/8.76","v":137.20700152207004},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL206,MSG_Fueldata!AJ$54:AJ$70)/$E206/8.76","v":137.20700152207004},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A218","v":"NIGEPWNDNUWin"},"NIG","EPWNDNUWin","NIwEPWNDNUWin",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A207,MSG_SiteSpecific!$G$8:$G$251)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A207,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A207,MSG_SiteSpecific!$H$8:$H$251)","v":87.6},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A207,MSG_SiteSpecific!$N$8:$N$251)","v":17},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A207,MSG_SiteSpecific!$L$8:$L$251)","v":20},0.1067814770659507,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A207,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A207,MSG_SiteSpecific!$K$8:$K$251)","v":0.30000000000000004},null,{"$f":"IF(LEFT(C207,5)=\"EPHYD\",VLOOKUP(A207,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A207,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"Wind"},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A207,MSG_SiteSpecific!$M$8:$M$251)","v":1578},1578,1578,1578,1578,1578,1578,1578,1578,1578,1578,1578,1578,1578,1578,1578,1578,1578,1578,1578,1578,1578,1578,1578,{"$f":"IF(MID($A207,6,1)=\"O\",MID($A207,6,3)&LEFT(VLOOKUP($B207,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A207,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B207,NameConvs!$B$57:$G$69,6,FALSE),MID($A207,6,3)))","v":"WND"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL207,MSG_Fueldata!N$54:N$70)/$E207/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL207,MSG_Fueldata!O$54:O$70)/$E207/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL207,MSG_Fueldata!P$54:P$70)/$E207/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL207,MSG_Fueldata!Q$54:Q$70)/$E207/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL207,MSG_Fueldata!R$54:R$70)/$E207/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL207,MSG_Fueldata!S$54:S$70)/$E207/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL207,MSG_Fueldata!T$54:T$70)/$E207/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL207,MSG_Fueldata!U$54:U$70)/$E207/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL207,MSG_Fueldata!V$54:V$70)/$E207/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL207,MSG_Fueldata!W$54:W$70)/$E207/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL207,MSG_Fueldata!X$54:X$70)/$E207/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL207,MSG_Fueldata!Y$54:Y$70)/$E207/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL207,MSG_Fueldata!Z$54:Z$70)/$E207/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL207,MSG_Fueldata!AA$54:AA$70)/$E207/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL207,MSG_Fueldata!AB$54:AB$70)/$E207/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL207,MSG_Fueldata!AC$54:AC$70)/$E207/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL207,MSG_Fueldata!AD$54:AD$70)/$E207/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL207,MSG_Fueldata!AE$54:AE$70)/$E207/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL207,MSG_Fueldata!AF$54:AF$70)/$E207/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL207,MSG_Fueldata!AG$54:AG$70)/$E207/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL207,MSG_Fueldata!AH$54:AH$70)/$E207/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL207,MSG_Fueldata!AI$54:AI$70)/$E207/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL207,MSG_Fueldata!AJ$54:AJ$70)/$E207/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A219","v":"NIGEPSOLNUSol"},"NIG","EPSOLNUSol","NIwEPSOLNUSol",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A208,MSG_SiteSpecific!$G$8:$G$251)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A208,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A208,MSG_SiteSpecific!$H$8:$H$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A208,MSG_SiteSpecific!$N$8:$N$251)","v":20},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A208,MSG_SiteSpecific!$L$8:$L$251)","v":20},0.1067814770659507,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A208,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A208,MSG_SiteSpecific!$K$8:$K$251)","v":0.25},null,{"$f":"IF(LEFT(C208,5)=\"EPHYD\",VLOOKUP(A208,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A208,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"Solar"},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A208,MSG_SiteSpecific!$M$8:$M$251)","v":4322},4322,4322,4322,4322,4322,4322,4322,4322,4322,4322,4322,4322,4322,4322,4322,4322,4322,4322,4322,4322,4322,4322,4322,{"$f":"IF(MID($A208,6,1)=\"O\",MID($A208,6,3)&LEFT(VLOOKUP($B208,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A208,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B208,NameConvs!$B$57:$G$69,6,FALSE),MID($A208,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL208,MSG_Fueldata!N$54:N$70)/$E208/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL208,MSG_Fueldata!O$54:O$70)/$E208/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL208,MSG_Fueldata!P$54:P$70)/$E208/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL208,MSG_Fueldata!Q$54:Q$70)/$E208/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL208,MSG_Fueldata!R$54:R$70)/$E208/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL208,MSG_Fueldata!S$54:S$70)/$E208/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL208,MSG_Fueldata!T$54:T$70)/$E208/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL208,MSG_Fueldata!U$54:U$70)/$E208/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL208,MSG_Fueldata!V$54:V$70)/$E208/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL208,MSG_Fueldata!W$54:W$70)/$E208/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL208,MSG_Fueldata!X$54:X$70)/$E208/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL208,MSG_Fueldata!Y$54:Y$70)/$E208/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL208,MSG_Fueldata!Z$54:Z$70)/$E208/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL208,MSG_Fueldata!AA$54:AA$70)/$E208/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL208,MSG_Fueldata!AB$54:AB$70)/$E208/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL208,MSG_Fueldata!AC$54:AC$70)/$E208/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL208,MSG_Fueldata!AD$54:AD$70)/$E208/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL208,MSG_Fueldata!AE$54:AE$70)/$E208/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL208,MSG_Fueldata!AF$54:AF$70)/$E208/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL208,MSG_Fueldata!AG$54:AG$70)/$E208/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL208,MSG_Fueldata!AH$54:AH$70)/$E208/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL208,MSG_Fueldata!AI$54:AI$70)/$E208/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL208,MSG_Fueldata!AJ$54:AJ$70)/$E208/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A220","v":"NIGEPHYDNUDAKan"},"NIG","EPHYDNUDAKan","NIwEPHYDNUDAKan",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A209,MSG_SiteSpecific!$G$8:$G$251)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A209,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A209,MSG_SiteSpecific!$H$8:$H$251)","v":2},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A209,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A209,MSG_SiteSpecific!$L$8:$L$251)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A209,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A209,MSG_SiteSpecific!$K$8:$K$251)","v":0},null,{"$f":"IF(LEFT(C209,5)=\"EPHYD\",VLOOKUP(A209,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A209,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"Kandadji "},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A209,MSG_SiteSpecific!$M$8:$M$251)","v":2400},2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,{"$f":"IF(MID($A209,6,1)=\"O\",MID($A209,6,3)&LEFT(VLOOKUP($B209,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A209,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B209,NameConvs!$B$57:$G$69,6,FALSE),MID($A209,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL209,MSG_Fueldata!N$54:N$70)/$E209/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL209,MSG_Fueldata!O$54:O$70)/$E209/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL209,MSG_Fueldata!P$54:P$70)/$E209/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL209,MSG_Fueldata!Q$54:Q$70)/$E209/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL209,MSG_Fueldata!R$54:R$70)/$E209/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL209,MSG_Fueldata!S$54:S$70)/$E209/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL209,MSG_Fueldata!T$54:T$70)/$E209/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL209,MSG_Fueldata!U$54:U$70)/$E209/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL209,MSG_Fueldata!V$54:V$70)/$E209/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL209,MSG_Fueldata!W$54:W$70)/$E209/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL209,MSG_Fueldata!X$54:X$70)/$E209/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL209,MSG_Fueldata!Y$54:Y$70)/$E209/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL209,MSG_Fueldata!Z$54:Z$70)/$E209/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL209,MSG_Fueldata!AA$54:AA$70)/$E209/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL209,MSG_Fueldata!AB$54:AB$70)/$E209/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL209,MSG_Fueldata!AC$54:AC$70)/$E209/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL209,MSG_Fueldata!AD$54:AD$70)/$E209/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL209,MSG_Fueldata!AE$54:AE$70)/$E209/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL209,MSG_Fueldata!AF$54:AF$70)/$E209/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL209,MSG_Fueldata!AG$54:AG$70)/$E209/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL209,MSG_Fueldata!AH$54:AH$70)/$E209/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL209,MSG_Fueldata!AI$54:AI$70)/$E209/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL209,MSG_Fueldata!AJ$54:AJ$70)/$E209/8.76","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_SiteSpecific!A221","v":"NIGEPHYDNUDAGam"},"NIG","EPHYDNUDAGam","NIwEPHYDNUDAGam",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A210,MSG_SiteSpecific!$G$8:$G$251)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A210,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A210,MSG_SiteSpecific!$H$8:$H$251)","v":2},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A210,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A210,MSG_SiteSpecific!$L$8:$L$251)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A210,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A210,MSG_SiteSpecific!$K$8:$K$251)","v":0.37392000000000003},null,{"$f":"IF(LEFT(C210,5)=\"EPHYD\",VLOOKUP(A210,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A210,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"Gambou "},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A210,MSG_SiteSpecific!$M$8:$M$251)","v":4712},4712,4712,4712,4712,4712,4712,4712,4712,4712,4712,4712,4712,4712,4712,4712,4712,4712,4712,4712,4712,4712,4712,4712,{"$f":"IF(MID($A210,6,1)=\"O\",MID($A210,6,3)&LEFT(VLOOKUP($B210,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A210,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B210,NameConvs!$B$57:$G$69,6,FALSE),MID($A210,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL210,MSG_Fueldata!N$54:N$70)/$E210/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL210,MSG_Fueldata!O$54:O$70)/$E210/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL210,MSG_Fueldata!P$54:P$70)/$E210/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL210,MSG_Fueldata!Q$54:Q$70)/$E210/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL210,MSG_Fueldata!R$54:R$70)/$E210/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL210,MSG_Fueldata!S$54:S$70)/$E210/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL210,MSG_Fueldata!T$54:T$70)/$E210/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL210,MSG_Fueldata!U$54:U$70)/$E210/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL210,MSG_Fueldata!V$54:V$70)/$E210/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL210,MSG_Fueldata!W$54:W$70)/$E210/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL210,MSG_Fueldata!X$54:X$70)/$E210/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL210,MSG_Fueldata!Y$54:Y$70)/$E210/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL210,MSG_Fueldata!Z$54:Z$70)/$E210/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL210,MSG_Fueldata!AA$54:AA$70)/$E210/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL210,MSG_Fueldata!AB$54:AB$70)/$E210/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL210,MSG_Fueldata!AC$54:AC$70)/$E210/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL210,MSG_Fueldata!AD$54:AD$70)/$E210/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL210,MSG_Fueldata!AE$54:AE$70)/$E210/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL210,MSG_Fueldata!AF$54:AF$70)/$E210/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL210,MSG_Fueldata!AG$54:AG$70)/$E210/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL210,MSG_Fueldata!AH$54:AH$70)/$E210/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL210,MSG_Fueldata!AI$54:AI$70)/$E210/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL210,MSG_Fueldata!AJ$54:AJ$70)/$E210/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A222","v":"NIGEPHYDNUDADyo"},"NIG","EPHYDNUDADyo","NIwEPHYDNUDADyo",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A211,MSG_SiteSpecific!$G$8:$G$251)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A211,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A211,MSG_SiteSpecific!$H$8:$H$251)","v":2},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A211,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A211,MSG_SiteSpecific!$L$8:$L$251)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A211,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A211,MSG_SiteSpecific!$K$8:$K$251)","v":0.37392000000000003},null,{"$f":"IF(LEFT(C211,5)=\"EPHYD\",VLOOKUP(A211,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A211,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"Dyodyonga "},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A211,MSG_SiteSpecific!$M$8:$M$251)","v":2293},2293,2293,2293,2293,2293,2293,2293,2293,2293,2293,2293,2293,2293,2293,2293,2293,2293,2293,2293,2293,2293,2293,2293,{"$f":"IF(MID($A211,6,1)=\"O\",MID($A211,6,3)&LEFT(VLOOKUP($B211,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A211,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B211,NameConvs!$B$57:$G$69,6,FALSE),MID($A211,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL211,MSG_Fueldata!N$54:N$70)/$E211/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL211,MSG_Fueldata!O$54:O$70)/$E211/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL211,MSG_Fueldata!P$54:P$70)/$E211/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL211,MSG_Fueldata!Q$54:Q$70)/$E211/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL211,MSG_Fueldata!R$54:R$70)/$E211/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL211,MSG_Fueldata!S$54:S$70)/$E211/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL211,MSG_Fueldata!T$54:T$70)/$E211/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL211,MSG_Fueldata!U$54:U$70)/$E211/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL211,MSG_Fueldata!V$54:V$70)/$E211/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL211,MSG_Fueldata!W$54:W$70)/$E211/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL211,MSG_Fueldata!X$54:X$70)/$E211/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL211,MSG_Fueldata!Y$54:Y$70)/$E211/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL211,MSG_Fueldata!Z$54:Z$70)/$E211/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL211,MSG_Fueldata!AA$54:AA$70)/$E211/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL211,MSG_Fueldata!AB$54:AB$70)/$E211/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL211,MSG_Fueldata!AC$54:AC$70)/$E211/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL211,MSG_Fueldata!AD$54:AD$70)/$E211/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL211,MSG_Fueldata!AE$54:AE$70)/$E211/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL211,MSG_Fueldata!AF$54:AF$70)/$E211/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL211,MSG_Fueldata!AG$54:AG$70)/$E211/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL211,MSG_Fueldata!AH$54:AH$70)/$E211/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL211,MSG_Fueldata!AI$54:AI$70)/$E211/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL211,MSG_Fueldata!AJ$54:AJ$70)/$E211/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A229","v":"NGAEPGASNC011"},"NGA","EPGASNC011","NGwEPGASNC011",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A212,MSG_SiteSpecific!$G$8:$G$251)","v":0.28346456692913385},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A212,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0.71280441400304417},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A212,MSG_SiteSpecific!$H$8:$H$251)","v":21.9},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A212,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A212,MSG_SiteSpecific!$L$8:$L$251)","v":25},0.10015279290001895,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A212,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A212,MSG_SiteSpecific!$K$8:$K$251)","v":0.85562100456621004},null,{"$f":"IF(LEFT(C212,5)=\"EPHYD\",VLOOKUP(A212,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A212,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"GT 2011"},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A212,MSG_SiteSpecific!$M$8:$M$251)","v":633.15},633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,{"$f":"IF(MID($A212,6,1)=\"O\",MID($A212,6,3)&LEFT(VLOOKUP($B212,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A212,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B212,NameConvs!$B$57:$G$69,6,FALSE),MID($A212,6,3)))","v":"GASLOCal"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL212,MSG_Fueldata!N$54:N$70)/$E212/8.76","v":107.92744799594115},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL212,MSG_Fueldata!O$54:O$70)/$E212/8.76","v":109.13559107052258},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL212,MSG_Fueldata!P$54:P$70)/$E212/8.76","v":110.34373414510401},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL212,MSG_Fueldata!Q$54:Q$70)/$E212/8.76","v":111.55187721968544},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL212,MSG_Fueldata!R$54:R$70)/$E212/8.76","v":112.76002029426688},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL212,MSG_Fueldata!S$54:S$70)/$E212/8.76","v":113.96816336884829},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL212,MSG_Fueldata!T$54:T$70)/$E212/8.76","v":115.17630644342974},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL212,MSG_Fueldata!U$54:U$70)/$E212/8.76","v":116.38444951801117},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL212,MSG_Fueldata!V$54:V$70)/$E212/8.76","v":117.5925925925926},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL212,MSG_Fueldata!W$54:W$70)/$E212/8.76","v":118.80073566717404},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL212,MSG_Fueldata!X$54:X$70)/$E212/8.76","v":120.00887874175547},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL212,MSG_Fueldata!Y$54:Y$70)/$E212/8.76","v":122.02245053272452},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL212,MSG_Fueldata!Z$54:Z$70)/$E212/8.76","v":124.03602232369357},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL212,MSG_Fueldata!AA$54:AA$70)/$E212/8.76","v":126.04959411466263},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL212,MSG_Fueldata!AB$54:AB$70)/$E212/8.76","v":128.06316590563165},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL212,MSG_Fueldata!AC$54:AC$70)/$E212/8.76","v":130.0767376966007},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL212,MSG_Fueldata!AD$54:AD$70)/$E212/8.76","v":132.09030948756975},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL212,MSG_Fueldata!AE$54:AE$70)/$E212/8.76","v":134.10388127853881},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL212,MSG_Fueldata!AF$54:AF$70)/$E212/8.76","v":136.11745306950786},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL212,MSG_Fueldata!AG$54:AG$70)/$E212/8.76","v":138.13102486047691},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL212,MSG_Fueldata!AH$54:AH$70)/$E212/8.76","v":140.14459665144597},140.14459665144597,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL212,MSG_Fueldata!AI$54:AI$70)/$E212/8.76","v":140.14459665144597},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL212,MSG_Fueldata!AJ$54:AJ$70)/$E212/8.76","v":140.14459665144597},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A230","v":"NGAEPGASNC012"},"NGA","EPGASNC012","NGwEPGASNC012",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A213,MSG_SiteSpecific!$G$8:$G$251)","v":0.28346456692913385},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A213,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0.71280441400304417},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A213,MSG_SiteSpecific!$H$8:$H$251)","v":21.9},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A213,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A213,MSG_SiteSpecific!$L$8:$L$251)","v":25},0.10015279290001895,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A213,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A213,MSG_SiteSpecific!$K$8:$K$251)","v":0.85562100456621004},null,{"$f":"IF(LEFT(C213,5)=\"EPHYD\",VLOOKUP(A213,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A213,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"GT 2012"},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A213,MSG_SiteSpecific!$M$8:$M$251)","v":633.15},633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,{"$f":"IF(MID($A213,6,1)=\"O\",MID($A213,6,3)&LEFT(VLOOKUP($B213,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A213,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B213,NameConvs!$B$57:$G$69,6,FALSE),MID($A213,6,3)))","v":"GASLOCal"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL213,MSG_Fueldata!N$54:N$70)/$E213/8.76","v":107.92744799594115},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL213,MSG_Fueldata!O$54:O$70)/$E213/8.76","v":109.13559107052258},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL213,MSG_Fueldata!P$54:P$70)/$E213/8.76","v":110.34373414510401},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL213,MSG_Fueldata!Q$54:Q$70)/$E213/8.76","v":111.55187721968544},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL213,MSG_Fueldata!R$54:R$70)/$E213/8.76","v":112.76002029426688},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL213,MSG_Fueldata!S$54:S$70)/$E213/8.76","v":113.96816336884829},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL213,MSG_Fueldata!T$54:T$70)/$E213/8.76","v":115.17630644342974},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL213,MSG_Fueldata!U$54:U$70)/$E213/8.76","v":116.38444951801117},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL213,MSG_Fueldata!V$54:V$70)/$E213/8.76","v":117.5925925925926},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL213,MSG_Fueldata!W$54:W$70)/$E213/8.76","v":118.80073566717404},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL213,MSG_Fueldata!X$54:X$70)/$E213/8.76","v":120.00887874175547},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL213,MSG_Fueldata!Y$54:Y$70)/$E213/8.76","v":122.02245053272452},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL213,MSG_Fueldata!Z$54:Z$70)/$E213/8.76","v":124.03602232369357},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL213,MSG_Fueldata!AA$54:AA$70)/$E213/8.76","v":126.04959411466263},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL213,MSG_Fueldata!AB$54:AB$70)/$E213/8.76","v":128.06316590563165},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL213,MSG_Fueldata!AC$54:AC$70)/$E213/8.76","v":130.0767376966007},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL213,MSG_Fueldata!AD$54:AD$70)/$E213/8.76","v":132.09030948756975},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL213,MSG_Fueldata!AE$54:AE$70)/$E213/8.76","v":134.10388127853881},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL213,MSG_Fueldata!AF$54:AF$70)/$E213/8.76","v":136.11745306950786},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL213,MSG_Fueldata!AG$54:AG$70)/$E213/8.76","v":138.13102486047691},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL213,MSG_Fueldata!AH$54:AH$70)/$E213/8.76","v":140.14459665144597},140.14459665144597,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL213,MSG_Fueldata!AI$54:AI$70)/$E213/8.76","v":140.14459665144597},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL213,MSG_Fueldata!AJ$54:AJ$70)/$E213/8.76","v":140.14459665144597},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A231","v":"NGAEPGASNC013"},"NGA","EPGASNC013","NGwEPGASNC013",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A214,MSG_SiteSpecific!$G$8:$G$251)","v":0.28346456692913385},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A214,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0.71280441400304417},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A214,MSG_SiteSpecific!$H$8:$H$251)","v":21.9},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A214,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A214,MSG_SiteSpecific!$L$8:$L$251)","v":25},0.10015279290001895,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A214,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A214,MSG_SiteSpecific!$K$8:$K$251)","v":0.85562100456621004},null,{"$f":"IF(LEFT(C214,5)=\"EPHYD\",VLOOKUP(A214,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A214,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"GT 2013"},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A214,MSG_SiteSpecific!$M$8:$M$251)","v":633.15},633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,{"$f":"IF(MID($A214,6,1)=\"O\",MID($A214,6,3)&LEFT(VLOOKUP($B214,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A214,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B214,NameConvs!$B$57:$G$69,6,FALSE),MID($A214,6,3)))","v":"GASLOCal"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL214,MSG_Fueldata!N$54:N$70)/$E214/8.76","v":107.92744799594115},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL214,MSG_Fueldata!O$54:O$70)/$E214/8.76","v":109.13559107052258},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL214,MSG_Fueldata!P$54:P$70)/$E214/8.76","v":110.34373414510401},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL214,MSG_Fueldata!Q$54:Q$70)/$E214/8.76","v":111.55187721968544},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL214,MSG_Fueldata!R$54:R$70)/$E214/8.76","v":112.76002029426688},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL214,MSG_Fueldata!S$54:S$70)/$E214/8.76","v":113.96816336884829},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL214,MSG_Fueldata!T$54:T$70)/$E214/8.76","v":115.17630644342974},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL214,MSG_Fueldata!U$54:U$70)/$E214/8.76","v":116.38444951801117},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL214,MSG_Fueldata!V$54:V$70)/$E214/8.76","v":117.5925925925926},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL214,MSG_Fueldata!W$54:W$70)/$E214/8.76","v":118.80073566717404},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL214,MSG_Fueldata!X$54:X$70)/$E214/8.76","v":120.00887874175547},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL214,MSG_Fueldata!Y$54:Y$70)/$E214/8.76","v":122.02245053272452},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL214,MSG_Fueldata!Z$54:Z$70)/$E214/8.76","v":124.03602232369357},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL214,MSG_Fueldata!AA$54:AA$70)/$E214/8.76","v":126.04959411466263},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL214,MSG_Fueldata!AB$54:AB$70)/$E214/8.76","v":128.06316590563165},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL214,MSG_Fueldata!AC$54:AC$70)/$E214/8.76","v":130.0767376966007},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL214,MSG_Fueldata!AD$54:AD$70)/$E214/8.76","v":132.09030948756975},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL214,MSG_Fueldata!AE$54:AE$70)/$E214/8.76","v":134.10388127853881},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL214,MSG_Fueldata!AF$54:AF$70)/$E214/8.76","v":136.11745306950786},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL214,MSG_Fueldata!AG$54:AG$70)/$E214/8.76","v":138.13102486047691},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL214,MSG_Fueldata!AH$54:AH$70)/$E214/8.76","v":140.14459665144597},140.14459665144597,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL214,MSG_Fueldata!AI$54:AI$70)/$E214/8.76","v":140.14459665144597},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL214,MSG_Fueldata!AJ$54:AJ$70)/$E214/8.76","v":140.14459665144597},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A232","v":"NGAEPGASNUICS"},"NGA","EPGASNUICS","NGwEPGASNUICS",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A215,MSG_SiteSpecific!$G$8:$G$251)","v":0.28346456692913385},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A215,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0.71280441400304417},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A215,MSG_SiteSpecific!$H$8:$H$251)","v":21.9},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A215,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A215,MSG_SiteSpecific!$L$8:$L$251)","v":25},0.10015279290001895,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A215,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A215,MSG_SiteSpecific!$K$8:$K$251)","v":0.85562100456621004},null,{"$f":"IF(LEFT(C215,5)=\"EPHYD\",VLOOKUP(A215,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A215,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"ICSPower"},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A215,MSG_SiteSpecific!$M$8:$M$251)","v":633.15},633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,{"$f":"IF(MID($A215,6,1)=\"O\",MID($A215,6,3)&LEFT(VLOOKUP($B215,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A215,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B215,NameConvs!$B$57:$G$69,6,FALSE),MID($A215,6,3)))","v":"GASLOCal"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL215,MSG_Fueldata!N$54:N$70)/$E215/8.76","v":107.92744799594115},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL215,MSG_Fueldata!O$54:O$70)/$E215/8.76","v":109.13559107052258},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL215,MSG_Fueldata!P$54:P$70)/$E215/8.76","v":110.34373414510401},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL215,MSG_Fueldata!Q$54:Q$70)/$E215/8.76","v":111.55187721968544},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL215,MSG_Fueldata!R$54:R$70)/$E215/8.76","v":112.76002029426688},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL215,MSG_Fueldata!S$54:S$70)/$E215/8.76","v":113.96816336884829},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL215,MSG_Fueldata!T$54:T$70)/$E215/8.76","v":115.17630644342974},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL215,MSG_Fueldata!U$54:U$70)/$E215/8.76","v":116.38444951801117},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL215,MSG_Fueldata!V$54:V$70)/$E215/8.76","v":117.5925925925926},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL215,MSG_Fueldata!W$54:W$70)/$E215/8.76","v":118.80073566717404},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL215,MSG_Fueldata!X$54:X$70)/$E215/8.76","v":120.00887874175547},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL215,MSG_Fueldata!Y$54:Y$70)/$E215/8.76","v":122.02245053272452},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL215,MSG_Fueldata!Z$54:Z$70)/$E215/8.76","v":124.03602232369357},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL215,MSG_Fueldata!AA$54:AA$70)/$E215/8.76","v":126.04959411466263},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL215,MSG_Fueldata!AB$54:AB$70)/$E215/8.76","v":128.06316590563165},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL215,MSG_Fueldata!AC$54:AC$70)/$E215/8.76","v":130.0767376966007},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL215,MSG_Fueldata!AD$54:AD$70)/$E215/8.76","v":132.09030948756975},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL215,MSG_Fueldata!AE$54:AE$70)/$E215/8.76","v":134.10388127853881},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL215,MSG_Fueldata!AF$54:AF$70)/$E215/8.76","v":136.11745306950786},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL215,MSG_Fueldata!AG$54:AG$70)/$E215/8.76","v":138.13102486047691},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL215,MSG_Fueldata!AH$54:AH$70)/$E215/8.76","v":140.14459665144597},140.14459665144597,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL215,MSG_Fueldata!AI$54:AI$70)/$E215/8.76","v":140.14459665144597},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL215,MSG_Fueldata!AJ$54:AJ$70)/$E215/8.76","v":140.14459665144597},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A233","v":"NGAEPGASNUSup"},"NGA","EPGASNUSup","NGwEPGASNUSup",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A216,MSG_SiteSpecific!$G$8:$G$251)","v":0.28346456692913385},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A216,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0.71280441400304417},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A216,MSG_SiteSpecific!$H$8:$H$251)","v":21.9},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A216,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A216,MSG_SiteSpecific!$L$8:$L$251)","v":25},0.10015279290001895,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A216,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A216,MSG_SiteSpecific!$K$8:$K$251)","v":0.85562100456621004},null,{"$f":"IF(LEFT(C216,5)=\"EPHYD\",VLOOKUP(A216,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A216,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"SupertekNig."},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A216,MSG_SiteSpecific!$M$8:$M$251)","v":633.15},633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,{"$f":"IF(MID($A216,6,1)=\"O\",MID($A216,6,3)&LEFT(VLOOKUP($B216,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A216,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B216,NameConvs!$B$57:$G$69,6,FALSE),MID($A216,6,3)))","v":"GASLOCal"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL216,MSG_Fueldata!N$54:N$70)/$E216/8.76","v":107.92744799594115},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL216,MSG_Fueldata!O$54:O$70)/$E216/8.76","v":109.13559107052258},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL216,MSG_Fueldata!P$54:P$70)/$E216/8.76","v":110.34373414510401},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL216,MSG_Fueldata!Q$54:Q$70)/$E216/8.76","v":111.55187721968544},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL216,MSG_Fueldata!R$54:R$70)/$E216/8.76","v":112.76002029426688},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL216,MSG_Fueldata!S$54:S$70)/$E216/8.76","v":113.96816336884829},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL216,MSG_Fueldata!T$54:T$70)/$E216/8.76","v":115.17630644342974},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL216,MSG_Fueldata!U$54:U$70)/$E216/8.76","v":116.38444951801117},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL216,MSG_Fueldata!V$54:V$70)/$E216/8.76","v":117.5925925925926},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL216,MSG_Fueldata!W$54:W$70)/$E216/8.76","v":118.80073566717404},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL216,MSG_Fueldata!X$54:X$70)/$E216/8.76","v":120.00887874175547},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL216,MSG_Fueldata!Y$54:Y$70)/$E216/8.76","v":122.02245053272452},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL216,MSG_Fueldata!Z$54:Z$70)/$E216/8.76","v":124.03602232369357},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL216,MSG_Fueldata!AA$54:AA$70)/$E216/8.76","v":126.04959411466263},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL216,MSG_Fueldata!AB$54:AB$70)/$E216/8.76","v":128.06316590563165},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL216,MSG_Fueldata!AC$54:AC$70)/$E216/8.76","v":130.0767376966007},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL216,MSG_Fueldata!AD$54:AD$70)/$E216/8.76","v":132.09030948756975},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL216,MSG_Fueldata!AE$54:AE$70)/$E216/8.76","v":134.10388127853881},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL216,MSG_Fueldata!AF$54:AF$70)/$E216/8.76","v":136.11745306950786},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL216,MSG_Fueldata!AG$54:AG$70)/$E216/8.76","v":138.13102486047691},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL216,MSG_Fueldata!AH$54:AH$70)/$E216/8.76","v":140.14459665144597},140.14459665144597,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL216,MSG_Fueldata!AI$54:AI$70)/$E216/8.76","v":140.14459665144597},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL216,MSG_Fueldata!AJ$54:AJ$70)/$E216/8.76","v":140.14459665144597},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A234","v":"NGAEPGASNUEth"},"NGA","EPGASNUEth","NGwEPGASNUEth",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A217,MSG_SiteSpecific!$G$8:$G$251)","v":0.28346456692913385},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A217,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0.71280441400304417},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A217,MSG_SiteSpecific!$H$8:$H$251)","v":21.9},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A217,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A217,MSG_SiteSpecific!$L$8:$L$251)","v":25},0.10015279290001895,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A217,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A217,MSG_SiteSpecific!$K$8:$K$251)","v":0.85562100456621004},null,{"$f":"IF(LEFT(C217,5)=\"EPHYD\",VLOOKUP(A217,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A217,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"Ethiope"},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A217,MSG_SiteSpecific!$M$8:$M$251)","v":633.15},633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,{"$f":"IF(MID($A217,6,1)=\"O\",MID($A217,6,3)&LEFT(VLOOKUP($B217,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A217,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B217,NameConvs!$B$57:$G$69,6,FALSE),MID($A217,6,3)))","v":"GASLOCal"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL217,MSG_Fueldata!N$54:N$70)/$E217/8.76","v":107.92744799594115},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL217,MSG_Fueldata!O$54:O$70)/$E217/8.76","v":109.13559107052258},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL217,MSG_Fueldata!P$54:P$70)/$E217/8.76","v":110.34373414510401},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL217,MSG_Fueldata!Q$54:Q$70)/$E217/8.76","v":111.55187721968544},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL217,MSG_Fueldata!R$54:R$70)/$E217/8.76","v":112.76002029426688},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL217,MSG_Fueldata!S$54:S$70)/$E217/8.76","v":113.96816336884829},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL217,MSG_Fueldata!T$54:T$70)/$E217/8.76","v":115.17630644342974},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL217,MSG_Fueldata!U$54:U$70)/$E217/8.76","v":116.38444951801117},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL217,MSG_Fueldata!V$54:V$70)/$E217/8.76","v":117.5925925925926},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL217,MSG_Fueldata!W$54:W$70)/$E217/8.76","v":118.80073566717404},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL217,MSG_Fueldata!X$54:X$70)/$E217/8.76","v":120.00887874175547},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL217,MSG_Fueldata!Y$54:Y$70)/$E217/8.76","v":122.02245053272452},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL217,MSG_Fueldata!Z$54:Z$70)/$E217/8.76","v":124.03602232369357},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL217,MSG_Fueldata!AA$54:AA$70)/$E217/8.76","v":126.04959411466263},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL217,MSG_Fueldata!AB$54:AB$70)/$E217/8.76","v":128.06316590563165},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL217,MSG_Fueldata!AC$54:AC$70)/$E217/8.76","v":130.0767376966007},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL217,MSG_Fueldata!AD$54:AD$70)/$E217/8.76","v":132.09030948756975},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL217,MSG_Fueldata!AE$54:AE$70)/$E217/8.76","v":134.10388127853881},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL217,MSG_Fueldata!AF$54:AF$70)/$E217/8.76","v":136.11745306950786},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL217,MSG_Fueldata!AG$54:AG$70)/$E217/8.76","v":138.13102486047691},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL217,MSG_Fueldata!AH$54:AH$70)/$E217/8.76","v":140.14459665144597},140.14459665144597,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL217,MSG_Fueldata!AI$54:AI$70)/$E217/8.76","v":140.14459665144597},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL217,MSG_Fueldata!AJ$54:AJ$70)/$E217/8.76","v":140.14459665144597},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A235","v":"NGAEPGASNUFar"},"NGA","EPGASNUFar","NGwEPGASNUFar",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A218,MSG_SiteSpecific!$G$8:$G$251)","v":0.28346456692913385},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A218,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0.71280441400304417},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A218,MSG_SiteSpecific!$H$8:$H$251)","v":21.9},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A218,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A218,MSG_SiteSpecific!$L$8:$L$251)","v":25},0.10015279290001895,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A218,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A218,MSG_SiteSpecific!$K$8:$K$251)","v":0.85562100456621004},null,{"$f":"IF(LEFT(C218,5)=\"EPHYD\",VLOOKUP(A218,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A218,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"FarmElectric"},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A218,MSG_SiteSpecific!$M$8:$M$251)","v":633.15},633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,{"$f":"IF(MID($A218,6,1)=\"O\",MID($A218,6,3)&LEFT(VLOOKUP($B218,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A218,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B218,NameConvs!$B$57:$G$69,6,FALSE),MID($A218,6,3)))","v":"GASLOCal"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL218,MSG_Fueldata!N$54:N$70)/$E218/8.76","v":107.92744799594115},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL218,MSG_Fueldata!O$54:O$70)/$E218/8.76","v":109.13559107052258},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL218,MSG_Fueldata!P$54:P$70)/$E218/8.76","v":110.34373414510401},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL218,MSG_Fueldata!Q$54:Q$70)/$E218/8.76","v":111.55187721968544},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL218,MSG_Fueldata!R$54:R$70)/$E218/8.76","v":112.76002029426688},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL218,MSG_Fueldata!S$54:S$70)/$E218/8.76","v":113.96816336884829},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL218,MSG_Fueldata!T$54:T$70)/$E218/8.76","v":115.17630644342974},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL218,MSG_Fueldata!U$54:U$70)/$E218/8.76","v":116.38444951801117},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL218,MSG_Fueldata!V$54:V$70)/$E218/8.76","v":117.5925925925926},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL218,MSG_Fueldata!W$54:W$70)/$E218/8.76","v":118.80073566717404},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL218,MSG_Fueldata!X$54:X$70)/$E218/8.76","v":120.00887874175547},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL218,MSG_Fueldata!Y$54:Y$70)/$E218/8.76","v":122.02245053272452},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL218,MSG_Fueldata!Z$54:Z$70)/$E218/8.76","v":124.03602232369357},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL218,MSG_Fueldata!AA$54:AA$70)/$E218/8.76","v":126.04959411466263},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL218,MSG_Fueldata!AB$54:AB$70)/$E218/8.76","v":128.06316590563165},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL218,MSG_Fueldata!AC$54:AC$70)/$E218/8.76","v":130.0767376966007},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL218,MSG_Fueldata!AD$54:AD$70)/$E218/8.76","v":132.09030948756975},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL218,MSG_Fueldata!AE$54:AE$70)/$E218/8.76","v":134.10388127853881},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL218,MSG_Fueldata!AF$54:AF$70)/$E218/8.76","v":136.11745306950786},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL218,MSG_Fueldata!AG$54:AG$70)/$E218/8.76","v":138.13102486047691},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL218,MSG_Fueldata!AH$54:AH$70)/$E218/8.76","v":140.14459665144597},140.14459665144597,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL218,MSG_Fueldata!AI$54:AI$70)/$E218/8.76","v":140.14459665144597},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL218,MSG_Fueldata!AJ$54:AJ$70)/$E218/8.76","v":140.14459665144597},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A236","v":"NGAEPGASNUWes"},"NGA","EPGASNUWes","NGwEPGASNUWes",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A219,MSG_SiteSpecific!$G$8:$G$251)","v":0.28346456692913385},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A219,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0.71280441400304417},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A219,MSG_SiteSpecific!$H$8:$H$251)","v":21.9},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A219,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A219,MSG_SiteSpecific!$L$8:$L$251)","v":25},0.10015279290001895,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A219,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A219,MSG_SiteSpecific!$K$8:$K$251)","v":0.85562100456621004},null,{"$f":"IF(LEFT(C219,5)=\"EPHYD\",VLOOKUP(A219,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A219,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"Westcom "},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A219,MSG_SiteSpecific!$M$8:$M$251)","v":633.15},633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,{"$f":"IF(MID($A219,6,1)=\"O\",MID($A219,6,3)&LEFT(VLOOKUP($B219,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A219,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B219,NameConvs!$B$57:$G$69,6,FALSE),MID($A219,6,3)))","v":"GASLOCal"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL219,MSG_Fueldata!N$54:N$70)/$E219/8.76","v":107.92744799594115},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL219,MSG_Fueldata!O$54:O$70)/$E219/8.76","v":109.13559107052258},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL219,MSG_Fueldata!P$54:P$70)/$E219/8.76","v":110.34373414510401},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL219,MSG_Fueldata!Q$54:Q$70)/$E219/8.76","v":111.55187721968544},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL219,MSG_Fueldata!R$54:R$70)/$E219/8.76","v":112.76002029426688},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL219,MSG_Fueldata!S$54:S$70)/$E219/8.76","v":113.96816336884829},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL219,MSG_Fueldata!T$54:T$70)/$E219/8.76","v":115.17630644342974},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL219,MSG_Fueldata!U$54:U$70)/$E219/8.76","v":116.38444951801117},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL219,MSG_Fueldata!V$54:V$70)/$E219/8.76","v":117.5925925925926},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL219,MSG_Fueldata!W$54:W$70)/$E219/8.76","v":118.80073566717404},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL219,MSG_Fueldata!X$54:X$70)/$E219/8.76","v":120.00887874175547},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL219,MSG_Fueldata!Y$54:Y$70)/$E219/8.76","v":122.02245053272452},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL219,MSG_Fueldata!Z$54:Z$70)/$E219/8.76","v":124.03602232369357},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL219,MSG_Fueldata!AA$54:AA$70)/$E219/8.76","v":126.04959411466263},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL219,MSG_Fueldata!AB$54:AB$70)/$E219/8.76","v":128.06316590563165},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL219,MSG_Fueldata!AC$54:AC$70)/$E219/8.76","v":130.0767376966007},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL219,MSG_Fueldata!AD$54:AD$70)/$E219/8.76","v":132.09030948756975},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL219,MSG_Fueldata!AE$54:AE$70)/$E219/8.76","v":134.10388127853881},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL219,MSG_Fueldata!AF$54:AF$70)/$E219/8.76","v":136.11745306950786},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL219,MSG_Fueldata!AG$54:AG$70)/$E219/8.76","v":138.13102486047691},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL219,MSG_Fueldata!AH$54:AH$70)/$E219/8.76","v":140.14459665144597},140.14459665144597,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL219,MSG_Fueldata!AI$54:AI$70)/$E219/8.76","v":140.14459665144597},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL219,MSG_Fueldata!AJ$54:AJ$70)/$E219/8.76","v":140.14459665144597},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A237","v":"NGAEPHYDNUDAMam"},"NGA","EPHYDNUDAMam","NGwEPHYDNUDAMam",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A220,MSG_SiteSpecific!$G$8:$G$251)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A220,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A220,MSG_SiteSpecific!$H$8:$H$251)","v":2},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A220,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A220,MSG_SiteSpecific!$L$8:$L$251)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A220,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A220,MSG_SiteSpecific!$K$8:$K$251)","v":0.37391999999999997},null,{"$f":"IF(LEFT(C220,5)=\"EPHYD\",VLOOKUP(A220,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A220,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"Mambilla"},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A220,MSG_SiteSpecific!$M$8:$M$251)","v":1538},1538,1538,1538,1538,1538,1538,1538,1538,1538,1538,1538,1538,1538,1538,1538,1538,1538,1538,1538,1538,1538,1538,1538,{"$f":"IF(MID($A220,6,1)=\"O\",MID($A220,6,3)&LEFT(VLOOKUP($B220,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A220,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B220,NameConvs!$B$57:$G$69,6,FALSE),MID($A220,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL220,MSG_Fueldata!N$54:N$70)/$E220/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL220,MSG_Fueldata!O$54:O$70)/$E220/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL220,MSG_Fueldata!P$54:P$70)/$E220/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL220,MSG_Fueldata!Q$54:Q$70)/$E220/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL220,MSG_Fueldata!R$54:R$70)/$E220/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL220,MSG_Fueldata!S$54:S$70)/$E220/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL220,MSG_Fueldata!T$54:T$70)/$E220/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL220,MSG_Fueldata!U$54:U$70)/$E220/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL220,MSG_Fueldata!V$54:V$70)/$E220/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL220,MSG_Fueldata!W$54:W$70)/$E220/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL220,MSG_Fueldata!X$54:X$70)/$E220/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL220,MSG_Fueldata!Y$54:Y$70)/$E220/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL220,MSG_Fueldata!Z$54:Z$70)/$E220/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL220,MSG_Fueldata!AA$54:AA$70)/$E220/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL220,MSG_Fueldata!AB$54:AB$70)/$E220/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL220,MSG_Fueldata!AC$54:AC$70)/$E220/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL220,MSG_Fueldata!AD$54:AD$70)/$E220/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL220,MSG_Fueldata!AE$54:AE$70)/$E220/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL220,MSG_Fueldata!AF$54:AF$70)/$E220/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL220,MSG_Fueldata!AG$54:AG$70)/$E220/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL220,MSG_Fueldata!AH$54:AH$70)/$E220/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL220,MSG_Fueldata!AI$54:AI$70)/$E220/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL220,MSG_Fueldata!AJ$54:AJ$70)/$E220/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_SiteSpecific!A238","v":"NGAEPHYDNUDAZun"},"NGA","EPHYDNUDAZun","NGwEPHYDNUDAZun",{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A221,MSG_SiteSpecific!$G$8:$G$251)","v":1},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A221,MSG_SiteSpecific!$X$8:$X$251)/8.76","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A221,MSG_SiteSpecific!$H$8:$H$251)","v":2},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A221,MSG_SiteSpecific!$N$8:$N$251)","v":0},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A221,MSG_SiteSpecific!$L$8:$L$251)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A221,MSG_SiteSpecific!$I$8:$I$251)*SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A221,MSG_SiteSpecific!$K$8:$K$251)","v":0.37392000000000003},null,{"$f":"IF(LEFT(C221,5)=\"EPHYD\",VLOOKUP(A221,'SiteSpecific_data Hydro'!$B$8:$V$410,'SiteSpecific_data Hydro'!$V$3,FALSE),VLOOKUP(A221,'SiteSpecific_data Thermal'!$D$8:$AA$510,'SiteSpecific_data Thermal'!$AA$4,FALSE))","v":"Zungeru "},{"$f":"SUMIF(MSG_SiteSpecific!$A$8:$A$251,$A221,MSG_SiteSpecific!$M$8:$M$251)","v":1538},1538,1538,1538,1538,1538,1538,1538,1538,1538,1538,1538,1538,1538,1538,1538,1538,1538,1538,1538,1538,1538,1538,1538,{"$f":"IF(MID($A221,6,1)=\"O\",MID($A221,6,3)&LEFT(VLOOKUP($B221,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A221,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B221,NameConvs!$B$57:$G$69,6,FALSE),MID($A221,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL221,MSG_Fueldata!N$54:N$70)/$E221/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL221,MSG_Fueldata!O$54:O$70)/$E221/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL221,MSG_Fueldata!P$54:P$70)/$E221/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL221,MSG_Fueldata!Q$54:Q$70)/$E221/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL221,MSG_Fueldata!R$54:R$70)/$E221/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL221,MSG_Fueldata!S$54:S$70)/$E221/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL221,MSG_Fueldata!T$54:T$70)/$E221/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL221,MSG_Fueldata!U$54:U$70)/$E221/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL221,MSG_Fueldata!V$54:V$70)/$E221/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL221,MSG_Fueldata!W$54:W$70)/$E221/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL221,MSG_Fueldata!X$54:X$70)/$E221/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL221,MSG_Fueldata!Y$54:Y$70)/$E221/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL221,MSG_Fueldata!Z$54:Z$70)/$E221/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL221,MSG_Fueldata!AA$54:AA$70)/$E221/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL221,MSG_Fueldata!AB$54:AB$70)/$E221/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL221,MSG_Fueldata!AC$54:AC$70)/$E221/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL221,MSG_Fueldata!AD$54:AD$70)/$E221/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL221,MSG_Fueldata!AE$54:AE$70)/$E221/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL221,MSG_Fueldata!AF$54:AF$70)/$E221/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL221,MSG_Fueldata!AG$54:AG$70)/$E221/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL221,MSG_Fueldata!AH$54:AH$70)/$E221/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL221,MSG_Fueldata!AI$54:AI$70)/$E221/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL221,MSG_Fueldata!AJ$54:AJ$70)/$E221/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Generic",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"MSG_Generic!A9","v":"SENEPODSNU"},{"$f":"LEFT(A224,3)","v":"SEN"},{"$f":"RIGHT(A224,LEN(A224)-3)","v":"EPODSNU"},{"$f":"LEFT(B224,2)&\"w\"&C224","v":"SEwEPODSNU"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A224,MSG_Generic!$G$8:$G$378)","v":0.35},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A224,MSG_Generic!$X$8:$X$378)/8.76","v":0.76186285714285706},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A224,MSG_Generic!$H$8:$H$378)","v":148.91999999999999},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A224,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A224,MSG_Generic!$L$8:$L$378)","v":25},{"$f":"-PMT(disc_rate,I224,1)/(1+disc_rate)","v":0.10015279290001895},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C224,Gen_Param_2011!$BA$27:$BA$47)","v":0.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A224,MSG_Generic!$Z$8:$Z$378)","v":1.100000000000001},{"$f":"VLOOKUP(C224,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Diesel Centralized"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A224,MSG_Generic!AG$8:AG$378)*$L224","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A224,MSG_Generic!AH$8:AH$378)*$L224","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A224,MSG_Generic!AI$8:AI$378)*$L224","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A224,MSG_Generic!AJ$8:AJ$378)*$L224","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A224,MSG_Generic!AK$8:AK$378)*$L224","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A224,MSG_Generic!AL$8:AL$378)*$L224","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A224,MSG_Generic!AM$8:AM$378)*$L224","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A224,MSG_Generic!AN$8:AN$378)*$L224","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A224,MSG_Generic!AO$8:AO$378)*$L224","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A224,MSG_Generic!AP$8:AP$378)*$L224","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A224,MSG_Generic!AQ$8:AQ$378)*$L224","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A224,MSG_Generic!AR$8:AR$378)*$L224","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A224,MSG_Generic!AS$8:AS$378)*$L224","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A224,MSG_Generic!AT$8:AT$378)*$L224","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A224,MSG_Generic!AU$8:AU$378)*$L224","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A224,MSG_Generic!AV$8:AV$378)*$L224","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A224,MSG_Generic!AW$8:AW$378)*$L224","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A224,MSG_Generic!AX$8:AX$378)*$L224","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A224,MSG_Generic!AY$8:AY$378)*$L224","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A224,MSG_Generic!AZ$8:AZ$378)*$L224","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A224,MSG_Generic!BA$8:BA$378)*$L224","v":1177.0000000000011},1177.0000000000011,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A224,MSG_Generic!BC$8:BC$378)*$L224","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A224,MSG_Generic!BD$8:BD$378)*$L224","v":1177.0000000000011},{"$f":"IF(MID($A224,6,1)=\"O\",MID($A224,6,3)&LEFT(VLOOKUP($B224,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A224,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B224,NameConvs!$B$57:$G$69,6,FALSE),MID($A224,6,3)))","v":"ODSC"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL224,MSG_Fueldata!N$54:N$70)/$E224/8.76","v":225.37508153946513},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL224,MSG_Fueldata!O$54:O$70)/$E224/8.76","v":229.94129158512723},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL224,MSG_Fueldata!P$54:P$70)/$E224/8.76","v":234.50750163078931},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL224,MSG_Fueldata!Q$54:Q$70)/$E224/8.76","v":239.07371167645141},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL224,MSG_Fueldata!R$54:R$70)/$E224/8.76","v":243.63992172211351},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL224,MSG_Fueldata!S$54:S$70)/$E224/8.76","v":248.20613176777559},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL224,MSG_Fueldata!T$54:T$70)/$E224/8.76","v":252.77234181343769},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL224,MSG_Fueldata!U$54:U$70)/$E224/8.76","v":257.33855185909982},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL224,MSG_Fueldata!V$54:V$70)/$E224/8.76","v":261.90476190476193},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL224,MSG_Fueldata!W$54:W$70)/$E224/8.76","v":266.47097195042403},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL224,MSG_Fueldata!X$54:X$70)/$E224/8.76","v":270.71102413568167},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL224,MSG_Fueldata!Y$54:Y$70)/$E224/8.76","v":273.97260273972603},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL224,MSG_Fueldata!Z$54:Z$70)/$E224/8.76","v":277.23418134377044},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL224,MSG_Fueldata!AA$54:AA$70)/$E224/8.76","v":280.49575994781475},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL224,MSG_Fueldata!AB$54:AB$70)/$E224/8.76","v":283.75733855185911},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL224,MSG_Fueldata!AC$54:AC$70)/$E224/8.76","v":287.01891715590347},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL224,MSG_Fueldata!AD$54:AD$70)/$E224/8.76","v":290.28049575994783},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL224,MSG_Fueldata!AE$54:AE$70)/$E224/8.76","v":293.54207436399219},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL224,MSG_Fueldata!AF$54:AF$70)/$E224/8.76","v":296.80365296803654},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL224,MSG_Fueldata!AG$54:AG$70)/$E224/8.76","v":300.0652315720809},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL224,MSG_Fueldata!AH$54:AH$70)/$E224/8.76","v":303.97912589693414},{"$f":"BG224","v":303.97912589693414},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL224,MSG_Fueldata!AI$54:AI$70)/$E224/8.76","v":303.97912589693414},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL224,MSG_Fueldata!AJ$54:AJ$70)/$E224/8.76","v":303.97912589693414},null,{"$f":"(($H224+N224*$J224)/($K224*8.76)+$G224/8.76+AM224+$F224*BL$2)/$M224","v":{"$error":"#VALUE!"}},{"$f":"(($H224+O224*$J224)/($K224*8.76)+$G224/8.76+AN224+$F224*BM$2)/$M224","v":{"$error":"#VALUE!"}},{"$f":"(($H224+P224*$J224)/($K224*8.76)+$G224/8.76+AO224+$F224*BN$2)/$M224","v":{"$error":"#VALUE!"}},{"$f":"(($H224+Q224*$J224)/($K224*8.76)+$G224/8.76+AP224+$F224*BO$2)/$M224","v":{"$error":"#VALUE!"}},{"$f":"(($H224+R224*$J224)/($K224*8.76)+$G224/8.76+AQ224+$F224*BP$2)/$M224","v":{"$error":"#VALUE!"}},{"$f":"(($H224+S224*$J224)/($K224*8.76)+$G224/8.76+AR224+$F224*BQ$2)/$M224","v":{"$error":"#VALUE!"}},{"$f":"(($H224+T224*$J224)/($K224*8.76)+$G224/8.76+AS224+$F224*BR$2)/$M224","v":{"$error":"#VALUE!"}},{"$f":"(($H224+U224*$J224)/($K224*8.76)+$G224/8.76+AT224+$F224*BS$2)/$M224","v":{"$error":"#VALUE!"}},{"$f":"(($H224+V224*$J224)/($K224*8.76)+$G224/8.76+AU224+$F224*BT$2)/$M224","v":{"$error":"#VALUE!"}},{"$f":"(($H224+W224*$J224)/($K224*8.76)+$G224/8.76+AV224+$F224*BU$2)/$M224","v":{"$error":"#VALUE!"}},{"$f":"(($H224+X224*$J224)/($K224*8.76)+$G224/8.76+AW224+$F224*BV$2)/$M224","v":{"$error":"#VALUE!"}},{"$f":"(($H224+Y224*$J224)/($K224*8.76)+$G224/8.76+AX224+$F224*BW$2)/$M224","v":{"$error":"#VALUE!"}},{"$f":"(($H224+Z224*$J224)/($K224*8.76)+$G224/8.76+AY224+$F224*BX$2)/$M224","v":{"$error":"#VALUE!"}},{"$f":"(($H224+AA224*$J224)/($K224*8.76)+$G224/8.76+AZ224+$F224*BY$2)/$M224","v":{"$error":"#VALUE!"}},{"$f":"(($H224+AB224*$J224)/($K224*8.76)+$G224/8.76+BA224+$F224*BZ$2)/$M224","v":{"$error":"#VALUE!"}},{"$f":"(($H224+AC224*$J224)/($K224*8.76)+$G224/8.76+BB224+$F224*CA$2)/$M224","v":{"$error":"#VALUE!"}},{"$f":"(($H224+AD224*$J224)/($K224*8.76)+$G224/8.76+BC224+$F224*CB$2)/$M224","v":{"$error":"#VALUE!"}},{"$f":"(($H224+AE224*$J224)/($K224*8.76)+$G224/8.76+BD224+$F224*CC$2)/$M224","v":{"$error":"#VALUE!"}},{"$f":"(($H224+AF224*$J224)/($K224*8.76)+$G224/8.76+BE224+$F224*CD$2)/$M224","v":{"$error":"#VALUE!"}},{"$f":"(($H224+AG224*$J224)/($K224*8.76)+$G224/8.76+BF224+$F224*CE$2)/$M224","v":{"$error":"#VALUE!"}},{"$f":"(($H224+AH224*$J224)/($K224*8.76)+$G224/8.76+BG224+$F224*CF$2)/$M224","v":{"$error":"#VALUE!"}},{"$f":"(($H224+AI224*$J224)/($K224*8.76)+$G224/8.76+BH224+$F224*CG$2)/$M224","v":{"$error":"#VALUE!"}},{"$f":"(($H224+AJ224*$J224)/($K224*8.76)+$G224/8.76+BI224+$F224*CH$2)/$M224","v":{"$error":"#VALUE!"}},{"$f":"(($H224+AK224*$J224)/($K224*8.76)+$G224/8.76+BJ224+$F224*CI$2)/$M224","v":{"$error":"#VALUE!"}}]
[{"$f":"MSG_Generic!A10","v":"SENEPODSNUind"},{"$f":"LEFT(A225,3)","v":"SEN"},{"$f":"RIGHT(A225,LEN(A225)-3)","v":"EPODSNUind"},{"$f":"LEFT(B225,2)&\"w\"&C225","v":"SEwEPODSNUind"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A225,MSG_Generic!$G$8:$G$378)","v":0.35},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A225,MSG_Generic!$X$8:$X$378)/8.76","v":0.76186285714285706},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A225,MSG_Generic!$H$8:$H$378)","v":484.86599999999999},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A225,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A225,MSG_Generic!$L$8:$L$378)","v":20},{"$f":"-PMT(disc_rate,I225,1)/(1+disc_rate)","v":0.1067814770659507},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C225,Gen_Param_2011!$BA$27:$BA$47)","v":0.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A225,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C225,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Diesel 100 kW system (industry)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A225,MSG_Generic!AG$8:AG$378)*$L225","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A225,MSG_Generic!AH$8:AH$378)*$L225","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A225,MSG_Generic!AI$8:AI$378)*$L225","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A225,MSG_Generic!AJ$8:AJ$378)*$L225","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A225,MSG_Generic!AK$8:AK$378)*$L225","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A225,MSG_Generic!AL$8:AL$378)*$L225","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A225,MSG_Generic!AM$8:AM$378)*$L225","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A225,MSG_Generic!AN$8:AN$378)*$L225","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A225,MSG_Generic!AO$8:AO$378)*$L225","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A225,MSG_Generic!AP$8:AP$378)*$L225","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A225,MSG_Generic!AQ$8:AQ$378)*$L225","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A225,MSG_Generic!AR$8:AR$378)*$L225","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A225,MSG_Generic!AS$8:AS$378)*$L225","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A225,MSG_Generic!AT$8:AT$378)*$L225","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A225,MSG_Generic!AU$8:AU$378)*$L225","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A225,MSG_Generic!AV$8:AV$378)*$L225","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A225,MSG_Generic!AW$8:AW$378)*$L225","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A225,MSG_Generic!AX$8:AX$378)*$L225","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A225,MSG_Generic!AY$8:AY$378)*$L225","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A225,MSG_Generic!AZ$8:AZ$378)*$L225","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A225,MSG_Generic!BA$8:BA$378)*$L225","v":658.7},{"$f":"AH225","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A225,MSG_Generic!BC$8:BC$378)*$L225","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A225,MSG_Generic!BD$8:BD$378)*$L225","v":658.7},{"$f":"IF(MID($A225,6,1)=\"O\",MID($A225,6,3)&LEFT(VLOOKUP($B225,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A225,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B225,NameConvs!$B$57:$G$69,6,FALSE),MID($A225,6,3)))","v":"ODSC"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL225,MSG_Fueldata!N$54:N$70)/$E225/8.76","v":225.37508153946513},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL225,MSG_Fueldata!O$54:O$70)/$E225/8.76","v":229.94129158512723},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL225,MSG_Fueldata!P$54:P$70)/$E225/8.76","v":234.50750163078931},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL225,MSG_Fueldata!Q$54:Q$70)/$E225/8.76","v":239.07371167645141},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL225,MSG_Fueldata!R$54:R$70)/$E225/8.76","v":243.63992172211351},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL225,MSG_Fueldata!S$54:S$70)/$E225/8.76","v":248.20613176777559},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL225,MSG_Fueldata!T$54:T$70)/$E225/8.76","v":252.77234181343769},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL225,MSG_Fueldata!U$54:U$70)/$E225/8.76","v":257.33855185909982},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL225,MSG_Fueldata!V$54:V$70)/$E225/8.76","v":261.90476190476193},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL225,MSG_Fueldata!W$54:W$70)/$E225/8.76","v":266.47097195042403},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL225,MSG_Fueldata!X$54:X$70)/$E225/8.76","v":270.71102413568167},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL225,MSG_Fueldata!Y$54:Y$70)/$E225/8.76","v":273.97260273972603},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL225,MSG_Fueldata!Z$54:Z$70)/$E225/8.76","v":277.23418134377044},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL225,MSG_Fueldata!AA$54:AA$70)/$E225/8.76","v":280.49575994781475},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL225,MSG_Fueldata!AB$54:AB$70)/$E225/8.76","v":283.75733855185911},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL225,MSG_Fueldata!AC$54:AC$70)/$E225/8.76","v":287.01891715590347},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL225,MSG_Fueldata!AD$54:AD$70)/$E225/8.76","v":290.28049575994783},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL225,MSG_Fueldata!AE$54:AE$70)/$E225/8.76","v":293.54207436399219},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL225,MSG_Fueldata!AF$54:AF$70)/$E225/8.76","v":296.80365296803654},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL225,MSG_Fueldata!AG$54:AG$70)/$E225/8.76","v":300.0652315720809},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL225,MSG_Fueldata!AH$54:AH$70)/$E225/8.76","v":303.97912589693414},{"$f":"BG225","v":303.97912589693414},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL225,MSG_Fueldata!AI$54:AI$70)/$E225/8.76","v":303.97912589693414},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL225,MSG_Fueldata!AJ$54:AJ$70)/$E225/8.76","v":303.97912589693414},null,{"$f":"(($H225+N225*$J225)/($K225*8.76)+$G225/8.76+AM225+$F225*BL$2)/$M225","v":{"$error":"#VALUE!"}},{"$f":"(($H225+O225*$J225)/($K225*8.76)+$G225/8.76+AN225+$F225*BM$2)/$M225","v":{"$error":"#VALUE!"}},{"$f":"(($H225+P225*$J225)/($K225*8.76)+$G225/8.76+AO225+$F225*BN$2)/$M225","v":{"$error":"#VALUE!"}},{"$f":"(($H225+Q225*$J225)/($K225*8.76)+$G225/8.76+AP225+$F225*BO$2)/$M225","v":{"$error":"#VALUE!"}},{"$f":"(($H225+R225*$J225)/($K225*8.76)+$G225/8.76+AQ225+$F225*BP$2)/$M225","v":{"$error":"#VALUE!"}},{"$f":"(($H225+S225*$J225)/($K225*8.76)+$G225/8.76+AR225+$F225*BQ$2)/$M225","v":{"$error":"#VALUE!"}},{"$f":"(($H225+T225*$J225)/($K225*8.76)+$G225/8.76+AS225+$F225*BR$2)/$M225","v":{"$error":"#VALUE!"}},{"$f":"(($H225+U225*$J225)/($K225*8.76)+$G225/8.76+AT225+$F225*BS$2)/$M225","v":{"$error":"#VALUE!"}},{"$f":"(($H225+V225*$J225)/($K225*8.76)+$G225/8.76+AU225+$F225*BT$2)/$M225","v":{"$error":"#VALUE!"}},{"$f":"(($H225+W225*$J225)/($K225*8.76)+$G225/8.76+AV225+$F225*BU$2)/$M225","v":{"$error":"#VALUE!"}},{"$f":"(($H225+X225*$J225)/($K225*8.76)+$G225/8.76+AW225+$F225*BV$2)/$M225","v":{"$error":"#VALUE!"}},{"$f":"(($H225+Y225*$J225)/($K225*8.76)+$G225/8.76+AX225+$F225*BW$2)/$M225","v":{"$error":"#VALUE!"}},{"$f":"(($H225+Z225*$J225)/($K225*8.76)+$G225/8.76+AY225+$F225*BX$2)/$M225","v":{"$error":"#VALUE!"}},{"$f":"(($H225+AA225*$J225)/($K225*8.76)+$G225/8.76+AZ225+$F225*BY$2)/$M225","v":{"$error":"#VALUE!"}},{"$f":"(($H225+AB225*$J225)/($K225*8.76)+$G225/8.76+BA225+$F225*BZ$2)/$M225","v":{"$error":"#VALUE!"}},{"$f":"(($H225+AC225*$J225)/($K225*8.76)+$G225/8.76+BB225+$F225*CA$2)/$M225","v":{"$error":"#VALUE!"}},{"$f":"(($H225+AD225*$J225)/($K225*8.76)+$G225/8.76+BC225+$F225*CB$2)/$M225","v":{"$error":"#VALUE!"}},{"$f":"(($H225+AE225*$J225)/($K225*8.76)+$G225/8.76+BD225+$F225*CC$2)/$M225","v":{"$error":"#VALUE!"}},{"$f":"(($H225+AF225*$J225)/($K225*8.76)+$G225/8.76+BE225+$F225*CD$2)/$M225","v":{"$error":"#VALUE!"}},{"$f":"(($H225+AG225*$J225)/($K225*8.76)+$G225/8.76+BF225+$F225*CE$2)/$M225","v":{"$error":"#VALUE!"}},{"$f":"(($H225+AH225*$J225)/($K225*8.76)+$G225/8.76+BG225+$F225*CF$2)/$M225","v":{"$error":"#VALUE!"}},{"$f":"(($H225+AI225*$J225)/($K225*8.76)+$G225/8.76+BH225+$F225*CG$2)/$M225","v":{"$error":"#VALUE!"}},{"$f":"(($H225+AJ225*$J225)/($K225*8.76)+$G225/8.76+BI225+$F225*CH$2)/$M225","v":{"$error":"#VALUE!"}},{"$f":"(($H225+AK225*$J225)/($K225*8.76)+$G225/8.76+BJ225+$F225*CI$2)/$M225","v":{"$error":"#VALUE!"}}]
[{"$f":"MSG_Generic!A11","v":"SENEPODSNUurb"},"SEN","EPODSNUurb","SEwEPODSNUurb",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A226,MSG_Generic!$G$8:$G$378)","v":0.16},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A226,MSG_Generic!$X$8:$X$378)/8.76","v":1.6665749999999997},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A226,MSG_Generic!$H$8:$H$378)","v":290.9196},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A226,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A226,MSG_Generic!$L$8:$L$378)","v":10},0.14795035898410144,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C226,Gen_Param_2011!$BA$27:$BA$47)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A226,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C226,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Diesel/Gasoline 1kW system (Urban)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A226,MSG_Generic!AG$8:AG$378)*$L226","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A226,MSG_Generic!AH$8:AH$378)*$L226","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A226,MSG_Generic!AI$8:AI$378)*$L226","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A226,MSG_Generic!AJ$8:AJ$378)*$L226","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A226,MSG_Generic!AK$8:AK$378)*$L226","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A226,MSG_Generic!AL$8:AL$378)*$L226","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A226,MSG_Generic!AM$8:AM$378)*$L226","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A226,MSG_Generic!AN$8:AN$378)*$L226","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A226,MSG_Generic!AO$8:AO$378)*$L226","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A226,MSG_Generic!AP$8:AP$378)*$L226","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A226,MSG_Generic!AQ$8:AQ$378)*$L226","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A226,MSG_Generic!AR$8:AR$378)*$L226","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A226,MSG_Generic!AS$8:AS$378)*$L226","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A226,MSG_Generic!AT$8:AT$378)*$L226","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A226,MSG_Generic!AU$8:AU$378)*$L226","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A226,MSG_Generic!AV$8:AV$378)*$L226","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A226,MSG_Generic!AW$8:AW$378)*$L226","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A226,MSG_Generic!AX$8:AX$378)*$L226","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A226,MSG_Generic!AY$8:AY$378)*$L226","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A226,MSG_Generic!AZ$8:AZ$378)*$L226","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A226,MSG_Generic!BA$8:BA$378)*$L226","v":691.9},691.9,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A226,MSG_Generic!BC$8:BC$378)*$L226","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A226,MSG_Generic!BD$8:BD$378)*$L226","v":691.9},{"$f":"IF(MID($A226,6,1)=\"O\",MID($A226,6,3)&LEFT(VLOOKUP($B226,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A226,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B226,NameConvs!$B$57:$G$69,6,FALSE),MID($A226,6,3)))","v":"ODSC"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL226,MSG_Fueldata!N$54:N$70)/$E226/8.76","v":493.00799086757991},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL226,MSG_Fueldata!O$54:O$70)/$E226/8.76","v":502.99657534246575},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL226,MSG_Fueldata!P$54:P$70)/$E226/8.76","v":512.98515981735159},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL226,MSG_Fueldata!Q$54:Q$70)/$E226/8.76","v":522.97374429223748},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL226,MSG_Fueldata!R$54:R$70)/$E226/8.76","v":532.96232876712327},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL226,MSG_Fueldata!S$54:S$70)/$E226/8.76","v":542.95091324200916},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL226,MSG_Fueldata!T$54:T$70)/$E226/8.76","v":552.93949771689495},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL226,MSG_Fueldata!U$54:U$70)/$E226/8.76","v":562.92808219178085},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL226,MSG_Fueldata!V$54:V$70)/$E226/8.76","v":572.91666666666663},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL226,MSG_Fueldata!W$54:W$70)/$E226/8.76","v":582.90525114155253},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL226,MSG_Fueldata!X$54:X$70)/$E226/8.76","v":592.18036529680364},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL226,MSG_Fueldata!Y$54:Y$70)/$E226/8.76","v":599.31506849315065},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL226,MSG_Fueldata!Z$54:Z$70)/$E226/8.76","v":606.44977168949777},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL226,MSG_Fueldata!AA$54:AA$70)/$E226/8.76","v":613.58447488584477},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL226,MSG_Fueldata!AB$54:AB$70)/$E226/8.76","v":620.71917808219177},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL226,MSG_Fueldata!AC$54:AC$70)/$E226/8.76","v":627.85388127853878},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL226,MSG_Fueldata!AD$54:AD$70)/$E226/8.76","v":634.9885844748859},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL226,MSG_Fueldata!AE$54:AE$70)/$E226/8.76","v":642.1232876712329},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL226,MSG_Fueldata!AF$54:AF$70)/$E226/8.76","v":649.25799086757991},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL226,MSG_Fueldata!AG$54:AG$70)/$E226/8.76","v":656.39269406392691},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL226,MSG_Fueldata!AH$54:AH$70)/$E226/8.76","v":664.95433789954336},664.95433789954336,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL226,MSG_Fueldata!AI$54:AI$70)/$E226/8.76","v":664.95433789954336},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL226,MSG_Fueldata!AJ$54:AJ$70)/$E226/8.76","v":664.95433789954336},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Generic!A12","v":"SENEPODSNUrur"},"SEN","EPODSNUrur","SEwEPODSNUrur",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A227,MSG_Generic!$G$8:$G$378)","v":0.16},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A227,MSG_Generic!$X$8:$X$378)/8.76","v":1.6665749999999997},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A227,MSG_Generic!$H$8:$H$378)","v":290.9196},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A227,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A227,MSG_Generic!$L$8:$L$378)","v":10},0.14795035898410144,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C227,Gen_Param_2011!$BA$27:$BA$47)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A227,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C227,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Diesel/Gasoline 1kW system (Rural)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A227,MSG_Generic!AG$8:AG$378)*$L227","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A227,MSG_Generic!AH$8:AH$378)*$L227","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A227,MSG_Generic!AI$8:AI$378)*$L227","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A227,MSG_Generic!AJ$8:AJ$378)*$L227","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A227,MSG_Generic!AK$8:AK$378)*$L227","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A227,MSG_Generic!AL$8:AL$378)*$L227","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A227,MSG_Generic!AM$8:AM$378)*$L227","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A227,MSG_Generic!AN$8:AN$378)*$L227","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A227,MSG_Generic!AO$8:AO$378)*$L227","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A227,MSG_Generic!AP$8:AP$378)*$L227","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A227,MSG_Generic!AQ$8:AQ$378)*$L227","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A227,MSG_Generic!AR$8:AR$378)*$L227","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A227,MSG_Generic!AS$8:AS$378)*$L227","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A227,MSG_Generic!AT$8:AT$378)*$L227","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A227,MSG_Generic!AU$8:AU$378)*$L227","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A227,MSG_Generic!AV$8:AV$378)*$L227","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A227,MSG_Generic!AW$8:AW$378)*$L227","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A227,MSG_Generic!AX$8:AX$378)*$L227","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A227,MSG_Generic!AY$8:AY$378)*$L227","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A227,MSG_Generic!AZ$8:AZ$378)*$L227","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A227,MSG_Generic!BA$8:BA$378)*$L227","v":691.9},691.9,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A227,MSG_Generic!BC$8:BC$378)*$L227","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A227,MSG_Generic!BD$8:BD$378)*$L227","v":691.9},{"$f":"IF(MID($A227,6,1)=\"O\",MID($A227,6,3)&LEFT(VLOOKUP($B227,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A227,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B227,NameConvs!$B$57:$G$69,6,FALSE),MID($A227,6,3)))","v":"ODSC"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL227,MSG_Fueldata!N$54:N$70)/$E227/8.76","v":493.00799086757991},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL227,MSG_Fueldata!O$54:O$70)/$E227/8.76","v":502.99657534246575},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL227,MSG_Fueldata!P$54:P$70)/$E227/8.76","v":512.98515981735159},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL227,MSG_Fueldata!Q$54:Q$70)/$E227/8.76","v":522.97374429223748},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL227,MSG_Fueldata!R$54:R$70)/$E227/8.76","v":532.96232876712327},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL227,MSG_Fueldata!S$54:S$70)/$E227/8.76","v":542.95091324200916},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL227,MSG_Fueldata!T$54:T$70)/$E227/8.76","v":552.93949771689495},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL227,MSG_Fueldata!U$54:U$70)/$E227/8.76","v":562.92808219178085},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL227,MSG_Fueldata!V$54:V$70)/$E227/8.76","v":572.91666666666663},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL227,MSG_Fueldata!W$54:W$70)/$E227/8.76","v":582.90525114155253},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL227,MSG_Fueldata!X$54:X$70)/$E227/8.76","v":592.18036529680364},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL227,MSG_Fueldata!Y$54:Y$70)/$E227/8.76","v":599.31506849315065},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL227,MSG_Fueldata!Z$54:Z$70)/$E227/8.76","v":606.44977168949777},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL227,MSG_Fueldata!AA$54:AA$70)/$E227/8.76","v":613.58447488584477},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL227,MSG_Fueldata!AB$54:AB$70)/$E227/8.76","v":620.71917808219177},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL227,MSG_Fueldata!AC$54:AC$70)/$E227/8.76","v":627.85388127853878},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL227,MSG_Fueldata!AD$54:AD$70)/$E227/8.76","v":634.9885844748859},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL227,MSG_Fueldata!AE$54:AE$70)/$E227/8.76","v":642.1232876712329},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL227,MSG_Fueldata!AF$54:AF$70)/$E227/8.76","v":649.25799086757991},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL227,MSG_Fueldata!AG$54:AG$70)/$E227/8.76","v":656.39269406392691},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL227,MSG_Fueldata!AH$54:AH$70)/$E227/8.76","v":664.95433789954336},664.95433789954336,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL227,MSG_Fueldata!AI$54:AI$70)/$E227/8.76","v":664.95433789954336},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL227,MSG_Fueldata!AJ$54:AJ$70)/$E227/8.76","v":664.95433789954336},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Generic!A13","v":"SENEPOHFNU"},{"$f":"LEFT(A228,3)","v":"SEN"},{"$f":"RIGHT(A228,LEN(A228)-3)","v":"EPOHFNU"},"SEwEPOHFNU",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A228,MSG_Generic!$G$8:$G$378)","v":0.35},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A228,MSG_Generic!$X$8:$X$378)/8.76","v":0.8297485714285715},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A228,MSG_Generic!$H$8:$H$378)","v":131.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A228,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A228,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C228,Gen_Param_2011!$BA$27:$BA$47)","v":0.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A228,MSG_Generic!$Z$8:$Z$378)","v":1.1550000000000011},{"$f":"VLOOKUP(C228,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"HFO"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A228,MSG_Generic!AG$8:AG$378)*$L228","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A228,MSG_Generic!AH$8:AH$378)*$L228","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A228,MSG_Generic!AI$8:AI$378)*$L228","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A228,MSG_Generic!AJ$8:AJ$378)*$L228","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A228,MSG_Generic!AK$8:AK$378)*$L228","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A228,MSG_Generic!AL$8:AL$378)*$L228","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A228,MSG_Generic!AM$8:AM$378)*$L228","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A228,MSG_Generic!AN$8:AN$378)*$L228","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A228,MSG_Generic!AO$8:AO$378)*$L228","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A228,MSG_Generic!AP$8:AP$378)*$L228","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A228,MSG_Generic!AQ$8:AQ$378)*$L228","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A228,MSG_Generic!AR$8:AR$378)*$L228","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A228,MSG_Generic!AS$8:AS$378)*$L228","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A228,MSG_Generic!AT$8:AT$378)*$L228","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A228,MSG_Generic!AU$8:AU$378)*$L228","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A228,MSG_Generic!AV$8:AV$378)*$L228","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A228,MSG_Generic!AW$8:AW$378)*$L228","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A228,MSG_Generic!AX$8:AX$378)*$L228","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A228,MSG_Generic!AY$8:AY$378)*$L228","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A228,MSG_Generic!AZ$8:AZ$378)*$L228","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A228,MSG_Generic!BA$8:BA$378)*$L228","v":1559.2500000000016},1559.2500000000016,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A228,MSG_Generic!BC$8:BC$378)*$L228","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A228,MSG_Generic!BD$8:BD$378)*$L228","v":1559.2500000000016},{"$f":"IF(MID($A228,6,1)=\"O\",MID($A228,6,3)&LEFT(VLOOKUP($B228,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A228,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B228,NameConvs!$B$57:$G$69,6,FALSE),MID($A228,6,3)))","v":"OHFC"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL228,MSG_Fueldata!N$54:N$70)/$E228/8.76","v":132.74624918460535},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL228,MSG_Fueldata!O$54:O$70)/$E228/8.76","v":135.42074363992171},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL228,MSG_Fueldata!P$54:P$70)/$E228/8.76","v":138.0952380952381},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL228,MSG_Fueldata!Q$54:Q$70)/$E228/8.76","v":140.76973255055449},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL228,MSG_Fueldata!R$54:R$70)/$E228/8.76","v":143.44422700587086},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL228,MSG_Fueldata!S$54:S$70)/$E228/8.76","v":146.11872146118722},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL228,MSG_Fueldata!T$54:T$70)/$E228/8.76","v":148.79321591650361},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL228,MSG_Fueldata!U$54:U$70)/$E228/8.76","v":151.46771037181998},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL228,MSG_Fueldata!V$54:V$70)/$E228/8.76","v":154.14220482713637},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL228,MSG_Fueldata!W$54:W$70)/$E228/8.76","v":156.81669928245273},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL228,MSG_Fueldata!X$54:X$70)/$E228/8.76","v":159.28571428571428},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL228,MSG_Fueldata!Y$54:Y$70)/$E228/8.76","v":161.23939986953687},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL228,MSG_Fueldata!Z$54:Z$70)/$E228/8.76","v":163.19308545335943},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL228,MSG_Fueldata!AA$54:AA$70)/$E228/8.76","v":165.14677103718199},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL228,MSG_Fueldata!AB$54:AB$70)/$E228/8.76","v":167.10045662100458},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL228,MSG_Fueldata!AC$54:AC$70)/$E228/8.76","v":169.05414220482717},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL228,MSG_Fueldata!AD$54:AD$70)/$E228/8.76","v":171.00782778864971},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL228,MSG_Fueldata!AE$54:AE$70)/$E228/8.76","v":172.96151337247227},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL228,MSG_Fueldata!AF$54:AF$70)/$E228/8.76","v":174.91519895629483},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL228,MSG_Fueldata!AG$54:AG$70)/$E228/8.76","v":176.86888454011742},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL228,MSG_Fueldata!AH$54:AH$70)/$E228/8.76","v":179.23679060665361},{"$f":"BG228","v":179.23679060665361},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL228,MSG_Fueldata!AI$54:AI$70)/$E228/8.76","v":179.23679060665361},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL228,MSG_Fueldata!AJ$54:AJ$70)/$E228/8.76","v":179.23679060665361},null,{"$f":"(($H228+N228*$J228)/($K228*8.76)+$G228/8.76+AM228+$F228*BL$2)/$M228","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A14","v":"SENEPGASNUOC"},"SEN","EPGASNUOC","SEwEPGASNUOC",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A229,MSG_Generic!$G$8:$G$378)","v":0.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A229,MSG_Generic!$X$8:$X$378)/8.76","v":0.67351598173515992},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A229,MSG_Generic!$H$8:$H$378)","v":174.52959194488608},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A229,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A229,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C229,Gen_Param_2011!$BA$27:$BA$47)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A229,MSG_Generic!$Z$8:$Z$378)","v":1.1550000000000011},{"$f":"VLOOKUP(C229,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"OCGT"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A229,MSG_Generic!AG$8:AG$378)*$L229","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A229,MSG_Generic!AH$8:AH$378)*$L229","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A229,MSG_Generic!AI$8:AI$378)*$L229","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A229,MSG_Generic!AJ$8:AJ$378)*$L229","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A229,MSG_Generic!AK$8:AK$378)*$L229","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A229,MSG_Generic!AL$8:AL$378)*$L229","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A229,MSG_Generic!AM$8:AM$378)*$L229","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A229,MSG_Generic!AN$8:AN$378)*$L229","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A229,MSG_Generic!AO$8:AO$378)*$L229","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A229,MSG_Generic!AP$8:AP$378)*$L229","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A229,MSG_Generic!AQ$8:AQ$378)*$L229","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A229,MSG_Generic!AR$8:AR$378)*$L229","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A229,MSG_Generic!AS$8:AS$378)*$L229","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A229,MSG_Generic!AT$8:AT$378)*$L229","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A229,MSG_Generic!AU$8:AU$378)*$L229","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A229,MSG_Generic!AV$8:AV$378)*$L229","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A229,MSG_Generic!AW$8:AW$378)*$L229","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A229,MSG_Generic!AX$8:AX$378)*$L229","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A229,MSG_Generic!AY$8:AY$378)*$L229","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A229,MSG_Generic!AZ$8:AZ$378)*$L229","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A229,MSG_Generic!BA$8:BA$378)*$L229","v":696.46500000000071},696.46500000000071,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A229,MSG_Generic!BC$8:BC$378)*$L229","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A229,MSG_Generic!BD$8:BD$378)*$L229","v":696.46500000000071},{"$f":"IF(MID($A229,6,1)=\"O\",MID($A229,6,3)&LEFT(VLOOKUP($B229,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A229,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B229,NameConvs!$B$57:$G$69,6,FALSE),MID($A229,6,3)))","v":"GASLNG"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL229,MSG_Fueldata!N$54:N$70)/$E229/8.76","v":132.03957382039576},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL229,MSG_Fueldata!O$54:O$70)/$E229/8.76","v":133.56164383561645},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL229,MSG_Fueldata!P$54:P$70)/$E229/8.76","v":135.08371385083717},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL229,MSG_Fueldata!Q$54:Q$70)/$E229/8.76","v":136.60578386605786},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL229,MSG_Fueldata!R$54:R$70)/$E229/8.76","v":138.12785388127855},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL229,MSG_Fueldata!S$54:S$70)/$E229/8.76","v":139.64992389649925},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL229,MSG_Fueldata!T$54:T$70)/$E229/8.76","v":141.17199391171994},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL229,MSG_Fueldata!U$54:U$70)/$E229/8.76","v":142.69406392694063},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL229,MSG_Fueldata!V$54:V$70)/$E229/8.76","v":144.21613394216135},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL229,MSG_Fueldata!W$54:W$70)/$E229/8.76","v":145.73820395738204},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL229,MSG_Fueldata!X$54:X$70)/$E229/8.76","v":147.26027397260273},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL229,MSG_Fueldata!Y$54:Y$70)/$E229/8.76","v":149.54337899543378},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL229,MSG_Fueldata!Z$54:Z$70)/$E229/8.76","v":151.82648401826484},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL229,MSG_Fueldata!AA$54:AA$70)/$E229/8.76","v":154.10958904109589},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL229,MSG_Fueldata!AB$54:AB$70)/$E229/8.76","v":156.39269406392694},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL229,MSG_Fueldata!AC$54:AC$70)/$E229/8.76","v":158.67579908675799},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL229,MSG_Fueldata!AD$54:AD$70)/$E229/8.76","v":160.95890410958904},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL229,MSG_Fueldata!AE$54:AE$70)/$E229/8.76","v":163.24200913242009},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL229,MSG_Fueldata!AF$54:AF$70)/$E229/8.76","v":165.52511415525115},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL229,MSG_Fueldata!AG$54:AG$70)/$E229/8.76","v":167.8082191780822},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL229,MSG_Fueldata!AH$54:AH$70)/$E229/8.76","v":170.09132420091325},170.09132420091325,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL229,MSG_Fueldata!AI$54:AI$70)/$E229/8.76","v":170.09132420091325},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL229,MSG_Fueldata!AJ$54:AJ$70)/$E229/8.76","v":170.09132420091325},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A15","v":"SENEPGASNUCC"},"SEN","EPGASNUCC","SEwEPGASNUCC",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A230,MSG_Generic!$G$8:$G$378)","v":0.48},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A230,MSG_Generic!$X$8:$X$378)/8.76","v":0.42094748858447489},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A230,MSG_Generic!$H$8:$H$378)","v":25.363137254901961},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A230,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A230,MSG_Generic!$L$8:$L$378)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C230,Gen_Param_2011!$BA$27:$BA$47)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A230,MSG_Generic!$Z$8:$Z$378)","v":1.2136666666666682},{"$f":"VLOOKUP(C230,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"CCGT"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A230,MSG_Generic!AG$8:AG$378)*$L230","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A230,MSG_Generic!AH$8:AH$378)*$L230","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A230,MSG_Generic!AI$8:AI$378)*$L230","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A230,MSG_Generic!AJ$8:AJ$378)*$L230","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A230,MSG_Generic!AK$8:AK$378)*$L230","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A230,MSG_Generic!AL$8:AL$378)*$L230","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A230,MSG_Generic!AM$8:AM$378)*$L230","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A230,MSG_Generic!AN$8:AN$378)*$L230","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A230,MSG_Generic!AO$8:AO$378)*$L230","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A230,MSG_Generic!AP$8:AP$378)*$L230","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A230,MSG_Generic!AQ$8:AQ$378)*$L230","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A230,MSG_Generic!AR$8:AR$378)*$L230","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A230,MSG_Generic!AS$8:AS$378)*$L230","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A230,MSG_Generic!AT$8:AT$378)*$L230","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A230,MSG_Generic!AU$8:AU$378)*$L230","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A230,MSG_Generic!AV$8:AV$378)*$L230","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A230,MSG_Generic!AW$8:AW$378)*$L230","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A230,MSG_Generic!AX$8:AX$378)*$L230","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A230,MSG_Generic!AY$8:AY$378)*$L230","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A230,MSG_Generic!AZ$8:AZ$378)*$L230","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A230,MSG_Generic!BA$8:BA$378)*$L230","v":1297.4096666666683},1297.4096666666683,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A230,MSG_Generic!BC$8:BC$378)*$L230","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A230,MSG_Generic!BD$8:BD$378)*$L230","v":1297.4096666666683},{"$f":"IF(MID($A230,6,1)=\"O\",MID($A230,6,3)&LEFT(VLOOKUP($B230,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A230,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B230,NameConvs!$B$57:$G$69,6,FALSE),MID($A230,6,3)))","v":"GASLNG"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL230,MSG_Fueldata!N$54:N$70)/$E230/8.76","v":82.524733637747346},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL230,MSG_Fueldata!O$54:O$70)/$E230/8.76","v":83.476027397260282},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL230,MSG_Fueldata!P$54:P$70)/$E230/8.76","v":84.427321156773218},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL230,MSG_Fueldata!Q$54:Q$70)/$E230/8.76","v":85.378614916286153},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL230,MSG_Fueldata!R$54:R$70)/$E230/8.76","v":86.329908675799089},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL230,MSG_Fueldata!S$54:S$70)/$E230/8.76","v":87.281202435312025},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL230,MSG_Fueldata!T$54:T$70)/$E230/8.76","v":88.232496194824975},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL230,MSG_Fueldata!U$54:U$70)/$E230/8.76","v":89.183789954337897},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL230,MSG_Fueldata!V$54:V$70)/$E230/8.76","v":90.135083713850847},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL230,MSG_Fueldata!W$54:W$70)/$E230/8.76","v":91.086377473363783},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL230,MSG_Fueldata!X$54:X$70)/$E230/8.76","v":92.037671232876718},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL230,MSG_Fueldata!Y$54:Y$70)/$E230/8.76","v":93.464611872146122},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL230,MSG_Fueldata!Z$54:Z$70)/$E230/8.76","v":94.891552511415526},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL230,MSG_Fueldata!AA$54:AA$70)/$E230/8.76","v":96.31849315068493},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL230,MSG_Fueldata!AB$54:AB$70)/$E230/8.76","v":97.745433789954333},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL230,MSG_Fueldata!AC$54:AC$70)/$E230/8.76","v":99.172374429223751},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL230,MSG_Fueldata!AD$54:AD$70)/$E230/8.76","v":100.59931506849315},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL230,MSG_Fueldata!AE$54:AE$70)/$E230/8.76","v":102.02625570776256},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL230,MSG_Fueldata!AF$54:AF$70)/$E230/8.76","v":103.45319634703196},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL230,MSG_Fueldata!AG$54:AG$70)/$E230/8.76","v":104.88013698630137},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL230,MSG_Fueldata!AH$54:AH$70)/$E230/8.76","v":106.30707762557078},106.30707762557078,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL230,MSG_Fueldata!AI$54:AI$70)/$E230/8.76","v":106.30707762557078},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL230,MSG_Fueldata!AJ$54:AJ$70)/$E230/8.76","v":106.30707762557078},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A16","v":"SENEPCOANUSC"},"SEN","EPCOANUSC","SEwEPCOANUSC",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A231,MSG_Generic!$G$8:$G$378)","v":0.37},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A231,MSG_Generic!$X$8:$X$378)/8.76","v":0.93792422559545841},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A231,MSG_Generic!$H$8:$H$378)","v":124.89704292527823},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A231,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A231,MSG_Generic!$L$8:$L$378)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C231,Gen_Param_2011!$BA$27:$BA$47)","v":1.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A231,MSG_Generic!$Z$8:$Z$378)","v":1.2762750000000012},{"$f":"VLOOKUP(C231,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Supercritical coal"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A231,MSG_Generic!AG$8:AG$378)*$L231","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A231,MSG_Generic!AH$8:AH$378)*$L231","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A231,MSG_Generic!AI$8:AI$378)*$L231","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A231,MSG_Generic!AJ$8:AJ$378)*$L231","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A231,MSG_Generic!AK$8:AK$378)*$L231","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A231,MSG_Generic!AL$8:AL$378)*$L231","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A231,MSG_Generic!AM$8:AM$378)*$L231","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A231,MSG_Generic!AN$8:AN$378)*$L231","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A231,MSG_Generic!AO$8:AO$378)*$L231","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A231,MSG_Generic!AP$8:AP$378)*$L231","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A231,MSG_Generic!AQ$8:AQ$378)*$L231","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A231,MSG_Generic!AR$8:AR$378)*$L231","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A231,MSG_Generic!AS$8:AS$378)*$L231","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A231,MSG_Generic!AT$8:AT$378)*$L231","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A231,MSG_Generic!AU$8:AU$378)*$L231","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A231,MSG_Generic!AV$8:AV$378)*$L231","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A231,MSG_Generic!AW$8:AW$378)*$L231","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A231,MSG_Generic!AX$8:AX$378)*$L231","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A231,MSG_Generic!AY$8:AY$378)*$L231","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A231,MSG_Generic!AZ$8:AZ$378)*$L231","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A231,MSG_Generic!BA$8:BA$378)*$L231","v":3067.3993350000028},3067.3993350000028,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A231,MSG_Generic!BC$8:BC$378)*$L231","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A231,MSG_Generic!BD$8:BD$378)*$L231","v":3067.3993350000028},{"$f":"IF(MID($A231,6,1)=\"O\",MID($A231,6,3)&LEFT(VLOOKUP($B231,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A231,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B231,NameConvs!$B$57:$G$69,6,FALSE),MID($A231,6,3)))","v":"COA"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL231,MSG_Fueldata!N$54:N$70)/$E231/8.76","v":44.736517339257063},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL231,MSG_Fueldata!O$54:O$70)/$E231/8.76","v":45.045045045045043},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL231,MSG_Fueldata!P$54:P$70)/$E231/8.76","v":45.353572750833024},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL231,MSG_Fueldata!Q$54:Q$70)/$E231/8.76","v":45.662100456621005},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL231,MSG_Fueldata!R$54:R$70)/$E231/8.76","v":45.970628162408985},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL231,MSG_Fueldata!S$54:S$70)/$E231/8.76","v":46.279155868196966},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL231,MSG_Fueldata!T$54:T$70)/$E231/8.76","v":46.587683573984947},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL231,MSG_Fueldata!U$54:U$70)/$E231/8.76","v":46.896211279772928},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL231,MSG_Fueldata!V$54:V$70)/$E231/8.76","v":47.204738985560908},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL231,MSG_Fueldata!W$54:W$70)/$E231/8.76","v":47.513266691348882},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL231,MSG_Fueldata!X$54:X$70)/$E231/8.76","v":47.821794397136863},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL231,MSG_Fueldata!Y$54:Y$70)/$E231/8.76","v":48.130322102924843},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL231,MSG_Fueldata!Z$54:Z$70)/$E231/8.76","v":48.438849808712824},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL231,MSG_Fueldata!AA$54:AA$70)/$E231/8.76","v":48.747377514500805},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL231,MSG_Fueldata!AB$54:AB$70)/$E231/8.76","v":49.055905220288786},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL231,MSG_Fueldata!AC$54:AC$70)/$E231/8.76","v":49.364432926076766},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL231,MSG_Fueldata!AD$54:AD$70)/$E231/8.76","v":49.672960631864747},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL231,MSG_Fueldata!AE$54:AE$70)/$E231/8.76","v":49.981488337652728},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL231,MSG_Fueldata!AF$54:AF$70)/$E231/8.76","v":50.290016043440701},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL231,MSG_Fueldata!AG$54:AG$70)/$E231/8.76","v":50.598543749228682},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL231,MSG_Fueldata!AH$54:AH$70)/$E231/8.76","v":51.215599160804643},51.215599160804643,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL231,MSG_Fueldata!AI$54:AI$70)/$E231/8.76","v":51.215599160804643},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL231,MSG_Fueldata!AJ$54:AJ$70)/$E231/8.76","v":51.215599160804643},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A17","v":"SENEPGASNLCC"},"SEN","EPGASNLCC","SEwEPGASNLCC",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A232,MSG_Generic!$G$8:$G$378)","v":0.48},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A232,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A232,MSG_Generic!$H$8:$H$378)","v":25.363137254901961},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A232,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A232,MSG_Generic!$L$8:$L$378)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C232,Gen_Param_2011!$BA$27:$BA$47)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A232,MSG_Generic!$Z$8:$Z$378)","v":1.2136666666666682},{"$f":"VLOOKUP(C232,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"CCGT Associated Gas"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A232,MSG_Generic!AG$8:AG$378)*$L232","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A232,MSG_Generic!AH$8:AH$378)*$L232","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A232,MSG_Generic!AI$8:AI$378)*$L232","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A232,MSG_Generic!AJ$8:AJ$378)*$L232","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A232,MSG_Generic!AK$8:AK$378)*$L232","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A232,MSG_Generic!AL$8:AL$378)*$L232","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A232,MSG_Generic!AM$8:AM$378)*$L232","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A232,MSG_Generic!AN$8:AN$378)*$L232","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A232,MSG_Generic!AO$8:AO$378)*$L232","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A232,MSG_Generic!AP$8:AP$378)*$L232","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A232,MSG_Generic!AQ$8:AQ$378)*$L232","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A232,MSG_Generic!AR$8:AR$378)*$L232","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A232,MSG_Generic!AS$8:AS$378)*$L232","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A232,MSG_Generic!AT$8:AT$378)*$L232","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A232,MSG_Generic!AU$8:AU$378)*$L232","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A232,MSG_Generic!AV$8:AV$378)*$L232","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A232,MSG_Generic!AW$8:AW$378)*$L232","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A232,MSG_Generic!AX$8:AX$378)*$L232","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A232,MSG_Generic!AY$8:AY$378)*$L232","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A232,MSG_Generic!AZ$8:AZ$378)*$L232","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A232,MSG_Generic!BA$8:BA$378)*$L232","v":1297.4096666666683},1297.4096666666683,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A232,MSG_Generic!BC$8:BC$378)*$L232","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A232,MSG_Generic!BD$8:BD$378)*$L232","v":1297.4096666666683},{"$f":"IF(MID($A232,6,1)=\"O\",MID($A232,6,3)&LEFT(VLOOKUP($B232,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A232,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B232,NameConvs!$B$57:$G$69,6,FALSE),MID($A232,6,3)))","v":"GASLNG"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL232,MSG_Fueldata!N$54:N$70)/$E232/8.76","v":82.524733637747346},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL232,MSG_Fueldata!O$54:O$70)/$E232/8.76","v":83.476027397260282},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL232,MSG_Fueldata!P$54:P$70)/$E232/8.76","v":84.427321156773218},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL232,MSG_Fueldata!Q$54:Q$70)/$E232/8.76","v":85.378614916286153},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL232,MSG_Fueldata!R$54:R$70)/$E232/8.76","v":86.329908675799089},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL232,MSG_Fueldata!S$54:S$70)/$E232/8.76","v":87.281202435312025},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL232,MSG_Fueldata!T$54:T$70)/$E232/8.76","v":88.232496194824975},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL232,MSG_Fueldata!U$54:U$70)/$E232/8.76","v":89.183789954337897},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL232,MSG_Fueldata!V$54:V$70)/$E232/8.76","v":90.135083713850847},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL232,MSG_Fueldata!W$54:W$70)/$E232/8.76","v":91.086377473363783},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL232,MSG_Fueldata!X$54:X$70)/$E232/8.76","v":92.037671232876718},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL232,MSG_Fueldata!Y$54:Y$70)/$E232/8.76","v":93.464611872146122},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL232,MSG_Fueldata!Z$54:Z$70)/$E232/8.76","v":94.891552511415526},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL232,MSG_Fueldata!AA$54:AA$70)/$E232/8.76","v":96.31849315068493},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL232,MSG_Fueldata!AB$54:AB$70)/$E232/8.76","v":97.745433789954333},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL232,MSG_Fueldata!AC$54:AC$70)/$E232/8.76","v":99.172374429223751},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL232,MSG_Fueldata!AD$54:AD$70)/$E232/8.76","v":100.59931506849315},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL232,MSG_Fueldata!AE$54:AE$70)/$E232/8.76","v":102.02625570776256},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL232,MSG_Fueldata!AF$54:AF$70)/$E232/8.76","v":103.45319634703196},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL232,MSG_Fueldata!AG$54:AG$70)/$E232/8.76","v":104.88013698630137},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL232,MSG_Fueldata!AH$54:AH$70)/$E232/8.76","v":106.30707762557078},106.30707762557078,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL232,MSG_Fueldata!AI$54:AI$70)/$E232/8.76","v":106.30707762557078},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL232,MSG_Fueldata!AJ$54:AJ$70)/$E232/8.76","v":106.30707762557078},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A18","v":"SENEPHYDNU"},"SEN","EPHYDNU","SEwEPHYDNU",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A233,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A233,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A233,MSG_Generic!$H$8:$H$378)","v":52.485216216216216},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A233,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A233,MSG_Generic!$L$8:$L$378)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C233,Gen_Param_2011!$BA$27:$BA$47)","v":0.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A233,MSG_Generic!$Z$8:$Z$378)","v":1.3431220000000013},{"$f":"VLOOKUP(C233,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Hydro"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A233,MSG_Generic!AG$8:AG$378)*$L233","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A233,MSG_Generic!AH$8:AH$378)*$L233","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A233,MSG_Generic!AI$8:AI$378)*$L233","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A233,MSG_Generic!AJ$8:AJ$378)*$L233","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A233,MSG_Generic!AK$8:AK$378)*$L233","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A233,MSG_Generic!AL$8:AL$378)*$L233","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A233,MSG_Generic!AM$8:AM$378)*$L233","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A233,MSG_Generic!AN$8:AN$378)*$L233","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A233,MSG_Generic!AO$8:AO$378)*$L233","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A233,MSG_Generic!AP$8:AP$378)*$L233","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A233,MSG_Generic!AQ$8:AQ$378)*$L233","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A233,MSG_Generic!AR$8:AR$378)*$L233","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A233,MSG_Generic!AS$8:AS$378)*$L233","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A233,MSG_Generic!AT$8:AT$378)*$L233","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A233,MSG_Generic!AU$8:AU$378)*$L233","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A233,MSG_Generic!AV$8:AV$378)*$L233","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A233,MSG_Generic!AW$8:AW$378)*$L233","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A233,MSG_Generic!AX$8:AX$378)*$L233","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A233,MSG_Generic!AY$8:AY$378)*$L233","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A233,MSG_Generic!AZ$8:AZ$378)*$L233","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A233,MSG_Generic!BA$8:BA$378)*$L233","v":2686.2440000000024},2686.2440000000024,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A233,MSG_Generic!BC$8:BC$378)*$L233","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A233,MSG_Generic!BD$8:BD$378)*$L233","v":2686.2440000000024},{"$f":"IF(MID($A233,6,1)=\"O\",MID($A233,6,3)&LEFT(VLOOKUP($B233,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A233,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B233,NameConvs!$B$57:$G$69,6,FALSE),MID($A233,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL233,MSG_Fueldata!N$54:N$70)/$E233/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL233,MSG_Fueldata!O$54:O$70)/$E233/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL233,MSG_Fueldata!P$54:P$70)/$E233/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL233,MSG_Fueldata!Q$54:Q$70)/$E233/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL233,MSG_Fueldata!R$54:R$70)/$E233/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL233,MSG_Fueldata!S$54:S$70)/$E233/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL233,MSG_Fueldata!T$54:T$70)/$E233/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL233,MSG_Fueldata!U$54:U$70)/$E233/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL233,MSG_Fueldata!V$54:V$70)/$E233/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL233,MSG_Fueldata!W$54:W$70)/$E233/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL233,MSG_Fueldata!X$54:X$70)/$E233/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL233,MSG_Fueldata!Y$54:Y$70)/$E233/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL233,MSG_Fueldata!Z$54:Z$70)/$E233/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL233,MSG_Fueldata!AA$54:AA$70)/$E233/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL233,MSG_Fueldata!AB$54:AB$70)/$E233/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL233,MSG_Fueldata!AC$54:AC$70)/$E233/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL233,MSG_Fueldata!AD$54:AD$70)/$E233/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL233,MSG_Fueldata!AE$54:AE$70)/$E233/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL233,MSG_Fueldata!AF$54:AF$70)/$E233/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL233,MSG_Fueldata!AG$54:AG$70)/$E233/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL233,MSG_Fueldata!AH$54:AH$70)/$E233/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL233,MSG_Fueldata!AI$54:AI$70)/$E233/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL233,MSG_Fueldata!AJ$54:AJ$70)/$E233/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A19","v":"SENEPHYDNUmic"},"SEN","EPHYDNUmic","SEwEPHYDNUmic",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A234,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A234,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A234,MSG_Generic!$H$8:$H$378)","v":47.52},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A234,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A234,MSG_Generic!$L$8:$L$378)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C234,Gen_Param_2011!$BA$27:$BA$47)","v":0.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A234,MSG_Generic!$Z$8:$Z$378)","v":1.1550000000000011},{"$f":"VLOOKUP(C234,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Small Hydro"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A234,MSG_Generic!AG$8:AG$378)*$L234","v":4620.0000000000045},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A234,MSG_Generic!AH$8:AH$378)*$L234","v":4574.7240000000047},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A234,MSG_Generic!AI$8:AI$378)*$L234","v":4529.448000000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A234,MSG_Generic!AJ$8:AJ$378)*$L234","v":4484.1720000000041},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A234,MSG_Generic!AK$8:AK$378)*$L234","v":4438.8960000000043},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A234,MSG_Generic!AL$8:AL$378)*$L234","v":4393.6200000000044},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A234,MSG_Generic!AM$8:AM$378)*$L234","v":4350.5385000000042},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A234,MSG_Generic!AN$8:AN$378)*$L234","v":4307.457000000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A234,MSG_Generic!AO$8:AO$378)*$L234","v":4264.3755000000037},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A234,MSG_Generic!AP$8:AP$378)*$L234","v":4221.2940000000044},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A234,MSG_Generic!AQ$8:AQ$378)*$L234","v":4178.2125000000042},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A234,MSG_Generic!AR$8:AR$378)*$L234","v":4138.2495000000044},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A234,MSG_Generic!AS$8:AS$378)*$L234","v":4098.2865000000038},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A234,MSG_Generic!AT$8:AT$378)*$L234","v":4058.3235000000036},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A234,MSG_Generic!AU$8:AU$378)*$L234","v":4018.3605000000039},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A234,MSG_Generic!AV$8:AV$378)*$L234","v":3978.3975000000041},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A234,MSG_Generic!AW$8:AW$378)*$L234","v":3938.4345000000039},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A234,MSG_Generic!AX$8:AX$378)*$L234","v":3898.4715000000042},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A234,MSG_Generic!AY$8:AY$378)*$L234","v":3858.5085000000036},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A234,MSG_Generic!AZ$8:AZ$378)*$L234","v":3818.5455000000038},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A234,MSG_Generic!BA$8:BA$378)*$L234","v":3778.6980000000035},3778.6980000000035,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A234,MSG_Generic!BC$8:BC$378)*$L234","v":3434.7390000000037},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A234,MSG_Generic!BD$8:BD$378)*$L234","v":3090.664500000003},{"$f":"IF(MID($A234,6,1)=\"O\",MID($A234,6,3)&LEFT(VLOOKUP($B234,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A234,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B234,NameConvs!$B$57:$G$69,6,FALSE),MID($A234,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL234,MSG_Fueldata!N$54:N$70)/$E234/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL234,MSG_Fueldata!O$54:O$70)/$E234/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL234,MSG_Fueldata!P$54:P$70)/$E234/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL234,MSG_Fueldata!Q$54:Q$70)/$E234/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL234,MSG_Fueldata!R$54:R$70)/$E234/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL234,MSG_Fueldata!S$54:S$70)/$E234/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL234,MSG_Fueldata!T$54:T$70)/$E234/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL234,MSG_Fueldata!U$54:U$70)/$E234/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL234,MSG_Fueldata!V$54:V$70)/$E234/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL234,MSG_Fueldata!W$54:W$70)/$E234/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL234,MSG_Fueldata!X$54:X$70)/$E234/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL234,MSG_Fueldata!Y$54:Y$70)/$E234/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL234,MSG_Fueldata!Z$54:Z$70)/$E234/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL234,MSG_Fueldata!AA$54:AA$70)/$E234/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL234,MSG_Fueldata!AB$54:AB$70)/$E234/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL234,MSG_Fueldata!AC$54:AC$70)/$E234/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL234,MSG_Fueldata!AD$54:AD$70)/$E234/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL234,MSG_Fueldata!AE$54:AE$70)/$E234/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL234,MSG_Fueldata!AF$54:AF$70)/$E234/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL234,MSG_Fueldata!AG$54:AG$70)/$E234/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL234,MSG_Fueldata!AH$54:AH$70)/$E234/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL234,MSG_Fueldata!AI$54:AI$70)/$E234/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL234,MSG_Fueldata!AJ$54:AJ$70)/$E234/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A20","v":"SENEPBIONU"},"SEN","EPBIONU","SEwEPBIONU",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A235,MSG_Generic!$G$8:$G$378)","v":0.38},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A235,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A235,MSG_Generic!$H$8:$H$378)","v":175.33459459459462},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A235,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A235,MSG_Generic!$L$8:$L$378)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C235,Gen_Param_2011!$BA$27:$BA$47)","v":0.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A235,MSG_Generic!$Z$8:$Z$378)","v":1.2762750000000012},{"$f":"VLOOKUP(C235,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Biomass"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A235,MSG_Generic!AG$8:AG$378)*$L235","v":3190.6875000000027},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A235,MSG_Generic!AH$8:AH$378)*$L235","v":3129.4263000000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A235,MSG_Generic!AI$8:AI$378)*$L235","v":3068.1651000000029},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A235,MSG_Generic!AJ$8:AJ$378)*$L235","v":3006.9039000000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A235,MSG_Generic!AK$8:AK$378)*$L235","v":2945.6427000000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A235,MSG_Generic!AL$8:AL$378)*$L235","v":2884.1262450000027},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A235,MSG_Generic!AM$8:AM$378)*$L235","v":2828.7359100000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A235,MSG_Generic!AN$8:AN$378)*$L235","v":2773.3455750000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A235,MSG_Generic!AO$8:AO$378)*$L235","v":2717.9552400000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A235,MSG_Generic!AP$8:AP$378)*$L235","v":2662.564905000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A235,MSG_Generic!AQ$8:AQ$378)*$L235","v":2607.0469425000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A235,MSG_Generic!AR$8:AR$378)*$L235","v":2582.1595800000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A235,MSG_Generic!AS$8:AS$378)*$L235","v":2557.2722175000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A235,MSG_Generic!AT$8:AT$378)*$L235","v":2532.3848550000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A235,MSG_Generic!AU$8:AU$378)*$L235","v":2507.4974925000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A235,MSG_Generic!AV$8:AV$378)*$L235","v":2482.6101300000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A235,MSG_Generic!AW$8:AW$378)*$L235","v":2457.7227675000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A235,MSG_Generic!AX$8:AX$378)*$L235","v":2432.8354050000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A235,MSG_Generic!AY$8:AY$378)*$L235","v":2407.9480425000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A235,MSG_Generic!AZ$8:AZ$378)*$L235","v":2383.0606800000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A235,MSG_Generic!BA$8:BA$378)*$L235","v":2357.7904350000022},2357.7904350000022,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A235,MSG_Generic!BC$8:BC$378)*$L235","v":2143.120980000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A235,MSG_Generic!BD$8:BD$378)*$L235","v":1928.4515250000018},{"$f":"IF(MID($A235,6,1)=\"O\",MID($A235,6,3)&LEFT(VLOOKUP($B235,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A235,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B235,NameConvs!$B$57:$G$69,6,FALSE),MID($A235,6,3)))","v":"BIO"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL235,MSG_Fueldata!N$54:N$70)/$E235/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL235,MSG_Fueldata!O$54:O$70)/$E235/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL235,MSG_Fueldata!P$54:P$70)/$E235/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL235,MSG_Fueldata!Q$54:Q$70)/$E235/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL235,MSG_Fueldata!R$54:R$70)/$E235/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL235,MSG_Fueldata!S$54:S$70)/$E235/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL235,MSG_Fueldata!T$54:T$70)/$E235/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL235,MSG_Fueldata!U$54:U$70)/$E235/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL235,MSG_Fueldata!V$54:V$70)/$E235/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL235,MSG_Fueldata!W$54:W$70)/$E235/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL235,MSG_Fueldata!X$54:X$70)/$E235/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL235,MSG_Fueldata!Y$54:Y$70)/$E235/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL235,MSG_Fueldata!Z$54:Z$70)/$E235/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL235,MSG_Fueldata!AA$54:AA$70)/$E235/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL235,MSG_Fueldata!AB$54:AB$70)/$E235/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL235,MSG_Fueldata!AC$54:AC$70)/$E235/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL235,MSG_Fueldata!AD$54:AD$70)/$E235/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL235,MSG_Fueldata!AE$54:AE$70)/$E235/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL235,MSG_Fueldata!AF$54:AF$70)/$E235/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL235,MSG_Fueldata!AG$54:AG$70)/$E235/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL235,MSG_Fueldata!AH$54:AH$70)/$E235/8.76","v":14.119202114876233},14.119202114876233,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL235,MSG_Fueldata!AI$54:AI$70)/$E235/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL235,MSG_Fueldata!AJ$54:AJ$70)/$E235/8.76","v":14.119202114876233},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A21","v":"SENEPWNDNU25"},"SEN","EPWNDNU25","SEwEPWNDNU25",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A236,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A236,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A236,MSG_Generic!$H$8:$H$378)","v":152.66868243243243},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A236,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A236,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C236,Gen_Param_2011!$BA$27:$BA$47)","v":0.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A236,MSG_Generic!$Z$8:$Z$378)","v":1.1550000000000011},{"$f":"VLOOKUP(C236,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Bulk Wind (20% CF)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A236,MSG_Generic!AG$8:AG$378)*$L236","v":2310.0000000000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A236,MSG_Generic!AH$8:AH$378)*$L236","v":2265.648000000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A236,MSG_Generic!AI$8:AI$378)*$L236","v":2221.2960000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A236,MSG_Generic!AJ$8:AJ$378)*$L236","v":2176.9440000000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A236,MSG_Generic!AK$8:AK$378)*$L236","v":2132.5920000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A236,MSG_Generic!AL$8:AL$378)*$L236","v":2088.0090000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A236,MSG_Generic!AM$8:AM$378)*$L236","v":2055.6690000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A236,MSG_Generic!AN$8:AN$378)*$L236","v":2023.329000000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A236,MSG_Generic!AO$8:AO$378)*$L236","v":1990.9890000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A236,MSG_Generic!AP$8:AP$378)*$L236","v":1958.6490000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A236,MSG_Generic!AQ$8:AQ$378)*$L236","v":1926.3090000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A236,MSG_Generic!AR$8:AR$378)*$L236","v":1907.9445000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A236,MSG_Generic!AS$8:AS$378)*$L236","v":1889.5800000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A236,MSG_Generic!AT$8:AT$378)*$L236","v":1871.2155000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A236,MSG_Generic!AU$8:AU$378)*$L236","v":1852.8510000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A236,MSG_Generic!AV$8:AV$378)*$L236","v":1834.4865000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A236,MSG_Generic!AW$8:AW$378)*$L236","v":1816.1220000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A236,MSG_Generic!AX$8:AX$378)*$L236","v":1797.7575000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A236,MSG_Generic!AY$8:AY$378)*$L236","v":1779.3930000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A236,MSG_Generic!AZ$8:AZ$378)*$L236","v":1761.0285000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A236,MSG_Generic!BA$8:BA$378)*$L236","v":1742.0865000000017},1742.0865000000017,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A236,MSG_Generic!BC$8:BC$378)*$L236","v":1659.0420000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A236,MSG_Generic!BD$8:BD$378)*$L236","v":1575.8820000000017},{"$f":"IF(MID($A236,6,1)=\"O\",MID($A236,6,3)&LEFT(VLOOKUP($B236,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A236,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B236,NameConvs!$B$57:$G$69,6,FALSE),MID($A236,6,3)))","v":"WND"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL236,MSG_Fueldata!N$54:N$70)/$E236/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL236,MSG_Fueldata!O$54:O$70)/$E236/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL236,MSG_Fueldata!P$54:P$70)/$E236/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL236,MSG_Fueldata!Q$54:Q$70)/$E236/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL236,MSG_Fueldata!R$54:R$70)/$E236/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL236,MSG_Fueldata!S$54:S$70)/$E236/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL236,MSG_Fueldata!T$54:T$70)/$E236/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL236,MSG_Fueldata!U$54:U$70)/$E236/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL236,MSG_Fueldata!V$54:V$70)/$E236/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL236,MSG_Fueldata!W$54:W$70)/$E236/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL236,MSG_Fueldata!X$54:X$70)/$E236/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL236,MSG_Fueldata!Y$54:Y$70)/$E236/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL236,MSG_Fueldata!Z$54:Z$70)/$E236/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL236,MSG_Fueldata!AA$54:AA$70)/$E236/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL236,MSG_Fueldata!AB$54:AB$70)/$E236/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL236,MSG_Fueldata!AC$54:AC$70)/$E236/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL236,MSG_Fueldata!AD$54:AD$70)/$E236/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL236,MSG_Fueldata!AE$54:AE$70)/$E236/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL236,MSG_Fueldata!AF$54:AF$70)/$E236/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL236,MSG_Fueldata!AG$54:AG$70)/$E236/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL236,MSG_Fueldata!AH$54:AH$70)/$E236/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL236,MSG_Fueldata!AI$54:AI$70)/$E236/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL236,MSG_Fueldata!AJ$54:AJ$70)/$E236/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A22","v":"SENEPWNDNU30"},"SEN","EPWNDNU30","SEwEPWNDNU30",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A237,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A237,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A237,MSG_Generic!$H$8:$H$378)","v":125.13912162162161},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A237,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A237,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C237,Gen_Param_2011!$BA$27:$BA$47)","v":0.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A237,MSG_Generic!$Z$8:$Z$378)","v":1.1550000000000011},{"$f":"VLOOKUP(C237,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Bulk Wind (30% CF)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A237,MSG_Generic!AG$8:AG$378)*$L237","v":2310.0000000000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A237,MSG_Generic!AH$8:AH$378)*$L237","v":2265.648000000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A237,MSG_Generic!AI$8:AI$378)*$L237","v":2221.2960000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A237,MSG_Generic!AJ$8:AJ$378)*$L237","v":2176.9440000000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A237,MSG_Generic!AK$8:AK$378)*$L237","v":2132.5920000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A237,MSG_Generic!AL$8:AL$378)*$L237","v":2088.0090000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A237,MSG_Generic!AM$8:AM$378)*$L237","v":2055.6690000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A237,MSG_Generic!AN$8:AN$378)*$L237","v":2023.329000000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A237,MSG_Generic!AO$8:AO$378)*$L237","v":1990.9890000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A237,MSG_Generic!AP$8:AP$378)*$L237","v":1958.6490000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A237,MSG_Generic!AQ$8:AQ$378)*$L237","v":1926.3090000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A237,MSG_Generic!AR$8:AR$378)*$L237","v":1907.9445000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A237,MSG_Generic!AS$8:AS$378)*$L237","v":1889.5800000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A237,MSG_Generic!AT$8:AT$378)*$L237","v":1871.2155000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A237,MSG_Generic!AU$8:AU$378)*$L237","v":1852.8510000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A237,MSG_Generic!AV$8:AV$378)*$L237","v":1834.4865000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A237,MSG_Generic!AW$8:AW$378)*$L237","v":1816.1220000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A237,MSG_Generic!AX$8:AX$378)*$L237","v":1797.7575000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A237,MSG_Generic!AY$8:AY$378)*$L237","v":1779.3930000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A237,MSG_Generic!AZ$8:AZ$378)*$L237","v":1761.0285000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A237,MSG_Generic!BA$8:BA$378)*$L237","v":1742.0865000000017},1742.0865000000017,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A237,MSG_Generic!BC$8:BC$378)*$L237","v":1659.0420000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A237,MSG_Generic!BD$8:BD$378)*$L237","v":1575.8820000000017},{"$f":"IF(MID($A237,6,1)=\"O\",MID($A237,6,3)&LEFT(VLOOKUP($B237,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A237,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B237,NameConvs!$B$57:$G$69,6,FALSE),MID($A237,6,3)))","v":"WND"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL237,MSG_Fueldata!N$54:N$70)/$E237/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL237,MSG_Fueldata!O$54:O$70)/$E237/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL237,MSG_Fueldata!P$54:P$70)/$E237/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL237,MSG_Fueldata!Q$54:Q$70)/$E237/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL237,MSG_Fueldata!R$54:R$70)/$E237/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL237,MSG_Fueldata!S$54:S$70)/$E237/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL237,MSG_Fueldata!T$54:T$70)/$E237/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL237,MSG_Fueldata!U$54:U$70)/$E237/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL237,MSG_Fueldata!V$54:V$70)/$E237/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL237,MSG_Fueldata!W$54:W$70)/$E237/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL237,MSG_Fueldata!X$54:X$70)/$E237/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL237,MSG_Fueldata!Y$54:Y$70)/$E237/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL237,MSG_Fueldata!Z$54:Z$70)/$E237/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL237,MSG_Fueldata!AA$54:AA$70)/$E237/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL237,MSG_Fueldata!AB$54:AB$70)/$E237/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL237,MSG_Fueldata!AC$54:AC$70)/$E237/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL237,MSG_Fueldata!AD$54:AD$70)/$E237/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL237,MSG_Fueldata!AE$54:AE$70)/$E237/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL237,MSG_Fueldata!AF$54:AF$70)/$E237/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL237,MSG_Fueldata!AG$54:AG$70)/$E237/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL237,MSG_Fueldata!AH$54:AH$70)/$E237/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL237,MSG_Fueldata!AI$54:AI$70)/$E237/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL237,MSG_Fueldata!AJ$54:AJ$70)/$E237/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A23","v":"SENEPSOLNUPVut"},"SEN","EPSOLNUPVut","SEwEPSOLNUPVut",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A238,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A238,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A238,MSG_Generic!$H$8:$H$378)","v":176.03783783783788},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A238,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A238,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C238,Gen_Param_2011!$BA$27:$BA$47)","v":0.25},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A238,MSG_Generic!$Z$8:$Z$378)","v":1.100000000000001},{"$f":"VLOOKUP(C238,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Solar PV (utility)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A238,MSG_Generic!AG$8:AG$378)*$L238","v":2200.0000000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A238,MSG_Generic!AH$8:AH$378)*$L238","v":2118.7100000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A238,MSG_Generic!AI$8:AI$378)*$L238","v":2037.4200000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A238,MSG_Generic!AJ$8:AJ$378)*$L238","v":1956.1300000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A238,MSG_Generic!AK$8:AK$378)*$L238","v":1874.8400000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A238,MSG_Generic!AL$8:AL$378)*$L238","v":1793.7700000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A238,MSG_Generic!AM$8:AM$378)*$L238","v":1759.3400000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A238,MSG_Generic!AN$8:AN$378)*$L238","v":1724.9100000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A238,MSG_Generic!AO$8:AO$378)*$L238","v":1690.4800000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A238,MSG_Generic!AP$8:AP$378)*$L238","v":1656.0500000000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A238,MSG_Generic!AQ$8:AQ$378)*$L238","v":1621.5100000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A238,MSG_Generic!AR$8:AR$378)*$L238","v":1598.7400000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A238,MSG_Generic!AS$8:AS$378)*$L238","v":1575.9700000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A238,MSG_Generic!AT$8:AT$378)*$L238","v":1553.2000000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A238,MSG_Generic!AU$8:AU$378)*$L238","v":1530.4300000000012},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A238,MSG_Generic!AV$8:AV$378)*$L238","v":1507.6600000000012},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A238,MSG_Generic!AW$8:AW$378)*$L238","v":1484.8900000000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A238,MSG_Generic!AX$8:AX$378)*$L238","v":1462.1200000000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A238,MSG_Generic!AY$8:AY$378)*$L238","v":1439.3500000000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A238,MSG_Generic!AZ$8:AZ$378)*$L238","v":1416.5800000000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A238,MSG_Generic!BA$8:BA$378)*$L238","v":1394.0300000000011},1394.0300000000011,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A238,MSG_Generic!BC$8:BC$378)*$L238","v":1267.0900000000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A238,MSG_Generic!BD$8:BD$378)*$L238","v":1140.150000000001},{"$f":"IF(MID($A238,6,1)=\"O\",MID($A238,6,3)&LEFT(VLOOKUP($B238,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A238,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B238,NameConvs!$B$57:$G$69,6,FALSE),MID($A238,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL238,MSG_Fueldata!N$54:N$70)/$E238/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL238,MSG_Fueldata!O$54:O$70)/$E238/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL238,MSG_Fueldata!P$54:P$70)/$E238/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL238,MSG_Fueldata!Q$54:Q$70)/$E238/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL238,MSG_Fueldata!R$54:R$70)/$E238/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL238,MSG_Fueldata!S$54:S$70)/$E238/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL238,MSG_Fueldata!T$54:T$70)/$E238/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL238,MSG_Fueldata!U$54:U$70)/$E238/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL238,MSG_Fueldata!V$54:V$70)/$E238/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL238,MSG_Fueldata!W$54:W$70)/$E238/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL238,MSG_Fueldata!X$54:X$70)/$E238/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL238,MSG_Fueldata!Y$54:Y$70)/$E238/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL238,MSG_Fueldata!Z$54:Z$70)/$E238/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL238,MSG_Fueldata!AA$54:AA$70)/$E238/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL238,MSG_Fueldata!AB$54:AB$70)/$E238/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL238,MSG_Fueldata!AC$54:AC$70)/$E238/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL238,MSG_Fueldata!AD$54:AD$70)/$E238/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL238,MSG_Fueldata!AE$54:AE$70)/$E238/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL238,MSG_Fueldata!AF$54:AF$70)/$E238/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL238,MSG_Fueldata!AG$54:AG$70)/$E238/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL238,MSG_Fueldata!AH$54:AH$70)/$E238/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL238,MSG_Fueldata!AI$54:AI$70)/$E238/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL238,MSG_Fueldata!AJ$54:AJ$70)/$E238/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A24","v":"SENEPSOLNUPVrt"},"SEN","EPSOLNUPVrt","SEwEPSOLNUPVrt",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A239,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A239,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A239,MSG_Generic!$H$8:$H$378)","v":208.30979729729731},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A239,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A239,MSG_Generic!$L$8:$L$378)","v":20},0.1067814770659507,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C239,Gen_Param_2011!$BA$27:$BA$47)","v":0.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A239,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C239,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Solar PV (roof top)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A239,MSG_Generic!AG$8:AG$378)*$L239","v":2100},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A239,MSG_Generic!AH$8:AH$378)*$L239","v":2022.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A239,MSG_Generic!AI$8:AI$378)*$L239","v":1945},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A239,MSG_Generic!AJ$8:AJ$378)*$L239","v":1867.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A239,MSG_Generic!AK$8:AK$378)*$L239","v":1790},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A239,MSG_Generic!AL$8:AL$378)*$L239","v":1712.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A239,MSG_Generic!AM$8:AM$378)*$L239","v":1679.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A239,MSG_Generic!AN$8:AN$378)*$L239","v":1646.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A239,MSG_Generic!AO$8:AO$378)*$L239","v":1613.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A239,MSG_Generic!AP$8:AP$378)*$L239","v":1580.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A239,MSG_Generic!AQ$8:AQ$378)*$L239","v":1547.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A239,MSG_Generic!AR$8:AR$378)*$L239","v":1526.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A239,MSG_Generic!AS$8:AS$378)*$L239","v":1504.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A239,MSG_Generic!AT$8:AT$378)*$L239","v":1482.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A239,MSG_Generic!AU$8:AU$378)*$L239","v":1461},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A239,MSG_Generic!AV$8:AV$378)*$L239","v":1439.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A239,MSG_Generic!AW$8:AW$378)*$L239","v":1417.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A239,MSG_Generic!AX$8:AX$378)*$L239","v":1395.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A239,MSG_Generic!AY$8:AY$378)*$L239","v":1374.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A239,MSG_Generic!AZ$8:AZ$378)*$L239","v":1352.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A239,MSG_Generic!BA$8:BA$378)*$L239","v":1330.7},1330.7,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A239,MSG_Generic!BC$8:BC$378)*$L239","v":1209.5999999999999},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A239,MSG_Generic!BD$8:BD$378)*$L239","v":1088.4000000000001},{"$f":"IF(MID($A239,6,1)=\"O\",MID($A239,6,3)&LEFT(VLOOKUP($B239,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A239,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B239,NameConvs!$B$57:$G$69,6,FALSE),MID($A239,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL239,MSG_Fueldata!N$54:N$70)/$E239/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL239,MSG_Fueldata!O$54:O$70)/$E239/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL239,MSG_Fueldata!P$54:P$70)/$E239/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL239,MSG_Fueldata!Q$54:Q$70)/$E239/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL239,MSG_Fueldata!R$54:R$70)/$E239/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL239,MSG_Fueldata!S$54:S$70)/$E239/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL239,MSG_Fueldata!T$54:T$70)/$E239/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL239,MSG_Fueldata!U$54:U$70)/$E239/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL239,MSG_Fueldata!V$54:V$70)/$E239/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL239,MSG_Fueldata!W$54:W$70)/$E239/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL239,MSG_Fueldata!X$54:X$70)/$E239/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL239,MSG_Fueldata!Y$54:Y$70)/$E239/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL239,MSG_Fueldata!Z$54:Z$70)/$E239/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL239,MSG_Fueldata!AA$54:AA$70)/$E239/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL239,MSG_Fueldata!AB$54:AB$70)/$E239/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL239,MSG_Fueldata!AC$54:AC$70)/$E239/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL239,MSG_Fueldata!AD$54:AD$70)/$E239/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL239,MSG_Fueldata!AE$54:AE$70)/$E239/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL239,MSG_Fueldata!AF$54:AF$70)/$E239/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL239,MSG_Fueldata!AG$54:AG$70)/$E239/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL239,MSG_Fueldata!AH$54:AH$70)/$E239/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL239,MSG_Fueldata!AI$54:AI$70)/$E239/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL239,MSG_Fueldata!AJ$54:AJ$70)/$E239/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A25","v":"SENEPSOLNUPVst"},"SEN","EPSOLNUPVst","SEwEPSOLNUPVst",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A240,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A240,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A240,MSG_Generic!$H$8:$H$378)","v":166.66666666666666},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A240,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A240,MSG_Generic!$L$8:$L$378)","v":20},0.1067814770659507,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C240,Gen_Param_2011!$BA$27:$BA$47)","v":0.22500000000000001},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A240,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C240,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Rooftop PV with 1h Battery"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A240,MSG_Generic!AG$8:AG$378)*$L240","v":4257.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A240,MSG_Generic!AH$8:AH$378)*$L240","v":4100.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A240,MSG_Generic!AI$8:AI$378)*$L240","v":3943.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A240,MSG_Generic!AJ$8:AJ$378)*$L240","v":3785.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A240,MSG_Generic!AK$8:AK$378)*$L240","v":3628.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A240,MSG_Generic!AL$8:AL$378)*$L240","v":3471.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A240,MSG_Generic!AM$8:AM$378)*$L240","v":3373.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A240,MSG_Generic!AN$8:AN$378)*$L240","v":3275.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A240,MSG_Generic!AO$8:AO$378)*$L240","v":3177.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A240,MSG_Generic!AP$8:AP$378)*$L240","v":3079},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A240,MSG_Generic!AQ$8:AQ$378)*$L240","v":2981.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A240,MSG_Generic!AR$8:AR$378)*$L240","v":2926.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A240,MSG_Generic!AS$8:AS$378)*$L240","v":2872.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A240,MSG_Generic!AT$8:AT$378)*$L240","v":2817.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A240,MSG_Generic!AU$8:AU$378)*$L240","v":2763.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A240,MSG_Generic!AV$8:AV$378)*$L240","v":2708.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A240,MSG_Generic!AW$8:AW$378)*$L240","v":2654.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A240,MSG_Generic!AX$8:AX$378)*$L240","v":2599.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A240,MSG_Generic!AY$8:AY$378)*$L240","v":2545.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A240,MSG_Generic!AZ$8:AZ$378)*$L240","v":2490.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A240,MSG_Generic!BA$8:BA$378)*$L240","v":2435.6999999999998},2435.6999999999998,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A240,MSG_Generic!BC$8:BC$378)*$L240","v":2214},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A240,MSG_Generic!BD$8:BD$378)*$L240","v":1992.2},{"$f":"IF(MID($A240,6,1)=\"O\",MID($A240,6,3)&LEFT(VLOOKUP($B240,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A240,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B240,NameConvs!$B$57:$G$69,6,FALSE),MID($A240,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL240,MSG_Fueldata!N$54:N$70)/$E240/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL240,MSG_Fueldata!O$54:O$70)/$E240/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL240,MSG_Fueldata!P$54:P$70)/$E240/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL240,MSG_Fueldata!Q$54:Q$70)/$E240/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL240,MSG_Fueldata!R$54:R$70)/$E240/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL240,MSG_Fueldata!S$54:S$70)/$E240/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL240,MSG_Fueldata!T$54:T$70)/$E240/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL240,MSG_Fueldata!U$54:U$70)/$E240/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL240,MSG_Fueldata!V$54:V$70)/$E240/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL240,MSG_Fueldata!W$54:W$70)/$E240/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL240,MSG_Fueldata!X$54:X$70)/$E240/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL240,MSG_Fueldata!Y$54:Y$70)/$E240/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL240,MSG_Fueldata!Z$54:Z$70)/$E240/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL240,MSG_Fueldata!AA$54:AA$70)/$E240/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL240,MSG_Fueldata!AB$54:AB$70)/$E240/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL240,MSG_Fueldata!AC$54:AC$70)/$E240/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL240,MSG_Fueldata!AD$54:AD$70)/$E240/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL240,MSG_Fueldata!AE$54:AE$70)/$E240/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL240,MSG_Fueldata!AF$54:AF$70)/$E240/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL240,MSG_Fueldata!AG$54:AG$70)/$E240/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL240,MSG_Fueldata!AH$54:AH$70)/$E240/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL240,MSG_Fueldata!AI$54:AI$70)/$E240/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL240,MSG_Fueldata!AJ$54:AJ$70)/$E240/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A26","v":"SENEPSOLNUPVst2"},{"$f":"LEFT(A241,3)","v":"SEN"},{"$f":"RIGHT(A241,LEN(A241)-3)","v":"EPSOLNUPVst2"},{"$f":"LEFT(B241,2)&\"w\"&C241","v":"SEwEPSOLNUPVst2"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A241,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A241,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A241,MSG_Generic!$H$8:$H$378)","v":150},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A241,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A241,MSG_Generic!$L$8:$L$378)","v":20},{"$f":"-PMT(disc_rate,I241,1)/(1+disc_rate)","v":0.1067814770659507},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C241,Gen_Param_2011!$BA$27:$BA$47)","v":0.25},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A241,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C241,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Rooftop PV with 2h Battery"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A241,MSG_Generic!AG$8:AG$378)*$L241","v":6275},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A241,MSG_Generic!AH$8:AH$378)*$L241","v":6043.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A241,MSG_Generic!AI$8:AI$378)*$L241","v":5811.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A241,MSG_Generic!AJ$8:AJ$378)*$L241","v":5579.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A241,MSG_Generic!AK$8:AK$378)*$L241","v":5348.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A241,MSG_Generic!AL$8:AL$378)*$L241","v":5116.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A241,MSG_Generic!AM$8:AM$378)*$L241","v":4971.8999999999996},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A241,MSG_Generic!AN$8:AN$378)*$L241","v":4827.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A241,MSG_Generic!AO$8:AO$378)*$L241","v":4682.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A241,MSG_Generic!AP$8:AP$378)*$L241","v":4538.1000000000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A241,MSG_Generic!AQ$8:AQ$378)*$L241","v":4393.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A241,MSG_Generic!AR$8:AR$378)*$L241","v":4313.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A241,MSG_Generic!AS$8:AS$378)*$L241","v":4232.8999999999996},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A241,MSG_Generic!AT$8:AT$378)*$L241","v":4152.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A241,MSG_Generic!AU$8:AU$378)*$L241","v":4072.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A241,MSG_Generic!AV$8:AV$378)*$L241","v":3991.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A241,MSG_Generic!AW$8:AW$378)*$L241","v":3911.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A241,MSG_Generic!AX$8:AX$378)*$L241","v":3830.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A241,MSG_Generic!AY$8:AY$378)*$L241","v":3750.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A241,MSG_Generic!AZ$8:AZ$378)*$L241","v":3670.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A241,MSG_Generic!BA$8:BA$378)*$L241","v":3590},{"$f":"AH241","v":3590},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A241,MSG_Generic!BC$8:BC$378)*$L241","v":3263.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A241,MSG_Generic!BD$8:BD$378)*$L241","v":2936.3},{"$f":"IF(MID($A241,6,1)=\"O\",MID($A241,6,3)&LEFT(VLOOKUP($B241,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A241,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B241,NameConvs!$B$57:$G$69,6,FALSE),MID($A241,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL241,MSG_Fueldata!N$54:N$70)/$E241/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL241,MSG_Fueldata!O$54:O$70)/$E241/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL241,MSG_Fueldata!P$54:P$70)/$E241/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL241,MSG_Fueldata!Q$54:Q$70)/$E241/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL241,MSG_Fueldata!R$54:R$70)/$E241/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL241,MSG_Fueldata!S$54:S$70)/$E241/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL241,MSG_Fueldata!T$54:T$70)/$E241/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL241,MSG_Fueldata!U$54:U$70)/$E241/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL241,MSG_Fueldata!V$54:V$70)/$E241/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL241,MSG_Fueldata!W$54:W$70)/$E241/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL241,MSG_Fueldata!X$54:X$70)/$E241/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL241,MSG_Fueldata!Y$54:Y$70)/$E241/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL241,MSG_Fueldata!Z$54:Z$70)/$E241/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL241,MSG_Fueldata!AA$54:AA$70)/$E241/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL241,MSG_Fueldata!AB$54:AB$70)/$E241/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL241,MSG_Fueldata!AC$54:AC$70)/$E241/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL241,MSG_Fueldata!AD$54:AD$70)/$E241/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL241,MSG_Fueldata!AE$54:AE$70)/$E241/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL241,MSG_Fueldata!AF$54:AF$70)/$E241/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL241,MSG_Fueldata!AG$54:AG$70)/$E241/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL241,MSG_Fueldata!AH$54:AH$70)/$E241/8.76","v":0},{"$f":"BG241","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL241,MSG_Fueldata!AI$54:AI$70)/$E241/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL241,MSG_Fueldata!AJ$54:AJ$70)/$E241/8.76","v":0},null,{"$f":"(($H241+N241*$J241)/($K241*8.76)+$G241/8.76+AM241+$F241*BL$2)/$M241","v":{"$error":"#VALUE!"}},{"$f":"(($H241+O241*$J241)/($K241*8.76)+$G241/8.76+AN241+$F241*BM$2)/$M241","v":{"$error":"#VALUE!"}},{"$f":"(($H241+P241*$J241)/($K241*8.76)+$G241/8.76+AO241+$F241*BN$2)/$M241","v":{"$error":"#VALUE!"}},{"$f":"(($H241+Q241*$J241)/($K241*8.76)+$G241/8.76+AP241+$F241*BO$2)/$M241","v":{"$error":"#VALUE!"}},{"$f":"(($H241+R241*$J241)/($K241*8.76)+$G241/8.76+AQ241+$F241*BP$2)/$M241","v":{"$error":"#VALUE!"}},{"$f":"(($H241+S241*$J241)/($K241*8.76)+$G241/8.76+AR241+$F241*BQ$2)/$M241","v":{"$error":"#VALUE!"}},{"$f":"(($H241+T241*$J241)/($K241*8.76)+$G241/8.76+AS241+$F241*BR$2)/$M241","v":{"$error":"#VALUE!"}},{"$f":"(($H241+U241*$J241)/($K241*8.76)+$G241/8.76+AT241+$F241*BS$2)/$M241","v":{"$error":"#VALUE!"}},{"$f":"(($H241+V241*$J241)/($K241*8.76)+$G241/8.76+AU241+$F241*BT$2)/$M241","v":{"$error":"#VALUE!"}},{"$f":"(($H241+W241*$J241)/($K241*8.76)+$G241/8.76+AV241+$F241*BU$2)/$M241","v":{"$error":"#VALUE!"}},{"$f":"(($H241+X241*$J241)/($K241*8.76)+$G241/8.76+AW241+$F241*BV$2)/$M241","v":{"$error":"#VALUE!"}},{"$f":"(($H241+Y241*$J241)/($K241*8.76)+$G241/8.76+AX241+$F241*BW$2)/$M241","v":{"$error":"#VALUE!"}},{"$f":"(($H241+Z241*$J241)/($K241*8.76)+$G241/8.76+AY241+$F241*BX$2)/$M241","v":{"$error":"#VALUE!"}},{"$f":"(($H241+AA241*$J241)/($K241*8.76)+$G241/8.76+AZ241+$F241*BY$2)/$M241","v":{"$error":"#VALUE!"}},{"$f":"(($H241+AB241*$J241)/($K241*8.76)+$G241/8.76+BA241+$F241*BZ$2)/$M241","v":{"$error":"#VALUE!"}},{"$f":"(($H241+AC241*$J241)/($K241*8.76)+$G241/8.76+BB241+$F241*CA$2)/$M241","v":{"$error":"#VALUE!"}},{"$f":"(($H241+AD241*$J241)/($K241*8.76)+$G241/8.76+BC241+$F241*CB$2)/$M241","v":{"$error":"#VALUE!"}},{"$f":"(($H241+AE241*$J241)/($K241*8.76)+$G241/8.76+BD241+$F241*CC$2)/$M241","v":{"$error":"#VALUE!"}},{"$f":"(($H241+AF241*$J241)/($K241*8.76)+$G241/8.76+BE241+$F241*CD$2)/$M241","v":{"$error":"#VALUE!"}},{"$f":"(($H241+AG241*$J241)/($K241*8.76)+$G241/8.76+BF241+$F241*CE$2)/$M241","v":{"$error":"#VALUE!"}},{"$f":"(($H241+AH241*$J241)/($K241*8.76)+$G241/8.76+BG241+$F241*CF$2)/$M241","v":{"$error":"#VALUE!"}},{"$f":"(($H241+AI241*$J241)/($K241*8.76)+$G241/8.76+BH241+$F241*CG$2)/$M241","v":{"$error":"#VALUE!"}},{"$f":"(($H241+AJ241*$J241)/($K241*8.76)+$G241/8.76+BI241+$F241*CH$2)/$M241","v":{"$error":"#VALUE!"}},{"$f":"(($H241+AK241*$J241)/($K241*8.76)+$G241/8.76+BJ241+$F241*CI$2)/$M241","v":{"$error":"#VALUE!"}}]
[{"$f":"MSG_Generic!A27","v":"SENEPSOLNUPVrtru"},"SEN","EPSOLNUPVrtru","SEwEPSOLNUPVrtru",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A242,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A242,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A242,MSG_Generic!$H$8:$H$378)","v":208.30979729729731},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A242,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A242,MSG_Generic!$L$8:$L$378)","v":20},0.1067814770659507,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C242,Gen_Param_2011!$BA$27:$BA$47)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A242,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C242,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Solar PV (roof top - rural)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A242,MSG_Generic!AG$8:AG$378)*$L242","v":2100},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A242,MSG_Generic!AH$8:AH$378)*$L242","v":2022.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A242,MSG_Generic!AI$8:AI$378)*$L242","v":1945},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A242,MSG_Generic!AJ$8:AJ$378)*$L242","v":1867.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A242,MSG_Generic!AK$8:AK$378)*$L242","v":1790},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A242,MSG_Generic!AL$8:AL$378)*$L242","v":1712.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A242,MSG_Generic!AM$8:AM$378)*$L242","v":1679.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A242,MSG_Generic!AN$8:AN$378)*$L242","v":1646.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A242,MSG_Generic!AO$8:AO$378)*$L242","v":1613.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A242,MSG_Generic!AP$8:AP$378)*$L242","v":1580.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A242,MSG_Generic!AQ$8:AQ$378)*$L242","v":1547.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A242,MSG_Generic!AR$8:AR$378)*$L242","v":1526.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A242,MSG_Generic!AS$8:AS$378)*$L242","v":1504.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A242,MSG_Generic!AT$8:AT$378)*$L242","v":1482.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A242,MSG_Generic!AU$8:AU$378)*$L242","v":1461},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A242,MSG_Generic!AV$8:AV$378)*$L242","v":1439.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A242,MSG_Generic!AW$8:AW$378)*$L242","v":1417.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A242,MSG_Generic!AX$8:AX$378)*$L242","v":1395.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A242,MSG_Generic!AY$8:AY$378)*$L242","v":1374.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A242,MSG_Generic!AZ$8:AZ$378)*$L242","v":1352.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A242,MSG_Generic!BA$8:BA$378)*$L242","v":1330.7},1330.7,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A242,MSG_Generic!BC$8:BC$378)*$L242","v":1209.5999999999999},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A242,MSG_Generic!BD$8:BD$378)*$L242","v":1088.4000000000001},{"$f":"IF(MID($A242,6,1)=\"O\",MID($A242,6,3)&LEFT(VLOOKUP($B242,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A242,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B242,NameConvs!$B$57:$G$69,6,FALSE),MID($A242,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL242,MSG_Fueldata!N$54:N$70)/$E242/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL242,MSG_Fueldata!O$54:O$70)/$E242/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL242,MSG_Fueldata!P$54:P$70)/$E242/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL242,MSG_Fueldata!Q$54:Q$70)/$E242/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL242,MSG_Fueldata!R$54:R$70)/$E242/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL242,MSG_Fueldata!S$54:S$70)/$E242/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL242,MSG_Fueldata!T$54:T$70)/$E242/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL242,MSG_Fueldata!U$54:U$70)/$E242/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL242,MSG_Fueldata!V$54:V$70)/$E242/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL242,MSG_Fueldata!W$54:W$70)/$E242/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL242,MSG_Fueldata!X$54:X$70)/$E242/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL242,MSG_Fueldata!Y$54:Y$70)/$E242/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL242,MSG_Fueldata!Z$54:Z$70)/$E242/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL242,MSG_Fueldata!AA$54:AA$70)/$E242/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL242,MSG_Fueldata!AB$54:AB$70)/$E242/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL242,MSG_Fueldata!AC$54:AC$70)/$E242/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL242,MSG_Fueldata!AD$54:AD$70)/$E242/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL242,MSG_Fueldata!AE$54:AE$70)/$E242/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL242,MSG_Fueldata!AF$54:AF$70)/$E242/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL242,MSG_Fueldata!AG$54:AG$70)/$E242/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL242,MSG_Fueldata!AH$54:AH$70)/$E242/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL242,MSG_Fueldata!AI$54:AI$70)/$E242/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL242,MSG_Fueldata!AJ$54:AJ$70)/$E242/8.76","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Generic!A28","v":"SENEPSOLNUPVstru"},"SEN","EPSOLNUPVstru","SEwEPSOLNUPVstru",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A243,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A243,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A243,MSG_Generic!$H$8:$H$378)","v":166.66666666666666},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A243,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A243,MSG_Generic!$L$8:$L$378)","v":20},0.1067814770659507,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C243,Gen_Param_2011!$BA$27:$BA$47)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A243,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C243,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"PV with 1h Battery (roof top - rural)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A243,MSG_Generic!AG$8:AG$378)*$L243","v":4257.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A243,MSG_Generic!AH$8:AH$378)*$L243","v":4100.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A243,MSG_Generic!AI$8:AI$378)*$L243","v":3943.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A243,MSG_Generic!AJ$8:AJ$378)*$L243","v":3785.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A243,MSG_Generic!AK$8:AK$378)*$L243","v":3628.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A243,MSG_Generic!AL$8:AL$378)*$L243","v":3471.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A243,MSG_Generic!AM$8:AM$378)*$L243","v":3373.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A243,MSG_Generic!AN$8:AN$378)*$L243","v":3275.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A243,MSG_Generic!AO$8:AO$378)*$L243","v":3177.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A243,MSG_Generic!AP$8:AP$378)*$L243","v":3079},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A243,MSG_Generic!AQ$8:AQ$378)*$L243","v":2981.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A243,MSG_Generic!AR$8:AR$378)*$L243","v":2926.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A243,MSG_Generic!AS$8:AS$378)*$L243","v":2872.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A243,MSG_Generic!AT$8:AT$378)*$L243","v":2817.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A243,MSG_Generic!AU$8:AU$378)*$L243","v":2763.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A243,MSG_Generic!AV$8:AV$378)*$L243","v":2708.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A243,MSG_Generic!AW$8:AW$378)*$L243","v":2654.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A243,MSG_Generic!AX$8:AX$378)*$L243","v":2599.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A243,MSG_Generic!AY$8:AY$378)*$L243","v":2545.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A243,MSG_Generic!AZ$8:AZ$378)*$L243","v":2490.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A243,MSG_Generic!BA$8:BA$378)*$L243","v":2435.6999999999998},2435.6999999999998,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A243,MSG_Generic!BC$8:BC$378)*$L243","v":2214},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A243,MSG_Generic!BD$8:BD$378)*$L243","v":1992.2},{"$f":"IF(MID($A243,6,1)=\"O\",MID($A243,6,3)&LEFT(VLOOKUP($B243,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A243,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B243,NameConvs!$B$57:$G$69,6,FALSE),MID($A243,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL243,MSG_Fueldata!N$54:N$70)/$E243/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL243,MSG_Fueldata!O$54:O$70)/$E243/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL243,MSG_Fueldata!P$54:P$70)/$E243/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL243,MSG_Fueldata!Q$54:Q$70)/$E243/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL243,MSG_Fueldata!R$54:R$70)/$E243/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL243,MSG_Fueldata!S$54:S$70)/$E243/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL243,MSG_Fueldata!T$54:T$70)/$E243/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL243,MSG_Fueldata!U$54:U$70)/$E243/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL243,MSG_Fueldata!V$54:V$70)/$E243/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL243,MSG_Fueldata!W$54:W$70)/$E243/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL243,MSG_Fueldata!X$54:X$70)/$E243/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL243,MSG_Fueldata!Y$54:Y$70)/$E243/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL243,MSG_Fueldata!Z$54:Z$70)/$E243/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL243,MSG_Fueldata!AA$54:AA$70)/$E243/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL243,MSG_Fueldata!AB$54:AB$70)/$E243/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL243,MSG_Fueldata!AC$54:AC$70)/$E243/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL243,MSG_Fueldata!AD$54:AD$70)/$E243/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL243,MSG_Fueldata!AE$54:AE$70)/$E243/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL243,MSG_Fueldata!AF$54:AF$70)/$E243/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL243,MSG_Fueldata!AG$54:AG$70)/$E243/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL243,MSG_Fueldata!AH$54:AH$70)/$E243/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL243,MSG_Fueldata!AI$54:AI$70)/$E243/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL243,MSG_Fueldata!AJ$54:AJ$70)/$E243/8.76","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Generic!A29","v":"SENEPSOLNUPVstru2"},{"$f":"LEFT(A244,3)","v":"SEN"},{"$f":"RIGHT(A244,LEN(A244)-3)","v":"EPSOLNUPVstru2"},{"$f":"LEFT(B244,2)&\"w\"&C244","v":"SEwEPSOLNUPVstru2"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A244,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A244,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A244,MSG_Generic!$H$8:$H$378)","v":150},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A244,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A244,MSG_Generic!$L$8:$L$378)","v":20},{"$f":"-PMT(disc_rate,I244,1)/(1+disc_rate)","v":0.1067814770659507},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C244,Gen_Param_2011!$BA$27:$BA$47)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A244,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C244,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"PV with 2h Battery (roof top - rural)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A244,MSG_Generic!AG$8:AG$378)*$L244","v":6275},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A244,MSG_Generic!AH$8:AH$378)*$L244","v":6043.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A244,MSG_Generic!AI$8:AI$378)*$L244","v":5811.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A244,MSG_Generic!AJ$8:AJ$378)*$L244","v":5579.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A244,MSG_Generic!AK$8:AK$378)*$L244","v":5348.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A244,MSG_Generic!AL$8:AL$378)*$L244","v":5116.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A244,MSG_Generic!AM$8:AM$378)*$L244","v":4971.8999999999996},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A244,MSG_Generic!AN$8:AN$378)*$L244","v":4827.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A244,MSG_Generic!AO$8:AO$378)*$L244","v":4682.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A244,MSG_Generic!AP$8:AP$378)*$L244","v":4538.1000000000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A244,MSG_Generic!AQ$8:AQ$378)*$L244","v":4393.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A244,MSG_Generic!AR$8:AR$378)*$L244","v":4313.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A244,MSG_Generic!AS$8:AS$378)*$L244","v":4232.8999999999996},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A244,MSG_Generic!AT$8:AT$378)*$L244","v":4152.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A244,MSG_Generic!AU$8:AU$378)*$L244","v":4072.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A244,MSG_Generic!AV$8:AV$378)*$L244","v":3991.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A244,MSG_Generic!AW$8:AW$378)*$L244","v":3911.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A244,MSG_Generic!AX$8:AX$378)*$L244","v":3830.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A244,MSG_Generic!AY$8:AY$378)*$L244","v":3750.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A244,MSG_Generic!AZ$8:AZ$378)*$L244","v":3670.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A244,MSG_Generic!BA$8:BA$378)*$L244","v":3590},{"$f":"AH244","v":3590},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A244,MSG_Generic!BC$8:BC$378)*$L244","v":3263.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A244,MSG_Generic!BD$8:BD$378)*$L244","v":2936.3},{"$f":"IF(MID($A244,6,1)=\"O\",MID($A244,6,3)&LEFT(VLOOKUP($B244,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A244,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B244,NameConvs!$B$57:$G$69,6,FALSE),MID($A244,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL244,MSG_Fueldata!N$54:N$70)/$E244/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL244,MSG_Fueldata!O$54:O$70)/$E244/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL244,MSG_Fueldata!P$54:P$70)/$E244/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL244,MSG_Fueldata!Q$54:Q$70)/$E244/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL244,MSG_Fueldata!R$54:R$70)/$E244/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL244,MSG_Fueldata!S$54:S$70)/$E244/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL244,MSG_Fueldata!T$54:T$70)/$E244/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL244,MSG_Fueldata!U$54:U$70)/$E244/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL244,MSG_Fueldata!V$54:V$70)/$E244/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL244,MSG_Fueldata!W$54:W$70)/$E244/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL244,MSG_Fueldata!X$54:X$70)/$E244/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL244,MSG_Fueldata!Y$54:Y$70)/$E244/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL244,MSG_Fueldata!Z$54:Z$70)/$E244/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL244,MSG_Fueldata!AA$54:AA$70)/$E244/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL244,MSG_Fueldata!AB$54:AB$70)/$E244/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL244,MSG_Fueldata!AC$54:AC$70)/$E244/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL244,MSG_Fueldata!AD$54:AD$70)/$E244/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL244,MSG_Fueldata!AE$54:AE$70)/$E244/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL244,MSG_Fueldata!AF$54:AF$70)/$E244/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL244,MSG_Fueldata!AG$54:AG$70)/$E244/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL244,MSG_Fueldata!AH$54:AH$70)/$E244/8.76","v":0},{"$f":"BG244","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL244,MSG_Fueldata!AI$54:AI$70)/$E244/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL244,MSG_Fueldata!AJ$54:AJ$70)/$E244/8.76","v":0},null,{"$f":"(($H244+N244*$J244)/($K244*8.76)+$G244/8.76+AM244+$F244*BL$2)/$M244","v":{"$error":"#DIV/0!"}},{"$f":"(($H244+O244*$J244)/($K244*8.76)+$G244/8.76+AN244+$F244*BM$2)/$M244","v":{"$error":"#DIV/0!"}},{"$f":"(($H244+P244*$J244)/($K244*8.76)+$G244/8.76+AO244+$F244*BN$2)/$M244","v":{"$error":"#DIV/0!"}},{"$f":"(($H244+Q244*$J244)/($K244*8.76)+$G244/8.76+AP244+$F244*BO$2)/$M244","v":{"$error":"#DIV/0!"}},{"$f":"(($H244+R244*$J244)/($K244*8.76)+$G244/8.76+AQ244+$F244*BP$2)/$M244","v":{"$error":"#DIV/0!"}},{"$f":"(($H244+S244*$J244)/($K244*8.76)+$G244/8.76+AR244+$F244*BQ$2)/$M244","v":{"$error":"#DIV/0!"}},{"$f":"(($H244+T244*$J244)/($K244*8.76)+$G244/8.76+AS244+$F244*BR$2)/$M244","v":{"$error":"#DIV/0!"}},{"$f":"(($H244+U244*$J244)/($K244*8.76)+$G244/8.76+AT244+$F244*BS$2)/$M244","v":{"$error":"#DIV/0!"}},{"$f":"(($H244+V244*$J244)/($K244*8.76)+$G244/8.76+AU244+$F244*BT$2)/$M244","v":{"$error":"#DIV/0!"}},{"$f":"(($H244+W244*$J244)/($K244*8.76)+$G244/8.76+AV244+$F244*BU$2)/$M244","v":{"$error":"#DIV/0!"}},{"$f":"(($H244+X244*$J244)/($K244*8.76)+$G244/8.76+AW244+$F244*BV$2)/$M244","v":{"$error":"#DIV/0!"}},{"$f":"(($H244+Y244*$J244)/($K244*8.76)+$G244/8.76+AX244+$F244*BW$2)/$M244","v":{"$error":"#DIV/0!"}},{"$f":"(($H244+Z244*$J244)/($K244*8.76)+$G244/8.76+AY244+$F244*BX$2)/$M244","v":{"$error":"#DIV/0!"}},{"$f":"(($H244+AA244*$J244)/($K244*8.76)+$G244/8.76+AZ244+$F244*BY$2)/$M244","v":{"$error":"#DIV/0!"}},{"$f":"(($H244+AB244*$J244)/($K244*8.76)+$G244/8.76+BA244+$F244*BZ$2)/$M244","v":{"$error":"#DIV/0!"}},{"$f":"(($H244+AC244*$J244)/($K244*8.76)+$G244/8.76+BB244+$F244*CA$2)/$M244","v":{"$error":"#DIV/0!"}},{"$f":"(($H244+AD244*$J244)/($K244*8.76)+$G244/8.76+BC244+$F244*CB$2)/$M244","v":{"$error":"#DIV/0!"}},{"$f":"(($H244+AE244*$J244)/($K244*8.76)+$G244/8.76+BD244+$F244*CC$2)/$M244","v":{"$error":"#DIV/0!"}},{"$f":"(($H244+AF244*$J244)/($K244*8.76)+$G244/8.76+BE244+$F244*CD$2)/$M244","v":{"$error":"#DIV/0!"}},{"$f":"(($H244+AG244*$J244)/($K244*8.76)+$G244/8.76+BF244+$F244*CE$2)/$M244","v":{"$error":"#DIV/0!"}},{"$f":"(($H244+AH244*$J244)/($K244*8.76)+$G244/8.76+BG244+$F244*CF$2)/$M244","v":{"$error":"#DIV/0!"}},{"$f":"(($H244+AI244*$J244)/($K244*8.76)+$G244/8.76+BH244+$F244*CG$2)/$M244","v":{"$error":"#DIV/0!"}},{"$f":"(($H244+AJ244*$J244)/($K244*8.76)+$G244/8.76+BI244+$F244*CH$2)/$M244","v":{"$error":"#DIV/0!"}},{"$f":"(($H244+AK244*$J244)/($K244*8.76)+$G244/8.76+BJ244+$F244*CI$2)/$M244","v":{"$error":"#DIV/0!"}}]
[{"$f":"MSG_Generic!A30","v":"SENEPTSONUTH"},"SEN","EPTSONUTH","SEwEPTSONUTH",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A245,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A245,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A245,MSG_Generic!$H$8:$H$378)","v":195.62131274131275},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A245,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A245,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C245,Gen_Param_2011!$BA$27:$BA$47)","v":0.35},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A245,MSG_Generic!$Z$8:$Z$378)","v":1.2762750000000012},{"$f":"VLOOKUP(C245,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Solar thermal no storage"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A245,MSG_Generic!AG$8:AG$378)*$L245","v":3828.8250000000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A245,MSG_Generic!AH$8:AH$378)*$L245","v":3720.5968800000032},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A245,MSG_Generic!AI$8:AI$378)*$L245","v":3612.3687600000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A245,MSG_Generic!AJ$8:AJ$378)*$L245","v":3504.1406400000033},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A245,MSG_Generic!AK$8:AK$378)*$L245","v":3395.9125200000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A245,MSG_Generic!AL$8:AL$378)*$L245","v":3287.9396550000029},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A245,MSG_Generic!AM$8:AM$378)*$L245","v":3224.7640425000027},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A245,MSG_Generic!AN$8:AN$378)*$L245","v":3161.5884300000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A245,MSG_Generic!AO$8:AO$378)*$L245","v":3098.4128175000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A245,MSG_Generic!AP$8:AP$378)*$L245","v":3035.2372050000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A245,MSG_Generic!AQ$8:AQ$378)*$L245","v":2972.0615925000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A245,MSG_Generic!AR$8:AR$378)*$L245","v":2917.6922775000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A245,MSG_Generic!AS$8:AS$378)*$L245","v":2863.3229625000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A245,MSG_Generic!AT$8:AT$378)*$L245","v":2808.9536475000027},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A245,MSG_Generic!AU$8:AU$378)*$L245","v":2754.5843325000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A245,MSG_Generic!AV$8:AV$378)*$L245","v":2700.2150175000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A245,MSG_Generic!AW$8:AW$378)*$L245","v":2645.8457025000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A245,MSG_Generic!AX$8:AX$378)*$L245","v":2591.4763875000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A245,MSG_Generic!AY$8:AY$378)*$L245","v":2537.1070725000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A245,MSG_Generic!AZ$8:AZ$378)*$L245","v":2482.7377575000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A245,MSG_Generic!BA$8:BA$378)*$L245","v":2428.3684425000024},2428.3684425000024,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A245,MSG_Generic!BC$8:BC$378)*$L245","v":2207.3176125000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A245,MSG_Generic!BD$8:BD$378)*$L245","v":1986.1391550000019},{"$f":"IF(MID($A245,6,1)=\"O\",MID($A245,6,3)&LEFT(VLOOKUP($B245,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A245,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B245,NameConvs!$B$57:$G$69,6,FALSE),MID($A245,6,3)))","v":"TSO"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL245,MSG_Fueldata!N$54:N$70)/$E245/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL245,MSG_Fueldata!O$54:O$70)/$E245/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL245,MSG_Fueldata!P$54:P$70)/$E245/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL245,MSG_Fueldata!Q$54:Q$70)/$E245/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL245,MSG_Fueldata!R$54:R$70)/$E245/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL245,MSG_Fueldata!S$54:S$70)/$E245/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL245,MSG_Fueldata!T$54:T$70)/$E245/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL245,MSG_Fueldata!U$54:U$70)/$E245/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL245,MSG_Fueldata!V$54:V$70)/$E245/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL245,MSG_Fueldata!W$54:W$70)/$E245/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL245,MSG_Fueldata!X$54:X$70)/$E245/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL245,MSG_Fueldata!Y$54:Y$70)/$E245/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL245,MSG_Fueldata!Z$54:Z$70)/$E245/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL245,MSG_Fueldata!AA$54:AA$70)/$E245/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL245,MSG_Fueldata!AB$54:AB$70)/$E245/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL245,MSG_Fueldata!AC$54:AC$70)/$E245/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL245,MSG_Fueldata!AD$54:AD$70)/$E245/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL245,MSG_Fueldata!AE$54:AE$70)/$E245/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL245,MSG_Fueldata!AF$54:AF$70)/$E245/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL245,MSG_Fueldata!AG$54:AG$70)/$E245/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL245,MSG_Fueldata!AH$54:AH$70)/$E245/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL245,MSG_Fueldata!AI$54:AI$70)/$E245/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL245,MSG_Fueldata!AJ$54:AJ$70)/$E245/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A31","v":"SENEPTSONUTHst"},"SEN","EPTSONUTHst","SEwEPTSONUTHst",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A246,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A246,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A246,MSG_Generic!$H$8:$H$378)","v":165.92391891891893},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A246,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A246,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C246,Gen_Param_2011!$BA$27:$BA$47)","v":0.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A246,MSG_Generic!$Z$8:$Z$378)","v":1.2762750000000012},{"$f":"VLOOKUP(C246,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Solar thermal with Storage"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A246,MSG_Generic!AG$8:AG$378)*$L246","v":6891.8850000000066},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A246,MSG_Generic!AH$8:AH$378)*$L246","v":6697.1254350000054},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A246,MSG_Generic!AI$8:AI$378)*$L246","v":6502.365870000006},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A246,MSG_Generic!AJ$8:AJ$378)*$L246","v":6307.6063050000057},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A246,MSG_Generic!AK$8:AK$378)*$L246","v":6112.8467400000063},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A246,MSG_Generic!AL$8:AL$378)*$L246","v":5918.3424300000052},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A246,MSG_Generic!AM$8:AM$378)*$L246","v":5777.5692975000047},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A246,MSG_Generic!AN$8:AN$378)*$L246","v":5636.7961650000052},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A246,MSG_Generic!AO$8:AO$378)*$L246","v":5496.0230325000048},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A246,MSG_Generic!AP$8:AP$378)*$L246","v":5355.2499000000053},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A246,MSG_Generic!AQ$8:AQ$378)*$L246","v":5214.6043950000048},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A246,MSG_Generic!AR$8:AR$378)*$L246","v":5119.266652500005},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A246,MSG_Generic!AS$8:AS$378)*$L246","v":5023.9289100000051},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A246,MSG_Generic!AT$8:AT$378)*$L246","v":4928.5911675000043},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A246,MSG_Generic!AU$8:AU$378)*$L246","v":4833.2534250000044},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A246,MSG_Generic!AV$8:AV$378)*$L246","v":4737.9156825000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A246,MSG_Generic!AW$8:AW$378)*$L246","v":4642.5779400000038},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A246,MSG_Generic!AX$8:AX$378)*$L246","v":4547.2401975000039},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A246,MSG_Generic!AY$8:AY$378)*$L246","v":4451.902455000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A246,MSG_Generic!AZ$8:AZ$378)*$L246","v":4356.5647125000041},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A246,MSG_Generic!BA$8:BA$378)*$L246","v":4260.7164600000042},4260.7164600000042,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A246,MSG_Generic!BC$8:BC$378)*$L246","v":3705.0263250000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A246,MSG_Generic!BD$8:BD$378)*$L246","v":3149.2085625000027},{"$f":"IF(MID($A246,6,1)=\"O\",MID($A246,6,3)&LEFT(VLOOKUP($B246,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A246,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B246,NameConvs!$B$57:$G$69,6,FALSE),MID($A246,6,3)))","v":"TSO"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL246,MSG_Fueldata!N$54:N$70)/$E246/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL246,MSG_Fueldata!O$54:O$70)/$E246/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL246,MSG_Fueldata!P$54:P$70)/$E246/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL246,MSG_Fueldata!Q$54:Q$70)/$E246/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL246,MSG_Fueldata!R$54:R$70)/$E246/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL246,MSG_Fueldata!S$54:S$70)/$E246/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL246,MSG_Fueldata!T$54:T$70)/$E246/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL246,MSG_Fueldata!U$54:U$70)/$E246/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL246,MSG_Fueldata!V$54:V$70)/$E246/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL246,MSG_Fueldata!W$54:W$70)/$E246/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL246,MSG_Fueldata!X$54:X$70)/$E246/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL246,MSG_Fueldata!Y$54:Y$70)/$E246/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL246,MSG_Fueldata!Z$54:Z$70)/$E246/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL246,MSG_Fueldata!AA$54:AA$70)/$E246/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL246,MSG_Fueldata!AB$54:AB$70)/$E246/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL246,MSG_Fueldata!AC$54:AC$70)/$E246/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL246,MSG_Fueldata!AD$54:AD$70)/$E246/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL246,MSG_Fueldata!AE$54:AE$70)/$E246/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL246,MSG_Fueldata!AF$54:AF$70)/$E246/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL246,MSG_Fueldata!AG$54:AG$70)/$E246/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL246,MSG_Fueldata!AH$54:AH$70)/$E246/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL246,MSG_Fueldata!AI$54:AI$70)/$E246/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL246,MSG_Fueldata!AJ$54:AJ$70)/$E246/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A32","v":"SENEPGASNUSO"},{"$f":"LEFT(A247,3)","v":"SEN"},{"$f":"RIGHT(A247,LEN(A247)-3)","v":"EPGASNUSO"},"SEwEPGASNUSO",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A247,MSG_Generic!$G$8:$G$378)","v":0.53},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A247,MSG_Generic!$X$8:$X$378)/8.76","v":0.38123546135952441},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A247,MSG_Generic!$H$8:$H$378)","v":165.92391891891893},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A247,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A247,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C247,Gen_Param_2011!$BA$27:$BA$47)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A247,MSG_Generic!$Z$8:$Z$378)","v":1.2762750000000012},{"$f":"VLOOKUP(C247,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Solar thermal with gas co-firing"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A247,MSG_Generic!AG$8:AG$378)*$L247","v":1771.8525825000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A247,MSG_Generic!AH$8:AH$378)*$L247","v":1754.4952425000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A247,MSG_Generic!AI$8:AI$378)*$L247","v":1737.1379025000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A247,MSG_Generic!AJ$8:AJ$378)*$L247","v":1719.7805625000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A247,MSG_Generic!AK$8:AK$378)*$L247","v":1702.4232225000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A247,MSG_Generic!AL$8:AL$378)*$L247","v":1685.0658825000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A247,MSG_Generic!AM$8:AM$378)*$L247","v":1676.7700950000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A247,MSG_Generic!AN$8:AN$378)*$L247","v":1668.4743075000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A247,MSG_Generic!AO$8:AO$378)*$L247","v":1660.1785200000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A247,MSG_Generic!AP$8:AP$378)*$L247","v":1651.8827325000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A247,MSG_Generic!AQ$8:AQ$378)*$L247","v":1643.3316900000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A247,MSG_Generic!AR$8:AR$378)*$L247","v":1635.2911575000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A247,MSG_Generic!AS$8:AS$378)*$L247","v":1627.2506250000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A247,MSG_Generic!AT$8:AT$378)*$L247","v":1619.2100925000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A247,MSG_Generic!AU$8:AU$378)*$L247","v":1611.1695600000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A247,MSG_Generic!AV$8:AV$378)*$L247","v":1603.1290275000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A247,MSG_Generic!AW$8:AW$378)*$L247","v":1595.0884950000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A247,MSG_Generic!AX$8:AX$378)*$L247","v":1587.0479625000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A247,MSG_Generic!AY$8:AY$378)*$L247","v":1579.0074300000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A247,MSG_Generic!AZ$8:AZ$378)*$L247","v":1570.9668975000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A247,MSG_Generic!BA$8:BA$378)*$L247","v":1562.9263650000014},1562.9263650000014,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A247,MSG_Generic!BC$8:BC$378)*$L247","v":1562.9263650000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A247,MSG_Generic!BD$8:BD$378)*$L247","v":1562.9263650000014},{"$f":"IF(MID($A247,6,1)=\"O\",MID($A247,6,3)&LEFT(VLOOKUP($B247,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A247,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B247,NameConvs!$B$57:$G$69,6,FALSE),MID($A247,6,3)))","v":"GASLNG"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL247,MSG_Fueldata!N$54:N$70)/$E247/8.76","v":74.739381407771177},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL247,MSG_Fueldata!O$54:O$70)/$E247/8.76","v":75.600930472990441},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL247,MSG_Fueldata!P$54:P$70)/$E247/8.76","v":76.462479538209692},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL247,MSG_Fueldata!Q$54:Q$70)/$E247/8.76","v":77.324028603428971},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL247,MSG_Fueldata!R$54:R$70)/$E247/8.76","v":78.185577668648222},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL247,MSG_Fueldata!S$54:S$70)/$E247/8.76","v":79.047126733867486},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL247,MSG_Fueldata!T$54:T$70)/$E247/8.76","v":79.908675799086765},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL247,MSG_Fueldata!U$54:U$70)/$E247/8.76","v":80.770224864306016},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL247,MSG_Fueldata!V$54:V$70)/$E247/8.76","v":81.631773929525281},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL247,MSG_Fueldata!W$54:W$70)/$E247/8.76","v":82.493322994744545},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL247,MSG_Fueldata!X$54:X$70)/$E247/8.76","v":83.35487205996381},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL247,MSG_Fueldata!Y$54:Y$70)/$E247/8.76","v":84.647195657792707},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL247,MSG_Fueldata!Z$54:Z$70)/$E247/8.76","v":85.939519255621605},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL247,MSG_Fueldata!AA$54:AA$70)/$E247/8.76","v":87.231842853450502},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL247,MSG_Fueldata!AB$54:AB$70)/$E247/8.76","v":88.524166451279399},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL247,MSG_Fueldata!AC$54:AC$70)/$E247/8.76","v":89.816490049108296},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL247,MSG_Fueldata!AD$54:AD$70)/$E247/8.76","v":91.108813646937193},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL247,MSG_Fueldata!AE$54:AE$70)/$E247/8.76","v":92.401137244766076},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL247,MSG_Fueldata!AF$54:AF$70)/$E247/8.76","v":93.693460842594973},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL247,MSG_Fueldata!AG$54:AG$70)/$E247/8.76","v":94.98578444042387},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL247,MSG_Fueldata!AH$54:AH$70)/$E247/8.76","v":96.278108038252768},96.278108038252768,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL247,MSG_Fueldata!AI$54:AI$70)/$E247/8.76","v":96.278108038252768},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL247,MSG_Fueldata!AJ$54:AJ$70)/$E247/8.76","v":96.278108038252768},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A37","v":"GAMEPODSNU"},"GAM","EPODSNU","GAwEPODSNU",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A248,MSG_Generic!$G$8:$G$378)","v":0.35},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A248,MSG_Generic!$X$8:$X$378)/8.76","v":0.76186285714285706},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A248,MSG_Generic!$H$8:$H$378)","v":148.91999999999999},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A248,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A248,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C248,Gen_Param_2011!$BA$27:$BA$47)","v":0.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A248,MSG_Generic!$Z$8:$Z$378)","v":1.100000000000001},{"$f":"VLOOKUP(C248,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Diesel Centralized"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A248,MSG_Generic!AG$8:AG$378)*$L248","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A248,MSG_Generic!AH$8:AH$378)*$L248","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A248,MSG_Generic!AI$8:AI$378)*$L248","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A248,MSG_Generic!AJ$8:AJ$378)*$L248","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A248,MSG_Generic!AK$8:AK$378)*$L248","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A248,MSG_Generic!AL$8:AL$378)*$L248","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A248,MSG_Generic!AM$8:AM$378)*$L248","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A248,MSG_Generic!AN$8:AN$378)*$L248","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A248,MSG_Generic!AO$8:AO$378)*$L248","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A248,MSG_Generic!AP$8:AP$378)*$L248","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A248,MSG_Generic!AQ$8:AQ$378)*$L248","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A248,MSG_Generic!AR$8:AR$378)*$L248","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A248,MSG_Generic!AS$8:AS$378)*$L248","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A248,MSG_Generic!AT$8:AT$378)*$L248","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A248,MSG_Generic!AU$8:AU$378)*$L248","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A248,MSG_Generic!AV$8:AV$378)*$L248","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A248,MSG_Generic!AW$8:AW$378)*$L248","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A248,MSG_Generic!AX$8:AX$378)*$L248","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A248,MSG_Generic!AY$8:AY$378)*$L248","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A248,MSG_Generic!AZ$8:AZ$378)*$L248","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A248,MSG_Generic!BA$8:BA$378)*$L248","v":1177.0000000000011},1177.0000000000011,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A248,MSG_Generic!BC$8:BC$378)*$L248","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A248,MSG_Generic!BD$8:BD$378)*$L248","v":1177.0000000000011},{"$f":"IF(MID($A248,6,1)=\"O\",MID($A248,6,3)&LEFT(VLOOKUP($B248,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A248,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B248,NameConvs!$B$57:$G$69,6,FALSE),MID($A248,6,3)))","v":"ODSC"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL248,MSG_Fueldata!N$54:N$70)/$E248/8.76","v":225.37508153946513},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL248,MSG_Fueldata!O$54:O$70)/$E248/8.76","v":229.94129158512723},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL248,MSG_Fueldata!P$54:P$70)/$E248/8.76","v":234.50750163078931},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL248,MSG_Fueldata!Q$54:Q$70)/$E248/8.76","v":239.07371167645141},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL248,MSG_Fueldata!R$54:R$70)/$E248/8.76","v":243.63992172211351},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL248,MSG_Fueldata!S$54:S$70)/$E248/8.76","v":248.20613176777559},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL248,MSG_Fueldata!T$54:T$70)/$E248/8.76","v":252.77234181343769},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL248,MSG_Fueldata!U$54:U$70)/$E248/8.76","v":257.33855185909982},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL248,MSG_Fueldata!V$54:V$70)/$E248/8.76","v":261.90476190476193},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL248,MSG_Fueldata!W$54:W$70)/$E248/8.76","v":266.47097195042403},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL248,MSG_Fueldata!X$54:X$70)/$E248/8.76","v":270.71102413568167},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL248,MSG_Fueldata!Y$54:Y$70)/$E248/8.76","v":273.97260273972603},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL248,MSG_Fueldata!Z$54:Z$70)/$E248/8.76","v":277.23418134377044},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL248,MSG_Fueldata!AA$54:AA$70)/$E248/8.76","v":280.49575994781475},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL248,MSG_Fueldata!AB$54:AB$70)/$E248/8.76","v":283.75733855185911},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL248,MSG_Fueldata!AC$54:AC$70)/$E248/8.76","v":287.01891715590347},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL248,MSG_Fueldata!AD$54:AD$70)/$E248/8.76","v":290.28049575994783},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL248,MSG_Fueldata!AE$54:AE$70)/$E248/8.76","v":293.54207436399219},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL248,MSG_Fueldata!AF$54:AF$70)/$E248/8.76","v":296.80365296803654},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL248,MSG_Fueldata!AG$54:AG$70)/$E248/8.76","v":300.0652315720809},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL248,MSG_Fueldata!AH$54:AH$70)/$E248/8.76","v":303.97912589693414},303.97912589693414,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL248,MSG_Fueldata!AI$54:AI$70)/$E248/8.76","v":303.97912589693414},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL248,MSG_Fueldata!AJ$54:AJ$70)/$E248/8.76","v":303.97912589693414},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A38","v":"GAMEPODSNUind"},{"$f":"LEFT(A249,3)","v":"GAM"},{"$f":"RIGHT(A249,LEN(A249)-3)","v":"EPODSNUind"},{"$f":"LEFT(B249,2)&\"w\"&C249","v":"GAwEPODSNUind"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A249,MSG_Generic!$G$8:$G$378)","v":0.35},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A249,MSG_Generic!$X$8:$X$378)/8.76","v":0.76186285714285706},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A249,MSG_Generic!$H$8:$H$378)","v":484.86599999999999},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A249,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A249,MSG_Generic!$L$8:$L$378)","v":20},{"$f":"-PMT(disc_rate,I249,1)/(1+disc_rate)","v":0.1067814770659507},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C249,Gen_Param_2011!$BA$27:$BA$47)","v":0.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A249,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C249,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Diesel 100 kW system (industry)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A249,MSG_Generic!AG$8:AG$378)*$L249","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A249,MSG_Generic!AH$8:AH$378)*$L249","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A249,MSG_Generic!AI$8:AI$378)*$L249","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A249,MSG_Generic!AJ$8:AJ$378)*$L249","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A249,MSG_Generic!AK$8:AK$378)*$L249","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A249,MSG_Generic!AL$8:AL$378)*$L249","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A249,MSG_Generic!AM$8:AM$378)*$L249","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A249,MSG_Generic!AN$8:AN$378)*$L249","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A249,MSG_Generic!AO$8:AO$378)*$L249","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A249,MSG_Generic!AP$8:AP$378)*$L249","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A249,MSG_Generic!AQ$8:AQ$378)*$L249","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A249,MSG_Generic!AR$8:AR$378)*$L249","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A249,MSG_Generic!AS$8:AS$378)*$L249","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A249,MSG_Generic!AT$8:AT$378)*$L249","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A249,MSG_Generic!AU$8:AU$378)*$L249","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A249,MSG_Generic!AV$8:AV$378)*$L249","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A249,MSG_Generic!AW$8:AW$378)*$L249","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A249,MSG_Generic!AX$8:AX$378)*$L249","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A249,MSG_Generic!AY$8:AY$378)*$L249","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A249,MSG_Generic!AZ$8:AZ$378)*$L249","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A249,MSG_Generic!BA$8:BA$378)*$L249","v":658.7},{"$f":"AH249","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A249,MSG_Generic!BC$8:BC$378)*$L249","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A249,MSG_Generic!BD$8:BD$378)*$L249","v":658.7},{"$f":"IF(MID($A249,6,1)=\"O\",MID($A249,6,3)&LEFT(VLOOKUP($B249,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A249,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B249,NameConvs!$B$57:$G$69,6,FALSE),MID($A249,6,3)))","v":"ODSC"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL249,MSG_Fueldata!N$54:N$70)/$E249/8.76","v":225.37508153946513},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL249,MSG_Fueldata!O$54:O$70)/$E249/8.76","v":229.94129158512723},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL249,MSG_Fueldata!P$54:P$70)/$E249/8.76","v":234.50750163078931},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL249,MSG_Fueldata!Q$54:Q$70)/$E249/8.76","v":239.07371167645141},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL249,MSG_Fueldata!R$54:R$70)/$E249/8.76","v":243.63992172211351},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL249,MSG_Fueldata!S$54:S$70)/$E249/8.76","v":248.20613176777559},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL249,MSG_Fueldata!T$54:T$70)/$E249/8.76","v":252.77234181343769},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL249,MSG_Fueldata!U$54:U$70)/$E249/8.76","v":257.33855185909982},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL249,MSG_Fueldata!V$54:V$70)/$E249/8.76","v":261.90476190476193},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL249,MSG_Fueldata!W$54:W$70)/$E249/8.76","v":266.47097195042403},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL249,MSG_Fueldata!X$54:X$70)/$E249/8.76","v":270.71102413568167},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL249,MSG_Fueldata!Y$54:Y$70)/$E249/8.76","v":273.97260273972603},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL249,MSG_Fueldata!Z$54:Z$70)/$E249/8.76","v":277.23418134377044},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL249,MSG_Fueldata!AA$54:AA$70)/$E249/8.76","v":280.49575994781475},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL249,MSG_Fueldata!AB$54:AB$70)/$E249/8.76","v":283.75733855185911},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL249,MSG_Fueldata!AC$54:AC$70)/$E249/8.76","v":287.01891715590347},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL249,MSG_Fueldata!AD$54:AD$70)/$E249/8.76","v":290.28049575994783},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL249,MSG_Fueldata!AE$54:AE$70)/$E249/8.76","v":293.54207436399219},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL249,MSG_Fueldata!AF$54:AF$70)/$E249/8.76","v":296.80365296803654},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL249,MSG_Fueldata!AG$54:AG$70)/$E249/8.76","v":300.0652315720809},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL249,MSG_Fueldata!AH$54:AH$70)/$E249/8.76","v":303.97912589693414},{"$f":"BG249","v":303.97912589693414},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL249,MSG_Fueldata!AI$54:AI$70)/$E249/8.76","v":303.97912589693414},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL249,MSG_Fueldata!AJ$54:AJ$70)/$E249/8.76","v":303.97912589693414},null,{"$f":"(($H249+N249*$J249)/($K249*8.76)+$G249/8.76+AM249+$F249*BL$2)/$M249","v":{"$error":"#VALUE!"}},{"$f":"(($H249+O249*$J249)/($K249*8.76)+$G249/8.76+AN249+$F249*BM$2)/$M249","v":{"$error":"#VALUE!"}},{"$f":"(($H249+P249*$J249)/($K249*8.76)+$G249/8.76+AO249+$F249*BN$2)/$M249","v":{"$error":"#VALUE!"}},{"$f":"(($H249+Q249*$J249)/($K249*8.76)+$G249/8.76+AP249+$F249*BO$2)/$M249","v":{"$error":"#VALUE!"}},{"$f":"(($H249+R249*$J249)/($K249*8.76)+$G249/8.76+AQ249+$F249*BP$2)/$M249","v":{"$error":"#VALUE!"}},{"$f":"(($H249+S249*$J249)/($K249*8.76)+$G249/8.76+AR249+$F249*BQ$2)/$M249","v":{"$error":"#VALUE!"}},{"$f":"(($H249+T249*$J249)/($K249*8.76)+$G249/8.76+AS249+$F249*BR$2)/$M249","v":{"$error":"#VALUE!"}},{"$f":"(($H249+U249*$J249)/($K249*8.76)+$G249/8.76+AT249+$F249*BS$2)/$M249","v":{"$error":"#VALUE!"}},{"$f":"(($H249+V249*$J249)/($K249*8.76)+$G249/8.76+AU249+$F249*BT$2)/$M249","v":{"$error":"#VALUE!"}},{"$f":"(($H249+W249*$J249)/($K249*8.76)+$G249/8.76+AV249+$F249*BU$2)/$M249","v":{"$error":"#VALUE!"}},{"$f":"(($H249+X249*$J249)/($K249*8.76)+$G249/8.76+AW249+$F249*BV$2)/$M249","v":{"$error":"#VALUE!"}},{"$f":"(($H249+Y249*$J249)/($K249*8.76)+$G249/8.76+AX249+$F249*BW$2)/$M249","v":{"$error":"#VALUE!"}},{"$f":"(($H249+Z249*$J249)/($K249*8.76)+$G249/8.76+AY249+$F249*BX$2)/$M249","v":{"$error":"#VALUE!"}},{"$f":"(($H249+AA249*$J249)/($K249*8.76)+$G249/8.76+AZ249+$F249*BY$2)/$M249","v":{"$error":"#VALUE!"}},{"$f":"(($H249+AB249*$J249)/($K249*8.76)+$G249/8.76+BA249+$F249*BZ$2)/$M249","v":{"$error":"#VALUE!"}},{"$f":"(($H249+AC249*$J249)/($K249*8.76)+$G249/8.76+BB249+$F249*CA$2)/$M249","v":{"$error":"#VALUE!"}},{"$f":"(($H249+AD249*$J249)/($K249*8.76)+$G249/8.76+BC249+$F249*CB$2)/$M249","v":{"$error":"#VALUE!"}},{"$f":"(($H249+AE249*$J249)/($K249*8.76)+$G249/8.76+BD249+$F249*CC$2)/$M249","v":{"$error":"#VALUE!"}},{"$f":"(($H249+AF249*$J249)/($K249*8.76)+$G249/8.76+BE249+$F249*CD$2)/$M249","v":{"$error":"#VALUE!"}},{"$f":"(($H249+AG249*$J249)/($K249*8.76)+$G249/8.76+BF249+$F249*CE$2)/$M249","v":{"$error":"#VALUE!"}},{"$f":"(($H249+AH249*$J249)/($K249*8.76)+$G249/8.76+BG249+$F249*CF$2)/$M249","v":{"$error":"#VALUE!"}},{"$f":"(($H249+AI249*$J249)/($K249*8.76)+$G249/8.76+BH249+$F249*CG$2)/$M249","v":{"$error":"#VALUE!"}},{"$f":"(($H249+AJ249*$J249)/($K249*8.76)+$G249/8.76+BI249+$F249*CH$2)/$M249","v":{"$error":"#VALUE!"}},{"$f":"(($H249+AK249*$J249)/($K249*8.76)+$G249/8.76+BJ249+$F249*CI$2)/$M249","v":{"$error":"#VALUE!"}}]
[{"$f":"MSG_Generic!A39","v":"GAMEPODSNUurb"},"GAM","EPODSNUurb","GAwEPODSNUurb",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A250,MSG_Generic!$G$8:$G$378)","v":0.16},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A250,MSG_Generic!$X$8:$X$378)/8.76","v":1.6665749999999997},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A250,MSG_Generic!$H$8:$H$378)","v":290.9196},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A250,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A250,MSG_Generic!$L$8:$L$378)","v":10},0.14795035898410144,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C250,Gen_Param_2011!$BA$27:$BA$47)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A250,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C250,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Diesel/Gasoline 1kW system (Urban)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A250,MSG_Generic!AG$8:AG$378)*$L250","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A250,MSG_Generic!AH$8:AH$378)*$L250","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A250,MSG_Generic!AI$8:AI$378)*$L250","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A250,MSG_Generic!AJ$8:AJ$378)*$L250","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A250,MSG_Generic!AK$8:AK$378)*$L250","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A250,MSG_Generic!AL$8:AL$378)*$L250","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A250,MSG_Generic!AM$8:AM$378)*$L250","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A250,MSG_Generic!AN$8:AN$378)*$L250","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A250,MSG_Generic!AO$8:AO$378)*$L250","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A250,MSG_Generic!AP$8:AP$378)*$L250","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A250,MSG_Generic!AQ$8:AQ$378)*$L250","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A250,MSG_Generic!AR$8:AR$378)*$L250","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A250,MSG_Generic!AS$8:AS$378)*$L250","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A250,MSG_Generic!AT$8:AT$378)*$L250","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A250,MSG_Generic!AU$8:AU$378)*$L250","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A250,MSG_Generic!AV$8:AV$378)*$L250","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A250,MSG_Generic!AW$8:AW$378)*$L250","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A250,MSG_Generic!AX$8:AX$378)*$L250","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A250,MSG_Generic!AY$8:AY$378)*$L250","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A250,MSG_Generic!AZ$8:AZ$378)*$L250","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A250,MSG_Generic!BA$8:BA$378)*$L250","v":691.9},691.9,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A250,MSG_Generic!BC$8:BC$378)*$L250","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A250,MSG_Generic!BD$8:BD$378)*$L250","v":691.9},{"$f":"IF(MID($A250,6,1)=\"O\",MID($A250,6,3)&LEFT(VLOOKUP($B250,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A250,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B250,NameConvs!$B$57:$G$69,6,FALSE),MID($A250,6,3)))","v":"ODSC"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL250,MSG_Fueldata!N$54:N$70)/$E250/8.76","v":493.00799086757991},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL250,MSG_Fueldata!O$54:O$70)/$E250/8.76","v":502.99657534246575},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL250,MSG_Fueldata!P$54:P$70)/$E250/8.76","v":512.98515981735159},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL250,MSG_Fueldata!Q$54:Q$70)/$E250/8.76","v":522.97374429223748},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL250,MSG_Fueldata!R$54:R$70)/$E250/8.76","v":532.96232876712327},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL250,MSG_Fueldata!S$54:S$70)/$E250/8.76","v":542.95091324200916},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL250,MSG_Fueldata!T$54:T$70)/$E250/8.76","v":552.93949771689495},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL250,MSG_Fueldata!U$54:U$70)/$E250/8.76","v":562.92808219178085},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL250,MSG_Fueldata!V$54:V$70)/$E250/8.76","v":572.91666666666663},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL250,MSG_Fueldata!W$54:W$70)/$E250/8.76","v":582.90525114155253},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL250,MSG_Fueldata!X$54:X$70)/$E250/8.76","v":592.18036529680364},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL250,MSG_Fueldata!Y$54:Y$70)/$E250/8.76","v":599.31506849315065},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL250,MSG_Fueldata!Z$54:Z$70)/$E250/8.76","v":606.44977168949777},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL250,MSG_Fueldata!AA$54:AA$70)/$E250/8.76","v":613.58447488584477},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL250,MSG_Fueldata!AB$54:AB$70)/$E250/8.76","v":620.71917808219177},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL250,MSG_Fueldata!AC$54:AC$70)/$E250/8.76","v":627.85388127853878},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL250,MSG_Fueldata!AD$54:AD$70)/$E250/8.76","v":634.9885844748859},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL250,MSG_Fueldata!AE$54:AE$70)/$E250/8.76","v":642.1232876712329},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL250,MSG_Fueldata!AF$54:AF$70)/$E250/8.76","v":649.25799086757991},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL250,MSG_Fueldata!AG$54:AG$70)/$E250/8.76","v":656.39269406392691},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL250,MSG_Fueldata!AH$54:AH$70)/$E250/8.76","v":664.95433789954336},664.95433789954336,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL250,MSG_Fueldata!AI$54:AI$70)/$E250/8.76","v":664.95433789954336},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL250,MSG_Fueldata!AJ$54:AJ$70)/$E250/8.76","v":664.95433789954336},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Generic!A40","v":"GAMEPODSNUrur"},"GAM","EPODSNUrur","GAwEPODSNUrur",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A251,MSG_Generic!$G$8:$G$378)","v":0.16},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A251,MSG_Generic!$X$8:$X$378)/8.76","v":1.6665749999999997},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A251,MSG_Generic!$H$8:$H$378)","v":290.9196},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A251,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A251,MSG_Generic!$L$8:$L$378)","v":10},0.14795035898410144,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C251,Gen_Param_2011!$BA$27:$BA$47)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A251,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C251,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Diesel/Gasoline 1kW system (Rural)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A251,MSG_Generic!AG$8:AG$378)*$L251","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A251,MSG_Generic!AH$8:AH$378)*$L251","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A251,MSG_Generic!AI$8:AI$378)*$L251","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A251,MSG_Generic!AJ$8:AJ$378)*$L251","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A251,MSG_Generic!AK$8:AK$378)*$L251","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A251,MSG_Generic!AL$8:AL$378)*$L251","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A251,MSG_Generic!AM$8:AM$378)*$L251","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A251,MSG_Generic!AN$8:AN$378)*$L251","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A251,MSG_Generic!AO$8:AO$378)*$L251","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A251,MSG_Generic!AP$8:AP$378)*$L251","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A251,MSG_Generic!AQ$8:AQ$378)*$L251","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A251,MSG_Generic!AR$8:AR$378)*$L251","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A251,MSG_Generic!AS$8:AS$378)*$L251","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A251,MSG_Generic!AT$8:AT$378)*$L251","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A251,MSG_Generic!AU$8:AU$378)*$L251","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A251,MSG_Generic!AV$8:AV$378)*$L251","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A251,MSG_Generic!AW$8:AW$378)*$L251","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A251,MSG_Generic!AX$8:AX$378)*$L251","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A251,MSG_Generic!AY$8:AY$378)*$L251","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A251,MSG_Generic!AZ$8:AZ$378)*$L251","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A251,MSG_Generic!BA$8:BA$378)*$L251","v":691.9},691.9,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A251,MSG_Generic!BC$8:BC$378)*$L251","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A251,MSG_Generic!BD$8:BD$378)*$L251","v":691.9},{"$f":"IF(MID($A251,6,1)=\"O\",MID($A251,6,3)&LEFT(VLOOKUP($B251,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A251,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B251,NameConvs!$B$57:$G$69,6,FALSE),MID($A251,6,3)))","v":"ODSC"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL251,MSG_Fueldata!N$54:N$70)/$E251/8.76","v":493.00799086757991},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL251,MSG_Fueldata!O$54:O$70)/$E251/8.76","v":502.99657534246575},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL251,MSG_Fueldata!P$54:P$70)/$E251/8.76","v":512.98515981735159},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL251,MSG_Fueldata!Q$54:Q$70)/$E251/8.76","v":522.97374429223748},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL251,MSG_Fueldata!R$54:R$70)/$E251/8.76","v":532.96232876712327},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL251,MSG_Fueldata!S$54:S$70)/$E251/8.76","v":542.95091324200916},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL251,MSG_Fueldata!T$54:T$70)/$E251/8.76","v":552.93949771689495},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL251,MSG_Fueldata!U$54:U$70)/$E251/8.76","v":562.92808219178085},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL251,MSG_Fueldata!V$54:V$70)/$E251/8.76","v":572.91666666666663},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL251,MSG_Fueldata!W$54:W$70)/$E251/8.76","v":582.90525114155253},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL251,MSG_Fueldata!X$54:X$70)/$E251/8.76","v":592.18036529680364},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL251,MSG_Fueldata!Y$54:Y$70)/$E251/8.76","v":599.31506849315065},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL251,MSG_Fueldata!Z$54:Z$70)/$E251/8.76","v":606.44977168949777},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL251,MSG_Fueldata!AA$54:AA$70)/$E251/8.76","v":613.58447488584477},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL251,MSG_Fueldata!AB$54:AB$70)/$E251/8.76","v":620.71917808219177},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL251,MSG_Fueldata!AC$54:AC$70)/$E251/8.76","v":627.85388127853878},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL251,MSG_Fueldata!AD$54:AD$70)/$E251/8.76","v":634.9885844748859},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL251,MSG_Fueldata!AE$54:AE$70)/$E251/8.76","v":642.1232876712329},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL251,MSG_Fueldata!AF$54:AF$70)/$E251/8.76","v":649.25799086757991},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL251,MSG_Fueldata!AG$54:AG$70)/$E251/8.76","v":656.39269406392691},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL251,MSG_Fueldata!AH$54:AH$70)/$E251/8.76","v":664.95433789954336},664.95433789954336,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL251,MSG_Fueldata!AI$54:AI$70)/$E251/8.76","v":664.95433789954336},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL251,MSG_Fueldata!AJ$54:AJ$70)/$E251/8.76","v":664.95433789954336},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Generic!A41","v":"GAMEPOHFNU"},"GAM","EPOHFNU","GAwEPOHFNU",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A252,MSG_Generic!$G$8:$G$378)","v":0.35},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A252,MSG_Generic!$X$8:$X$378)/8.76","v":0.8297485714285715},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A252,MSG_Generic!$H$8:$H$378)","v":131.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A252,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A252,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C252,Gen_Param_2011!$BA$27:$BA$47)","v":0.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A252,MSG_Generic!$Z$8:$Z$378)","v":1.1550000000000011},{"$f":"VLOOKUP(C252,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"HFO"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A252,MSG_Generic!AG$8:AG$378)*$L252","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A252,MSG_Generic!AH$8:AH$378)*$L252","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A252,MSG_Generic!AI$8:AI$378)*$L252","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A252,MSG_Generic!AJ$8:AJ$378)*$L252","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A252,MSG_Generic!AK$8:AK$378)*$L252","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A252,MSG_Generic!AL$8:AL$378)*$L252","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A252,MSG_Generic!AM$8:AM$378)*$L252","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A252,MSG_Generic!AN$8:AN$378)*$L252","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A252,MSG_Generic!AO$8:AO$378)*$L252","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A252,MSG_Generic!AP$8:AP$378)*$L252","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A252,MSG_Generic!AQ$8:AQ$378)*$L252","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A252,MSG_Generic!AR$8:AR$378)*$L252","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A252,MSG_Generic!AS$8:AS$378)*$L252","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A252,MSG_Generic!AT$8:AT$378)*$L252","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A252,MSG_Generic!AU$8:AU$378)*$L252","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A252,MSG_Generic!AV$8:AV$378)*$L252","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A252,MSG_Generic!AW$8:AW$378)*$L252","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A252,MSG_Generic!AX$8:AX$378)*$L252","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A252,MSG_Generic!AY$8:AY$378)*$L252","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A252,MSG_Generic!AZ$8:AZ$378)*$L252","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A252,MSG_Generic!BA$8:BA$378)*$L252","v":1559.2500000000016},1559.2500000000016,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A252,MSG_Generic!BC$8:BC$378)*$L252","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A252,MSG_Generic!BD$8:BD$378)*$L252","v":1559.2500000000016},{"$f":"IF(MID($A252,6,1)=\"O\",MID($A252,6,3)&LEFT(VLOOKUP($B252,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A252,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B252,NameConvs!$B$57:$G$69,6,FALSE),MID($A252,6,3)))","v":"OHFC"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL252,MSG_Fueldata!N$54:N$70)/$E252/8.76","v":132.74624918460535},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL252,MSG_Fueldata!O$54:O$70)/$E252/8.76","v":135.42074363992171},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL252,MSG_Fueldata!P$54:P$70)/$E252/8.76","v":138.0952380952381},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL252,MSG_Fueldata!Q$54:Q$70)/$E252/8.76","v":140.76973255055449},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL252,MSG_Fueldata!R$54:R$70)/$E252/8.76","v":143.44422700587086},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL252,MSG_Fueldata!S$54:S$70)/$E252/8.76","v":146.11872146118722},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL252,MSG_Fueldata!T$54:T$70)/$E252/8.76","v":148.79321591650361},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL252,MSG_Fueldata!U$54:U$70)/$E252/8.76","v":151.46771037181998},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL252,MSG_Fueldata!V$54:V$70)/$E252/8.76","v":154.14220482713637},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL252,MSG_Fueldata!W$54:W$70)/$E252/8.76","v":156.81669928245273},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL252,MSG_Fueldata!X$54:X$70)/$E252/8.76","v":159.28571428571428},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL252,MSG_Fueldata!Y$54:Y$70)/$E252/8.76","v":161.23939986953687},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL252,MSG_Fueldata!Z$54:Z$70)/$E252/8.76","v":163.19308545335943},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL252,MSG_Fueldata!AA$54:AA$70)/$E252/8.76","v":165.14677103718199},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL252,MSG_Fueldata!AB$54:AB$70)/$E252/8.76","v":167.10045662100458},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL252,MSG_Fueldata!AC$54:AC$70)/$E252/8.76","v":169.05414220482717},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL252,MSG_Fueldata!AD$54:AD$70)/$E252/8.76","v":171.00782778864971},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL252,MSG_Fueldata!AE$54:AE$70)/$E252/8.76","v":172.96151337247227},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL252,MSG_Fueldata!AF$54:AF$70)/$E252/8.76","v":174.91519895629483},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL252,MSG_Fueldata!AG$54:AG$70)/$E252/8.76","v":176.86888454011742},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL252,MSG_Fueldata!AH$54:AH$70)/$E252/8.76","v":179.23679060665361},179.23679060665361,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL252,MSG_Fueldata!AI$54:AI$70)/$E252/8.76","v":179.23679060665361},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL252,MSG_Fueldata!AJ$54:AJ$70)/$E252/8.76","v":179.23679060665361},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A42","v":"GAMEPGASNUOC"},"GAM","EPGASNUOC","GAwEPGASNUOC",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A253,MSG_Generic!$G$8:$G$378)","v":0.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A253,MSG_Generic!$X$8:$X$378)/8.76","v":0.67351598173515992},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A253,MSG_Generic!$H$8:$H$378)","v":174.52959194488608},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A253,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A253,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C253,Gen_Param_2011!$BA$27:$BA$47)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A253,MSG_Generic!$Z$8:$Z$378)","v":1.1550000000000011},{"$f":"VLOOKUP(C253,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"OCGT"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A253,MSG_Generic!AG$8:AG$378)*$L253","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A253,MSG_Generic!AH$8:AH$378)*$L253","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A253,MSG_Generic!AI$8:AI$378)*$L253","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A253,MSG_Generic!AJ$8:AJ$378)*$L253","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A253,MSG_Generic!AK$8:AK$378)*$L253","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A253,MSG_Generic!AL$8:AL$378)*$L253","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A253,MSG_Generic!AM$8:AM$378)*$L253","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A253,MSG_Generic!AN$8:AN$378)*$L253","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A253,MSG_Generic!AO$8:AO$378)*$L253","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A253,MSG_Generic!AP$8:AP$378)*$L253","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A253,MSG_Generic!AQ$8:AQ$378)*$L253","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A253,MSG_Generic!AR$8:AR$378)*$L253","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A253,MSG_Generic!AS$8:AS$378)*$L253","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A253,MSG_Generic!AT$8:AT$378)*$L253","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A253,MSG_Generic!AU$8:AU$378)*$L253","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A253,MSG_Generic!AV$8:AV$378)*$L253","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A253,MSG_Generic!AW$8:AW$378)*$L253","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A253,MSG_Generic!AX$8:AX$378)*$L253","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A253,MSG_Generic!AY$8:AY$378)*$L253","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A253,MSG_Generic!AZ$8:AZ$378)*$L253","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A253,MSG_Generic!BA$8:BA$378)*$L253","v":696.46500000000071},696.46500000000071,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A253,MSG_Generic!BC$8:BC$378)*$L253","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A253,MSG_Generic!BD$8:BD$378)*$L253","v":696.46500000000071},{"$f":"IF(MID($A253,6,1)=\"O\",MID($A253,6,3)&LEFT(VLOOKUP($B253,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A253,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B253,NameConvs!$B$57:$G$69,6,FALSE),MID($A253,6,3)))","v":"GASLNG"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL253,MSG_Fueldata!N$54:N$70)/$E253/8.76","v":132.03957382039576},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL253,MSG_Fueldata!O$54:O$70)/$E253/8.76","v":133.56164383561645},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL253,MSG_Fueldata!P$54:P$70)/$E253/8.76","v":135.08371385083717},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL253,MSG_Fueldata!Q$54:Q$70)/$E253/8.76","v":136.60578386605786},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL253,MSG_Fueldata!R$54:R$70)/$E253/8.76","v":138.12785388127855},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL253,MSG_Fueldata!S$54:S$70)/$E253/8.76","v":139.64992389649925},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL253,MSG_Fueldata!T$54:T$70)/$E253/8.76","v":141.17199391171994},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL253,MSG_Fueldata!U$54:U$70)/$E253/8.76","v":142.69406392694063},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL253,MSG_Fueldata!V$54:V$70)/$E253/8.76","v":144.21613394216135},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL253,MSG_Fueldata!W$54:W$70)/$E253/8.76","v":145.73820395738204},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL253,MSG_Fueldata!X$54:X$70)/$E253/8.76","v":147.26027397260273},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL253,MSG_Fueldata!Y$54:Y$70)/$E253/8.76","v":149.54337899543378},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL253,MSG_Fueldata!Z$54:Z$70)/$E253/8.76","v":151.82648401826484},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL253,MSG_Fueldata!AA$54:AA$70)/$E253/8.76","v":154.10958904109589},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL253,MSG_Fueldata!AB$54:AB$70)/$E253/8.76","v":156.39269406392694},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL253,MSG_Fueldata!AC$54:AC$70)/$E253/8.76","v":158.67579908675799},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL253,MSG_Fueldata!AD$54:AD$70)/$E253/8.76","v":160.95890410958904},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL253,MSG_Fueldata!AE$54:AE$70)/$E253/8.76","v":163.24200913242009},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL253,MSG_Fueldata!AF$54:AF$70)/$E253/8.76","v":165.52511415525115},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL253,MSG_Fueldata!AG$54:AG$70)/$E253/8.76","v":167.8082191780822},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL253,MSG_Fueldata!AH$54:AH$70)/$E253/8.76","v":170.09132420091325},170.09132420091325,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL253,MSG_Fueldata!AI$54:AI$70)/$E253/8.76","v":170.09132420091325},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL253,MSG_Fueldata!AJ$54:AJ$70)/$E253/8.76","v":170.09132420091325},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A43","v":"GAMEPGASNUCC"},"GAM","EPGASNUCC","GAwEPGASNUCC",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A254,MSG_Generic!$G$8:$G$378)","v":0.48},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A254,MSG_Generic!$X$8:$X$378)/8.76","v":0.42094748858447489},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A254,MSG_Generic!$H$8:$H$378)","v":25.363137254901961},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A254,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A254,MSG_Generic!$L$8:$L$378)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C254,Gen_Param_2011!$BA$27:$BA$47)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A254,MSG_Generic!$Z$8:$Z$378)","v":1.2136666666666682},{"$f":"VLOOKUP(C254,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"CCGT"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A254,MSG_Generic!AG$8:AG$378)*$L254","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A254,MSG_Generic!AH$8:AH$378)*$L254","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A254,MSG_Generic!AI$8:AI$378)*$L254","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A254,MSG_Generic!AJ$8:AJ$378)*$L254","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A254,MSG_Generic!AK$8:AK$378)*$L254","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A254,MSG_Generic!AL$8:AL$378)*$L254","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A254,MSG_Generic!AM$8:AM$378)*$L254","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A254,MSG_Generic!AN$8:AN$378)*$L254","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A254,MSG_Generic!AO$8:AO$378)*$L254","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A254,MSG_Generic!AP$8:AP$378)*$L254","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A254,MSG_Generic!AQ$8:AQ$378)*$L254","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A254,MSG_Generic!AR$8:AR$378)*$L254","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A254,MSG_Generic!AS$8:AS$378)*$L254","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A254,MSG_Generic!AT$8:AT$378)*$L254","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A254,MSG_Generic!AU$8:AU$378)*$L254","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A254,MSG_Generic!AV$8:AV$378)*$L254","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A254,MSG_Generic!AW$8:AW$378)*$L254","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A254,MSG_Generic!AX$8:AX$378)*$L254","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A254,MSG_Generic!AY$8:AY$378)*$L254","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A254,MSG_Generic!AZ$8:AZ$378)*$L254","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A254,MSG_Generic!BA$8:BA$378)*$L254","v":1297.4096666666683},1297.4096666666683,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A254,MSG_Generic!BC$8:BC$378)*$L254","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A254,MSG_Generic!BD$8:BD$378)*$L254","v":1297.4096666666683},{"$f":"IF(MID($A254,6,1)=\"O\",MID($A254,6,3)&LEFT(VLOOKUP($B254,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A254,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B254,NameConvs!$B$57:$G$69,6,FALSE),MID($A254,6,3)))","v":"GASLNG"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL254,MSG_Fueldata!N$54:N$70)/$E254/8.76","v":82.524733637747346},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL254,MSG_Fueldata!O$54:O$70)/$E254/8.76","v":83.476027397260282},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL254,MSG_Fueldata!P$54:P$70)/$E254/8.76","v":84.427321156773218},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL254,MSG_Fueldata!Q$54:Q$70)/$E254/8.76","v":85.378614916286153},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL254,MSG_Fueldata!R$54:R$70)/$E254/8.76","v":86.329908675799089},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL254,MSG_Fueldata!S$54:S$70)/$E254/8.76","v":87.281202435312025},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL254,MSG_Fueldata!T$54:T$70)/$E254/8.76","v":88.232496194824975},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL254,MSG_Fueldata!U$54:U$70)/$E254/8.76","v":89.183789954337897},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL254,MSG_Fueldata!V$54:V$70)/$E254/8.76","v":90.135083713850847},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL254,MSG_Fueldata!W$54:W$70)/$E254/8.76","v":91.086377473363783},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL254,MSG_Fueldata!X$54:X$70)/$E254/8.76","v":92.037671232876718},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL254,MSG_Fueldata!Y$54:Y$70)/$E254/8.76","v":93.464611872146122},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL254,MSG_Fueldata!Z$54:Z$70)/$E254/8.76","v":94.891552511415526},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL254,MSG_Fueldata!AA$54:AA$70)/$E254/8.76","v":96.31849315068493},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL254,MSG_Fueldata!AB$54:AB$70)/$E254/8.76","v":97.745433789954333},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL254,MSG_Fueldata!AC$54:AC$70)/$E254/8.76","v":99.172374429223751},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL254,MSG_Fueldata!AD$54:AD$70)/$E254/8.76","v":100.59931506849315},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL254,MSG_Fueldata!AE$54:AE$70)/$E254/8.76","v":102.02625570776256},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL254,MSG_Fueldata!AF$54:AF$70)/$E254/8.76","v":103.45319634703196},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL254,MSG_Fueldata!AG$54:AG$70)/$E254/8.76","v":104.88013698630137},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL254,MSG_Fueldata!AH$54:AH$70)/$E254/8.76","v":106.30707762557078},106.30707762557078,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL254,MSG_Fueldata!AI$54:AI$70)/$E254/8.76","v":106.30707762557078},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL254,MSG_Fueldata!AJ$54:AJ$70)/$E254/8.76","v":106.30707762557078},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A44","v":"GAMEPCOANUSC"},"GAM","EPCOANUSC","GAwEPCOANUSC",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A255,MSG_Generic!$G$8:$G$378)","v":0.37},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A255,MSG_Generic!$X$8:$X$378)/8.76","v":0.93792422559545841},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A255,MSG_Generic!$H$8:$H$378)","v":124.89704292527823},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A255,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A255,MSG_Generic!$L$8:$L$378)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C255,Gen_Param_2011!$BA$27:$BA$47)","v":1.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A255,MSG_Generic!$Z$8:$Z$378)","v":1.2762750000000012},{"$f":"VLOOKUP(C255,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Supercritical coal"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A255,MSG_Generic!AG$8:AG$378)*$L255","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A255,MSG_Generic!AH$8:AH$378)*$L255","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A255,MSG_Generic!AI$8:AI$378)*$L255","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A255,MSG_Generic!AJ$8:AJ$378)*$L255","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A255,MSG_Generic!AK$8:AK$378)*$L255","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A255,MSG_Generic!AL$8:AL$378)*$L255","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A255,MSG_Generic!AM$8:AM$378)*$L255","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A255,MSG_Generic!AN$8:AN$378)*$L255","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A255,MSG_Generic!AO$8:AO$378)*$L255","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A255,MSG_Generic!AP$8:AP$378)*$L255","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A255,MSG_Generic!AQ$8:AQ$378)*$L255","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A255,MSG_Generic!AR$8:AR$378)*$L255","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A255,MSG_Generic!AS$8:AS$378)*$L255","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A255,MSG_Generic!AT$8:AT$378)*$L255","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A255,MSG_Generic!AU$8:AU$378)*$L255","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A255,MSG_Generic!AV$8:AV$378)*$L255","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A255,MSG_Generic!AW$8:AW$378)*$L255","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A255,MSG_Generic!AX$8:AX$378)*$L255","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A255,MSG_Generic!AY$8:AY$378)*$L255","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A255,MSG_Generic!AZ$8:AZ$378)*$L255","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A255,MSG_Generic!BA$8:BA$378)*$L255","v":3067.3993350000028},3067.3993350000028,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A255,MSG_Generic!BC$8:BC$378)*$L255","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A255,MSG_Generic!BD$8:BD$378)*$L255","v":3067.3993350000028},{"$f":"IF(MID($A255,6,1)=\"O\",MID($A255,6,3)&LEFT(VLOOKUP($B255,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A255,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B255,NameConvs!$B$57:$G$69,6,FALSE),MID($A255,6,3)))","v":"COA"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL255,MSG_Fueldata!N$54:N$70)/$E255/8.76","v":44.736517339257063},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL255,MSG_Fueldata!O$54:O$70)/$E255/8.76","v":45.045045045045043},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL255,MSG_Fueldata!P$54:P$70)/$E255/8.76","v":45.353572750833024},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL255,MSG_Fueldata!Q$54:Q$70)/$E255/8.76","v":45.662100456621005},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL255,MSG_Fueldata!R$54:R$70)/$E255/8.76","v":45.970628162408985},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL255,MSG_Fueldata!S$54:S$70)/$E255/8.76","v":46.279155868196966},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL255,MSG_Fueldata!T$54:T$70)/$E255/8.76","v":46.587683573984947},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL255,MSG_Fueldata!U$54:U$70)/$E255/8.76","v":46.896211279772928},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL255,MSG_Fueldata!V$54:V$70)/$E255/8.76","v":47.204738985560908},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL255,MSG_Fueldata!W$54:W$70)/$E255/8.76","v":47.513266691348882},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL255,MSG_Fueldata!X$54:X$70)/$E255/8.76","v":47.821794397136863},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL255,MSG_Fueldata!Y$54:Y$70)/$E255/8.76","v":48.130322102924843},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL255,MSG_Fueldata!Z$54:Z$70)/$E255/8.76","v":48.438849808712824},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL255,MSG_Fueldata!AA$54:AA$70)/$E255/8.76","v":48.747377514500805},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL255,MSG_Fueldata!AB$54:AB$70)/$E255/8.76","v":49.055905220288786},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL255,MSG_Fueldata!AC$54:AC$70)/$E255/8.76","v":49.364432926076766},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL255,MSG_Fueldata!AD$54:AD$70)/$E255/8.76","v":49.672960631864747},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL255,MSG_Fueldata!AE$54:AE$70)/$E255/8.76","v":49.981488337652728},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL255,MSG_Fueldata!AF$54:AF$70)/$E255/8.76","v":50.290016043440701},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL255,MSG_Fueldata!AG$54:AG$70)/$E255/8.76","v":50.598543749228682},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL255,MSG_Fueldata!AH$54:AH$70)/$E255/8.76","v":51.215599160804643},51.215599160804643,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL255,MSG_Fueldata!AI$54:AI$70)/$E255/8.76","v":51.215599160804643},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL255,MSG_Fueldata!AJ$54:AJ$70)/$E255/8.76","v":51.215599160804643},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A45","v":"GAMEPGASNLCC"},"GAM","EPGASNLCC","GAwEPGASNLCC",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A256,MSG_Generic!$G$8:$G$378)","v":0.48},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A256,MSG_Generic!$X$8:$X$378)/8.76","v":0.42094748858447489},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A256,MSG_Generic!$H$8:$H$378)","v":25.363137254901961},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A256,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A256,MSG_Generic!$L$8:$L$378)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C256,Gen_Param_2011!$BA$27:$BA$47)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A256,MSG_Generic!$Z$8:$Z$378)","v":1.2136666666666682},{"$f":"VLOOKUP(C256,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"CCGT Associated Gas"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A256,MSG_Generic!AG$8:AG$378)*$L256","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A256,MSG_Generic!AH$8:AH$378)*$L256","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A256,MSG_Generic!AI$8:AI$378)*$L256","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A256,MSG_Generic!AJ$8:AJ$378)*$L256","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A256,MSG_Generic!AK$8:AK$378)*$L256","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A256,MSG_Generic!AL$8:AL$378)*$L256","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A256,MSG_Generic!AM$8:AM$378)*$L256","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A256,MSG_Generic!AN$8:AN$378)*$L256","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A256,MSG_Generic!AO$8:AO$378)*$L256","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A256,MSG_Generic!AP$8:AP$378)*$L256","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A256,MSG_Generic!AQ$8:AQ$378)*$L256","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A256,MSG_Generic!AR$8:AR$378)*$L256","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A256,MSG_Generic!AS$8:AS$378)*$L256","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A256,MSG_Generic!AT$8:AT$378)*$L256","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A256,MSG_Generic!AU$8:AU$378)*$L256","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A256,MSG_Generic!AV$8:AV$378)*$L256","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A256,MSG_Generic!AW$8:AW$378)*$L256","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A256,MSG_Generic!AX$8:AX$378)*$L256","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A256,MSG_Generic!AY$8:AY$378)*$L256","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A256,MSG_Generic!AZ$8:AZ$378)*$L256","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A256,MSG_Generic!BA$8:BA$378)*$L256","v":1297.4096666666683},1297.4096666666683,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A256,MSG_Generic!BC$8:BC$378)*$L256","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A256,MSG_Generic!BD$8:BD$378)*$L256","v":1297.4096666666683},{"$f":"IF(MID($A256,6,1)=\"O\",MID($A256,6,3)&LEFT(VLOOKUP($B256,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A256,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B256,NameConvs!$B$57:$G$69,6,FALSE),MID($A256,6,3)))","v":"GASLNG"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL256,MSG_Fueldata!N$54:N$70)/$E256/8.76","v":82.524733637747346},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL256,MSG_Fueldata!O$54:O$70)/$E256/8.76","v":83.476027397260282},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL256,MSG_Fueldata!P$54:P$70)/$E256/8.76","v":84.427321156773218},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL256,MSG_Fueldata!Q$54:Q$70)/$E256/8.76","v":85.378614916286153},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL256,MSG_Fueldata!R$54:R$70)/$E256/8.76","v":86.329908675799089},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL256,MSG_Fueldata!S$54:S$70)/$E256/8.76","v":87.281202435312025},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL256,MSG_Fueldata!T$54:T$70)/$E256/8.76","v":88.232496194824975},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL256,MSG_Fueldata!U$54:U$70)/$E256/8.76","v":89.183789954337897},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL256,MSG_Fueldata!V$54:V$70)/$E256/8.76","v":90.135083713850847},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL256,MSG_Fueldata!W$54:W$70)/$E256/8.76","v":91.086377473363783},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL256,MSG_Fueldata!X$54:X$70)/$E256/8.76","v":92.037671232876718},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL256,MSG_Fueldata!Y$54:Y$70)/$E256/8.76","v":93.464611872146122},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL256,MSG_Fueldata!Z$54:Z$70)/$E256/8.76","v":94.891552511415526},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL256,MSG_Fueldata!AA$54:AA$70)/$E256/8.76","v":96.31849315068493},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL256,MSG_Fueldata!AB$54:AB$70)/$E256/8.76","v":97.745433789954333},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL256,MSG_Fueldata!AC$54:AC$70)/$E256/8.76","v":99.172374429223751},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL256,MSG_Fueldata!AD$54:AD$70)/$E256/8.76","v":100.59931506849315},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL256,MSG_Fueldata!AE$54:AE$70)/$E256/8.76","v":102.02625570776256},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL256,MSG_Fueldata!AF$54:AF$70)/$E256/8.76","v":103.45319634703196},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL256,MSG_Fueldata!AG$54:AG$70)/$E256/8.76","v":104.88013698630137},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL256,MSG_Fueldata!AH$54:AH$70)/$E256/8.76","v":106.30707762557078},106.30707762557078,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL256,MSG_Fueldata!AI$54:AI$70)/$E256/8.76","v":106.30707762557078},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL256,MSG_Fueldata!AJ$54:AJ$70)/$E256/8.76","v":106.30707762557078},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A46","v":"GAMEPHYDNU"},"GAM","EPHYDNU","GAwEPHYDNU",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A257,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A257,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A257,MSG_Generic!$H$8:$H$378)","v":52.485216216216216},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A257,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A257,MSG_Generic!$L$8:$L$378)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C257,Gen_Param_2011!$BA$27:$BA$47)","v":0.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A257,MSG_Generic!$Z$8:$Z$378)","v":1.3431220000000013},{"$f":"VLOOKUP(C257,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Hydro"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A257,MSG_Generic!AG$8:AG$378)*$L257","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A257,MSG_Generic!AH$8:AH$378)*$L257","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A257,MSG_Generic!AI$8:AI$378)*$L257","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A257,MSG_Generic!AJ$8:AJ$378)*$L257","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A257,MSG_Generic!AK$8:AK$378)*$L257","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A257,MSG_Generic!AL$8:AL$378)*$L257","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A257,MSG_Generic!AM$8:AM$378)*$L257","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A257,MSG_Generic!AN$8:AN$378)*$L257","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A257,MSG_Generic!AO$8:AO$378)*$L257","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A257,MSG_Generic!AP$8:AP$378)*$L257","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A257,MSG_Generic!AQ$8:AQ$378)*$L257","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A257,MSG_Generic!AR$8:AR$378)*$L257","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A257,MSG_Generic!AS$8:AS$378)*$L257","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A257,MSG_Generic!AT$8:AT$378)*$L257","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A257,MSG_Generic!AU$8:AU$378)*$L257","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A257,MSG_Generic!AV$8:AV$378)*$L257","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A257,MSG_Generic!AW$8:AW$378)*$L257","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A257,MSG_Generic!AX$8:AX$378)*$L257","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A257,MSG_Generic!AY$8:AY$378)*$L257","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A257,MSG_Generic!AZ$8:AZ$378)*$L257","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A257,MSG_Generic!BA$8:BA$378)*$L257","v":2686.2440000000024},2686.2440000000024,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A257,MSG_Generic!BC$8:BC$378)*$L257","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A257,MSG_Generic!BD$8:BD$378)*$L257","v":2686.2440000000024},{"$f":"IF(MID($A257,6,1)=\"O\",MID($A257,6,3)&LEFT(VLOOKUP($B257,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A257,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B257,NameConvs!$B$57:$G$69,6,FALSE),MID($A257,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL257,MSG_Fueldata!N$54:N$70)/$E257/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL257,MSG_Fueldata!O$54:O$70)/$E257/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL257,MSG_Fueldata!P$54:P$70)/$E257/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL257,MSG_Fueldata!Q$54:Q$70)/$E257/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL257,MSG_Fueldata!R$54:R$70)/$E257/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL257,MSG_Fueldata!S$54:S$70)/$E257/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL257,MSG_Fueldata!T$54:T$70)/$E257/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL257,MSG_Fueldata!U$54:U$70)/$E257/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL257,MSG_Fueldata!V$54:V$70)/$E257/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL257,MSG_Fueldata!W$54:W$70)/$E257/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL257,MSG_Fueldata!X$54:X$70)/$E257/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL257,MSG_Fueldata!Y$54:Y$70)/$E257/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL257,MSG_Fueldata!Z$54:Z$70)/$E257/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL257,MSG_Fueldata!AA$54:AA$70)/$E257/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL257,MSG_Fueldata!AB$54:AB$70)/$E257/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL257,MSG_Fueldata!AC$54:AC$70)/$E257/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL257,MSG_Fueldata!AD$54:AD$70)/$E257/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL257,MSG_Fueldata!AE$54:AE$70)/$E257/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL257,MSG_Fueldata!AF$54:AF$70)/$E257/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL257,MSG_Fueldata!AG$54:AG$70)/$E257/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL257,MSG_Fueldata!AH$54:AH$70)/$E257/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL257,MSG_Fueldata!AI$54:AI$70)/$E257/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL257,MSG_Fueldata!AJ$54:AJ$70)/$E257/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A47","v":"GAMEPHYDNUmic"},"GAM","EPHYDNUmic","GAwEPHYDNUmic",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A258,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A258,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A258,MSG_Generic!$H$8:$H$378)","v":47.52},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A258,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A258,MSG_Generic!$L$8:$L$378)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C258,Gen_Param_2011!$BA$27:$BA$47)","v":0.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A258,MSG_Generic!$Z$8:$Z$378)","v":1.1550000000000011},{"$f":"VLOOKUP(C258,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Small Hydro"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A258,MSG_Generic!AG$8:AG$378)*$L258","v":4620.0000000000045},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A258,MSG_Generic!AH$8:AH$378)*$L258","v":4574.7240000000047},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A258,MSG_Generic!AI$8:AI$378)*$L258","v":4529.448000000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A258,MSG_Generic!AJ$8:AJ$378)*$L258","v":4484.1720000000041},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A258,MSG_Generic!AK$8:AK$378)*$L258","v":4438.8960000000043},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A258,MSG_Generic!AL$8:AL$378)*$L258","v":4393.6200000000044},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A258,MSG_Generic!AM$8:AM$378)*$L258","v":4350.5385000000042},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A258,MSG_Generic!AN$8:AN$378)*$L258","v":4307.457000000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A258,MSG_Generic!AO$8:AO$378)*$L258","v":4264.3755000000037},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A258,MSG_Generic!AP$8:AP$378)*$L258","v":4221.2940000000044},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A258,MSG_Generic!AQ$8:AQ$378)*$L258","v":4178.2125000000042},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A258,MSG_Generic!AR$8:AR$378)*$L258","v":4138.2495000000044},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A258,MSG_Generic!AS$8:AS$378)*$L258","v":4098.2865000000038},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A258,MSG_Generic!AT$8:AT$378)*$L258","v":4058.3235000000036},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A258,MSG_Generic!AU$8:AU$378)*$L258","v":4018.3605000000039},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A258,MSG_Generic!AV$8:AV$378)*$L258","v":3978.3975000000041},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A258,MSG_Generic!AW$8:AW$378)*$L258","v":3938.4345000000039},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A258,MSG_Generic!AX$8:AX$378)*$L258","v":3898.4715000000042},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A258,MSG_Generic!AY$8:AY$378)*$L258","v":3858.5085000000036},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A258,MSG_Generic!AZ$8:AZ$378)*$L258","v":3818.5455000000038},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A258,MSG_Generic!BA$8:BA$378)*$L258","v":3778.6980000000035},3778.6980000000035,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A258,MSG_Generic!BC$8:BC$378)*$L258","v":3434.7390000000037},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A258,MSG_Generic!BD$8:BD$378)*$L258","v":3090.664500000003},{"$f":"IF(MID($A258,6,1)=\"O\",MID($A258,6,3)&LEFT(VLOOKUP($B258,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A258,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B258,NameConvs!$B$57:$G$69,6,FALSE),MID($A258,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL258,MSG_Fueldata!N$54:N$70)/$E258/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL258,MSG_Fueldata!O$54:O$70)/$E258/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL258,MSG_Fueldata!P$54:P$70)/$E258/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL258,MSG_Fueldata!Q$54:Q$70)/$E258/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL258,MSG_Fueldata!R$54:R$70)/$E258/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL258,MSG_Fueldata!S$54:S$70)/$E258/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL258,MSG_Fueldata!T$54:T$70)/$E258/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL258,MSG_Fueldata!U$54:U$70)/$E258/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL258,MSG_Fueldata!V$54:V$70)/$E258/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL258,MSG_Fueldata!W$54:W$70)/$E258/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL258,MSG_Fueldata!X$54:X$70)/$E258/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL258,MSG_Fueldata!Y$54:Y$70)/$E258/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL258,MSG_Fueldata!Z$54:Z$70)/$E258/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL258,MSG_Fueldata!AA$54:AA$70)/$E258/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL258,MSG_Fueldata!AB$54:AB$70)/$E258/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL258,MSG_Fueldata!AC$54:AC$70)/$E258/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL258,MSG_Fueldata!AD$54:AD$70)/$E258/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL258,MSG_Fueldata!AE$54:AE$70)/$E258/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL258,MSG_Fueldata!AF$54:AF$70)/$E258/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL258,MSG_Fueldata!AG$54:AG$70)/$E258/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL258,MSG_Fueldata!AH$54:AH$70)/$E258/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL258,MSG_Fueldata!AI$54:AI$70)/$E258/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL258,MSG_Fueldata!AJ$54:AJ$70)/$E258/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A48","v":"GAMEPBIONU"},"GAM","EPBIONU","GAwEPBIONU",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A259,MSG_Generic!$G$8:$G$378)","v":0.38},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A259,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A259,MSG_Generic!$H$8:$H$378)","v":175.33459459459462},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A259,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A259,MSG_Generic!$L$8:$L$378)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C259,Gen_Param_2011!$BA$27:$BA$47)","v":0.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A259,MSG_Generic!$Z$8:$Z$378)","v":1.2762750000000012},{"$f":"VLOOKUP(C259,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Biomass"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A259,MSG_Generic!AG$8:AG$378)*$L259","v":3190.6875000000027},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A259,MSG_Generic!AH$8:AH$378)*$L259","v":3129.4263000000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A259,MSG_Generic!AI$8:AI$378)*$L259","v":3068.1651000000029},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A259,MSG_Generic!AJ$8:AJ$378)*$L259","v":3006.9039000000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A259,MSG_Generic!AK$8:AK$378)*$L259","v":2945.6427000000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A259,MSG_Generic!AL$8:AL$378)*$L259","v":2884.1262450000027},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A259,MSG_Generic!AM$8:AM$378)*$L259","v":2828.7359100000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A259,MSG_Generic!AN$8:AN$378)*$L259","v":2773.3455750000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A259,MSG_Generic!AO$8:AO$378)*$L259","v":2717.9552400000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A259,MSG_Generic!AP$8:AP$378)*$L259","v":2662.564905000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A259,MSG_Generic!AQ$8:AQ$378)*$L259","v":2607.0469425000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A259,MSG_Generic!AR$8:AR$378)*$L259","v":2582.1595800000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A259,MSG_Generic!AS$8:AS$378)*$L259","v":2557.2722175000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A259,MSG_Generic!AT$8:AT$378)*$L259","v":2532.3848550000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A259,MSG_Generic!AU$8:AU$378)*$L259","v":2507.4974925000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A259,MSG_Generic!AV$8:AV$378)*$L259","v":2482.6101300000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A259,MSG_Generic!AW$8:AW$378)*$L259","v":2457.7227675000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A259,MSG_Generic!AX$8:AX$378)*$L259","v":2432.8354050000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A259,MSG_Generic!AY$8:AY$378)*$L259","v":2407.9480425000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A259,MSG_Generic!AZ$8:AZ$378)*$L259","v":2383.0606800000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A259,MSG_Generic!BA$8:BA$378)*$L259","v":2357.7904350000022},2357.7904350000022,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A259,MSG_Generic!BC$8:BC$378)*$L259","v":2143.120980000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A259,MSG_Generic!BD$8:BD$378)*$L259","v":1928.4515250000018},{"$f":"IF(MID($A259,6,1)=\"O\",MID($A259,6,3)&LEFT(VLOOKUP($B259,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A259,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B259,NameConvs!$B$57:$G$69,6,FALSE),MID($A259,6,3)))","v":"BIO"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL259,MSG_Fueldata!N$54:N$70)/$E259/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL259,MSG_Fueldata!O$54:O$70)/$E259/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL259,MSG_Fueldata!P$54:P$70)/$E259/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL259,MSG_Fueldata!Q$54:Q$70)/$E259/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL259,MSG_Fueldata!R$54:R$70)/$E259/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL259,MSG_Fueldata!S$54:S$70)/$E259/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL259,MSG_Fueldata!T$54:T$70)/$E259/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL259,MSG_Fueldata!U$54:U$70)/$E259/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL259,MSG_Fueldata!V$54:V$70)/$E259/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL259,MSG_Fueldata!W$54:W$70)/$E259/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL259,MSG_Fueldata!X$54:X$70)/$E259/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL259,MSG_Fueldata!Y$54:Y$70)/$E259/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL259,MSG_Fueldata!Z$54:Z$70)/$E259/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL259,MSG_Fueldata!AA$54:AA$70)/$E259/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL259,MSG_Fueldata!AB$54:AB$70)/$E259/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL259,MSG_Fueldata!AC$54:AC$70)/$E259/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL259,MSG_Fueldata!AD$54:AD$70)/$E259/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL259,MSG_Fueldata!AE$54:AE$70)/$E259/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL259,MSG_Fueldata!AF$54:AF$70)/$E259/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL259,MSG_Fueldata!AG$54:AG$70)/$E259/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL259,MSG_Fueldata!AH$54:AH$70)/$E259/8.76","v":14.119202114876233},14.119202114876233,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL259,MSG_Fueldata!AI$54:AI$70)/$E259/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL259,MSG_Fueldata!AJ$54:AJ$70)/$E259/8.76","v":14.119202114876233},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A49","v":"GAMEPWNDNU25"},"GAM","EPWNDNU25","GAwEPWNDNU25",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A260,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A260,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A260,MSG_Generic!$H$8:$H$378)","v":152.66868243243243},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A260,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A260,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C260,Gen_Param_2011!$BA$27:$BA$47)","v":0.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A260,MSG_Generic!$Z$8:$Z$378)","v":1.1550000000000011},{"$f":"VLOOKUP(C260,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Bulk Wind (20% CF)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A260,MSG_Generic!AG$8:AG$378)*$L260","v":2310.0000000000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A260,MSG_Generic!AH$8:AH$378)*$L260","v":2265.648000000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A260,MSG_Generic!AI$8:AI$378)*$L260","v":2221.2960000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A260,MSG_Generic!AJ$8:AJ$378)*$L260","v":2176.9440000000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A260,MSG_Generic!AK$8:AK$378)*$L260","v":2132.5920000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A260,MSG_Generic!AL$8:AL$378)*$L260","v":2088.0090000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A260,MSG_Generic!AM$8:AM$378)*$L260","v":2055.6690000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A260,MSG_Generic!AN$8:AN$378)*$L260","v":2023.329000000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A260,MSG_Generic!AO$8:AO$378)*$L260","v":1990.9890000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A260,MSG_Generic!AP$8:AP$378)*$L260","v":1958.6490000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A260,MSG_Generic!AQ$8:AQ$378)*$L260","v":1926.3090000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A260,MSG_Generic!AR$8:AR$378)*$L260","v":1907.9445000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A260,MSG_Generic!AS$8:AS$378)*$L260","v":1889.5800000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A260,MSG_Generic!AT$8:AT$378)*$L260","v":1871.2155000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A260,MSG_Generic!AU$8:AU$378)*$L260","v":1852.8510000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A260,MSG_Generic!AV$8:AV$378)*$L260","v":1834.4865000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A260,MSG_Generic!AW$8:AW$378)*$L260","v":1816.1220000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A260,MSG_Generic!AX$8:AX$378)*$L260","v":1797.7575000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A260,MSG_Generic!AY$8:AY$378)*$L260","v":1779.3930000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A260,MSG_Generic!AZ$8:AZ$378)*$L260","v":1761.0285000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A260,MSG_Generic!BA$8:BA$378)*$L260","v":1742.0865000000017},1742.0865000000017,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A260,MSG_Generic!BC$8:BC$378)*$L260","v":1659.0420000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A260,MSG_Generic!BD$8:BD$378)*$L260","v":1575.8820000000017},{"$f":"IF(MID($A260,6,1)=\"O\",MID($A260,6,3)&LEFT(VLOOKUP($B260,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A260,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B260,NameConvs!$B$57:$G$69,6,FALSE),MID($A260,6,3)))","v":"WND"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL260,MSG_Fueldata!N$54:N$70)/$E260/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL260,MSG_Fueldata!O$54:O$70)/$E260/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL260,MSG_Fueldata!P$54:P$70)/$E260/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL260,MSG_Fueldata!Q$54:Q$70)/$E260/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL260,MSG_Fueldata!R$54:R$70)/$E260/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL260,MSG_Fueldata!S$54:S$70)/$E260/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL260,MSG_Fueldata!T$54:T$70)/$E260/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL260,MSG_Fueldata!U$54:U$70)/$E260/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL260,MSG_Fueldata!V$54:V$70)/$E260/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL260,MSG_Fueldata!W$54:W$70)/$E260/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL260,MSG_Fueldata!X$54:X$70)/$E260/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL260,MSG_Fueldata!Y$54:Y$70)/$E260/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL260,MSG_Fueldata!Z$54:Z$70)/$E260/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL260,MSG_Fueldata!AA$54:AA$70)/$E260/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL260,MSG_Fueldata!AB$54:AB$70)/$E260/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL260,MSG_Fueldata!AC$54:AC$70)/$E260/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL260,MSG_Fueldata!AD$54:AD$70)/$E260/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL260,MSG_Fueldata!AE$54:AE$70)/$E260/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL260,MSG_Fueldata!AF$54:AF$70)/$E260/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL260,MSG_Fueldata!AG$54:AG$70)/$E260/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL260,MSG_Fueldata!AH$54:AH$70)/$E260/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL260,MSG_Fueldata!AI$54:AI$70)/$E260/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL260,MSG_Fueldata!AJ$54:AJ$70)/$E260/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A50","v":"GAMEPWNDNU30"},"GAM","EPWNDNU30","GAwEPWNDNU30",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A261,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A261,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A261,MSG_Generic!$H$8:$H$378)","v":125.13912162162161},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A261,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A261,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C261,Gen_Param_2011!$BA$27:$BA$47)","v":0.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A261,MSG_Generic!$Z$8:$Z$378)","v":1.1550000000000011},{"$f":"VLOOKUP(C261,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Bulk Wind (30% CF)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A261,MSG_Generic!AG$8:AG$378)*$L261","v":2310.0000000000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A261,MSG_Generic!AH$8:AH$378)*$L261","v":2265.648000000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A261,MSG_Generic!AI$8:AI$378)*$L261","v":2221.2960000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A261,MSG_Generic!AJ$8:AJ$378)*$L261","v":2176.9440000000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A261,MSG_Generic!AK$8:AK$378)*$L261","v":2132.5920000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A261,MSG_Generic!AL$8:AL$378)*$L261","v":2088.0090000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A261,MSG_Generic!AM$8:AM$378)*$L261","v":2055.6690000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A261,MSG_Generic!AN$8:AN$378)*$L261","v":2023.329000000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A261,MSG_Generic!AO$8:AO$378)*$L261","v":1990.9890000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A261,MSG_Generic!AP$8:AP$378)*$L261","v":1958.6490000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A261,MSG_Generic!AQ$8:AQ$378)*$L261","v":1926.3090000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A261,MSG_Generic!AR$8:AR$378)*$L261","v":1907.9445000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A261,MSG_Generic!AS$8:AS$378)*$L261","v":1889.5800000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A261,MSG_Generic!AT$8:AT$378)*$L261","v":1871.2155000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A261,MSG_Generic!AU$8:AU$378)*$L261","v":1852.8510000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A261,MSG_Generic!AV$8:AV$378)*$L261","v":1834.4865000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A261,MSG_Generic!AW$8:AW$378)*$L261","v":1816.1220000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A261,MSG_Generic!AX$8:AX$378)*$L261","v":1797.7575000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A261,MSG_Generic!AY$8:AY$378)*$L261","v":1779.3930000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A261,MSG_Generic!AZ$8:AZ$378)*$L261","v":1761.0285000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A261,MSG_Generic!BA$8:BA$378)*$L261","v":1742.0865000000017},{"$f":"AH261","v":1742.0865000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A261,MSG_Generic!BC$8:BC$378)*$L261","v":1659.0420000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A261,MSG_Generic!BD$8:BD$378)*$L261","v":1575.8820000000017},{"$f":"IF(MID($A261,6,1)=\"O\",MID($A261,6,3)&LEFT(VLOOKUP($B261,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A261,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B261,NameConvs!$B$57:$G$69,6,FALSE),MID($A261,6,3)))","v":"WND"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL261,MSG_Fueldata!N$54:N$70)/$E261/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL261,MSG_Fueldata!O$54:O$70)/$E261/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL261,MSG_Fueldata!P$54:P$70)/$E261/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL261,MSG_Fueldata!Q$54:Q$70)/$E261/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL261,MSG_Fueldata!R$54:R$70)/$E261/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL261,MSG_Fueldata!S$54:S$70)/$E261/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL261,MSG_Fueldata!T$54:T$70)/$E261/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL261,MSG_Fueldata!U$54:U$70)/$E261/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL261,MSG_Fueldata!V$54:V$70)/$E261/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL261,MSG_Fueldata!W$54:W$70)/$E261/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL261,MSG_Fueldata!X$54:X$70)/$E261/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL261,MSG_Fueldata!Y$54:Y$70)/$E261/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL261,MSG_Fueldata!Z$54:Z$70)/$E261/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL261,MSG_Fueldata!AA$54:AA$70)/$E261/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL261,MSG_Fueldata!AB$54:AB$70)/$E261/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL261,MSG_Fueldata!AC$54:AC$70)/$E261/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL261,MSG_Fueldata!AD$54:AD$70)/$E261/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL261,MSG_Fueldata!AE$54:AE$70)/$E261/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL261,MSG_Fueldata!AF$54:AF$70)/$E261/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL261,MSG_Fueldata!AG$54:AG$70)/$E261/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL261,MSG_Fueldata!AH$54:AH$70)/$E261/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL261,MSG_Fueldata!AI$54:AI$70)/$E261/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL261,MSG_Fueldata!AJ$54:AJ$70)/$E261/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A51","v":"GAMEPSOLNUPVut"},"GAM","EPSOLNUPVut","GAwEPSOLNUPVut",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A262,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A262,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A262,MSG_Generic!$H$8:$H$378)","v":176.03783783783788},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A262,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A262,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C262,Gen_Param_2011!$BA$27:$BA$47)","v":0.25},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A262,MSG_Generic!$Z$8:$Z$378)","v":1.100000000000001},{"$f":"VLOOKUP(C262,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Solar PV (utility)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A262,MSG_Generic!AG$8:AG$378)*$L262","v":2200.0000000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A262,MSG_Generic!AH$8:AH$378)*$L262","v":2118.7100000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A262,MSG_Generic!AI$8:AI$378)*$L262","v":2037.4200000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A262,MSG_Generic!AJ$8:AJ$378)*$L262","v":1956.1300000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A262,MSG_Generic!AK$8:AK$378)*$L262","v":1874.8400000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A262,MSG_Generic!AL$8:AL$378)*$L262","v":1793.7700000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A262,MSG_Generic!AM$8:AM$378)*$L262","v":1759.3400000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A262,MSG_Generic!AN$8:AN$378)*$L262","v":1724.9100000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A262,MSG_Generic!AO$8:AO$378)*$L262","v":1690.4800000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A262,MSG_Generic!AP$8:AP$378)*$L262","v":1656.0500000000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A262,MSG_Generic!AQ$8:AQ$378)*$L262","v":1621.5100000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A262,MSG_Generic!AR$8:AR$378)*$L262","v":1598.7400000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A262,MSG_Generic!AS$8:AS$378)*$L262","v":1575.9700000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A262,MSG_Generic!AT$8:AT$378)*$L262","v":1553.2000000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A262,MSG_Generic!AU$8:AU$378)*$L262","v":1530.4300000000012},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A262,MSG_Generic!AV$8:AV$378)*$L262","v":1507.6600000000012},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A262,MSG_Generic!AW$8:AW$378)*$L262","v":1484.8900000000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A262,MSG_Generic!AX$8:AX$378)*$L262","v":1462.1200000000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A262,MSG_Generic!AY$8:AY$378)*$L262","v":1439.3500000000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A262,MSG_Generic!AZ$8:AZ$378)*$L262","v":1416.5800000000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A262,MSG_Generic!BA$8:BA$378)*$L262","v":1394.0300000000011},1394.0300000000011,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A262,MSG_Generic!BC$8:BC$378)*$L262","v":1267.0900000000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A262,MSG_Generic!BD$8:BD$378)*$L262","v":1140.150000000001},{"$f":"IF(MID($A262,6,1)=\"O\",MID($A262,6,3)&LEFT(VLOOKUP($B262,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A262,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B262,NameConvs!$B$57:$G$69,6,FALSE),MID($A262,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL262,MSG_Fueldata!N$54:N$70)/$E262/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL262,MSG_Fueldata!O$54:O$70)/$E262/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL262,MSG_Fueldata!P$54:P$70)/$E262/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL262,MSG_Fueldata!Q$54:Q$70)/$E262/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL262,MSG_Fueldata!R$54:R$70)/$E262/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL262,MSG_Fueldata!S$54:S$70)/$E262/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL262,MSG_Fueldata!T$54:T$70)/$E262/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL262,MSG_Fueldata!U$54:U$70)/$E262/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL262,MSG_Fueldata!V$54:V$70)/$E262/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL262,MSG_Fueldata!W$54:W$70)/$E262/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL262,MSG_Fueldata!X$54:X$70)/$E262/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL262,MSG_Fueldata!Y$54:Y$70)/$E262/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL262,MSG_Fueldata!Z$54:Z$70)/$E262/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL262,MSG_Fueldata!AA$54:AA$70)/$E262/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL262,MSG_Fueldata!AB$54:AB$70)/$E262/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL262,MSG_Fueldata!AC$54:AC$70)/$E262/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL262,MSG_Fueldata!AD$54:AD$70)/$E262/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL262,MSG_Fueldata!AE$54:AE$70)/$E262/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL262,MSG_Fueldata!AF$54:AF$70)/$E262/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL262,MSG_Fueldata!AG$54:AG$70)/$E262/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL262,MSG_Fueldata!AH$54:AH$70)/$E262/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL262,MSG_Fueldata!AI$54:AI$70)/$E262/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL262,MSG_Fueldata!AJ$54:AJ$70)/$E262/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A52","v":"GAMEPSOLNUPVrt"},"GAM","EPSOLNUPVrt","GAwEPSOLNUPVrt",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A263,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A263,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A263,MSG_Generic!$H$8:$H$378)","v":208.30979729729731},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A263,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A263,MSG_Generic!$L$8:$L$378)","v":20},0.1067814770659507,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C263,Gen_Param_2011!$BA$27:$BA$47)","v":0.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A263,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C263,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Solar PV (roof top)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A263,MSG_Generic!AG$8:AG$378)*$L263","v":2100},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A263,MSG_Generic!AH$8:AH$378)*$L263","v":2022.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A263,MSG_Generic!AI$8:AI$378)*$L263","v":1945},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A263,MSG_Generic!AJ$8:AJ$378)*$L263","v":1867.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A263,MSG_Generic!AK$8:AK$378)*$L263","v":1790},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A263,MSG_Generic!AL$8:AL$378)*$L263","v":1712.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A263,MSG_Generic!AM$8:AM$378)*$L263","v":1679.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A263,MSG_Generic!AN$8:AN$378)*$L263","v":1646.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A263,MSG_Generic!AO$8:AO$378)*$L263","v":1613.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A263,MSG_Generic!AP$8:AP$378)*$L263","v":1580.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A263,MSG_Generic!AQ$8:AQ$378)*$L263","v":1547.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A263,MSG_Generic!AR$8:AR$378)*$L263","v":1526.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A263,MSG_Generic!AS$8:AS$378)*$L263","v":1504.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A263,MSG_Generic!AT$8:AT$378)*$L263","v":1482.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A263,MSG_Generic!AU$8:AU$378)*$L263","v":1461},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A263,MSG_Generic!AV$8:AV$378)*$L263","v":1439.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A263,MSG_Generic!AW$8:AW$378)*$L263","v":1417.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A263,MSG_Generic!AX$8:AX$378)*$L263","v":1395.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A263,MSG_Generic!AY$8:AY$378)*$L263","v":1374.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A263,MSG_Generic!AZ$8:AZ$378)*$L263","v":1352.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A263,MSG_Generic!BA$8:BA$378)*$L263","v":1330.7},1330.7,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A263,MSG_Generic!BC$8:BC$378)*$L263","v":1209.5999999999999},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A263,MSG_Generic!BD$8:BD$378)*$L263","v":1088.4000000000001},{"$f":"IF(MID($A263,6,1)=\"O\",MID($A263,6,3)&LEFT(VLOOKUP($B263,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A263,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B263,NameConvs!$B$57:$G$69,6,FALSE),MID($A263,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL263,MSG_Fueldata!N$54:N$70)/$E263/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL263,MSG_Fueldata!O$54:O$70)/$E263/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL263,MSG_Fueldata!P$54:P$70)/$E263/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL263,MSG_Fueldata!Q$54:Q$70)/$E263/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL263,MSG_Fueldata!R$54:R$70)/$E263/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL263,MSG_Fueldata!S$54:S$70)/$E263/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL263,MSG_Fueldata!T$54:T$70)/$E263/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL263,MSG_Fueldata!U$54:U$70)/$E263/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL263,MSG_Fueldata!V$54:V$70)/$E263/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL263,MSG_Fueldata!W$54:W$70)/$E263/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL263,MSG_Fueldata!X$54:X$70)/$E263/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL263,MSG_Fueldata!Y$54:Y$70)/$E263/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL263,MSG_Fueldata!Z$54:Z$70)/$E263/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL263,MSG_Fueldata!AA$54:AA$70)/$E263/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL263,MSG_Fueldata!AB$54:AB$70)/$E263/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL263,MSG_Fueldata!AC$54:AC$70)/$E263/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL263,MSG_Fueldata!AD$54:AD$70)/$E263/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL263,MSG_Fueldata!AE$54:AE$70)/$E263/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL263,MSG_Fueldata!AF$54:AF$70)/$E263/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL263,MSG_Fueldata!AG$54:AG$70)/$E263/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL263,MSG_Fueldata!AH$54:AH$70)/$E263/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL263,MSG_Fueldata!AI$54:AI$70)/$E263/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL263,MSG_Fueldata!AJ$54:AJ$70)/$E263/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A53","v":"GAMEPSOLNUPVst"},"GAM","EPSOLNUPVst","GAwEPSOLNUPVst",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A264,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A264,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A264,MSG_Generic!$H$8:$H$378)","v":166.66666666666666},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A264,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A264,MSG_Generic!$L$8:$L$378)","v":20},0.1067814770659507,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C264,Gen_Param_2011!$BA$27:$BA$47)","v":0.22500000000000001},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A264,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C264,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Rooftop PV with 1h Battery"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A264,MSG_Generic!AG$8:AG$378)*$L264","v":4257.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A264,MSG_Generic!AH$8:AH$378)*$L264","v":4100.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A264,MSG_Generic!AI$8:AI$378)*$L264","v":3943.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A264,MSG_Generic!AJ$8:AJ$378)*$L264","v":3785.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A264,MSG_Generic!AK$8:AK$378)*$L264","v":3628.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A264,MSG_Generic!AL$8:AL$378)*$L264","v":3471.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A264,MSG_Generic!AM$8:AM$378)*$L264","v":3373.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A264,MSG_Generic!AN$8:AN$378)*$L264","v":3275.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A264,MSG_Generic!AO$8:AO$378)*$L264","v":3177.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A264,MSG_Generic!AP$8:AP$378)*$L264","v":3079},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A264,MSG_Generic!AQ$8:AQ$378)*$L264","v":2981.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A264,MSG_Generic!AR$8:AR$378)*$L264","v":2926.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A264,MSG_Generic!AS$8:AS$378)*$L264","v":2872.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A264,MSG_Generic!AT$8:AT$378)*$L264","v":2817.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A264,MSG_Generic!AU$8:AU$378)*$L264","v":2763.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A264,MSG_Generic!AV$8:AV$378)*$L264","v":2708.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A264,MSG_Generic!AW$8:AW$378)*$L264","v":2654.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A264,MSG_Generic!AX$8:AX$378)*$L264","v":2599.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A264,MSG_Generic!AY$8:AY$378)*$L264","v":2545.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A264,MSG_Generic!AZ$8:AZ$378)*$L264","v":2490.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A264,MSG_Generic!BA$8:BA$378)*$L264","v":2435.6999999999998},2435.6999999999998,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A264,MSG_Generic!BC$8:BC$378)*$L264","v":2214},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A264,MSG_Generic!BD$8:BD$378)*$L264","v":1992.2},{"$f":"IF(MID($A264,6,1)=\"O\",MID($A264,6,3)&LEFT(VLOOKUP($B264,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A264,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B264,NameConvs!$B$57:$G$69,6,FALSE),MID($A264,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL264,MSG_Fueldata!N$54:N$70)/$E264/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL264,MSG_Fueldata!O$54:O$70)/$E264/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL264,MSG_Fueldata!P$54:P$70)/$E264/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL264,MSG_Fueldata!Q$54:Q$70)/$E264/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL264,MSG_Fueldata!R$54:R$70)/$E264/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL264,MSG_Fueldata!S$54:S$70)/$E264/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL264,MSG_Fueldata!T$54:T$70)/$E264/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL264,MSG_Fueldata!U$54:U$70)/$E264/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL264,MSG_Fueldata!V$54:V$70)/$E264/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL264,MSG_Fueldata!W$54:W$70)/$E264/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL264,MSG_Fueldata!X$54:X$70)/$E264/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL264,MSG_Fueldata!Y$54:Y$70)/$E264/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL264,MSG_Fueldata!Z$54:Z$70)/$E264/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL264,MSG_Fueldata!AA$54:AA$70)/$E264/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL264,MSG_Fueldata!AB$54:AB$70)/$E264/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL264,MSG_Fueldata!AC$54:AC$70)/$E264/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL264,MSG_Fueldata!AD$54:AD$70)/$E264/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL264,MSG_Fueldata!AE$54:AE$70)/$E264/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL264,MSG_Fueldata!AF$54:AF$70)/$E264/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL264,MSG_Fueldata!AG$54:AG$70)/$E264/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL264,MSG_Fueldata!AH$54:AH$70)/$E264/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL264,MSG_Fueldata!AI$54:AI$70)/$E264/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL264,MSG_Fueldata!AJ$54:AJ$70)/$E264/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A54","v":"GAMEPSOLNUPVst2"},{"$f":"LEFT(A265,3)","v":"GAM"},{"$f":"RIGHT(A265,LEN(A265)-3)","v":"EPSOLNUPVst2"},{"$f":"LEFT(B265,2)&\"w\"&C265","v":"GAwEPSOLNUPVst2"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A265,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A265,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A265,MSG_Generic!$H$8:$H$378)","v":150},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A265,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A265,MSG_Generic!$L$8:$L$378)","v":20},{"$f":"-PMT(disc_rate,I265,1)/(1+disc_rate)","v":0.1067814770659507},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C265,Gen_Param_2011!$BA$27:$BA$47)","v":0.25},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A265,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C265,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Rooftop PV with 2h Battery"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A265,MSG_Generic!AG$8:AG$378)*$L265","v":6275},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A265,MSG_Generic!AH$8:AH$378)*$L265","v":6043.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A265,MSG_Generic!AI$8:AI$378)*$L265","v":5811.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A265,MSG_Generic!AJ$8:AJ$378)*$L265","v":5579.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A265,MSG_Generic!AK$8:AK$378)*$L265","v":5348.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A265,MSG_Generic!AL$8:AL$378)*$L265","v":5116.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A265,MSG_Generic!AM$8:AM$378)*$L265","v":4971.8999999999996},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A265,MSG_Generic!AN$8:AN$378)*$L265","v":4827.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A265,MSG_Generic!AO$8:AO$378)*$L265","v":4682.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A265,MSG_Generic!AP$8:AP$378)*$L265","v":4538.1000000000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A265,MSG_Generic!AQ$8:AQ$378)*$L265","v":4393.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A265,MSG_Generic!AR$8:AR$378)*$L265","v":4313.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A265,MSG_Generic!AS$8:AS$378)*$L265","v":4232.8999999999996},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A265,MSG_Generic!AT$8:AT$378)*$L265","v":4152.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A265,MSG_Generic!AU$8:AU$378)*$L265","v":4072.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A265,MSG_Generic!AV$8:AV$378)*$L265","v":3991.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A265,MSG_Generic!AW$8:AW$378)*$L265","v":3911.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A265,MSG_Generic!AX$8:AX$378)*$L265","v":3830.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A265,MSG_Generic!AY$8:AY$378)*$L265","v":3750.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A265,MSG_Generic!AZ$8:AZ$378)*$L265","v":3670.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A265,MSG_Generic!BA$8:BA$378)*$L265","v":3590},{"$f":"AH265","v":3590},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A265,MSG_Generic!BC$8:BC$378)*$L265","v":3263.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A265,MSG_Generic!BD$8:BD$378)*$L265","v":2936.3},{"$f":"IF(MID($A265,6,1)=\"O\",MID($A265,6,3)&LEFT(VLOOKUP($B265,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A265,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B265,NameConvs!$B$57:$G$69,6,FALSE),MID($A265,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL265,MSG_Fueldata!N$54:N$70)/$E265/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL265,MSG_Fueldata!O$54:O$70)/$E265/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL265,MSG_Fueldata!P$54:P$70)/$E265/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL265,MSG_Fueldata!Q$54:Q$70)/$E265/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL265,MSG_Fueldata!R$54:R$70)/$E265/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL265,MSG_Fueldata!S$54:S$70)/$E265/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL265,MSG_Fueldata!T$54:T$70)/$E265/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL265,MSG_Fueldata!U$54:U$70)/$E265/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL265,MSG_Fueldata!V$54:V$70)/$E265/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL265,MSG_Fueldata!W$54:W$70)/$E265/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL265,MSG_Fueldata!X$54:X$70)/$E265/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL265,MSG_Fueldata!Y$54:Y$70)/$E265/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL265,MSG_Fueldata!Z$54:Z$70)/$E265/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL265,MSG_Fueldata!AA$54:AA$70)/$E265/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL265,MSG_Fueldata!AB$54:AB$70)/$E265/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL265,MSG_Fueldata!AC$54:AC$70)/$E265/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL265,MSG_Fueldata!AD$54:AD$70)/$E265/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL265,MSG_Fueldata!AE$54:AE$70)/$E265/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL265,MSG_Fueldata!AF$54:AF$70)/$E265/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL265,MSG_Fueldata!AG$54:AG$70)/$E265/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL265,MSG_Fueldata!AH$54:AH$70)/$E265/8.76","v":0},{"$f":"BG265","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL265,MSG_Fueldata!AI$54:AI$70)/$E265/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL265,MSG_Fueldata!AJ$54:AJ$70)/$E265/8.76","v":0},null,{"$f":"(($H265+N265*$J265)/($K265*8.76)+$G265/8.76+AM265+$F265*BL$2)/$M265","v":{"$error":"#VALUE!"}},{"$f":"(($H265+O265*$J265)/($K265*8.76)+$G265/8.76+AN265+$F265*BM$2)/$M265","v":{"$error":"#VALUE!"}},{"$f":"(($H265+P265*$J265)/($K265*8.76)+$G265/8.76+AO265+$F265*BN$2)/$M265","v":{"$error":"#VALUE!"}},{"$f":"(($H265+Q265*$J265)/($K265*8.76)+$G265/8.76+AP265+$F265*BO$2)/$M265","v":{"$error":"#VALUE!"}},{"$f":"(($H265+R265*$J265)/($K265*8.76)+$G265/8.76+AQ265+$F265*BP$2)/$M265","v":{"$error":"#VALUE!"}},{"$f":"(($H265+S265*$J265)/($K265*8.76)+$G265/8.76+AR265+$F265*BQ$2)/$M265","v":{"$error":"#VALUE!"}},{"$f":"(($H265+T265*$J265)/($K265*8.76)+$G265/8.76+AS265+$F265*BR$2)/$M265","v":{"$error":"#VALUE!"}},{"$f":"(($H265+U265*$J265)/($K265*8.76)+$G265/8.76+AT265+$F265*BS$2)/$M265","v":{"$error":"#VALUE!"}},{"$f":"(($H265+V265*$J265)/($K265*8.76)+$G265/8.76+AU265+$F265*BT$2)/$M265","v":{"$error":"#VALUE!"}},{"$f":"(($H265+W265*$J265)/($K265*8.76)+$G265/8.76+AV265+$F265*BU$2)/$M265","v":{"$error":"#VALUE!"}},{"$f":"(($H265+X265*$J265)/($K265*8.76)+$G265/8.76+AW265+$F265*BV$2)/$M265","v":{"$error":"#VALUE!"}},{"$f":"(($H265+Y265*$J265)/($K265*8.76)+$G265/8.76+AX265+$F265*BW$2)/$M265","v":{"$error":"#VALUE!"}},{"$f":"(($H265+Z265*$J265)/($K265*8.76)+$G265/8.76+AY265+$F265*BX$2)/$M265","v":{"$error":"#VALUE!"}},{"$f":"(($H265+AA265*$J265)/($K265*8.76)+$G265/8.76+AZ265+$F265*BY$2)/$M265","v":{"$error":"#VALUE!"}},{"$f":"(($H265+AB265*$J265)/($K265*8.76)+$G265/8.76+BA265+$F265*BZ$2)/$M265","v":{"$error":"#VALUE!"}},{"$f":"(($H265+AC265*$J265)/($K265*8.76)+$G265/8.76+BB265+$F265*CA$2)/$M265","v":{"$error":"#VALUE!"}},{"$f":"(($H265+AD265*$J265)/($K265*8.76)+$G265/8.76+BC265+$F265*CB$2)/$M265","v":{"$error":"#VALUE!"}},{"$f":"(($H265+AE265*$J265)/($K265*8.76)+$G265/8.76+BD265+$F265*CC$2)/$M265","v":{"$error":"#VALUE!"}},{"$f":"(($H265+AF265*$J265)/($K265*8.76)+$G265/8.76+BE265+$F265*CD$2)/$M265","v":{"$error":"#VALUE!"}},{"$f":"(($H265+AG265*$J265)/($K265*8.76)+$G265/8.76+BF265+$F265*CE$2)/$M265","v":{"$error":"#VALUE!"}},{"$f":"(($H265+AH265*$J265)/($K265*8.76)+$G265/8.76+BG265+$F265*CF$2)/$M265","v":{"$error":"#VALUE!"}},{"$f":"(($H265+AI265*$J265)/($K265*8.76)+$G265/8.76+BH265+$F265*CG$2)/$M265","v":{"$error":"#VALUE!"}},{"$f":"(($H265+AJ265*$J265)/($K265*8.76)+$G265/8.76+BI265+$F265*CH$2)/$M265","v":{"$error":"#VALUE!"}},{"$f":"(($H265+AK265*$J265)/($K265*8.76)+$G265/8.76+BJ265+$F265*CI$2)/$M265","v":{"$error":"#VALUE!"}}]
[{"$f":"MSG_Generic!A55","v":"GAMEPSOLNUPVrtru"},"GAM","EPSOLNUPVrtru","GAwEPSOLNUPVrtru",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A266,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A266,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A266,MSG_Generic!$H$8:$H$378)","v":208.30979729729731},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A266,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A266,MSG_Generic!$L$8:$L$378)","v":20},0.1067814770659507,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C266,Gen_Param_2011!$BA$27:$BA$47)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A266,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C266,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Solar PV (roof top - rural)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A266,MSG_Generic!AG$8:AG$378)*$L266","v":2100},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A266,MSG_Generic!AH$8:AH$378)*$L266","v":2022.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A266,MSG_Generic!AI$8:AI$378)*$L266","v":1945},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A266,MSG_Generic!AJ$8:AJ$378)*$L266","v":1867.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A266,MSG_Generic!AK$8:AK$378)*$L266","v":1790},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A266,MSG_Generic!AL$8:AL$378)*$L266","v":1712.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A266,MSG_Generic!AM$8:AM$378)*$L266","v":1679.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A266,MSG_Generic!AN$8:AN$378)*$L266","v":1646.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A266,MSG_Generic!AO$8:AO$378)*$L266","v":1613.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A266,MSG_Generic!AP$8:AP$378)*$L266","v":1580.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A266,MSG_Generic!AQ$8:AQ$378)*$L266","v":1547.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A266,MSG_Generic!AR$8:AR$378)*$L266","v":1526.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A266,MSG_Generic!AS$8:AS$378)*$L266","v":1504.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A266,MSG_Generic!AT$8:AT$378)*$L266","v":1482.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A266,MSG_Generic!AU$8:AU$378)*$L266","v":1461},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A266,MSG_Generic!AV$8:AV$378)*$L266","v":1439.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A266,MSG_Generic!AW$8:AW$378)*$L266","v":1417.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A266,MSG_Generic!AX$8:AX$378)*$L266","v":1395.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A266,MSG_Generic!AY$8:AY$378)*$L266","v":1374.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A266,MSG_Generic!AZ$8:AZ$378)*$L266","v":1352.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A266,MSG_Generic!BA$8:BA$378)*$L266","v":1330.7},1330.7,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A266,MSG_Generic!BC$8:BC$378)*$L266","v":1209.5999999999999},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A266,MSG_Generic!BD$8:BD$378)*$L266","v":1088.4000000000001},{"$f":"IF(MID($A266,6,1)=\"O\",MID($A266,6,3)&LEFT(VLOOKUP($B266,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A266,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B266,NameConvs!$B$57:$G$69,6,FALSE),MID($A266,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL266,MSG_Fueldata!N$54:N$70)/$E266/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL266,MSG_Fueldata!O$54:O$70)/$E266/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL266,MSG_Fueldata!P$54:P$70)/$E266/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL266,MSG_Fueldata!Q$54:Q$70)/$E266/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL266,MSG_Fueldata!R$54:R$70)/$E266/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL266,MSG_Fueldata!S$54:S$70)/$E266/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL266,MSG_Fueldata!T$54:T$70)/$E266/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL266,MSG_Fueldata!U$54:U$70)/$E266/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL266,MSG_Fueldata!V$54:V$70)/$E266/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL266,MSG_Fueldata!W$54:W$70)/$E266/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL266,MSG_Fueldata!X$54:X$70)/$E266/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL266,MSG_Fueldata!Y$54:Y$70)/$E266/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL266,MSG_Fueldata!Z$54:Z$70)/$E266/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL266,MSG_Fueldata!AA$54:AA$70)/$E266/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL266,MSG_Fueldata!AB$54:AB$70)/$E266/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL266,MSG_Fueldata!AC$54:AC$70)/$E266/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL266,MSG_Fueldata!AD$54:AD$70)/$E266/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL266,MSG_Fueldata!AE$54:AE$70)/$E266/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL266,MSG_Fueldata!AF$54:AF$70)/$E266/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL266,MSG_Fueldata!AG$54:AG$70)/$E266/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL266,MSG_Fueldata!AH$54:AH$70)/$E266/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL266,MSG_Fueldata!AI$54:AI$70)/$E266/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL266,MSG_Fueldata!AJ$54:AJ$70)/$E266/8.76","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Generic!A56","v":"GAMEPSOLNUPVstru"},"GAM","EPSOLNUPVstru","GAwEPSOLNUPVstru",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A267,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A267,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A267,MSG_Generic!$H$8:$H$378)","v":166.66666666666666},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A267,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A267,MSG_Generic!$L$8:$L$378)","v":20},0.1067814770659507,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C267,Gen_Param_2011!$BA$27:$BA$47)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A267,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C267,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"PV with 1h Battery (roof top - rural)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A267,MSG_Generic!AG$8:AG$378)*$L267","v":4257.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A267,MSG_Generic!AH$8:AH$378)*$L267","v":4100.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A267,MSG_Generic!AI$8:AI$378)*$L267","v":3943.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A267,MSG_Generic!AJ$8:AJ$378)*$L267","v":3785.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A267,MSG_Generic!AK$8:AK$378)*$L267","v":3628.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A267,MSG_Generic!AL$8:AL$378)*$L267","v":3471.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A267,MSG_Generic!AM$8:AM$378)*$L267","v":3373.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A267,MSG_Generic!AN$8:AN$378)*$L267","v":3275.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A267,MSG_Generic!AO$8:AO$378)*$L267","v":3177.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A267,MSG_Generic!AP$8:AP$378)*$L267","v":3079},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A267,MSG_Generic!AQ$8:AQ$378)*$L267","v":2981.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A267,MSG_Generic!AR$8:AR$378)*$L267","v":2926.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A267,MSG_Generic!AS$8:AS$378)*$L267","v":2872.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A267,MSG_Generic!AT$8:AT$378)*$L267","v":2817.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A267,MSG_Generic!AU$8:AU$378)*$L267","v":2763.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A267,MSG_Generic!AV$8:AV$378)*$L267","v":2708.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A267,MSG_Generic!AW$8:AW$378)*$L267","v":2654.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A267,MSG_Generic!AX$8:AX$378)*$L267","v":2599.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A267,MSG_Generic!AY$8:AY$378)*$L267","v":2545.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A267,MSG_Generic!AZ$8:AZ$378)*$L267","v":2490.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A267,MSG_Generic!BA$8:BA$378)*$L267","v":2435.6999999999998},2435.6999999999998,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A267,MSG_Generic!BC$8:BC$378)*$L267","v":2214},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A267,MSG_Generic!BD$8:BD$378)*$L267","v":1992.2},{"$f":"IF(MID($A267,6,1)=\"O\",MID($A267,6,3)&LEFT(VLOOKUP($B267,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A267,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B267,NameConvs!$B$57:$G$69,6,FALSE),MID($A267,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL267,MSG_Fueldata!N$54:N$70)/$E267/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL267,MSG_Fueldata!O$54:O$70)/$E267/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL267,MSG_Fueldata!P$54:P$70)/$E267/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL267,MSG_Fueldata!Q$54:Q$70)/$E267/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL267,MSG_Fueldata!R$54:R$70)/$E267/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL267,MSG_Fueldata!S$54:S$70)/$E267/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL267,MSG_Fueldata!T$54:T$70)/$E267/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL267,MSG_Fueldata!U$54:U$70)/$E267/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL267,MSG_Fueldata!V$54:V$70)/$E267/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL267,MSG_Fueldata!W$54:W$70)/$E267/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL267,MSG_Fueldata!X$54:X$70)/$E267/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL267,MSG_Fueldata!Y$54:Y$70)/$E267/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL267,MSG_Fueldata!Z$54:Z$70)/$E267/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL267,MSG_Fueldata!AA$54:AA$70)/$E267/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL267,MSG_Fueldata!AB$54:AB$70)/$E267/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL267,MSG_Fueldata!AC$54:AC$70)/$E267/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL267,MSG_Fueldata!AD$54:AD$70)/$E267/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL267,MSG_Fueldata!AE$54:AE$70)/$E267/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL267,MSG_Fueldata!AF$54:AF$70)/$E267/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL267,MSG_Fueldata!AG$54:AG$70)/$E267/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL267,MSG_Fueldata!AH$54:AH$70)/$E267/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL267,MSG_Fueldata!AI$54:AI$70)/$E267/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL267,MSG_Fueldata!AJ$54:AJ$70)/$E267/8.76","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Generic!A57","v":"GAMEPSOLNUPVstru2"},{"$f":"LEFT(A268,3)","v":"GAM"},{"$f":"RIGHT(A268,LEN(A268)-3)","v":"EPSOLNUPVstru2"},{"$f":"LEFT(B268,2)&\"w\"&C268","v":"GAwEPSOLNUPVstru2"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A268,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A268,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A268,MSG_Generic!$H$8:$H$378)","v":150},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A268,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A268,MSG_Generic!$L$8:$L$378)","v":20},{"$f":"-PMT(disc_rate,I268,1)/(1+disc_rate)","v":0.1067814770659507},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C268,Gen_Param_2011!$BA$27:$BA$47)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A268,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C268,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"PV with 2h Battery (roof top - rural)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A268,MSG_Generic!AG$8:AG$378)*$L268","v":6275},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A268,MSG_Generic!AH$8:AH$378)*$L268","v":6043.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A268,MSG_Generic!AI$8:AI$378)*$L268","v":5811.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A268,MSG_Generic!AJ$8:AJ$378)*$L268","v":5579.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A268,MSG_Generic!AK$8:AK$378)*$L268","v":5348.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A268,MSG_Generic!AL$8:AL$378)*$L268","v":5116.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A268,MSG_Generic!AM$8:AM$378)*$L268","v":4971.8999999999996},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A268,MSG_Generic!AN$8:AN$378)*$L268","v":4827.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A268,MSG_Generic!AO$8:AO$378)*$L268","v":4682.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A268,MSG_Generic!AP$8:AP$378)*$L268","v":4538.1000000000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A268,MSG_Generic!AQ$8:AQ$378)*$L268","v":4393.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A268,MSG_Generic!AR$8:AR$378)*$L268","v":4313.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A268,MSG_Generic!AS$8:AS$378)*$L268","v":4232.8999999999996},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A268,MSG_Generic!AT$8:AT$378)*$L268","v":4152.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A268,MSG_Generic!AU$8:AU$378)*$L268","v":4072.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A268,MSG_Generic!AV$8:AV$378)*$L268","v":3991.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A268,MSG_Generic!AW$8:AW$378)*$L268","v":3911.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A268,MSG_Generic!AX$8:AX$378)*$L268","v":3830.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A268,MSG_Generic!AY$8:AY$378)*$L268","v":3750.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A268,MSG_Generic!AZ$8:AZ$378)*$L268","v":3670.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A268,MSG_Generic!BA$8:BA$378)*$L268","v":3590},{"$f":"AH268","v":3590},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A268,MSG_Generic!BC$8:BC$378)*$L268","v":3263.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A268,MSG_Generic!BD$8:BD$378)*$L268","v":2936.3},{"$f":"IF(MID($A268,6,1)=\"O\",MID($A268,6,3)&LEFT(VLOOKUP($B268,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A268,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B268,NameConvs!$B$57:$G$69,6,FALSE),MID($A268,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL268,MSG_Fueldata!N$54:N$70)/$E268/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL268,MSG_Fueldata!O$54:O$70)/$E268/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL268,MSG_Fueldata!P$54:P$70)/$E268/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL268,MSG_Fueldata!Q$54:Q$70)/$E268/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL268,MSG_Fueldata!R$54:R$70)/$E268/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL268,MSG_Fueldata!S$54:S$70)/$E268/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL268,MSG_Fueldata!T$54:T$70)/$E268/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL268,MSG_Fueldata!U$54:U$70)/$E268/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL268,MSG_Fueldata!V$54:V$70)/$E268/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL268,MSG_Fueldata!W$54:W$70)/$E268/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL268,MSG_Fueldata!X$54:X$70)/$E268/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL268,MSG_Fueldata!Y$54:Y$70)/$E268/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL268,MSG_Fueldata!Z$54:Z$70)/$E268/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL268,MSG_Fueldata!AA$54:AA$70)/$E268/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL268,MSG_Fueldata!AB$54:AB$70)/$E268/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL268,MSG_Fueldata!AC$54:AC$70)/$E268/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL268,MSG_Fueldata!AD$54:AD$70)/$E268/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL268,MSG_Fueldata!AE$54:AE$70)/$E268/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL268,MSG_Fueldata!AF$54:AF$70)/$E268/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL268,MSG_Fueldata!AG$54:AG$70)/$E268/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL268,MSG_Fueldata!AH$54:AH$70)/$E268/8.76","v":0},{"$f":"BG268","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL268,MSG_Fueldata!AI$54:AI$70)/$E268/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL268,MSG_Fueldata!AJ$54:AJ$70)/$E268/8.76","v":0},null,{"$f":"(($H268+N268*$J268)/($K268*8.76)+$G268/8.76+AM268+$F268*BL$2)/$M268","v":{"$error":"#DIV/0!"}},{"$f":"(($H268+O268*$J268)/($K268*8.76)+$G268/8.76+AN268+$F268*BM$2)/$M268","v":{"$error":"#DIV/0!"}},{"$f":"(($H268+P268*$J268)/($K268*8.76)+$G268/8.76+AO268+$F268*BN$2)/$M268","v":{"$error":"#DIV/0!"}},{"$f":"(($H268+Q268*$J268)/($K268*8.76)+$G268/8.76+AP268+$F268*BO$2)/$M268","v":{"$error":"#DIV/0!"}},{"$f":"(($H268+R268*$J268)/($K268*8.76)+$G268/8.76+AQ268+$F268*BP$2)/$M268","v":{"$error":"#DIV/0!"}},{"$f":"(($H268+S268*$J268)/($K268*8.76)+$G268/8.76+AR268+$F268*BQ$2)/$M268","v":{"$error":"#DIV/0!"}},{"$f":"(($H268+T268*$J268)/($K268*8.76)+$G268/8.76+AS268+$F268*BR$2)/$M268","v":{"$error":"#DIV/0!"}},{"$f":"(($H268+U268*$J268)/($K268*8.76)+$G268/8.76+AT268+$F268*BS$2)/$M268","v":{"$error":"#DIV/0!"}},{"$f":"(($H268+V268*$J268)/($K268*8.76)+$G268/8.76+AU268+$F268*BT$2)/$M268","v":{"$error":"#DIV/0!"}},{"$f":"(($H268+W268*$J268)/($K268*8.76)+$G268/8.76+AV268+$F268*BU$2)/$M268","v":{"$error":"#DIV/0!"}},{"$f":"(($H268+X268*$J268)/($K268*8.76)+$G268/8.76+AW268+$F268*BV$2)/$M268","v":{"$error":"#DIV/0!"}},{"$f":"(($H268+Y268*$J268)/($K268*8.76)+$G268/8.76+AX268+$F268*BW$2)/$M268","v":{"$error":"#DIV/0!"}},{"$f":"(($H268+Z268*$J268)/($K268*8.76)+$G268/8.76+AY268+$F268*BX$2)/$M268","v":{"$error":"#DIV/0!"}},{"$f":"(($H268+AA268*$J268)/($K268*8.76)+$G268/8.76+AZ268+$F268*BY$2)/$M268","v":{"$error":"#DIV/0!"}},{"$f":"(($H268+AB268*$J268)/($K268*8.76)+$G268/8.76+BA268+$F268*BZ$2)/$M268","v":{"$error":"#DIV/0!"}},{"$f":"(($H268+AC268*$J268)/($K268*8.76)+$G268/8.76+BB268+$F268*CA$2)/$M268","v":{"$error":"#DIV/0!"}},{"$f":"(($H268+AD268*$J268)/($K268*8.76)+$G268/8.76+BC268+$F268*CB$2)/$M268","v":{"$error":"#DIV/0!"}},{"$f":"(($H268+AE268*$J268)/($K268*8.76)+$G268/8.76+BD268+$F268*CC$2)/$M268","v":{"$error":"#DIV/0!"}},{"$f":"(($H268+AF268*$J268)/($K268*8.76)+$G268/8.76+BE268+$F268*CD$2)/$M268","v":{"$error":"#DIV/0!"}},{"$f":"(($H268+AG268*$J268)/($K268*8.76)+$G268/8.76+BF268+$F268*CE$2)/$M268","v":{"$error":"#DIV/0!"}},{"$f":"(($H268+AH268*$J268)/($K268*8.76)+$G268/8.76+BG268+$F268*CF$2)/$M268","v":{"$error":"#DIV/0!"}},{"$f":"(($H268+AI268*$J268)/($K268*8.76)+$G268/8.76+BH268+$F268*CG$2)/$M268","v":{"$error":"#DIV/0!"}},{"$f":"(($H268+AJ268*$J268)/($K268*8.76)+$G268/8.76+BI268+$F268*CH$2)/$M268","v":{"$error":"#DIV/0!"}},{"$f":"(($H268+AK268*$J268)/($K268*8.76)+$G268/8.76+BJ268+$F268*CI$2)/$M268","v":{"$error":"#DIV/0!"}}]
[{"$f":"MSG_Generic!A58","v":"GAMEPTSONUTH"},"GAM","EPTSONUTH","GAwEPTSONUTH",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A269,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A269,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A269,MSG_Generic!$H$8:$H$378)","v":195.62131274131275},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A269,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A269,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C269,Gen_Param_2011!$BA$27:$BA$47)","v":0.35},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A269,MSG_Generic!$Z$8:$Z$378)","v":1.2762750000000012},{"$f":"VLOOKUP(C269,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Solar thermal no storage"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A269,MSG_Generic!AG$8:AG$378)*$L269","v":3828.8250000000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A269,MSG_Generic!AH$8:AH$378)*$L269","v":3720.5968800000032},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A269,MSG_Generic!AI$8:AI$378)*$L269","v":3612.3687600000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A269,MSG_Generic!AJ$8:AJ$378)*$L269","v":3504.1406400000033},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A269,MSG_Generic!AK$8:AK$378)*$L269","v":3395.9125200000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A269,MSG_Generic!AL$8:AL$378)*$L269","v":3287.9396550000029},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A269,MSG_Generic!AM$8:AM$378)*$L269","v":3224.7640425000027},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A269,MSG_Generic!AN$8:AN$378)*$L269","v":3161.5884300000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A269,MSG_Generic!AO$8:AO$378)*$L269","v":3098.4128175000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A269,MSG_Generic!AP$8:AP$378)*$L269","v":3035.2372050000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A269,MSG_Generic!AQ$8:AQ$378)*$L269","v":2972.0615925000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A269,MSG_Generic!AR$8:AR$378)*$L269","v":2917.6922775000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A269,MSG_Generic!AS$8:AS$378)*$L269","v":2863.3229625000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A269,MSG_Generic!AT$8:AT$378)*$L269","v":2808.9536475000027},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A269,MSG_Generic!AU$8:AU$378)*$L269","v":2754.5843325000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A269,MSG_Generic!AV$8:AV$378)*$L269","v":2700.2150175000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A269,MSG_Generic!AW$8:AW$378)*$L269","v":2645.8457025000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A269,MSG_Generic!AX$8:AX$378)*$L269","v":2591.4763875000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A269,MSG_Generic!AY$8:AY$378)*$L269","v":2537.1070725000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A269,MSG_Generic!AZ$8:AZ$378)*$L269","v":2482.7377575000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A269,MSG_Generic!BA$8:BA$378)*$L269","v":2428.3684425000024},2428.3684425000024,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A269,MSG_Generic!BC$8:BC$378)*$L269","v":2207.3176125000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A269,MSG_Generic!BD$8:BD$378)*$L269","v":1986.1391550000019},{"$f":"IF(MID($A269,6,1)=\"O\",MID($A269,6,3)&LEFT(VLOOKUP($B269,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A269,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B269,NameConvs!$B$57:$G$69,6,FALSE),MID($A269,6,3)))","v":"TSO"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL269,MSG_Fueldata!N$54:N$70)/$E269/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL269,MSG_Fueldata!O$54:O$70)/$E269/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL269,MSG_Fueldata!P$54:P$70)/$E269/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL269,MSG_Fueldata!Q$54:Q$70)/$E269/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL269,MSG_Fueldata!R$54:R$70)/$E269/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL269,MSG_Fueldata!S$54:S$70)/$E269/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL269,MSG_Fueldata!T$54:T$70)/$E269/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL269,MSG_Fueldata!U$54:U$70)/$E269/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL269,MSG_Fueldata!V$54:V$70)/$E269/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL269,MSG_Fueldata!W$54:W$70)/$E269/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL269,MSG_Fueldata!X$54:X$70)/$E269/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL269,MSG_Fueldata!Y$54:Y$70)/$E269/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL269,MSG_Fueldata!Z$54:Z$70)/$E269/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL269,MSG_Fueldata!AA$54:AA$70)/$E269/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL269,MSG_Fueldata!AB$54:AB$70)/$E269/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL269,MSG_Fueldata!AC$54:AC$70)/$E269/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL269,MSG_Fueldata!AD$54:AD$70)/$E269/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL269,MSG_Fueldata!AE$54:AE$70)/$E269/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL269,MSG_Fueldata!AF$54:AF$70)/$E269/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL269,MSG_Fueldata!AG$54:AG$70)/$E269/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL269,MSG_Fueldata!AH$54:AH$70)/$E269/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL269,MSG_Fueldata!AI$54:AI$70)/$E269/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL269,MSG_Fueldata!AJ$54:AJ$70)/$E269/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A59","v":"GAMEPTSONUTHst"},"GAM","EPTSONUTHst","GAwEPTSONUTHst",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A270,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A270,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A270,MSG_Generic!$H$8:$H$378)","v":165.92391891891893},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A270,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A270,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C270,Gen_Param_2011!$BA$27:$BA$47)","v":0.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A270,MSG_Generic!$Z$8:$Z$378)","v":1.2762750000000012},{"$f":"VLOOKUP(C270,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Solar thermal with Storage"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A270,MSG_Generic!AG$8:AG$378)*$L270","v":6891.8850000000066},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A270,MSG_Generic!AH$8:AH$378)*$L270","v":6697.1254350000054},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A270,MSG_Generic!AI$8:AI$378)*$L270","v":6502.365870000006},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A270,MSG_Generic!AJ$8:AJ$378)*$L270","v":6307.6063050000057},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A270,MSG_Generic!AK$8:AK$378)*$L270","v":6112.8467400000063},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A270,MSG_Generic!AL$8:AL$378)*$L270","v":5918.3424300000052},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A270,MSG_Generic!AM$8:AM$378)*$L270","v":5777.5692975000047},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A270,MSG_Generic!AN$8:AN$378)*$L270","v":5636.7961650000052},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A270,MSG_Generic!AO$8:AO$378)*$L270","v":5496.0230325000048},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A270,MSG_Generic!AP$8:AP$378)*$L270","v":5355.2499000000053},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A270,MSG_Generic!AQ$8:AQ$378)*$L270","v":5214.6043950000048},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A270,MSG_Generic!AR$8:AR$378)*$L270","v":5119.266652500005},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A270,MSG_Generic!AS$8:AS$378)*$L270","v":5023.9289100000051},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A270,MSG_Generic!AT$8:AT$378)*$L270","v":4928.5911675000043},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A270,MSG_Generic!AU$8:AU$378)*$L270","v":4833.2534250000044},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A270,MSG_Generic!AV$8:AV$378)*$L270","v":4737.9156825000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A270,MSG_Generic!AW$8:AW$378)*$L270","v":4642.5779400000038},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A270,MSG_Generic!AX$8:AX$378)*$L270","v":4547.2401975000039},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A270,MSG_Generic!AY$8:AY$378)*$L270","v":4451.902455000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A270,MSG_Generic!AZ$8:AZ$378)*$L270","v":4356.5647125000041},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A270,MSG_Generic!BA$8:BA$378)*$L270","v":4260.7164600000042},4260.7164600000042,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A270,MSG_Generic!BC$8:BC$378)*$L270","v":3705.0263250000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A270,MSG_Generic!BD$8:BD$378)*$L270","v":3149.2085625000027},{"$f":"IF(MID($A270,6,1)=\"O\",MID($A270,6,3)&LEFT(VLOOKUP($B270,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A270,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B270,NameConvs!$B$57:$G$69,6,FALSE),MID($A270,6,3)))","v":"TSO"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL270,MSG_Fueldata!N$54:N$70)/$E270/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL270,MSG_Fueldata!O$54:O$70)/$E270/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL270,MSG_Fueldata!P$54:P$70)/$E270/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL270,MSG_Fueldata!Q$54:Q$70)/$E270/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL270,MSG_Fueldata!R$54:R$70)/$E270/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL270,MSG_Fueldata!S$54:S$70)/$E270/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL270,MSG_Fueldata!T$54:T$70)/$E270/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL270,MSG_Fueldata!U$54:U$70)/$E270/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL270,MSG_Fueldata!V$54:V$70)/$E270/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL270,MSG_Fueldata!W$54:W$70)/$E270/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL270,MSG_Fueldata!X$54:X$70)/$E270/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL270,MSG_Fueldata!Y$54:Y$70)/$E270/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL270,MSG_Fueldata!Z$54:Z$70)/$E270/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL270,MSG_Fueldata!AA$54:AA$70)/$E270/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL270,MSG_Fueldata!AB$54:AB$70)/$E270/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL270,MSG_Fueldata!AC$54:AC$70)/$E270/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL270,MSG_Fueldata!AD$54:AD$70)/$E270/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL270,MSG_Fueldata!AE$54:AE$70)/$E270/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL270,MSG_Fueldata!AF$54:AF$70)/$E270/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL270,MSG_Fueldata!AG$54:AG$70)/$E270/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL270,MSG_Fueldata!AH$54:AH$70)/$E270/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL270,MSG_Fueldata!AI$54:AI$70)/$E270/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL270,MSG_Fueldata!AJ$54:AJ$70)/$E270/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A60","v":"GAMEPGASNUSO"},"GAM","EPGASNUSO","GAwEPGASNUSO",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A271,MSG_Generic!$G$8:$G$378)","v":0.53},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A271,MSG_Generic!$X$8:$X$378)/8.76","v":0.38123546135952441},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A271,MSG_Generic!$H$8:$H$378)","v":165.92391891891893},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A271,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A271,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C271,Gen_Param_2011!$BA$27:$BA$47)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A271,MSG_Generic!$Z$8:$Z$378)","v":1.2762750000000012},{"$f":"VLOOKUP(C271,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Solar thermal with gas co-firing"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A271,MSG_Generic!AG$8:AG$378)*$L271","v":1771.8525825000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A271,MSG_Generic!AH$8:AH$378)*$L271","v":1754.4952425000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A271,MSG_Generic!AI$8:AI$378)*$L271","v":1737.1379025000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A271,MSG_Generic!AJ$8:AJ$378)*$L271","v":1719.7805625000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A271,MSG_Generic!AK$8:AK$378)*$L271","v":1702.4232225000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A271,MSG_Generic!AL$8:AL$378)*$L271","v":1685.0658825000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A271,MSG_Generic!AM$8:AM$378)*$L271","v":1676.7700950000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A271,MSG_Generic!AN$8:AN$378)*$L271","v":1668.4743075000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A271,MSG_Generic!AO$8:AO$378)*$L271","v":1660.1785200000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A271,MSG_Generic!AP$8:AP$378)*$L271","v":1651.8827325000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A271,MSG_Generic!AQ$8:AQ$378)*$L271","v":1643.3316900000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A271,MSG_Generic!AR$8:AR$378)*$L271","v":1635.2911575000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A271,MSG_Generic!AS$8:AS$378)*$L271","v":1627.2506250000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A271,MSG_Generic!AT$8:AT$378)*$L271","v":1619.2100925000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A271,MSG_Generic!AU$8:AU$378)*$L271","v":1611.1695600000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A271,MSG_Generic!AV$8:AV$378)*$L271","v":1603.1290275000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A271,MSG_Generic!AW$8:AW$378)*$L271","v":1595.0884950000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A271,MSG_Generic!AX$8:AX$378)*$L271","v":1587.0479625000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A271,MSG_Generic!AY$8:AY$378)*$L271","v":1579.0074300000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A271,MSG_Generic!AZ$8:AZ$378)*$L271","v":1570.9668975000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A271,MSG_Generic!BA$8:BA$378)*$L271","v":1562.9263650000014},1562.9263650000014,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A271,MSG_Generic!BC$8:BC$378)*$L271","v":1562.9263650000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A271,MSG_Generic!BD$8:BD$378)*$L271","v":1562.9263650000014},{"$f":"IF(MID($A271,6,1)=\"O\",MID($A271,6,3)&LEFT(VLOOKUP($B271,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A271,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B271,NameConvs!$B$57:$G$69,6,FALSE),MID($A271,6,3)))","v":"GASLNG"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL271,MSG_Fueldata!N$54:N$70)/$E271/8.76","v":74.739381407771177},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL271,MSG_Fueldata!O$54:O$70)/$E271/8.76","v":75.600930472990441},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL271,MSG_Fueldata!P$54:P$70)/$E271/8.76","v":76.462479538209692},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL271,MSG_Fueldata!Q$54:Q$70)/$E271/8.76","v":77.324028603428971},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL271,MSG_Fueldata!R$54:R$70)/$E271/8.76","v":78.185577668648222},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL271,MSG_Fueldata!S$54:S$70)/$E271/8.76","v":79.047126733867486},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL271,MSG_Fueldata!T$54:T$70)/$E271/8.76","v":79.908675799086765},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL271,MSG_Fueldata!U$54:U$70)/$E271/8.76","v":80.770224864306016},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL271,MSG_Fueldata!V$54:V$70)/$E271/8.76","v":81.631773929525281},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL271,MSG_Fueldata!W$54:W$70)/$E271/8.76","v":82.493322994744545},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL271,MSG_Fueldata!X$54:X$70)/$E271/8.76","v":83.35487205996381},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL271,MSG_Fueldata!Y$54:Y$70)/$E271/8.76","v":84.647195657792707},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL271,MSG_Fueldata!Z$54:Z$70)/$E271/8.76","v":85.939519255621605},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL271,MSG_Fueldata!AA$54:AA$70)/$E271/8.76","v":87.231842853450502},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL271,MSG_Fueldata!AB$54:AB$70)/$E271/8.76","v":88.524166451279399},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL271,MSG_Fueldata!AC$54:AC$70)/$E271/8.76","v":89.816490049108296},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL271,MSG_Fueldata!AD$54:AD$70)/$E271/8.76","v":91.108813646937193},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL271,MSG_Fueldata!AE$54:AE$70)/$E271/8.76","v":92.401137244766076},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL271,MSG_Fueldata!AF$54:AF$70)/$E271/8.76","v":93.693460842594973},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL271,MSG_Fueldata!AG$54:AG$70)/$E271/8.76","v":94.98578444042387},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL271,MSG_Fueldata!AH$54:AH$70)/$E271/8.76","v":96.278108038252768},96.278108038252768,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL271,MSG_Fueldata!AI$54:AI$70)/$E271/8.76","v":96.278108038252768},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL271,MSG_Fueldata!AJ$54:AJ$70)/$E271/8.76","v":96.278108038252768},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A65","v":"GHAEPODSNU"},"GHA","EPODSNU","GHwEPODSNU",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A272,MSG_Generic!$G$8:$G$378)","v":0.35},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A272,MSG_Generic!$X$8:$X$378)/8.76","v":0.76186285714285706},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A272,MSG_Generic!$H$8:$H$378)","v":148.91999999999999},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A272,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A272,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C272,Gen_Param_2011!$BA$27:$BA$47)","v":0.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A272,MSG_Generic!$Z$8:$Z$378)","v":1.100000000000001},{"$f":"VLOOKUP(C272,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Diesel Centralized"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A272,MSG_Generic!AG$8:AG$378)*$L272","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A272,MSG_Generic!AH$8:AH$378)*$L272","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A272,MSG_Generic!AI$8:AI$378)*$L272","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A272,MSG_Generic!AJ$8:AJ$378)*$L272","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A272,MSG_Generic!AK$8:AK$378)*$L272","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A272,MSG_Generic!AL$8:AL$378)*$L272","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A272,MSG_Generic!AM$8:AM$378)*$L272","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A272,MSG_Generic!AN$8:AN$378)*$L272","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A272,MSG_Generic!AO$8:AO$378)*$L272","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A272,MSG_Generic!AP$8:AP$378)*$L272","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A272,MSG_Generic!AQ$8:AQ$378)*$L272","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A272,MSG_Generic!AR$8:AR$378)*$L272","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A272,MSG_Generic!AS$8:AS$378)*$L272","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A272,MSG_Generic!AT$8:AT$378)*$L272","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A272,MSG_Generic!AU$8:AU$378)*$L272","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A272,MSG_Generic!AV$8:AV$378)*$L272","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A272,MSG_Generic!AW$8:AW$378)*$L272","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A272,MSG_Generic!AX$8:AX$378)*$L272","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A272,MSG_Generic!AY$8:AY$378)*$L272","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A272,MSG_Generic!AZ$8:AZ$378)*$L272","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A272,MSG_Generic!BA$8:BA$378)*$L272","v":1177.0000000000011},1177.0000000000011,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A272,MSG_Generic!BC$8:BC$378)*$L272","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A272,MSG_Generic!BD$8:BD$378)*$L272","v":1177.0000000000011},{"$f":"IF(MID($A272,6,1)=\"O\",MID($A272,6,3)&LEFT(VLOOKUP($B272,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A272,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B272,NameConvs!$B$57:$G$69,6,FALSE),MID($A272,6,3)))","v":"ODSC"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL272,MSG_Fueldata!N$54:N$70)/$E272/8.76","v":225.37508153946513},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL272,MSG_Fueldata!O$54:O$70)/$E272/8.76","v":229.94129158512723},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL272,MSG_Fueldata!P$54:P$70)/$E272/8.76","v":234.50750163078931},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL272,MSG_Fueldata!Q$54:Q$70)/$E272/8.76","v":239.07371167645141},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL272,MSG_Fueldata!R$54:R$70)/$E272/8.76","v":243.63992172211351},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL272,MSG_Fueldata!S$54:S$70)/$E272/8.76","v":248.20613176777559},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL272,MSG_Fueldata!T$54:T$70)/$E272/8.76","v":252.77234181343769},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL272,MSG_Fueldata!U$54:U$70)/$E272/8.76","v":257.33855185909982},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL272,MSG_Fueldata!V$54:V$70)/$E272/8.76","v":261.90476190476193},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL272,MSG_Fueldata!W$54:W$70)/$E272/8.76","v":266.47097195042403},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL272,MSG_Fueldata!X$54:X$70)/$E272/8.76","v":270.71102413568167},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL272,MSG_Fueldata!Y$54:Y$70)/$E272/8.76","v":273.97260273972603},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL272,MSG_Fueldata!Z$54:Z$70)/$E272/8.76","v":277.23418134377044},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL272,MSG_Fueldata!AA$54:AA$70)/$E272/8.76","v":280.49575994781475},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL272,MSG_Fueldata!AB$54:AB$70)/$E272/8.76","v":283.75733855185911},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL272,MSG_Fueldata!AC$54:AC$70)/$E272/8.76","v":287.01891715590347},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL272,MSG_Fueldata!AD$54:AD$70)/$E272/8.76","v":290.28049575994783},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL272,MSG_Fueldata!AE$54:AE$70)/$E272/8.76","v":293.54207436399219},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL272,MSG_Fueldata!AF$54:AF$70)/$E272/8.76","v":296.80365296803654},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL272,MSG_Fueldata!AG$54:AG$70)/$E272/8.76","v":300.0652315720809},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL272,MSG_Fueldata!AH$54:AH$70)/$E272/8.76","v":303.97912589693414},303.97912589693414,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL272,MSG_Fueldata!AI$54:AI$70)/$E272/8.76","v":303.97912589693414},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL272,MSG_Fueldata!AJ$54:AJ$70)/$E272/8.76","v":303.97912589693414},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A66","v":"GHAEPODSNUind"},{"$f":"LEFT(A273,3)","v":"GHA"},{"$f":"RIGHT(A273,LEN(A273)-3)","v":"EPODSNUind"},{"$f":"LEFT(B273,2)&\"w\"&C273","v":"GHwEPODSNUind"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A273,MSG_Generic!$G$8:$G$378)","v":0.35},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A273,MSG_Generic!$X$8:$X$378)/8.76","v":0.76186285714285706},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A273,MSG_Generic!$H$8:$H$378)","v":484.86599999999999},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A273,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A273,MSG_Generic!$L$8:$L$378)","v":20},{"$f":"-PMT(disc_rate,I273,1)/(1+disc_rate)","v":0.1067814770659507},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C273,Gen_Param_2011!$BA$27:$BA$47)","v":0.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A273,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C273,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Diesel 100 kW system (industry)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A273,MSG_Generic!AG$8:AG$378)*$L273","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A273,MSG_Generic!AH$8:AH$378)*$L273","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A273,MSG_Generic!AI$8:AI$378)*$L273","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A273,MSG_Generic!AJ$8:AJ$378)*$L273","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A273,MSG_Generic!AK$8:AK$378)*$L273","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A273,MSG_Generic!AL$8:AL$378)*$L273","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A273,MSG_Generic!AM$8:AM$378)*$L273","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A273,MSG_Generic!AN$8:AN$378)*$L273","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A273,MSG_Generic!AO$8:AO$378)*$L273","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A273,MSG_Generic!AP$8:AP$378)*$L273","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A273,MSG_Generic!AQ$8:AQ$378)*$L273","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A273,MSG_Generic!AR$8:AR$378)*$L273","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A273,MSG_Generic!AS$8:AS$378)*$L273","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A273,MSG_Generic!AT$8:AT$378)*$L273","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A273,MSG_Generic!AU$8:AU$378)*$L273","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A273,MSG_Generic!AV$8:AV$378)*$L273","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A273,MSG_Generic!AW$8:AW$378)*$L273","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A273,MSG_Generic!AX$8:AX$378)*$L273","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A273,MSG_Generic!AY$8:AY$378)*$L273","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A273,MSG_Generic!AZ$8:AZ$378)*$L273","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A273,MSG_Generic!BA$8:BA$378)*$L273","v":658.7},{"$f":"AH273","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A273,MSG_Generic!BC$8:BC$378)*$L273","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A273,MSG_Generic!BD$8:BD$378)*$L273","v":658.7},{"$f":"IF(MID($A273,6,1)=\"O\",MID($A273,6,3)&LEFT(VLOOKUP($B273,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A273,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B273,NameConvs!$B$57:$G$69,6,FALSE),MID($A273,6,3)))","v":"ODSC"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL273,MSG_Fueldata!N$54:N$70)/$E273/8.76","v":225.37508153946513},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL273,MSG_Fueldata!O$54:O$70)/$E273/8.76","v":229.94129158512723},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL273,MSG_Fueldata!P$54:P$70)/$E273/8.76","v":234.50750163078931},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL273,MSG_Fueldata!Q$54:Q$70)/$E273/8.76","v":239.07371167645141},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL273,MSG_Fueldata!R$54:R$70)/$E273/8.76","v":243.63992172211351},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL273,MSG_Fueldata!S$54:S$70)/$E273/8.76","v":248.20613176777559},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL273,MSG_Fueldata!T$54:T$70)/$E273/8.76","v":252.77234181343769},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL273,MSG_Fueldata!U$54:U$70)/$E273/8.76","v":257.33855185909982},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL273,MSG_Fueldata!V$54:V$70)/$E273/8.76","v":261.90476190476193},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL273,MSG_Fueldata!W$54:W$70)/$E273/8.76","v":266.47097195042403},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL273,MSG_Fueldata!X$54:X$70)/$E273/8.76","v":270.71102413568167},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL273,MSG_Fueldata!Y$54:Y$70)/$E273/8.76","v":273.97260273972603},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL273,MSG_Fueldata!Z$54:Z$70)/$E273/8.76","v":277.23418134377044},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL273,MSG_Fueldata!AA$54:AA$70)/$E273/8.76","v":280.49575994781475},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL273,MSG_Fueldata!AB$54:AB$70)/$E273/8.76","v":283.75733855185911},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL273,MSG_Fueldata!AC$54:AC$70)/$E273/8.76","v":287.01891715590347},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL273,MSG_Fueldata!AD$54:AD$70)/$E273/8.76","v":290.28049575994783},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL273,MSG_Fueldata!AE$54:AE$70)/$E273/8.76","v":293.54207436399219},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL273,MSG_Fueldata!AF$54:AF$70)/$E273/8.76","v":296.80365296803654},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL273,MSG_Fueldata!AG$54:AG$70)/$E273/8.76","v":300.0652315720809},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL273,MSG_Fueldata!AH$54:AH$70)/$E273/8.76","v":303.97912589693414},{"$f":"BG273","v":303.97912589693414},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL273,MSG_Fueldata!AI$54:AI$70)/$E273/8.76","v":303.97912589693414},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL273,MSG_Fueldata!AJ$54:AJ$70)/$E273/8.76","v":303.97912589693414},null,{"$f":"(($H273+N273*$J273)/($K273*8.76)+$G273/8.76+AM273+$F273*BL$2)/$M273","v":{"$error":"#VALUE!"}},{"$f":"(($H273+O273*$J273)/($K273*8.76)+$G273/8.76+AN273+$F273*BM$2)/$M273","v":{"$error":"#VALUE!"}},{"$f":"(($H273+P273*$J273)/($K273*8.76)+$G273/8.76+AO273+$F273*BN$2)/$M273","v":{"$error":"#VALUE!"}},{"$f":"(($H273+Q273*$J273)/($K273*8.76)+$G273/8.76+AP273+$F273*BO$2)/$M273","v":{"$error":"#VALUE!"}},{"$f":"(($H273+R273*$J273)/($K273*8.76)+$G273/8.76+AQ273+$F273*BP$2)/$M273","v":{"$error":"#VALUE!"}},{"$f":"(($H273+S273*$J273)/($K273*8.76)+$G273/8.76+AR273+$F273*BQ$2)/$M273","v":{"$error":"#VALUE!"}},{"$f":"(($H273+T273*$J273)/($K273*8.76)+$G273/8.76+AS273+$F273*BR$2)/$M273","v":{"$error":"#VALUE!"}},{"$f":"(($H273+U273*$J273)/($K273*8.76)+$G273/8.76+AT273+$F273*BS$2)/$M273","v":{"$error":"#VALUE!"}},{"$f":"(($H273+V273*$J273)/($K273*8.76)+$G273/8.76+AU273+$F273*BT$2)/$M273","v":{"$error":"#VALUE!"}},{"$f":"(($H273+W273*$J273)/($K273*8.76)+$G273/8.76+AV273+$F273*BU$2)/$M273","v":{"$error":"#VALUE!"}},{"$f":"(($H273+X273*$J273)/($K273*8.76)+$G273/8.76+AW273+$F273*BV$2)/$M273","v":{"$error":"#VALUE!"}},{"$f":"(($H273+Y273*$J273)/($K273*8.76)+$G273/8.76+AX273+$F273*BW$2)/$M273","v":{"$error":"#VALUE!"}},{"$f":"(($H273+Z273*$J273)/($K273*8.76)+$G273/8.76+AY273+$F273*BX$2)/$M273","v":{"$error":"#VALUE!"}},{"$f":"(($H273+AA273*$J273)/($K273*8.76)+$G273/8.76+AZ273+$F273*BY$2)/$M273","v":{"$error":"#VALUE!"}},{"$f":"(($H273+AB273*$J273)/($K273*8.76)+$G273/8.76+BA273+$F273*BZ$2)/$M273","v":{"$error":"#VALUE!"}},{"$f":"(($H273+AC273*$J273)/($K273*8.76)+$G273/8.76+BB273+$F273*CA$2)/$M273","v":{"$error":"#VALUE!"}},{"$f":"(($H273+AD273*$J273)/($K273*8.76)+$G273/8.76+BC273+$F273*CB$2)/$M273","v":{"$error":"#VALUE!"}},{"$f":"(($H273+AE273*$J273)/($K273*8.76)+$G273/8.76+BD273+$F273*CC$2)/$M273","v":{"$error":"#VALUE!"}},{"$f":"(($H273+AF273*$J273)/($K273*8.76)+$G273/8.76+BE273+$F273*CD$2)/$M273","v":{"$error":"#VALUE!"}},{"$f":"(($H273+AG273*$J273)/($K273*8.76)+$G273/8.76+BF273+$F273*CE$2)/$M273","v":{"$error":"#VALUE!"}},{"$f":"(($H273+AH273*$J273)/($K273*8.76)+$G273/8.76+BG273+$F273*CF$2)/$M273","v":{"$error":"#VALUE!"}},{"$f":"(($H273+AI273*$J273)/($K273*8.76)+$G273/8.76+BH273+$F273*CG$2)/$M273","v":{"$error":"#VALUE!"}},{"$f":"(($H273+AJ273*$J273)/($K273*8.76)+$G273/8.76+BI273+$F273*CH$2)/$M273","v":{"$error":"#VALUE!"}},{"$f":"(($H273+AK273*$J273)/($K273*8.76)+$G273/8.76+BJ273+$F273*CI$2)/$M273","v":{"$error":"#VALUE!"}}]
[{"$f":"MSG_Generic!A67","v":"GHAEPODSNUurb"},"GHA","EPODSNUurb","GHwEPODSNUurb",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A274,MSG_Generic!$G$8:$G$378)","v":0.16},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A274,MSG_Generic!$X$8:$X$378)/8.76","v":1.6665749999999997},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A274,MSG_Generic!$H$8:$H$378)","v":290.9196},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A274,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A274,MSG_Generic!$L$8:$L$378)","v":10},0.14795035898410144,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C274,Gen_Param_2011!$BA$27:$BA$47)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A274,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C274,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Diesel/Gasoline 1kW system (Urban)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A274,MSG_Generic!AG$8:AG$378)*$L274","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A274,MSG_Generic!AH$8:AH$378)*$L274","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A274,MSG_Generic!AI$8:AI$378)*$L274","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A274,MSG_Generic!AJ$8:AJ$378)*$L274","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A274,MSG_Generic!AK$8:AK$378)*$L274","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A274,MSG_Generic!AL$8:AL$378)*$L274","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A274,MSG_Generic!AM$8:AM$378)*$L274","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A274,MSG_Generic!AN$8:AN$378)*$L274","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A274,MSG_Generic!AO$8:AO$378)*$L274","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A274,MSG_Generic!AP$8:AP$378)*$L274","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A274,MSG_Generic!AQ$8:AQ$378)*$L274","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A274,MSG_Generic!AR$8:AR$378)*$L274","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A274,MSG_Generic!AS$8:AS$378)*$L274","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A274,MSG_Generic!AT$8:AT$378)*$L274","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A274,MSG_Generic!AU$8:AU$378)*$L274","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A274,MSG_Generic!AV$8:AV$378)*$L274","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A274,MSG_Generic!AW$8:AW$378)*$L274","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A274,MSG_Generic!AX$8:AX$378)*$L274","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A274,MSG_Generic!AY$8:AY$378)*$L274","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A274,MSG_Generic!AZ$8:AZ$378)*$L274","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A274,MSG_Generic!BA$8:BA$378)*$L274","v":691.9},691.9,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A274,MSG_Generic!BC$8:BC$378)*$L274","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A274,MSG_Generic!BD$8:BD$378)*$L274","v":691.9},{"$f":"IF(MID($A274,6,1)=\"O\",MID($A274,6,3)&LEFT(VLOOKUP($B274,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A274,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B274,NameConvs!$B$57:$G$69,6,FALSE),MID($A274,6,3)))","v":"ODSC"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL274,MSG_Fueldata!N$54:N$70)/$E274/8.76","v":493.00799086757991},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL274,MSG_Fueldata!O$54:O$70)/$E274/8.76","v":502.99657534246575},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL274,MSG_Fueldata!P$54:P$70)/$E274/8.76","v":512.98515981735159},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL274,MSG_Fueldata!Q$54:Q$70)/$E274/8.76","v":522.97374429223748},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL274,MSG_Fueldata!R$54:R$70)/$E274/8.76","v":532.96232876712327},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL274,MSG_Fueldata!S$54:S$70)/$E274/8.76","v":542.95091324200916},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL274,MSG_Fueldata!T$54:T$70)/$E274/8.76","v":552.93949771689495},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL274,MSG_Fueldata!U$54:U$70)/$E274/8.76","v":562.92808219178085},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL274,MSG_Fueldata!V$54:V$70)/$E274/8.76","v":572.91666666666663},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL274,MSG_Fueldata!W$54:W$70)/$E274/8.76","v":582.90525114155253},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL274,MSG_Fueldata!X$54:X$70)/$E274/8.76","v":592.18036529680364},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL274,MSG_Fueldata!Y$54:Y$70)/$E274/8.76","v":599.31506849315065},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL274,MSG_Fueldata!Z$54:Z$70)/$E274/8.76","v":606.44977168949777},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL274,MSG_Fueldata!AA$54:AA$70)/$E274/8.76","v":613.58447488584477},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL274,MSG_Fueldata!AB$54:AB$70)/$E274/8.76","v":620.71917808219177},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL274,MSG_Fueldata!AC$54:AC$70)/$E274/8.76","v":627.85388127853878},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL274,MSG_Fueldata!AD$54:AD$70)/$E274/8.76","v":634.9885844748859},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL274,MSG_Fueldata!AE$54:AE$70)/$E274/8.76","v":642.1232876712329},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL274,MSG_Fueldata!AF$54:AF$70)/$E274/8.76","v":649.25799086757991},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL274,MSG_Fueldata!AG$54:AG$70)/$E274/8.76","v":656.39269406392691},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL274,MSG_Fueldata!AH$54:AH$70)/$E274/8.76","v":664.95433789954336},664.95433789954336,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL274,MSG_Fueldata!AI$54:AI$70)/$E274/8.76","v":664.95433789954336},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL274,MSG_Fueldata!AJ$54:AJ$70)/$E274/8.76","v":664.95433789954336},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Generic!A68","v":"GHAEPODSNUrur"},"GHA","EPODSNUrur","GHwEPODSNUrur",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A275,MSG_Generic!$G$8:$G$378)","v":0.16},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A275,MSG_Generic!$X$8:$X$378)/8.76","v":1.6665749999999997},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A275,MSG_Generic!$H$8:$H$378)","v":290.9196},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A275,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A275,MSG_Generic!$L$8:$L$378)","v":10},0.14795035898410144,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C275,Gen_Param_2011!$BA$27:$BA$47)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A275,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C275,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Diesel/Gasoline 1kW system (Rural)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A275,MSG_Generic!AG$8:AG$378)*$L275","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A275,MSG_Generic!AH$8:AH$378)*$L275","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A275,MSG_Generic!AI$8:AI$378)*$L275","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A275,MSG_Generic!AJ$8:AJ$378)*$L275","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A275,MSG_Generic!AK$8:AK$378)*$L275","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A275,MSG_Generic!AL$8:AL$378)*$L275","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A275,MSG_Generic!AM$8:AM$378)*$L275","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A275,MSG_Generic!AN$8:AN$378)*$L275","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A275,MSG_Generic!AO$8:AO$378)*$L275","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A275,MSG_Generic!AP$8:AP$378)*$L275","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A275,MSG_Generic!AQ$8:AQ$378)*$L275","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A275,MSG_Generic!AR$8:AR$378)*$L275","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A275,MSG_Generic!AS$8:AS$378)*$L275","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A275,MSG_Generic!AT$8:AT$378)*$L275","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A275,MSG_Generic!AU$8:AU$378)*$L275","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A275,MSG_Generic!AV$8:AV$378)*$L275","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A275,MSG_Generic!AW$8:AW$378)*$L275","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A275,MSG_Generic!AX$8:AX$378)*$L275","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A275,MSG_Generic!AY$8:AY$378)*$L275","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A275,MSG_Generic!AZ$8:AZ$378)*$L275","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A275,MSG_Generic!BA$8:BA$378)*$L275","v":691.9},691.9,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A275,MSG_Generic!BC$8:BC$378)*$L275","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A275,MSG_Generic!BD$8:BD$378)*$L275","v":691.9},{"$f":"IF(MID($A275,6,1)=\"O\",MID($A275,6,3)&LEFT(VLOOKUP($B275,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A275,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B275,NameConvs!$B$57:$G$69,6,FALSE),MID($A275,6,3)))","v":"ODSC"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL275,MSG_Fueldata!N$54:N$70)/$E275/8.76","v":493.00799086757991},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL275,MSG_Fueldata!O$54:O$70)/$E275/8.76","v":502.99657534246575},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL275,MSG_Fueldata!P$54:P$70)/$E275/8.76","v":512.98515981735159},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL275,MSG_Fueldata!Q$54:Q$70)/$E275/8.76","v":522.97374429223748},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL275,MSG_Fueldata!R$54:R$70)/$E275/8.76","v":532.96232876712327},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL275,MSG_Fueldata!S$54:S$70)/$E275/8.76","v":542.95091324200916},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL275,MSG_Fueldata!T$54:T$70)/$E275/8.76","v":552.93949771689495},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL275,MSG_Fueldata!U$54:U$70)/$E275/8.76","v":562.92808219178085},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL275,MSG_Fueldata!V$54:V$70)/$E275/8.76","v":572.91666666666663},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL275,MSG_Fueldata!W$54:W$70)/$E275/8.76","v":582.90525114155253},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL275,MSG_Fueldata!X$54:X$70)/$E275/8.76","v":592.18036529680364},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL275,MSG_Fueldata!Y$54:Y$70)/$E275/8.76","v":599.31506849315065},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL275,MSG_Fueldata!Z$54:Z$70)/$E275/8.76","v":606.44977168949777},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL275,MSG_Fueldata!AA$54:AA$70)/$E275/8.76","v":613.58447488584477},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL275,MSG_Fueldata!AB$54:AB$70)/$E275/8.76","v":620.71917808219177},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL275,MSG_Fueldata!AC$54:AC$70)/$E275/8.76","v":627.85388127853878},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL275,MSG_Fueldata!AD$54:AD$70)/$E275/8.76","v":634.9885844748859},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL275,MSG_Fueldata!AE$54:AE$70)/$E275/8.76","v":642.1232876712329},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL275,MSG_Fueldata!AF$54:AF$70)/$E275/8.76","v":649.25799086757991},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL275,MSG_Fueldata!AG$54:AG$70)/$E275/8.76","v":656.39269406392691},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL275,MSG_Fueldata!AH$54:AH$70)/$E275/8.76","v":664.95433789954336},664.95433789954336,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL275,MSG_Fueldata!AI$54:AI$70)/$E275/8.76","v":664.95433789954336},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL275,MSG_Fueldata!AJ$54:AJ$70)/$E275/8.76","v":664.95433789954336},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Generic!A69","v":"GHAEPOHFNU"},"GHA","EPOHFNU","GHwEPOHFNU",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A276,MSG_Generic!$G$8:$G$378)","v":0.35},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A276,MSG_Generic!$X$8:$X$378)/8.76","v":0.8297485714285715},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A276,MSG_Generic!$H$8:$H$378)","v":131.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A276,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A276,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C276,Gen_Param_2011!$BA$27:$BA$47)","v":0.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A276,MSG_Generic!$Z$8:$Z$378)","v":1.1550000000000011},{"$f":"VLOOKUP(C276,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"HFO"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A276,MSG_Generic!AG$8:AG$378)*$L276","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A276,MSG_Generic!AH$8:AH$378)*$L276","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A276,MSG_Generic!AI$8:AI$378)*$L276","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A276,MSG_Generic!AJ$8:AJ$378)*$L276","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A276,MSG_Generic!AK$8:AK$378)*$L276","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A276,MSG_Generic!AL$8:AL$378)*$L276","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A276,MSG_Generic!AM$8:AM$378)*$L276","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A276,MSG_Generic!AN$8:AN$378)*$L276","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A276,MSG_Generic!AO$8:AO$378)*$L276","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A276,MSG_Generic!AP$8:AP$378)*$L276","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A276,MSG_Generic!AQ$8:AQ$378)*$L276","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A276,MSG_Generic!AR$8:AR$378)*$L276","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A276,MSG_Generic!AS$8:AS$378)*$L276","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A276,MSG_Generic!AT$8:AT$378)*$L276","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A276,MSG_Generic!AU$8:AU$378)*$L276","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A276,MSG_Generic!AV$8:AV$378)*$L276","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A276,MSG_Generic!AW$8:AW$378)*$L276","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A276,MSG_Generic!AX$8:AX$378)*$L276","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A276,MSG_Generic!AY$8:AY$378)*$L276","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A276,MSG_Generic!AZ$8:AZ$378)*$L276","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A276,MSG_Generic!BA$8:BA$378)*$L276","v":1559.2500000000016},1559.2500000000016,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A276,MSG_Generic!BC$8:BC$378)*$L276","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A276,MSG_Generic!BD$8:BD$378)*$L276","v":1559.2500000000016},{"$f":"IF(MID($A276,6,1)=\"O\",MID($A276,6,3)&LEFT(VLOOKUP($B276,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A276,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B276,NameConvs!$B$57:$G$69,6,FALSE),MID($A276,6,3)))","v":"OHFC"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL276,MSG_Fueldata!N$54:N$70)/$E276/8.76","v":132.74624918460535},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL276,MSG_Fueldata!O$54:O$70)/$E276/8.76","v":135.42074363992171},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL276,MSG_Fueldata!P$54:P$70)/$E276/8.76","v":138.0952380952381},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL276,MSG_Fueldata!Q$54:Q$70)/$E276/8.76","v":140.76973255055449},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL276,MSG_Fueldata!R$54:R$70)/$E276/8.76","v":143.44422700587086},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL276,MSG_Fueldata!S$54:S$70)/$E276/8.76","v":146.11872146118722},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL276,MSG_Fueldata!T$54:T$70)/$E276/8.76","v":148.79321591650361},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL276,MSG_Fueldata!U$54:U$70)/$E276/8.76","v":151.46771037181998},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL276,MSG_Fueldata!V$54:V$70)/$E276/8.76","v":154.14220482713637},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL276,MSG_Fueldata!W$54:W$70)/$E276/8.76","v":156.81669928245273},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL276,MSG_Fueldata!X$54:X$70)/$E276/8.76","v":159.28571428571428},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL276,MSG_Fueldata!Y$54:Y$70)/$E276/8.76","v":161.23939986953687},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL276,MSG_Fueldata!Z$54:Z$70)/$E276/8.76","v":163.19308545335943},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL276,MSG_Fueldata!AA$54:AA$70)/$E276/8.76","v":165.14677103718199},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL276,MSG_Fueldata!AB$54:AB$70)/$E276/8.76","v":167.10045662100458},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL276,MSG_Fueldata!AC$54:AC$70)/$E276/8.76","v":169.05414220482717},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL276,MSG_Fueldata!AD$54:AD$70)/$E276/8.76","v":171.00782778864971},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL276,MSG_Fueldata!AE$54:AE$70)/$E276/8.76","v":172.96151337247227},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL276,MSG_Fueldata!AF$54:AF$70)/$E276/8.76","v":174.91519895629483},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL276,MSG_Fueldata!AG$54:AG$70)/$E276/8.76","v":176.86888454011742},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL276,MSG_Fueldata!AH$54:AH$70)/$E276/8.76","v":179.23679060665361},179.23679060665361,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL276,MSG_Fueldata!AI$54:AI$70)/$E276/8.76","v":179.23679060665361},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL276,MSG_Fueldata!AJ$54:AJ$70)/$E276/8.76","v":179.23679060665361},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A70","v":"GHAEPGASNUOC"},"GHA","EPGASNUOC","GHwEPGASNUOC",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A277,MSG_Generic!$G$8:$G$378)","v":0.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A277,MSG_Generic!$X$8:$X$378)/8.76","v":0.67351598173515992},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A277,MSG_Generic!$H$8:$H$378)","v":174.52959194488608},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A277,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A277,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C277,Gen_Param_2011!$BA$27:$BA$47)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A277,MSG_Generic!$Z$8:$Z$378)","v":1.1550000000000011},{"$f":"VLOOKUP(C277,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"OCGT"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A277,MSG_Generic!AG$8:AG$378)*$L277","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A277,MSG_Generic!AH$8:AH$378)*$L277","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A277,MSG_Generic!AI$8:AI$378)*$L277","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A277,MSG_Generic!AJ$8:AJ$378)*$L277","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A277,MSG_Generic!AK$8:AK$378)*$L277","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A277,MSG_Generic!AL$8:AL$378)*$L277","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A277,MSG_Generic!AM$8:AM$378)*$L277","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A277,MSG_Generic!AN$8:AN$378)*$L277","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A277,MSG_Generic!AO$8:AO$378)*$L277","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A277,MSG_Generic!AP$8:AP$378)*$L277","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A277,MSG_Generic!AQ$8:AQ$378)*$L277","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A277,MSG_Generic!AR$8:AR$378)*$L277","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A277,MSG_Generic!AS$8:AS$378)*$L277","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A277,MSG_Generic!AT$8:AT$378)*$L277","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A277,MSG_Generic!AU$8:AU$378)*$L277","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A277,MSG_Generic!AV$8:AV$378)*$L277","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A277,MSG_Generic!AW$8:AW$378)*$L277","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A277,MSG_Generic!AX$8:AX$378)*$L277","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A277,MSG_Generic!AY$8:AY$378)*$L277","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A277,MSG_Generic!AZ$8:AZ$378)*$L277","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A277,MSG_Generic!BA$8:BA$378)*$L277","v":696.46500000000071},696.46500000000071,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A277,MSG_Generic!BC$8:BC$378)*$L277","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A277,MSG_Generic!BD$8:BD$378)*$L277","v":696.46500000000071},{"$f":"IF(MID($A277,6,1)=\"O\",MID($A277,6,3)&LEFT(VLOOKUP($B277,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A277,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B277,NameConvs!$B$57:$G$69,6,FALSE),MID($A277,6,3)))","v":"GASGOA"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL277,MSG_Fueldata!N$54:N$70)/$E277/8.76","v":123.66818873668191},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL277,MSG_Fueldata!O$54:O$70)/$E277/8.76","v":125.1902587519026},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL277,MSG_Fueldata!P$54:P$70)/$E277/8.76","v":126.7123287671233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL277,MSG_Fueldata!Q$54:Q$70)/$E277/8.76","v":128.23439878234402},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL277,MSG_Fueldata!R$54:R$70)/$E277/8.76","v":129.75646879756471},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL277,MSG_Fueldata!S$54:S$70)/$E277/8.76","v":131.2785388127854},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL277,MSG_Fueldata!T$54:T$70)/$E277/8.76","v":132.80060882800612},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL277,MSG_Fueldata!U$54:U$70)/$E277/8.76","v":134.32267884322681},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL277,MSG_Fueldata!V$54:V$70)/$E277/8.76","v":135.8447488584475},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL277,MSG_Fueldata!W$54:W$70)/$E277/8.76","v":137.36681887366822},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL277,MSG_Fueldata!X$54:X$70)/$E277/8.76","v":138.88888888888891},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL277,MSG_Fueldata!Y$54:Y$70)/$E277/8.76","v":141.17199391171994},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL277,MSG_Fueldata!Z$54:Z$70)/$E277/8.76","v":143.45509893455099},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL277,MSG_Fueldata!AA$54:AA$70)/$E277/8.76","v":145.73820395738204},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL277,MSG_Fueldata!AB$54:AB$70)/$E277/8.76","v":148.02130898021309},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL277,MSG_Fueldata!AC$54:AC$70)/$E277/8.76","v":150.30441400304414},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL277,MSG_Fueldata!AD$54:AD$70)/$E277/8.76","v":152.5875190258752},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL277,MSG_Fueldata!AE$54:AE$70)/$E277/8.76","v":154.87062404870625},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL277,MSG_Fueldata!AF$54:AF$70)/$E277/8.76","v":157.1537290715373},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL277,MSG_Fueldata!AG$54:AG$70)/$E277/8.76","v":159.43683409436835},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL277,MSG_Fueldata!AH$54:AH$70)/$E277/8.76","v":161.7199391171994},161.7199391171994,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL277,MSG_Fueldata!AI$54:AI$70)/$E277/8.76","v":161.7199391171994},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL277,MSG_Fueldata!AJ$54:AJ$70)/$E277/8.76","v":161.7199391171994},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A71","v":"GHAEPGASNUCC"},"GHA","EPGASNUCC","GHwEPGASNUCC",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A278,MSG_Generic!$G$8:$G$378)","v":0.48},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A278,MSG_Generic!$X$8:$X$378)/8.76","v":0.42094748858447489},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A278,MSG_Generic!$H$8:$H$378)","v":25.363137254901961},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A278,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A278,MSG_Generic!$L$8:$L$378)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C278,Gen_Param_2011!$BA$27:$BA$47)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A278,MSG_Generic!$Z$8:$Z$378)","v":1.2136666666666682},{"$f":"VLOOKUP(C278,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"CCGT"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A278,MSG_Generic!AG$8:AG$378)*$L278","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A278,MSG_Generic!AH$8:AH$378)*$L278","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A278,MSG_Generic!AI$8:AI$378)*$L278","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A278,MSG_Generic!AJ$8:AJ$378)*$L278","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A278,MSG_Generic!AK$8:AK$378)*$L278","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A278,MSG_Generic!AL$8:AL$378)*$L278","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A278,MSG_Generic!AM$8:AM$378)*$L278","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A278,MSG_Generic!AN$8:AN$378)*$L278","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A278,MSG_Generic!AO$8:AO$378)*$L278","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A278,MSG_Generic!AP$8:AP$378)*$L278","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A278,MSG_Generic!AQ$8:AQ$378)*$L278","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A278,MSG_Generic!AR$8:AR$378)*$L278","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A278,MSG_Generic!AS$8:AS$378)*$L278","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A278,MSG_Generic!AT$8:AT$378)*$L278","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A278,MSG_Generic!AU$8:AU$378)*$L278","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A278,MSG_Generic!AV$8:AV$378)*$L278","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A278,MSG_Generic!AW$8:AW$378)*$L278","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A278,MSG_Generic!AX$8:AX$378)*$L278","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A278,MSG_Generic!AY$8:AY$378)*$L278","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A278,MSG_Generic!AZ$8:AZ$378)*$L278","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A278,MSG_Generic!BA$8:BA$378)*$L278","v":1297.4096666666683},1297.4096666666683,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A278,MSG_Generic!BC$8:BC$378)*$L278","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A278,MSG_Generic!BD$8:BD$378)*$L278","v":1297.4096666666683},{"$f":"IF(MID($A278,6,1)=\"O\",MID($A278,6,3)&LEFT(VLOOKUP($B278,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A278,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B278,NameConvs!$B$57:$G$69,6,FALSE),MID($A278,6,3)))","v":"GASGOA"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL278,MSG_Fueldata!N$54:N$70)/$E278/8.76","v":77.292617960426185},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL278,MSG_Fueldata!O$54:O$70)/$E278/8.76","v":78.243911719939135},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL278,MSG_Fueldata!P$54:P$70)/$E278/8.76","v":79.195205479452056},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL278,MSG_Fueldata!Q$54:Q$70)/$E278/8.76","v":80.146499238964992},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL278,MSG_Fueldata!R$54:R$70)/$E278/8.76","v":81.097792998477942},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL278,MSG_Fueldata!S$54:S$70)/$E278/8.76","v":82.049086757990864},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL278,MSG_Fueldata!T$54:T$70)/$E278/8.76","v":83.000380517503814},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL278,MSG_Fueldata!U$54:U$70)/$E278/8.76","v":83.95167427701675},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL278,MSG_Fueldata!V$54:V$70)/$E278/8.76","v":84.902968036529685},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL278,MSG_Fueldata!W$54:W$70)/$E278/8.76","v":85.854261796042621},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL278,MSG_Fueldata!X$54:X$70)/$E278/8.76","v":86.805555555555571},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL278,MSG_Fueldata!Y$54:Y$70)/$E278/8.76","v":88.232496194824975},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL278,MSG_Fueldata!Z$54:Z$70)/$E278/8.76","v":89.659436834094379},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL278,MSG_Fueldata!AA$54:AA$70)/$E278/8.76","v":91.086377473363783},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL278,MSG_Fueldata!AB$54:AB$70)/$E278/8.76","v":92.513318112633186},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL278,MSG_Fueldata!AC$54:AC$70)/$E278/8.76","v":93.940258751902604},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL278,MSG_Fueldata!AD$54:AD$70)/$E278/8.76","v":95.367199391172008},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL278,MSG_Fueldata!AE$54:AE$70)/$E278/8.76","v":96.794140030441412},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL278,MSG_Fueldata!AF$54:AF$70)/$E278/8.76","v":98.221080669710815},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL278,MSG_Fueldata!AG$54:AG$70)/$E278/8.76","v":99.648021308980219},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL278,MSG_Fueldata!AH$54:AH$70)/$E278/8.76","v":101.07496194824964},101.07496194824964,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL278,MSG_Fueldata!AI$54:AI$70)/$E278/8.76","v":101.07496194824964},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL278,MSG_Fueldata!AJ$54:AJ$70)/$E278/8.76","v":101.07496194824964},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A72","v":"GHAEPCOANUSC"},"GHA","EPCOANUSC","GHwEPCOANUSC",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A279,MSG_Generic!$G$8:$G$378)","v":0.37},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A279,MSG_Generic!$X$8:$X$378)/8.76","v":0.93792422559545841},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A279,MSG_Generic!$H$8:$H$378)","v":124.89704292527823},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A279,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A279,MSG_Generic!$L$8:$L$378)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C279,Gen_Param_2011!$BA$27:$BA$47)","v":1.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A279,MSG_Generic!$Z$8:$Z$378)","v":1.2762750000000012},{"$f":"VLOOKUP(C279,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Supercritical coal"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A279,MSG_Generic!AG$8:AG$378)*$L279","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A279,MSG_Generic!AH$8:AH$378)*$L279","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A279,MSG_Generic!AI$8:AI$378)*$L279","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A279,MSG_Generic!AJ$8:AJ$378)*$L279","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A279,MSG_Generic!AK$8:AK$378)*$L279","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A279,MSG_Generic!AL$8:AL$378)*$L279","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A279,MSG_Generic!AM$8:AM$378)*$L279","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A279,MSG_Generic!AN$8:AN$378)*$L279","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A279,MSG_Generic!AO$8:AO$378)*$L279","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A279,MSG_Generic!AP$8:AP$378)*$L279","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A279,MSG_Generic!AQ$8:AQ$378)*$L279","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A279,MSG_Generic!AR$8:AR$378)*$L279","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A279,MSG_Generic!AS$8:AS$378)*$L279","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A279,MSG_Generic!AT$8:AT$378)*$L279","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A279,MSG_Generic!AU$8:AU$378)*$L279","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A279,MSG_Generic!AV$8:AV$378)*$L279","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A279,MSG_Generic!AW$8:AW$378)*$L279","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A279,MSG_Generic!AX$8:AX$378)*$L279","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A279,MSG_Generic!AY$8:AY$378)*$L279","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A279,MSG_Generic!AZ$8:AZ$378)*$L279","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A279,MSG_Generic!BA$8:BA$378)*$L279","v":3067.3993350000028},3067.3993350000028,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A279,MSG_Generic!BC$8:BC$378)*$L279","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A279,MSG_Generic!BD$8:BD$378)*$L279","v":3067.3993350000028},{"$f":"IF(MID($A279,6,1)=\"O\",MID($A279,6,3)&LEFT(VLOOKUP($B279,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A279,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B279,NameConvs!$B$57:$G$69,6,FALSE),MID($A279,6,3)))","v":"COA"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL279,MSG_Fueldata!N$54:N$70)/$E279/8.76","v":44.736517339257063},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL279,MSG_Fueldata!O$54:O$70)/$E279/8.76","v":45.045045045045043},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL279,MSG_Fueldata!P$54:P$70)/$E279/8.76","v":45.353572750833024},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL279,MSG_Fueldata!Q$54:Q$70)/$E279/8.76","v":45.662100456621005},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL279,MSG_Fueldata!R$54:R$70)/$E279/8.76","v":45.970628162408985},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL279,MSG_Fueldata!S$54:S$70)/$E279/8.76","v":46.279155868196966},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL279,MSG_Fueldata!T$54:T$70)/$E279/8.76","v":46.587683573984947},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL279,MSG_Fueldata!U$54:U$70)/$E279/8.76","v":46.896211279772928},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL279,MSG_Fueldata!V$54:V$70)/$E279/8.76","v":47.204738985560908},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL279,MSG_Fueldata!W$54:W$70)/$E279/8.76","v":47.513266691348882},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL279,MSG_Fueldata!X$54:X$70)/$E279/8.76","v":47.821794397136863},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL279,MSG_Fueldata!Y$54:Y$70)/$E279/8.76","v":48.130322102924843},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL279,MSG_Fueldata!Z$54:Z$70)/$E279/8.76","v":48.438849808712824},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL279,MSG_Fueldata!AA$54:AA$70)/$E279/8.76","v":48.747377514500805},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL279,MSG_Fueldata!AB$54:AB$70)/$E279/8.76","v":49.055905220288786},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL279,MSG_Fueldata!AC$54:AC$70)/$E279/8.76","v":49.364432926076766},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL279,MSG_Fueldata!AD$54:AD$70)/$E279/8.76","v":49.672960631864747},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL279,MSG_Fueldata!AE$54:AE$70)/$E279/8.76","v":49.981488337652728},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL279,MSG_Fueldata!AF$54:AF$70)/$E279/8.76","v":50.290016043440701},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL279,MSG_Fueldata!AG$54:AG$70)/$E279/8.76","v":50.598543749228682},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL279,MSG_Fueldata!AH$54:AH$70)/$E279/8.76","v":51.215599160804643},51.215599160804643,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL279,MSG_Fueldata!AI$54:AI$70)/$E279/8.76","v":51.215599160804643},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL279,MSG_Fueldata!AJ$54:AJ$70)/$E279/8.76","v":51.215599160804643},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A73","v":"GHAEPGASNLCC"},"GHA","EPGASNLCC","GHwEPGASNLCC",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A280,MSG_Generic!$G$8:$G$378)","v":0.48},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A280,MSG_Generic!$X$8:$X$378)/8.76","v":0.42094748858447489},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A280,MSG_Generic!$H$8:$H$378)","v":25.363137254901961},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A280,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A280,MSG_Generic!$L$8:$L$378)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C280,Gen_Param_2011!$BA$27:$BA$47)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A280,MSG_Generic!$Z$8:$Z$378)","v":1.2136666666666682},{"$f":"VLOOKUP(C280,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"CCGT Associated Gas"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A280,MSG_Generic!AG$8:AG$378)*$L280","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A280,MSG_Generic!AH$8:AH$378)*$L280","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A280,MSG_Generic!AI$8:AI$378)*$L280","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A280,MSG_Generic!AJ$8:AJ$378)*$L280","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A280,MSG_Generic!AK$8:AK$378)*$L280","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A280,MSG_Generic!AL$8:AL$378)*$L280","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A280,MSG_Generic!AM$8:AM$378)*$L280","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A280,MSG_Generic!AN$8:AN$378)*$L280","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A280,MSG_Generic!AO$8:AO$378)*$L280","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A280,MSG_Generic!AP$8:AP$378)*$L280","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A280,MSG_Generic!AQ$8:AQ$378)*$L280","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A280,MSG_Generic!AR$8:AR$378)*$L280","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A280,MSG_Generic!AS$8:AS$378)*$L280","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A280,MSG_Generic!AT$8:AT$378)*$L280","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A280,MSG_Generic!AU$8:AU$378)*$L280","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A280,MSG_Generic!AV$8:AV$378)*$L280","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A280,MSG_Generic!AW$8:AW$378)*$L280","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A280,MSG_Generic!AX$8:AX$378)*$L280","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A280,MSG_Generic!AY$8:AY$378)*$L280","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A280,MSG_Generic!AZ$8:AZ$378)*$L280","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A280,MSG_Generic!BA$8:BA$378)*$L280","v":1297.4096666666683},1297.4096666666683,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A280,MSG_Generic!BC$8:BC$378)*$L280","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A280,MSG_Generic!BD$8:BD$378)*$L280","v":1297.4096666666683},{"$f":"IF(MID($A280,6,1)=\"O\",MID($A280,6,3)&LEFT(VLOOKUP($B280,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A280,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B280,NameConvs!$B$57:$G$69,6,FALSE),MID($A280,6,3)))","v":"GASGOA"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL280,MSG_Fueldata!N$54:N$70)/$E280/8.76","v":77.292617960426185},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL280,MSG_Fueldata!O$54:O$70)/$E280/8.76","v":78.243911719939135},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL280,MSG_Fueldata!P$54:P$70)/$E280/8.76","v":79.195205479452056},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL280,MSG_Fueldata!Q$54:Q$70)/$E280/8.76","v":80.146499238964992},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL280,MSG_Fueldata!R$54:R$70)/$E280/8.76","v":81.097792998477942},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL280,MSG_Fueldata!S$54:S$70)/$E280/8.76","v":82.049086757990864},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL280,MSG_Fueldata!T$54:T$70)/$E280/8.76","v":83.000380517503814},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL280,MSG_Fueldata!U$54:U$70)/$E280/8.76","v":83.95167427701675},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL280,MSG_Fueldata!V$54:V$70)/$E280/8.76","v":84.902968036529685},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL280,MSG_Fueldata!W$54:W$70)/$E280/8.76","v":85.854261796042621},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL280,MSG_Fueldata!X$54:X$70)/$E280/8.76","v":86.805555555555571},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL280,MSG_Fueldata!Y$54:Y$70)/$E280/8.76","v":88.232496194824975},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL280,MSG_Fueldata!Z$54:Z$70)/$E280/8.76","v":89.659436834094379},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL280,MSG_Fueldata!AA$54:AA$70)/$E280/8.76","v":91.086377473363783},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL280,MSG_Fueldata!AB$54:AB$70)/$E280/8.76","v":92.513318112633186},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL280,MSG_Fueldata!AC$54:AC$70)/$E280/8.76","v":93.940258751902604},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL280,MSG_Fueldata!AD$54:AD$70)/$E280/8.76","v":95.367199391172008},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL280,MSG_Fueldata!AE$54:AE$70)/$E280/8.76","v":96.794140030441412},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL280,MSG_Fueldata!AF$54:AF$70)/$E280/8.76","v":98.221080669710815},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL280,MSG_Fueldata!AG$54:AG$70)/$E280/8.76","v":99.648021308980219},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL280,MSG_Fueldata!AH$54:AH$70)/$E280/8.76","v":101.07496194824964},101.07496194824964,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL280,MSG_Fueldata!AI$54:AI$70)/$E280/8.76","v":101.07496194824964},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL280,MSG_Fueldata!AJ$54:AJ$70)/$E280/8.76","v":101.07496194824964},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A74","v":"GHAEPHYDNU"},"GHA","EPHYDNU","GHwEPHYDNU",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A281,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A281,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A281,MSG_Generic!$H$8:$H$378)","v":52.485216216216216},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A281,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A281,MSG_Generic!$L$8:$L$378)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C281,Gen_Param_2011!$BA$27:$BA$47)","v":0.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A281,MSG_Generic!$Z$8:$Z$378)","v":1.3431220000000013},{"$f":"VLOOKUP(C281,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Hydro"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A281,MSG_Generic!AG$8:AG$378)*$L281","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A281,MSG_Generic!AH$8:AH$378)*$L281","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A281,MSG_Generic!AI$8:AI$378)*$L281","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A281,MSG_Generic!AJ$8:AJ$378)*$L281","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A281,MSG_Generic!AK$8:AK$378)*$L281","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A281,MSG_Generic!AL$8:AL$378)*$L281","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A281,MSG_Generic!AM$8:AM$378)*$L281","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A281,MSG_Generic!AN$8:AN$378)*$L281","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A281,MSG_Generic!AO$8:AO$378)*$L281","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A281,MSG_Generic!AP$8:AP$378)*$L281","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A281,MSG_Generic!AQ$8:AQ$378)*$L281","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A281,MSG_Generic!AR$8:AR$378)*$L281","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A281,MSG_Generic!AS$8:AS$378)*$L281","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A281,MSG_Generic!AT$8:AT$378)*$L281","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A281,MSG_Generic!AU$8:AU$378)*$L281","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A281,MSG_Generic!AV$8:AV$378)*$L281","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A281,MSG_Generic!AW$8:AW$378)*$L281","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A281,MSG_Generic!AX$8:AX$378)*$L281","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A281,MSG_Generic!AY$8:AY$378)*$L281","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A281,MSG_Generic!AZ$8:AZ$378)*$L281","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A281,MSG_Generic!BA$8:BA$378)*$L281","v":2686.2440000000024},2686.2440000000024,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A281,MSG_Generic!BC$8:BC$378)*$L281","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A281,MSG_Generic!BD$8:BD$378)*$L281","v":2686.2440000000024},{"$f":"IF(MID($A281,6,1)=\"O\",MID($A281,6,3)&LEFT(VLOOKUP($B281,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A281,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B281,NameConvs!$B$57:$G$69,6,FALSE),MID($A281,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL281,MSG_Fueldata!N$54:N$70)/$E281/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL281,MSG_Fueldata!O$54:O$70)/$E281/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL281,MSG_Fueldata!P$54:P$70)/$E281/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL281,MSG_Fueldata!Q$54:Q$70)/$E281/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL281,MSG_Fueldata!R$54:R$70)/$E281/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL281,MSG_Fueldata!S$54:S$70)/$E281/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL281,MSG_Fueldata!T$54:T$70)/$E281/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL281,MSG_Fueldata!U$54:U$70)/$E281/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL281,MSG_Fueldata!V$54:V$70)/$E281/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL281,MSG_Fueldata!W$54:W$70)/$E281/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL281,MSG_Fueldata!X$54:X$70)/$E281/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL281,MSG_Fueldata!Y$54:Y$70)/$E281/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL281,MSG_Fueldata!Z$54:Z$70)/$E281/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL281,MSG_Fueldata!AA$54:AA$70)/$E281/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL281,MSG_Fueldata!AB$54:AB$70)/$E281/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL281,MSG_Fueldata!AC$54:AC$70)/$E281/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL281,MSG_Fueldata!AD$54:AD$70)/$E281/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL281,MSG_Fueldata!AE$54:AE$70)/$E281/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL281,MSG_Fueldata!AF$54:AF$70)/$E281/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL281,MSG_Fueldata!AG$54:AG$70)/$E281/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL281,MSG_Fueldata!AH$54:AH$70)/$E281/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL281,MSG_Fueldata!AI$54:AI$70)/$E281/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL281,MSG_Fueldata!AJ$54:AJ$70)/$E281/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A75","v":"GHAEPHYDNUmic"},"GHA","EPHYDNUmic","GHwEPHYDNUmic",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A282,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A282,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A282,MSG_Generic!$H$8:$H$378)","v":47.52},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A282,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A282,MSG_Generic!$L$8:$L$378)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C282,Gen_Param_2011!$BA$27:$BA$47)","v":0.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A282,MSG_Generic!$Z$8:$Z$378)","v":1.1550000000000011},{"$f":"VLOOKUP(C282,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Small Hydro"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A282,MSG_Generic!AG$8:AG$378)*$L282","v":4620.0000000000045},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A282,MSG_Generic!AH$8:AH$378)*$L282","v":4574.7240000000047},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A282,MSG_Generic!AI$8:AI$378)*$L282","v":4529.448000000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A282,MSG_Generic!AJ$8:AJ$378)*$L282","v":4484.1720000000041},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A282,MSG_Generic!AK$8:AK$378)*$L282","v":4438.8960000000043},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A282,MSG_Generic!AL$8:AL$378)*$L282","v":4393.6200000000044},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A282,MSG_Generic!AM$8:AM$378)*$L282","v":4350.5385000000042},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A282,MSG_Generic!AN$8:AN$378)*$L282","v":4307.457000000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A282,MSG_Generic!AO$8:AO$378)*$L282","v":4264.3755000000037},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A282,MSG_Generic!AP$8:AP$378)*$L282","v":4221.2940000000044},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A282,MSG_Generic!AQ$8:AQ$378)*$L282","v":4178.2125000000042},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A282,MSG_Generic!AR$8:AR$378)*$L282","v":4138.2495000000044},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A282,MSG_Generic!AS$8:AS$378)*$L282","v":4098.2865000000038},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A282,MSG_Generic!AT$8:AT$378)*$L282","v":4058.3235000000036},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A282,MSG_Generic!AU$8:AU$378)*$L282","v":4018.3605000000039},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A282,MSG_Generic!AV$8:AV$378)*$L282","v":3978.3975000000041},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A282,MSG_Generic!AW$8:AW$378)*$L282","v":3938.4345000000039},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A282,MSG_Generic!AX$8:AX$378)*$L282","v":3898.4715000000042},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A282,MSG_Generic!AY$8:AY$378)*$L282","v":3858.5085000000036},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A282,MSG_Generic!AZ$8:AZ$378)*$L282","v":3818.5455000000038},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A282,MSG_Generic!BA$8:BA$378)*$L282","v":3778.6980000000035},3778.6980000000035,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A282,MSG_Generic!BC$8:BC$378)*$L282","v":3434.7390000000037},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A282,MSG_Generic!BD$8:BD$378)*$L282","v":3090.664500000003},{"$f":"IF(MID($A282,6,1)=\"O\",MID($A282,6,3)&LEFT(VLOOKUP($B282,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A282,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B282,NameConvs!$B$57:$G$69,6,FALSE),MID($A282,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL282,MSG_Fueldata!N$54:N$70)/$E282/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL282,MSG_Fueldata!O$54:O$70)/$E282/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL282,MSG_Fueldata!P$54:P$70)/$E282/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL282,MSG_Fueldata!Q$54:Q$70)/$E282/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL282,MSG_Fueldata!R$54:R$70)/$E282/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL282,MSG_Fueldata!S$54:S$70)/$E282/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL282,MSG_Fueldata!T$54:T$70)/$E282/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL282,MSG_Fueldata!U$54:U$70)/$E282/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL282,MSG_Fueldata!V$54:V$70)/$E282/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL282,MSG_Fueldata!W$54:W$70)/$E282/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL282,MSG_Fueldata!X$54:X$70)/$E282/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL282,MSG_Fueldata!Y$54:Y$70)/$E282/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL282,MSG_Fueldata!Z$54:Z$70)/$E282/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL282,MSG_Fueldata!AA$54:AA$70)/$E282/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL282,MSG_Fueldata!AB$54:AB$70)/$E282/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL282,MSG_Fueldata!AC$54:AC$70)/$E282/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL282,MSG_Fueldata!AD$54:AD$70)/$E282/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL282,MSG_Fueldata!AE$54:AE$70)/$E282/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL282,MSG_Fueldata!AF$54:AF$70)/$E282/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL282,MSG_Fueldata!AG$54:AG$70)/$E282/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL282,MSG_Fueldata!AH$54:AH$70)/$E282/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL282,MSG_Fueldata!AI$54:AI$70)/$E282/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL282,MSG_Fueldata!AJ$54:AJ$70)/$E282/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A76","v":"GHAEPBIONU"},"GHA","EPBIONU","GHwEPBIONU",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A283,MSG_Generic!$G$8:$G$378)","v":0.38},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A283,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A283,MSG_Generic!$H$8:$H$378)","v":175.33459459459462},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A283,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A283,MSG_Generic!$L$8:$L$378)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C283,Gen_Param_2011!$BA$27:$BA$47)","v":0.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A283,MSG_Generic!$Z$8:$Z$378)","v":1.2762750000000012},{"$f":"VLOOKUP(C283,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Biomass"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A283,MSG_Generic!AG$8:AG$378)*$L283","v":3190.6875000000027},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A283,MSG_Generic!AH$8:AH$378)*$L283","v":3129.4263000000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A283,MSG_Generic!AI$8:AI$378)*$L283","v":3068.1651000000029},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A283,MSG_Generic!AJ$8:AJ$378)*$L283","v":3006.9039000000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A283,MSG_Generic!AK$8:AK$378)*$L283","v":2945.6427000000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A283,MSG_Generic!AL$8:AL$378)*$L283","v":2884.1262450000027},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A283,MSG_Generic!AM$8:AM$378)*$L283","v":2828.7359100000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A283,MSG_Generic!AN$8:AN$378)*$L283","v":2773.3455750000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A283,MSG_Generic!AO$8:AO$378)*$L283","v":2717.9552400000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A283,MSG_Generic!AP$8:AP$378)*$L283","v":2662.564905000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A283,MSG_Generic!AQ$8:AQ$378)*$L283","v":2607.0469425000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A283,MSG_Generic!AR$8:AR$378)*$L283","v":2582.1595800000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A283,MSG_Generic!AS$8:AS$378)*$L283","v":2557.2722175000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A283,MSG_Generic!AT$8:AT$378)*$L283","v":2532.3848550000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A283,MSG_Generic!AU$8:AU$378)*$L283","v":2507.4974925000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A283,MSG_Generic!AV$8:AV$378)*$L283","v":2482.6101300000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A283,MSG_Generic!AW$8:AW$378)*$L283","v":2457.7227675000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A283,MSG_Generic!AX$8:AX$378)*$L283","v":2432.8354050000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A283,MSG_Generic!AY$8:AY$378)*$L283","v":2407.9480425000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A283,MSG_Generic!AZ$8:AZ$378)*$L283","v":2383.0606800000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A283,MSG_Generic!BA$8:BA$378)*$L283","v":2357.7904350000022},2357.7904350000022,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A283,MSG_Generic!BC$8:BC$378)*$L283","v":2143.120980000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A283,MSG_Generic!BD$8:BD$378)*$L283","v":1928.4515250000018},{"$f":"IF(MID($A283,6,1)=\"O\",MID($A283,6,3)&LEFT(VLOOKUP($B283,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A283,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B283,NameConvs!$B$57:$G$69,6,FALSE),MID($A283,6,3)))","v":"BIO"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL283,MSG_Fueldata!N$54:N$70)/$E283/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL283,MSG_Fueldata!O$54:O$70)/$E283/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL283,MSG_Fueldata!P$54:P$70)/$E283/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL283,MSG_Fueldata!Q$54:Q$70)/$E283/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL283,MSG_Fueldata!R$54:R$70)/$E283/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL283,MSG_Fueldata!S$54:S$70)/$E283/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL283,MSG_Fueldata!T$54:T$70)/$E283/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL283,MSG_Fueldata!U$54:U$70)/$E283/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL283,MSG_Fueldata!V$54:V$70)/$E283/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL283,MSG_Fueldata!W$54:W$70)/$E283/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL283,MSG_Fueldata!X$54:X$70)/$E283/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL283,MSG_Fueldata!Y$54:Y$70)/$E283/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL283,MSG_Fueldata!Z$54:Z$70)/$E283/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL283,MSG_Fueldata!AA$54:AA$70)/$E283/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL283,MSG_Fueldata!AB$54:AB$70)/$E283/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL283,MSG_Fueldata!AC$54:AC$70)/$E283/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL283,MSG_Fueldata!AD$54:AD$70)/$E283/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL283,MSG_Fueldata!AE$54:AE$70)/$E283/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL283,MSG_Fueldata!AF$54:AF$70)/$E283/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL283,MSG_Fueldata!AG$54:AG$70)/$E283/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL283,MSG_Fueldata!AH$54:AH$70)/$E283/8.76","v":14.119202114876233},14.119202114876233,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL283,MSG_Fueldata!AI$54:AI$70)/$E283/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL283,MSG_Fueldata!AJ$54:AJ$70)/$E283/8.76","v":14.119202114876233},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A77","v":"GHAEPWNDNU25"},"GHA","EPWNDNU25","GHwEPWNDNU25",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A284,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A284,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A284,MSG_Generic!$H$8:$H$378)","v":152.66868243243243},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A284,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A284,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C284,Gen_Param_2011!$BA$27:$BA$47)","v":0.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A284,MSG_Generic!$Z$8:$Z$378)","v":1.1550000000000011},{"$f":"VLOOKUP(C284,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Bulk Wind (20% CF)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A284,MSG_Generic!AG$8:AG$378)*$L284","v":2310.0000000000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A284,MSG_Generic!AH$8:AH$378)*$L284","v":2265.648000000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A284,MSG_Generic!AI$8:AI$378)*$L284","v":2221.2960000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A284,MSG_Generic!AJ$8:AJ$378)*$L284","v":2176.9440000000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A284,MSG_Generic!AK$8:AK$378)*$L284","v":2132.5920000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A284,MSG_Generic!AL$8:AL$378)*$L284","v":2088.0090000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A284,MSG_Generic!AM$8:AM$378)*$L284","v":2055.6690000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A284,MSG_Generic!AN$8:AN$378)*$L284","v":2023.329000000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A284,MSG_Generic!AO$8:AO$378)*$L284","v":1990.9890000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A284,MSG_Generic!AP$8:AP$378)*$L284","v":1958.6490000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A284,MSG_Generic!AQ$8:AQ$378)*$L284","v":1926.3090000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A284,MSG_Generic!AR$8:AR$378)*$L284","v":1907.9445000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A284,MSG_Generic!AS$8:AS$378)*$L284","v":1889.5800000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A284,MSG_Generic!AT$8:AT$378)*$L284","v":1871.2155000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A284,MSG_Generic!AU$8:AU$378)*$L284","v":1852.8510000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A284,MSG_Generic!AV$8:AV$378)*$L284","v":1834.4865000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A284,MSG_Generic!AW$8:AW$378)*$L284","v":1816.1220000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A284,MSG_Generic!AX$8:AX$378)*$L284","v":1797.7575000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A284,MSG_Generic!AY$8:AY$378)*$L284","v":1779.3930000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A284,MSG_Generic!AZ$8:AZ$378)*$L284","v":1761.0285000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A284,MSG_Generic!BA$8:BA$378)*$L284","v":1742.0865000000017},1742.0865000000017,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A284,MSG_Generic!BC$8:BC$378)*$L284","v":1659.0420000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A284,MSG_Generic!BD$8:BD$378)*$L284","v":1575.8820000000017},{"$f":"IF(MID($A284,6,1)=\"O\",MID($A284,6,3)&LEFT(VLOOKUP($B284,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A284,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B284,NameConvs!$B$57:$G$69,6,FALSE),MID($A284,6,3)))","v":"WND"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL284,MSG_Fueldata!N$54:N$70)/$E284/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL284,MSG_Fueldata!O$54:O$70)/$E284/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL284,MSG_Fueldata!P$54:P$70)/$E284/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL284,MSG_Fueldata!Q$54:Q$70)/$E284/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL284,MSG_Fueldata!R$54:R$70)/$E284/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL284,MSG_Fueldata!S$54:S$70)/$E284/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL284,MSG_Fueldata!T$54:T$70)/$E284/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL284,MSG_Fueldata!U$54:U$70)/$E284/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL284,MSG_Fueldata!V$54:V$70)/$E284/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL284,MSG_Fueldata!W$54:W$70)/$E284/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL284,MSG_Fueldata!X$54:X$70)/$E284/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL284,MSG_Fueldata!Y$54:Y$70)/$E284/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL284,MSG_Fueldata!Z$54:Z$70)/$E284/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL284,MSG_Fueldata!AA$54:AA$70)/$E284/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL284,MSG_Fueldata!AB$54:AB$70)/$E284/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL284,MSG_Fueldata!AC$54:AC$70)/$E284/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL284,MSG_Fueldata!AD$54:AD$70)/$E284/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL284,MSG_Fueldata!AE$54:AE$70)/$E284/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL284,MSG_Fueldata!AF$54:AF$70)/$E284/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL284,MSG_Fueldata!AG$54:AG$70)/$E284/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL284,MSG_Fueldata!AH$54:AH$70)/$E284/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL284,MSG_Fueldata!AI$54:AI$70)/$E284/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL284,MSG_Fueldata!AJ$54:AJ$70)/$E284/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A78","v":"GHAEPWNDNU30"},"GHA","EPWNDNU30","GHwEPWNDNU30",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A285,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A285,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A285,MSG_Generic!$H$8:$H$378)","v":125.13912162162161},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A285,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A285,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C285,Gen_Param_2011!$BA$27:$BA$47)","v":0.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A285,MSG_Generic!$Z$8:$Z$378)","v":1.1550000000000011},{"$f":"VLOOKUP(C285,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Bulk Wind (30% CF)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A285,MSG_Generic!AG$8:AG$378)*$L285","v":2310.0000000000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A285,MSG_Generic!AH$8:AH$378)*$L285","v":2265.648000000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A285,MSG_Generic!AI$8:AI$378)*$L285","v":2221.2960000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A285,MSG_Generic!AJ$8:AJ$378)*$L285","v":2176.9440000000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A285,MSG_Generic!AK$8:AK$378)*$L285","v":2132.5920000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A285,MSG_Generic!AL$8:AL$378)*$L285","v":2088.0090000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A285,MSG_Generic!AM$8:AM$378)*$L285","v":2055.6690000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A285,MSG_Generic!AN$8:AN$378)*$L285","v":2023.329000000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A285,MSG_Generic!AO$8:AO$378)*$L285","v":1990.9890000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A285,MSG_Generic!AP$8:AP$378)*$L285","v":1958.6490000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A285,MSG_Generic!AQ$8:AQ$378)*$L285","v":1926.3090000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A285,MSG_Generic!AR$8:AR$378)*$L285","v":1907.9445000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A285,MSG_Generic!AS$8:AS$378)*$L285","v":1889.5800000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A285,MSG_Generic!AT$8:AT$378)*$L285","v":1871.2155000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A285,MSG_Generic!AU$8:AU$378)*$L285","v":1852.8510000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A285,MSG_Generic!AV$8:AV$378)*$L285","v":1834.4865000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A285,MSG_Generic!AW$8:AW$378)*$L285","v":1816.1220000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A285,MSG_Generic!AX$8:AX$378)*$L285","v":1797.7575000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A285,MSG_Generic!AY$8:AY$378)*$L285","v":1779.3930000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A285,MSG_Generic!AZ$8:AZ$378)*$L285","v":1761.0285000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A285,MSG_Generic!BA$8:BA$378)*$L285","v":1742.0865000000017},1742.0865000000017,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A285,MSG_Generic!BC$8:BC$378)*$L285","v":1659.0420000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A285,MSG_Generic!BD$8:BD$378)*$L285","v":1575.8820000000017},{"$f":"IF(MID($A285,6,1)=\"O\",MID($A285,6,3)&LEFT(VLOOKUP($B285,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A285,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B285,NameConvs!$B$57:$G$69,6,FALSE),MID($A285,6,3)))","v":"WND"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL285,MSG_Fueldata!N$54:N$70)/$E285/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL285,MSG_Fueldata!O$54:O$70)/$E285/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL285,MSG_Fueldata!P$54:P$70)/$E285/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL285,MSG_Fueldata!Q$54:Q$70)/$E285/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL285,MSG_Fueldata!R$54:R$70)/$E285/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL285,MSG_Fueldata!S$54:S$70)/$E285/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL285,MSG_Fueldata!T$54:T$70)/$E285/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL285,MSG_Fueldata!U$54:U$70)/$E285/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL285,MSG_Fueldata!V$54:V$70)/$E285/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL285,MSG_Fueldata!W$54:W$70)/$E285/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL285,MSG_Fueldata!X$54:X$70)/$E285/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL285,MSG_Fueldata!Y$54:Y$70)/$E285/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL285,MSG_Fueldata!Z$54:Z$70)/$E285/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL285,MSG_Fueldata!AA$54:AA$70)/$E285/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL285,MSG_Fueldata!AB$54:AB$70)/$E285/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL285,MSG_Fueldata!AC$54:AC$70)/$E285/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL285,MSG_Fueldata!AD$54:AD$70)/$E285/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL285,MSG_Fueldata!AE$54:AE$70)/$E285/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL285,MSG_Fueldata!AF$54:AF$70)/$E285/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL285,MSG_Fueldata!AG$54:AG$70)/$E285/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL285,MSG_Fueldata!AH$54:AH$70)/$E285/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL285,MSG_Fueldata!AI$54:AI$70)/$E285/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL285,MSG_Fueldata!AJ$54:AJ$70)/$E285/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A79","v":"GHAEPSOLNUPVut"},"GHA","EPSOLNUPVut","GHwEPSOLNUPVut",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A286,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A286,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A286,MSG_Generic!$H$8:$H$378)","v":176.03783783783788},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A286,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A286,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C286,Gen_Param_2011!$BA$27:$BA$47)","v":0.25},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A286,MSG_Generic!$Z$8:$Z$378)","v":1.100000000000001},{"$f":"VLOOKUP(C286,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Solar PV (utility)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A286,MSG_Generic!AG$8:AG$378)*$L286","v":2200.0000000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A286,MSG_Generic!AH$8:AH$378)*$L286","v":2118.7100000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A286,MSG_Generic!AI$8:AI$378)*$L286","v":2037.4200000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A286,MSG_Generic!AJ$8:AJ$378)*$L286","v":1956.1300000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A286,MSG_Generic!AK$8:AK$378)*$L286","v":1874.8400000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A286,MSG_Generic!AL$8:AL$378)*$L286","v":1793.7700000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A286,MSG_Generic!AM$8:AM$378)*$L286","v":1759.3400000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A286,MSG_Generic!AN$8:AN$378)*$L286","v":1724.9100000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A286,MSG_Generic!AO$8:AO$378)*$L286","v":1690.4800000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A286,MSG_Generic!AP$8:AP$378)*$L286","v":1656.0500000000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A286,MSG_Generic!AQ$8:AQ$378)*$L286","v":1621.5100000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A286,MSG_Generic!AR$8:AR$378)*$L286","v":1598.7400000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A286,MSG_Generic!AS$8:AS$378)*$L286","v":1575.9700000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A286,MSG_Generic!AT$8:AT$378)*$L286","v":1553.2000000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A286,MSG_Generic!AU$8:AU$378)*$L286","v":1530.4300000000012},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A286,MSG_Generic!AV$8:AV$378)*$L286","v":1507.6600000000012},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A286,MSG_Generic!AW$8:AW$378)*$L286","v":1484.8900000000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A286,MSG_Generic!AX$8:AX$378)*$L286","v":1462.1200000000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A286,MSG_Generic!AY$8:AY$378)*$L286","v":1439.3500000000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A286,MSG_Generic!AZ$8:AZ$378)*$L286","v":1416.5800000000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A286,MSG_Generic!BA$8:BA$378)*$L286","v":1394.0300000000011},1394.0300000000011,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A286,MSG_Generic!BC$8:BC$378)*$L286","v":1267.0900000000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A286,MSG_Generic!BD$8:BD$378)*$L286","v":1140.150000000001},{"$f":"IF(MID($A286,6,1)=\"O\",MID($A286,6,3)&LEFT(VLOOKUP($B286,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A286,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B286,NameConvs!$B$57:$G$69,6,FALSE),MID($A286,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL286,MSG_Fueldata!N$54:N$70)/$E286/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL286,MSG_Fueldata!O$54:O$70)/$E286/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL286,MSG_Fueldata!P$54:P$70)/$E286/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL286,MSG_Fueldata!Q$54:Q$70)/$E286/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL286,MSG_Fueldata!R$54:R$70)/$E286/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL286,MSG_Fueldata!S$54:S$70)/$E286/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL286,MSG_Fueldata!T$54:T$70)/$E286/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL286,MSG_Fueldata!U$54:U$70)/$E286/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL286,MSG_Fueldata!V$54:V$70)/$E286/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL286,MSG_Fueldata!W$54:W$70)/$E286/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL286,MSG_Fueldata!X$54:X$70)/$E286/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL286,MSG_Fueldata!Y$54:Y$70)/$E286/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL286,MSG_Fueldata!Z$54:Z$70)/$E286/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL286,MSG_Fueldata!AA$54:AA$70)/$E286/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL286,MSG_Fueldata!AB$54:AB$70)/$E286/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL286,MSG_Fueldata!AC$54:AC$70)/$E286/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL286,MSG_Fueldata!AD$54:AD$70)/$E286/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL286,MSG_Fueldata!AE$54:AE$70)/$E286/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL286,MSG_Fueldata!AF$54:AF$70)/$E286/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL286,MSG_Fueldata!AG$54:AG$70)/$E286/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL286,MSG_Fueldata!AH$54:AH$70)/$E286/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL286,MSG_Fueldata!AI$54:AI$70)/$E286/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL286,MSG_Fueldata!AJ$54:AJ$70)/$E286/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A80","v":"GHAEPSOLNUPVrt"},"GHA","EPSOLNUPVrt","GHwEPSOLNUPVrt",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A287,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A287,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A287,MSG_Generic!$H$8:$H$378)","v":208.30979729729731},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A287,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A287,MSG_Generic!$L$8:$L$378)","v":20},0.1067814770659507,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C287,Gen_Param_2011!$BA$27:$BA$47)","v":0.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A287,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C287,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Solar PV (roof top)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A287,MSG_Generic!AG$8:AG$378)*$L287","v":2100},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A287,MSG_Generic!AH$8:AH$378)*$L287","v":2022.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A287,MSG_Generic!AI$8:AI$378)*$L287","v":1945},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A287,MSG_Generic!AJ$8:AJ$378)*$L287","v":1867.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A287,MSG_Generic!AK$8:AK$378)*$L287","v":1790},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A287,MSG_Generic!AL$8:AL$378)*$L287","v":1712.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A287,MSG_Generic!AM$8:AM$378)*$L287","v":1679.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A287,MSG_Generic!AN$8:AN$378)*$L287","v":1646.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A287,MSG_Generic!AO$8:AO$378)*$L287","v":1613.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A287,MSG_Generic!AP$8:AP$378)*$L287","v":1580.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A287,MSG_Generic!AQ$8:AQ$378)*$L287","v":1547.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A287,MSG_Generic!AR$8:AR$378)*$L287","v":1526.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A287,MSG_Generic!AS$8:AS$378)*$L287","v":1504.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A287,MSG_Generic!AT$8:AT$378)*$L287","v":1482.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A287,MSG_Generic!AU$8:AU$378)*$L287","v":1461},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A287,MSG_Generic!AV$8:AV$378)*$L287","v":1439.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A287,MSG_Generic!AW$8:AW$378)*$L287","v":1417.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A287,MSG_Generic!AX$8:AX$378)*$L287","v":1395.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A287,MSG_Generic!AY$8:AY$378)*$L287","v":1374.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A287,MSG_Generic!AZ$8:AZ$378)*$L287","v":1352.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A287,MSG_Generic!BA$8:BA$378)*$L287","v":1330.7},1330.7,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A287,MSG_Generic!BC$8:BC$378)*$L287","v":1209.5999999999999},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A287,MSG_Generic!BD$8:BD$378)*$L287","v":1088.4000000000001},{"$f":"IF(MID($A287,6,1)=\"O\",MID($A287,6,3)&LEFT(VLOOKUP($B287,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A287,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B287,NameConvs!$B$57:$G$69,6,FALSE),MID($A287,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL287,MSG_Fueldata!N$54:N$70)/$E287/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL287,MSG_Fueldata!O$54:O$70)/$E287/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL287,MSG_Fueldata!P$54:P$70)/$E287/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL287,MSG_Fueldata!Q$54:Q$70)/$E287/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL287,MSG_Fueldata!R$54:R$70)/$E287/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL287,MSG_Fueldata!S$54:S$70)/$E287/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL287,MSG_Fueldata!T$54:T$70)/$E287/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL287,MSG_Fueldata!U$54:U$70)/$E287/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL287,MSG_Fueldata!V$54:V$70)/$E287/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL287,MSG_Fueldata!W$54:W$70)/$E287/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL287,MSG_Fueldata!X$54:X$70)/$E287/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL287,MSG_Fueldata!Y$54:Y$70)/$E287/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL287,MSG_Fueldata!Z$54:Z$70)/$E287/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL287,MSG_Fueldata!AA$54:AA$70)/$E287/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL287,MSG_Fueldata!AB$54:AB$70)/$E287/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL287,MSG_Fueldata!AC$54:AC$70)/$E287/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL287,MSG_Fueldata!AD$54:AD$70)/$E287/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL287,MSG_Fueldata!AE$54:AE$70)/$E287/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL287,MSG_Fueldata!AF$54:AF$70)/$E287/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL287,MSG_Fueldata!AG$54:AG$70)/$E287/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL287,MSG_Fueldata!AH$54:AH$70)/$E287/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL287,MSG_Fueldata!AI$54:AI$70)/$E287/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL287,MSG_Fueldata!AJ$54:AJ$70)/$E287/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A81","v":"GHAEPSOLNUPVst"},"GHA","EPSOLNUPVst","GHwEPSOLNUPVst",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A288,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A288,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A288,MSG_Generic!$H$8:$H$378)","v":166.66666666666666},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A288,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A288,MSG_Generic!$L$8:$L$378)","v":20},0.1067814770659507,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C288,Gen_Param_2011!$BA$27:$BA$47)","v":0.22500000000000001},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A288,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C288,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Rooftop PV with 1h Battery"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A288,MSG_Generic!AG$8:AG$378)*$L288","v":4257.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A288,MSG_Generic!AH$8:AH$378)*$L288","v":4100.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A288,MSG_Generic!AI$8:AI$378)*$L288","v":3943.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A288,MSG_Generic!AJ$8:AJ$378)*$L288","v":3785.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A288,MSG_Generic!AK$8:AK$378)*$L288","v":3628.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A288,MSG_Generic!AL$8:AL$378)*$L288","v":3471.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A288,MSG_Generic!AM$8:AM$378)*$L288","v":3373.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A288,MSG_Generic!AN$8:AN$378)*$L288","v":3275.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A288,MSG_Generic!AO$8:AO$378)*$L288","v":3177.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A288,MSG_Generic!AP$8:AP$378)*$L288","v":3079},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A288,MSG_Generic!AQ$8:AQ$378)*$L288","v":2981.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A288,MSG_Generic!AR$8:AR$378)*$L288","v":2926.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A288,MSG_Generic!AS$8:AS$378)*$L288","v":2872.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A288,MSG_Generic!AT$8:AT$378)*$L288","v":2817.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A288,MSG_Generic!AU$8:AU$378)*$L288","v":2763.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A288,MSG_Generic!AV$8:AV$378)*$L288","v":2708.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A288,MSG_Generic!AW$8:AW$378)*$L288","v":2654.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A288,MSG_Generic!AX$8:AX$378)*$L288","v":2599.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A288,MSG_Generic!AY$8:AY$378)*$L288","v":2545.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A288,MSG_Generic!AZ$8:AZ$378)*$L288","v":2490.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A288,MSG_Generic!BA$8:BA$378)*$L288","v":2435.6999999999998},2435.6999999999998,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A288,MSG_Generic!BC$8:BC$378)*$L288","v":2214},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A288,MSG_Generic!BD$8:BD$378)*$L288","v":1992.2},{"$f":"IF(MID($A288,6,1)=\"O\",MID($A288,6,3)&LEFT(VLOOKUP($B288,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A288,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B288,NameConvs!$B$57:$G$69,6,FALSE),MID($A288,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL288,MSG_Fueldata!N$54:N$70)/$E288/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL288,MSG_Fueldata!O$54:O$70)/$E288/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL288,MSG_Fueldata!P$54:P$70)/$E288/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL288,MSG_Fueldata!Q$54:Q$70)/$E288/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL288,MSG_Fueldata!R$54:R$70)/$E288/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL288,MSG_Fueldata!S$54:S$70)/$E288/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL288,MSG_Fueldata!T$54:T$70)/$E288/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL288,MSG_Fueldata!U$54:U$70)/$E288/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL288,MSG_Fueldata!V$54:V$70)/$E288/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL288,MSG_Fueldata!W$54:W$70)/$E288/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL288,MSG_Fueldata!X$54:X$70)/$E288/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL288,MSG_Fueldata!Y$54:Y$70)/$E288/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL288,MSG_Fueldata!Z$54:Z$70)/$E288/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL288,MSG_Fueldata!AA$54:AA$70)/$E288/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL288,MSG_Fueldata!AB$54:AB$70)/$E288/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL288,MSG_Fueldata!AC$54:AC$70)/$E288/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL288,MSG_Fueldata!AD$54:AD$70)/$E288/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL288,MSG_Fueldata!AE$54:AE$70)/$E288/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL288,MSG_Fueldata!AF$54:AF$70)/$E288/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL288,MSG_Fueldata!AG$54:AG$70)/$E288/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL288,MSG_Fueldata!AH$54:AH$70)/$E288/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL288,MSG_Fueldata!AI$54:AI$70)/$E288/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL288,MSG_Fueldata!AJ$54:AJ$70)/$E288/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A82","v":"GHAEPSOLNUPVst2"},{"$f":"LEFT(A289,3)","v":"GHA"},{"$f":"RIGHT(A289,LEN(A289)-3)","v":"EPSOLNUPVst2"},{"$f":"LEFT(B289,2)&\"w\"&C289","v":"GHwEPSOLNUPVst2"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A289,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A289,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A289,MSG_Generic!$H$8:$H$378)","v":150},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A289,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A289,MSG_Generic!$L$8:$L$378)","v":20},{"$f":"-PMT(disc_rate,I289,1)/(1+disc_rate)","v":0.1067814770659507},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C289,Gen_Param_2011!$BA$27:$BA$47)","v":0.25},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A289,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C289,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Rooftop PV with 2h Battery"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A289,MSG_Generic!AG$8:AG$378)*$L289","v":6275},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A289,MSG_Generic!AH$8:AH$378)*$L289","v":6043.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A289,MSG_Generic!AI$8:AI$378)*$L289","v":5811.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A289,MSG_Generic!AJ$8:AJ$378)*$L289","v":5579.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A289,MSG_Generic!AK$8:AK$378)*$L289","v":5348.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A289,MSG_Generic!AL$8:AL$378)*$L289","v":5116.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A289,MSG_Generic!AM$8:AM$378)*$L289","v":4971.8999999999996},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A289,MSG_Generic!AN$8:AN$378)*$L289","v":4827.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A289,MSG_Generic!AO$8:AO$378)*$L289","v":4682.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A289,MSG_Generic!AP$8:AP$378)*$L289","v":4538.1000000000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A289,MSG_Generic!AQ$8:AQ$378)*$L289","v":4393.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A289,MSG_Generic!AR$8:AR$378)*$L289","v":4313.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A289,MSG_Generic!AS$8:AS$378)*$L289","v":4232.8999999999996},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A289,MSG_Generic!AT$8:AT$378)*$L289","v":4152.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A289,MSG_Generic!AU$8:AU$378)*$L289","v":4072.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A289,MSG_Generic!AV$8:AV$378)*$L289","v":3991.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A289,MSG_Generic!AW$8:AW$378)*$L289","v":3911.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A289,MSG_Generic!AX$8:AX$378)*$L289","v":3830.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A289,MSG_Generic!AY$8:AY$378)*$L289","v":3750.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A289,MSG_Generic!AZ$8:AZ$378)*$L289","v":3670.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A289,MSG_Generic!BA$8:BA$378)*$L289","v":3590},{"$f":"AH289","v":3590},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A289,MSG_Generic!BC$8:BC$378)*$L289","v":3263.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A289,MSG_Generic!BD$8:BD$378)*$L289","v":2936.3},{"$f":"IF(MID($A289,6,1)=\"O\",MID($A289,6,3)&LEFT(VLOOKUP($B289,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A289,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B289,NameConvs!$B$57:$G$69,6,FALSE),MID($A289,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL289,MSG_Fueldata!N$54:N$70)/$E289/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL289,MSG_Fueldata!O$54:O$70)/$E289/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL289,MSG_Fueldata!P$54:P$70)/$E289/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL289,MSG_Fueldata!Q$54:Q$70)/$E289/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL289,MSG_Fueldata!R$54:R$70)/$E289/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL289,MSG_Fueldata!S$54:S$70)/$E289/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL289,MSG_Fueldata!T$54:T$70)/$E289/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL289,MSG_Fueldata!U$54:U$70)/$E289/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL289,MSG_Fueldata!V$54:V$70)/$E289/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL289,MSG_Fueldata!W$54:W$70)/$E289/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL289,MSG_Fueldata!X$54:X$70)/$E289/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL289,MSG_Fueldata!Y$54:Y$70)/$E289/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL289,MSG_Fueldata!Z$54:Z$70)/$E289/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL289,MSG_Fueldata!AA$54:AA$70)/$E289/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL289,MSG_Fueldata!AB$54:AB$70)/$E289/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL289,MSG_Fueldata!AC$54:AC$70)/$E289/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL289,MSG_Fueldata!AD$54:AD$70)/$E289/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL289,MSG_Fueldata!AE$54:AE$70)/$E289/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL289,MSG_Fueldata!AF$54:AF$70)/$E289/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL289,MSG_Fueldata!AG$54:AG$70)/$E289/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL289,MSG_Fueldata!AH$54:AH$70)/$E289/8.76","v":0},{"$f":"BG289","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL289,MSG_Fueldata!AI$54:AI$70)/$E289/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL289,MSG_Fueldata!AJ$54:AJ$70)/$E289/8.76","v":0},null,{"$f":"(($H289+N289*$J289)/($K289*8.76)+$G289/8.76+AM289+$F289*BL$2)/$M289","v":{"$error":"#VALUE!"}},{"$f":"(($H289+O289*$J289)/($K289*8.76)+$G289/8.76+AN289+$F289*BM$2)/$M289","v":{"$error":"#VALUE!"}},{"$f":"(($H289+P289*$J289)/($K289*8.76)+$G289/8.76+AO289+$F289*BN$2)/$M289","v":{"$error":"#VALUE!"}},{"$f":"(($H289+Q289*$J289)/($K289*8.76)+$G289/8.76+AP289+$F289*BO$2)/$M289","v":{"$error":"#VALUE!"}},{"$f":"(($H289+R289*$J289)/($K289*8.76)+$G289/8.76+AQ289+$F289*BP$2)/$M289","v":{"$error":"#VALUE!"}},{"$f":"(($H289+S289*$J289)/($K289*8.76)+$G289/8.76+AR289+$F289*BQ$2)/$M289","v":{"$error":"#VALUE!"}},{"$f":"(($H289+T289*$J289)/($K289*8.76)+$G289/8.76+AS289+$F289*BR$2)/$M289","v":{"$error":"#VALUE!"}},{"$f":"(($H289+U289*$J289)/($K289*8.76)+$G289/8.76+AT289+$F289*BS$2)/$M289","v":{"$error":"#VALUE!"}},{"$f":"(($H289+V289*$J289)/($K289*8.76)+$G289/8.76+AU289+$F289*BT$2)/$M289","v":{"$error":"#VALUE!"}},{"$f":"(($H289+W289*$J289)/($K289*8.76)+$G289/8.76+AV289+$F289*BU$2)/$M289","v":{"$error":"#VALUE!"}},{"$f":"(($H289+X289*$J289)/($K289*8.76)+$G289/8.76+AW289+$F289*BV$2)/$M289","v":{"$error":"#VALUE!"}},{"$f":"(($H289+Y289*$J289)/($K289*8.76)+$G289/8.76+AX289+$F289*BW$2)/$M289","v":{"$error":"#VALUE!"}},{"$f":"(($H289+Z289*$J289)/($K289*8.76)+$G289/8.76+AY289+$F289*BX$2)/$M289","v":{"$error":"#VALUE!"}},{"$f":"(($H289+AA289*$J289)/($K289*8.76)+$G289/8.76+AZ289+$F289*BY$2)/$M289","v":{"$error":"#VALUE!"}},{"$f":"(($H289+AB289*$J289)/($K289*8.76)+$G289/8.76+BA289+$F289*BZ$2)/$M289","v":{"$error":"#VALUE!"}},{"$f":"(($H289+AC289*$J289)/($K289*8.76)+$G289/8.76+BB289+$F289*CA$2)/$M289","v":{"$error":"#VALUE!"}},{"$f":"(($H289+AD289*$J289)/($K289*8.76)+$G289/8.76+BC289+$F289*CB$2)/$M289","v":{"$error":"#VALUE!"}},{"$f":"(($H289+AE289*$J289)/($K289*8.76)+$G289/8.76+BD289+$F289*CC$2)/$M289","v":{"$error":"#VALUE!"}},{"$f":"(($H289+AF289*$J289)/($K289*8.76)+$G289/8.76+BE289+$F289*CD$2)/$M289","v":{"$error":"#VALUE!"}},{"$f":"(($H289+AG289*$J289)/($K289*8.76)+$G289/8.76+BF289+$F289*CE$2)/$M289","v":{"$error":"#VALUE!"}},{"$f":"(($H289+AH289*$J289)/($K289*8.76)+$G289/8.76+BG289+$F289*CF$2)/$M289","v":{"$error":"#VALUE!"}},{"$f":"(($H289+AI289*$J289)/($K289*8.76)+$G289/8.76+BH289+$F289*CG$2)/$M289","v":{"$error":"#VALUE!"}},{"$f":"(($H289+AJ289*$J289)/($K289*8.76)+$G289/8.76+BI289+$F289*CH$2)/$M289","v":{"$error":"#VALUE!"}},{"$f":"(($H289+AK289*$J289)/($K289*8.76)+$G289/8.76+BJ289+$F289*CI$2)/$M289","v":{"$error":"#VALUE!"}}]
[{"$f":"MSG_Generic!A83","v":"GHAEPSOLNUPVrtru"},"GHA","EPSOLNUPVrtru","GHwEPSOLNUPVrtru",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A290,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A290,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A290,MSG_Generic!$H$8:$H$378)","v":208.30979729729731},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A290,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A290,MSG_Generic!$L$8:$L$378)","v":20},0.1067814770659507,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C290,Gen_Param_2011!$BA$27:$BA$47)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A290,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C290,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Solar PV (roof top - rural)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A290,MSG_Generic!AG$8:AG$378)*$L290","v":2100},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A290,MSG_Generic!AH$8:AH$378)*$L290","v":2022.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A290,MSG_Generic!AI$8:AI$378)*$L290","v":1945},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A290,MSG_Generic!AJ$8:AJ$378)*$L290","v":1867.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A290,MSG_Generic!AK$8:AK$378)*$L290","v":1790},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A290,MSG_Generic!AL$8:AL$378)*$L290","v":1712.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A290,MSG_Generic!AM$8:AM$378)*$L290","v":1679.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A290,MSG_Generic!AN$8:AN$378)*$L290","v":1646.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A290,MSG_Generic!AO$8:AO$378)*$L290","v":1613.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A290,MSG_Generic!AP$8:AP$378)*$L290","v":1580.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A290,MSG_Generic!AQ$8:AQ$378)*$L290","v":1547.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A290,MSG_Generic!AR$8:AR$378)*$L290","v":1526.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A290,MSG_Generic!AS$8:AS$378)*$L290","v":1504.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A290,MSG_Generic!AT$8:AT$378)*$L290","v":1482.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A290,MSG_Generic!AU$8:AU$378)*$L290","v":1461},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A290,MSG_Generic!AV$8:AV$378)*$L290","v":1439.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A290,MSG_Generic!AW$8:AW$378)*$L290","v":1417.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A290,MSG_Generic!AX$8:AX$378)*$L290","v":1395.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A290,MSG_Generic!AY$8:AY$378)*$L290","v":1374.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A290,MSG_Generic!AZ$8:AZ$378)*$L290","v":1352.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A290,MSG_Generic!BA$8:BA$378)*$L290","v":1330.7},1330.7,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A290,MSG_Generic!BC$8:BC$378)*$L290","v":1209.5999999999999},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A290,MSG_Generic!BD$8:BD$378)*$L290","v":1088.4000000000001},{"$f":"IF(MID($A290,6,1)=\"O\",MID($A290,6,3)&LEFT(VLOOKUP($B290,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A290,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B290,NameConvs!$B$57:$G$69,6,FALSE),MID($A290,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL290,MSG_Fueldata!N$54:N$70)/$E290/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL290,MSG_Fueldata!O$54:O$70)/$E290/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL290,MSG_Fueldata!P$54:P$70)/$E290/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL290,MSG_Fueldata!Q$54:Q$70)/$E290/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL290,MSG_Fueldata!R$54:R$70)/$E290/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL290,MSG_Fueldata!S$54:S$70)/$E290/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL290,MSG_Fueldata!T$54:T$70)/$E290/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL290,MSG_Fueldata!U$54:U$70)/$E290/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL290,MSG_Fueldata!V$54:V$70)/$E290/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL290,MSG_Fueldata!W$54:W$70)/$E290/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL290,MSG_Fueldata!X$54:X$70)/$E290/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL290,MSG_Fueldata!Y$54:Y$70)/$E290/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL290,MSG_Fueldata!Z$54:Z$70)/$E290/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL290,MSG_Fueldata!AA$54:AA$70)/$E290/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL290,MSG_Fueldata!AB$54:AB$70)/$E290/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL290,MSG_Fueldata!AC$54:AC$70)/$E290/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL290,MSG_Fueldata!AD$54:AD$70)/$E290/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL290,MSG_Fueldata!AE$54:AE$70)/$E290/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL290,MSG_Fueldata!AF$54:AF$70)/$E290/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL290,MSG_Fueldata!AG$54:AG$70)/$E290/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL290,MSG_Fueldata!AH$54:AH$70)/$E290/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL290,MSG_Fueldata!AI$54:AI$70)/$E290/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL290,MSG_Fueldata!AJ$54:AJ$70)/$E290/8.76","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Generic!A84","v":"GHAEPSOLNUPVstru"},"GHA","EPSOLNUPVstru","GHwEPSOLNUPVstru",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A291,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A291,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A291,MSG_Generic!$H$8:$H$378)","v":166.66666666666666},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A291,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A291,MSG_Generic!$L$8:$L$378)","v":20},0.1067814770659507,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C291,Gen_Param_2011!$BA$27:$BA$47)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A291,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C291,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"PV with 1h Battery (roof top - rural)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A291,MSG_Generic!AG$8:AG$378)*$L291","v":4257.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A291,MSG_Generic!AH$8:AH$378)*$L291","v":4100.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A291,MSG_Generic!AI$8:AI$378)*$L291","v":3943.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A291,MSG_Generic!AJ$8:AJ$378)*$L291","v":3785.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A291,MSG_Generic!AK$8:AK$378)*$L291","v":3628.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A291,MSG_Generic!AL$8:AL$378)*$L291","v":3471.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A291,MSG_Generic!AM$8:AM$378)*$L291","v":3373.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A291,MSG_Generic!AN$8:AN$378)*$L291","v":3275.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A291,MSG_Generic!AO$8:AO$378)*$L291","v":3177.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A291,MSG_Generic!AP$8:AP$378)*$L291","v":3079},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A291,MSG_Generic!AQ$8:AQ$378)*$L291","v":2981.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A291,MSG_Generic!AR$8:AR$378)*$L291","v":2926.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A291,MSG_Generic!AS$8:AS$378)*$L291","v":2872.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A291,MSG_Generic!AT$8:AT$378)*$L291","v":2817.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A291,MSG_Generic!AU$8:AU$378)*$L291","v":2763.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A291,MSG_Generic!AV$8:AV$378)*$L291","v":2708.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A291,MSG_Generic!AW$8:AW$378)*$L291","v":2654.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A291,MSG_Generic!AX$8:AX$378)*$L291","v":2599.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A291,MSG_Generic!AY$8:AY$378)*$L291","v":2545.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A291,MSG_Generic!AZ$8:AZ$378)*$L291","v":2490.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A291,MSG_Generic!BA$8:BA$378)*$L291","v":2435.6999999999998},2435.6999999999998,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A291,MSG_Generic!BC$8:BC$378)*$L291","v":2214},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A291,MSG_Generic!BD$8:BD$378)*$L291","v":1992.2},{"$f":"IF(MID($A291,6,1)=\"O\",MID($A291,6,3)&LEFT(VLOOKUP($B291,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A291,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B291,NameConvs!$B$57:$G$69,6,FALSE),MID($A291,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL291,MSG_Fueldata!N$54:N$70)/$E291/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL291,MSG_Fueldata!O$54:O$70)/$E291/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL291,MSG_Fueldata!P$54:P$70)/$E291/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL291,MSG_Fueldata!Q$54:Q$70)/$E291/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL291,MSG_Fueldata!R$54:R$70)/$E291/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL291,MSG_Fueldata!S$54:S$70)/$E291/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL291,MSG_Fueldata!T$54:T$70)/$E291/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL291,MSG_Fueldata!U$54:U$70)/$E291/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL291,MSG_Fueldata!V$54:V$70)/$E291/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL291,MSG_Fueldata!W$54:W$70)/$E291/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL291,MSG_Fueldata!X$54:X$70)/$E291/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL291,MSG_Fueldata!Y$54:Y$70)/$E291/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL291,MSG_Fueldata!Z$54:Z$70)/$E291/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL291,MSG_Fueldata!AA$54:AA$70)/$E291/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL291,MSG_Fueldata!AB$54:AB$70)/$E291/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL291,MSG_Fueldata!AC$54:AC$70)/$E291/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL291,MSG_Fueldata!AD$54:AD$70)/$E291/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL291,MSG_Fueldata!AE$54:AE$70)/$E291/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL291,MSG_Fueldata!AF$54:AF$70)/$E291/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL291,MSG_Fueldata!AG$54:AG$70)/$E291/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL291,MSG_Fueldata!AH$54:AH$70)/$E291/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL291,MSG_Fueldata!AI$54:AI$70)/$E291/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL291,MSG_Fueldata!AJ$54:AJ$70)/$E291/8.76","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Generic!A85","v":"GHAEPSOLNUPVstru2"},{"$f":"LEFT(A292,3)","v":"GHA"},{"$f":"RIGHT(A292,LEN(A292)-3)","v":"EPSOLNUPVstru2"},{"$f":"LEFT(B292,2)&\"w\"&C292","v":"GHwEPSOLNUPVstru2"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A292,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A292,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A292,MSG_Generic!$H$8:$H$378)","v":150},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A292,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A292,MSG_Generic!$L$8:$L$378)","v":20},{"$f":"-PMT(disc_rate,I292,1)/(1+disc_rate)","v":0.1067814770659507},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C292,Gen_Param_2011!$BA$27:$BA$47)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A292,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C292,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"PV with 2h Battery (roof top - rural)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A292,MSG_Generic!AG$8:AG$378)*$L292","v":6275},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A292,MSG_Generic!AH$8:AH$378)*$L292","v":6043.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A292,MSG_Generic!AI$8:AI$378)*$L292","v":5811.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A292,MSG_Generic!AJ$8:AJ$378)*$L292","v":5579.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A292,MSG_Generic!AK$8:AK$378)*$L292","v":5348.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A292,MSG_Generic!AL$8:AL$378)*$L292","v":5116.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A292,MSG_Generic!AM$8:AM$378)*$L292","v":4971.8999999999996},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A292,MSG_Generic!AN$8:AN$378)*$L292","v":4827.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A292,MSG_Generic!AO$8:AO$378)*$L292","v":4682.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A292,MSG_Generic!AP$8:AP$378)*$L292","v":4538.1000000000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A292,MSG_Generic!AQ$8:AQ$378)*$L292","v":4393.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A292,MSG_Generic!AR$8:AR$378)*$L292","v":4313.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A292,MSG_Generic!AS$8:AS$378)*$L292","v":4232.8999999999996},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A292,MSG_Generic!AT$8:AT$378)*$L292","v":4152.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A292,MSG_Generic!AU$8:AU$378)*$L292","v":4072.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A292,MSG_Generic!AV$8:AV$378)*$L292","v":3991.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A292,MSG_Generic!AW$8:AW$378)*$L292","v":3911.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A292,MSG_Generic!AX$8:AX$378)*$L292","v":3830.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A292,MSG_Generic!AY$8:AY$378)*$L292","v":3750.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A292,MSG_Generic!AZ$8:AZ$378)*$L292","v":3670.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A292,MSG_Generic!BA$8:BA$378)*$L292","v":3590},{"$f":"AH292","v":3590},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A292,MSG_Generic!BC$8:BC$378)*$L292","v":3263.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A292,MSG_Generic!BD$8:BD$378)*$L292","v":2936.3},{"$f":"IF(MID($A292,6,1)=\"O\",MID($A292,6,3)&LEFT(VLOOKUP($B292,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A292,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B292,NameConvs!$B$57:$G$69,6,FALSE),MID($A292,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL292,MSG_Fueldata!N$54:N$70)/$E292/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL292,MSG_Fueldata!O$54:O$70)/$E292/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL292,MSG_Fueldata!P$54:P$70)/$E292/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL292,MSG_Fueldata!Q$54:Q$70)/$E292/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL292,MSG_Fueldata!R$54:R$70)/$E292/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL292,MSG_Fueldata!S$54:S$70)/$E292/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL292,MSG_Fueldata!T$54:T$70)/$E292/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL292,MSG_Fueldata!U$54:U$70)/$E292/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL292,MSG_Fueldata!V$54:V$70)/$E292/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL292,MSG_Fueldata!W$54:W$70)/$E292/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL292,MSG_Fueldata!X$54:X$70)/$E292/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL292,MSG_Fueldata!Y$54:Y$70)/$E292/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL292,MSG_Fueldata!Z$54:Z$70)/$E292/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL292,MSG_Fueldata!AA$54:AA$70)/$E292/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL292,MSG_Fueldata!AB$54:AB$70)/$E292/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL292,MSG_Fueldata!AC$54:AC$70)/$E292/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL292,MSG_Fueldata!AD$54:AD$70)/$E292/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL292,MSG_Fueldata!AE$54:AE$70)/$E292/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL292,MSG_Fueldata!AF$54:AF$70)/$E292/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL292,MSG_Fueldata!AG$54:AG$70)/$E292/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL292,MSG_Fueldata!AH$54:AH$70)/$E292/8.76","v":0},{"$f":"BG292","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL292,MSG_Fueldata!AI$54:AI$70)/$E292/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL292,MSG_Fueldata!AJ$54:AJ$70)/$E292/8.76","v":0},null,{"$f":"(($H292+N292*$J292)/($K292*8.76)+$G292/8.76+AM292+$F292*BL$2)/$M292","v":{"$error":"#DIV/0!"}},{"$f":"(($H292+O292*$J292)/($K292*8.76)+$G292/8.76+AN292+$F292*BM$2)/$M292","v":{"$error":"#DIV/0!"}},{"$f":"(($H292+P292*$J292)/($K292*8.76)+$G292/8.76+AO292+$F292*BN$2)/$M292","v":{"$error":"#DIV/0!"}},{"$f":"(($H292+Q292*$J292)/($K292*8.76)+$G292/8.76+AP292+$F292*BO$2)/$M292","v":{"$error":"#DIV/0!"}},{"$f":"(($H292+R292*$J292)/($K292*8.76)+$G292/8.76+AQ292+$F292*BP$2)/$M292","v":{"$error":"#DIV/0!"}},{"$f":"(($H292+S292*$J292)/($K292*8.76)+$G292/8.76+AR292+$F292*BQ$2)/$M292","v":{"$error":"#DIV/0!"}},{"$f":"(($H292+T292*$J292)/($K292*8.76)+$G292/8.76+AS292+$F292*BR$2)/$M292","v":{"$error":"#DIV/0!"}},{"$f":"(($H292+U292*$J292)/($K292*8.76)+$G292/8.76+AT292+$F292*BS$2)/$M292","v":{"$error":"#DIV/0!"}},{"$f":"(($H292+V292*$J292)/($K292*8.76)+$G292/8.76+AU292+$F292*BT$2)/$M292","v":{"$error":"#DIV/0!"}},{"$f":"(($H292+W292*$J292)/($K292*8.76)+$G292/8.76+AV292+$F292*BU$2)/$M292","v":{"$error":"#DIV/0!"}},{"$f":"(($H292+X292*$J292)/($K292*8.76)+$G292/8.76+AW292+$F292*BV$2)/$M292","v":{"$error":"#DIV/0!"}},{"$f":"(($H292+Y292*$J292)/($K292*8.76)+$G292/8.76+AX292+$F292*BW$2)/$M292","v":{"$error":"#DIV/0!"}},{"$f":"(($H292+Z292*$J292)/($K292*8.76)+$G292/8.76+AY292+$F292*BX$2)/$M292","v":{"$error":"#DIV/0!"}},{"$f":"(($H292+AA292*$J292)/($K292*8.76)+$G292/8.76+AZ292+$F292*BY$2)/$M292","v":{"$error":"#DIV/0!"}},{"$f":"(($H292+AB292*$J292)/($K292*8.76)+$G292/8.76+BA292+$F292*BZ$2)/$M292","v":{"$error":"#DIV/0!"}},{"$f":"(($H292+AC292*$J292)/($K292*8.76)+$G292/8.76+BB292+$F292*CA$2)/$M292","v":{"$error":"#DIV/0!"}},{"$f":"(($H292+AD292*$J292)/($K292*8.76)+$G292/8.76+BC292+$F292*CB$2)/$M292","v":{"$error":"#DIV/0!"}},{"$f":"(($H292+AE292*$J292)/($K292*8.76)+$G292/8.76+BD292+$F292*CC$2)/$M292","v":{"$error":"#DIV/0!"}},{"$f":"(($H292+AF292*$J292)/($K292*8.76)+$G292/8.76+BE292+$F292*CD$2)/$M292","v":{"$error":"#DIV/0!"}},{"$f":"(($H292+AG292*$J292)/($K292*8.76)+$G292/8.76+BF292+$F292*CE$2)/$M292","v":{"$error":"#DIV/0!"}},{"$f":"(($H292+AH292*$J292)/($K292*8.76)+$G292/8.76+BG292+$F292*CF$2)/$M292","v":{"$error":"#DIV/0!"}},{"$f":"(($H292+AI292*$J292)/($K292*8.76)+$G292/8.76+BH292+$F292*CG$2)/$M292","v":{"$error":"#DIV/0!"}},{"$f":"(($H292+AJ292*$J292)/($K292*8.76)+$G292/8.76+BI292+$F292*CH$2)/$M292","v":{"$error":"#DIV/0!"}},{"$f":"(($H292+AK292*$J292)/($K292*8.76)+$G292/8.76+BJ292+$F292*CI$2)/$M292","v":{"$error":"#DIV/0!"}}]
[{"$f":"MSG_Generic!A86","v":"GHAEPTSONUTH"},"GHA","EPTSONUTH","GHwEPTSONUTH",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A293,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A293,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A293,MSG_Generic!$H$8:$H$378)","v":195.62131274131275},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A293,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A293,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C293,Gen_Param_2011!$BA$27:$BA$47)","v":0.35},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A293,MSG_Generic!$Z$8:$Z$378)","v":1.2762750000000012},{"$f":"VLOOKUP(C293,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Solar thermal no storage"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A293,MSG_Generic!AG$8:AG$378)*$L293","v":3828.8250000000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A293,MSG_Generic!AH$8:AH$378)*$L293","v":3720.5968800000032},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A293,MSG_Generic!AI$8:AI$378)*$L293","v":3612.3687600000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A293,MSG_Generic!AJ$8:AJ$378)*$L293","v":3504.1406400000033},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A293,MSG_Generic!AK$8:AK$378)*$L293","v":3395.9125200000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A293,MSG_Generic!AL$8:AL$378)*$L293","v":3287.9396550000029},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A293,MSG_Generic!AM$8:AM$378)*$L293","v":3224.7640425000027},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A293,MSG_Generic!AN$8:AN$378)*$L293","v":3161.5884300000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A293,MSG_Generic!AO$8:AO$378)*$L293","v":3098.4128175000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A293,MSG_Generic!AP$8:AP$378)*$L293","v":3035.2372050000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A293,MSG_Generic!AQ$8:AQ$378)*$L293","v":2972.0615925000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A293,MSG_Generic!AR$8:AR$378)*$L293","v":2917.6922775000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A293,MSG_Generic!AS$8:AS$378)*$L293","v":2863.3229625000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A293,MSG_Generic!AT$8:AT$378)*$L293","v":2808.9536475000027},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A293,MSG_Generic!AU$8:AU$378)*$L293","v":2754.5843325000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A293,MSG_Generic!AV$8:AV$378)*$L293","v":2700.2150175000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A293,MSG_Generic!AW$8:AW$378)*$L293","v":2645.8457025000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A293,MSG_Generic!AX$8:AX$378)*$L293","v":2591.4763875000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A293,MSG_Generic!AY$8:AY$378)*$L293","v":2537.1070725000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A293,MSG_Generic!AZ$8:AZ$378)*$L293","v":2482.7377575000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A293,MSG_Generic!BA$8:BA$378)*$L293","v":2428.3684425000024},2428.3684425000024,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A293,MSG_Generic!BC$8:BC$378)*$L293","v":2207.3176125000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A293,MSG_Generic!BD$8:BD$378)*$L293","v":1986.1391550000019},{"$f":"IF(MID($A293,6,1)=\"O\",MID($A293,6,3)&LEFT(VLOOKUP($B293,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A293,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B293,NameConvs!$B$57:$G$69,6,FALSE),MID($A293,6,3)))","v":"TSO"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL293,MSG_Fueldata!N$54:N$70)/$E293/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL293,MSG_Fueldata!O$54:O$70)/$E293/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL293,MSG_Fueldata!P$54:P$70)/$E293/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL293,MSG_Fueldata!Q$54:Q$70)/$E293/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL293,MSG_Fueldata!R$54:R$70)/$E293/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL293,MSG_Fueldata!S$54:S$70)/$E293/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL293,MSG_Fueldata!T$54:T$70)/$E293/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL293,MSG_Fueldata!U$54:U$70)/$E293/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL293,MSG_Fueldata!V$54:V$70)/$E293/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL293,MSG_Fueldata!W$54:W$70)/$E293/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL293,MSG_Fueldata!X$54:X$70)/$E293/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL293,MSG_Fueldata!Y$54:Y$70)/$E293/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL293,MSG_Fueldata!Z$54:Z$70)/$E293/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL293,MSG_Fueldata!AA$54:AA$70)/$E293/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL293,MSG_Fueldata!AB$54:AB$70)/$E293/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL293,MSG_Fueldata!AC$54:AC$70)/$E293/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL293,MSG_Fueldata!AD$54:AD$70)/$E293/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL293,MSG_Fueldata!AE$54:AE$70)/$E293/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL293,MSG_Fueldata!AF$54:AF$70)/$E293/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL293,MSG_Fueldata!AG$54:AG$70)/$E293/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL293,MSG_Fueldata!AH$54:AH$70)/$E293/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL293,MSG_Fueldata!AI$54:AI$70)/$E293/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL293,MSG_Fueldata!AJ$54:AJ$70)/$E293/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A87","v":"GHAEPTSONUTHst"},"GHA","EPTSONUTHst","GHwEPTSONUTHst",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A294,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A294,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A294,MSG_Generic!$H$8:$H$378)","v":165.92391891891893},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A294,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A294,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C294,Gen_Param_2011!$BA$27:$BA$47)","v":0.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A294,MSG_Generic!$Z$8:$Z$378)","v":1.2762750000000012},{"$f":"VLOOKUP(C294,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Solar thermal with Storage"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A294,MSG_Generic!AG$8:AG$378)*$L294","v":6891.8850000000066},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A294,MSG_Generic!AH$8:AH$378)*$L294","v":6697.1254350000054},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A294,MSG_Generic!AI$8:AI$378)*$L294","v":6502.365870000006},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A294,MSG_Generic!AJ$8:AJ$378)*$L294","v":6307.6063050000057},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A294,MSG_Generic!AK$8:AK$378)*$L294","v":6112.8467400000063},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A294,MSG_Generic!AL$8:AL$378)*$L294","v":5918.3424300000052},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A294,MSG_Generic!AM$8:AM$378)*$L294","v":5777.5692975000047},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A294,MSG_Generic!AN$8:AN$378)*$L294","v":5636.7961650000052},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A294,MSG_Generic!AO$8:AO$378)*$L294","v":5496.0230325000048},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A294,MSG_Generic!AP$8:AP$378)*$L294","v":5355.2499000000053},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A294,MSG_Generic!AQ$8:AQ$378)*$L294","v":5214.6043950000048},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A294,MSG_Generic!AR$8:AR$378)*$L294","v":5119.266652500005},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A294,MSG_Generic!AS$8:AS$378)*$L294","v":5023.9289100000051},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A294,MSG_Generic!AT$8:AT$378)*$L294","v":4928.5911675000043},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A294,MSG_Generic!AU$8:AU$378)*$L294","v":4833.2534250000044},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A294,MSG_Generic!AV$8:AV$378)*$L294","v":4737.9156825000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A294,MSG_Generic!AW$8:AW$378)*$L294","v":4642.5779400000038},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A294,MSG_Generic!AX$8:AX$378)*$L294","v":4547.2401975000039},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A294,MSG_Generic!AY$8:AY$378)*$L294","v":4451.902455000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A294,MSG_Generic!AZ$8:AZ$378)*$L294","v":4356.5647125000041},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A294,MSG_Generic!BA$8:BA$378)*$L294","v":4260.7164600000042},4260.7164600000042,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A294,MSG_Generic!BC$8:BC$378)*$L294","v":3705.0263250000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A294,MSG_Generic!BD$8:BD$378)*$L294","v":3149.2085625000027},{"$f":"IF(MID($A294,6,1)=\"O\",MID($A294,6,3)&LEFT(VLOOKUP($B294,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A294,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B294,NameConvs!$B$57:$G$69,6,FALSE),MID($A294,6,3)))","v":"TSO"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL294,MSG_Fueldata!N$54:N$70)/$E294/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL294,MSG_Fueldata!O$54:O$70)/$E294/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL294,MSG_Fueldata!P$54:P$70)/$E294/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL294,MSG_Fueldata!Q$54:Q$70)/$E294/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL294,MSG_Fueldata!R$54:R$70)/$E294/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL294,MSG_Fueldata!S$54:S$70)/$E294/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL294,MSG_Fueldata!T$54:T$70)/$E294/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL294,MSG_Fueldata!U$54:U$70)/$E294/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL294,MSG_Fueldata!V$54:V$70)/$E294/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL294,MSG_Fueldata!W$54:W$70)/$E294/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL294,MSG_Fueldata!X$54:X$70)/$E294/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL294,MSG_Fueldata!Y$54:Y$70)/$E294/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL294,MSG_Fueldata!Z$54:Z$70)/$E294/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL294,MSG_Fueldata!AA$54:AA$70)/$E294/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL294,MSG_Fueldata!AB$54:AB$70)/$E294/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL294,MSG_Fueldata!AC$54:AC$70)/$E294/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL294,MSG_Fueldata!AD$54:AD$70)/$E294/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL294,MSG_Fueldata!AE$54:AE$70)/$E294/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL294,MSG_Fueldata!AF$54:AF$70)/$E294/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL294,MSG_Fueldata!AG$54:AG$70)/$E294/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL294,MSG_Fueldata!AH$54:AH$70)/$E294/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL294,MSG_Fueldata!AI$54:AI$70)/$E294/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL294,MSG_Fueldata!AJ$54:AJ$70)/$E294/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A88","v":"GHAEPGASNUSO"},"GHA","EPGASNUSO",{"$f":"LEFT(B295,2)&\"w\"&C295","v":"GHwEPGASNUSO"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A295,MSG_Generic!$G$8:$G$378)","v":0.53},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A295,MSG_Generic!$X$8:$X$378)/8.76","v":0.38123546135952441},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A295,MSG_Generic!$H$8:$H$378)","v":165.92391891891893},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A295,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A295,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C295,Gen_Param_2011!$BA$27:$BA$47)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A295,MSG_Generic!$Z$8:$Z$378)","v":1.2762750000000012},{"$f":"VLOOKUP(C295,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Solar thermal with gas co-firing"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A295,MSG_Generic!AG$8:AG$378)*$L295","v":1771.8525825000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A295,MSG_Generic!AH$8:AH$378)*$L295","v":1754.4952425000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A295,MSG_Generic!AI$8:AI$378)*$L295","v":1737.1379025000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A295,MSG_Generic!AJ$8:AJ$378)*$L295","v":1719.7805625000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A295,MSG_Generic!AK$8:AK$378)*$L295","v":1702.4232225000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A295,MSG_Generic!AL$8:AL$378)*$L295","v":1685.0658825000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A295,MSG_Generic!AM$8:AM$378)*$L295","v":1676.7700950000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A295,MSG_Generic!AN$8:AN$378)*$L295","v":1668.4743075000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A295,MSG_Generic!AO$8:AO$378)*$L295","v":1660.1785200000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A295,MSG_Generic!AP$8:AP$378)*$L295","v":1651.8827325000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A295,MSG_Generic!AQ$8:AQ$378)*$L295","v":1643.3316900000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A295,MSG_Generic!AR$8:AR$378)*$L295","v":1635.2911575000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A295,MSG_Generic!AS$8:AS$378)*$L295","v":1627.2506250000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A295,MSG_Generic!AT$8:AT$378)*$L295","v":1619.2100925000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A295,MSG_Generic!AU$8:AU$378)*$L295","v":1611.1695600000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A295,MSG_Generic!AV$8:AV$378)*$L295","v":1603.1290275000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A295,MSG_Generic!AW$8:AW$378)*$L295","v":1595.0884950000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A295,MSG_Generic!AX$8:AX$378)*$L295","v":1587.0479625000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A295,MSG_Generic!AY$8:AY$378)*$L295","v":1579.0074300000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A295,MSG_Generic!AZ$8:AZ$378)*$L295","v":1570.9668975000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A295,MSG_Generic!BA$8:BA$378)*$L295","v":1562.9263650000014},1562.9263650000014,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A295,MSG_Generic!BC$8:BC$378)*$L295","v":1562.9263650000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A295,MSG_Generic!BD$8:BD$378)*$L295","v":1562.9263650000014},{"$f":"IF(MID($A295,6,1)=\"O\",MID($A295,6,3)&LEFT(VLOOKUP($B295,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A295,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B295,NameConvs!$B$57:$G$69,6,FALSE),MID($A295,6,3)))","v":"GASGOA"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL295,MSG_Fueldata!N$54:N$70)/$E295/8.76","v":70.00086154906522},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL295,MSG_Fueldata!O$54:O$70)/$E295/8.76","v":70.862410614284471},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL295,MSG_Fueldata!P$54:P$70)/$E295/8.76","v":71.72395967950375},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL295,MSG_Fueldata!Q$54:Q$70)/$E295/8.76","v":72.585508744723015},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL295,MSG_Fueldata!R$54:R$70)/$E295/8.76","v":73.44705780994228},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL295,MSG_Fueldata!S$54:S$70)/$E295/8.76","v":74.308606875161544},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL295,MSG_Fueldata!T$54:T$70)/$E295/8.76","v":75.170155940380795},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL295,MSG_Fueldata!U$54:U$70)/$E295/8.76","v":76.031705005600074},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL295,MSG_Fueldata!V$54:V$70)/$E295/8.76","v":76.893254070819339},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL295,MSG_Fueldata!W$54:W$70)/$E295/8.76","v":77.754803136038589},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL295,MSG_Fueldata!X$54:X$70)/$E295/8.76","v":78.616352201257868},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL295,MSG_Fueldata!Y$54:Y$70)/$E295/8.76","v":79.908675799086765},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL295,MSG_Fueldata!Z$54:Z$70)/$E295/8.76","v":81.200999396915662},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL295,MSG_Fueldata!AA$54:AA$70)/$E295/8.76","v":82.493322994744545},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL295,MSG_Fueldata!AB$54:AB$70)/$E295/8.76","v":83.785646592573443},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL295,MSG_Fueldata!AC$54:AC$70)/$E295/8.76","v":85.07797019040234},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL295,MSG_Fueldata!AD$54:AD$70)/$E295/8.76","v":86.370293788231237},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL295,MSG_Fueldata!AE$54:AE$70)/$E295/8.76","v":87.662617386060134},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL295,MSG_Fueldata!AF$54:AF$70)/$E295/8.76","v":88.954940983889031},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL295,MSG_Fueldata!AG$54:AG$70)/$E295/8.76","v":90.247264581717928},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL295,MSG_Fueldata!AH$54:AH$70)/$E295/8.76","v":91.539588179546826},91.539588179546826,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL295,MSG_Fueldata!AI$54:AI$70)/$E295/8.76","v":91.539588179546826},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL295,MSG_Fueldata!AJ$54:AJ$70)/$E295/8.76","v":91.539588179546826},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A93","v":"GUIEPODSNU"},"GUI","EPODSNU","GUwEPODSNU",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A296,MSG_Generic!$G$8:$G$378)","v":0.35},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A296,MSG_Generic!$X$8:$X$378)/8.76","v":0.76186285714285706},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A296,MSG_Generic!$H$8:$H$378)","v":148.91999999999999},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A296,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A296,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C296,Gen_Param_2011!$BA$27:$BA$47)","v":0.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A296,MSG_Generic!$Z$8:$Z$378)","v":1.100000000000001},{"$f":"VLOOKUP(C296,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Diesel Centralized"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A296,MSG_Generic!AG$8:AG$378)*$L296","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A296,MSG_Generic!AH$8:AH$378)*$L296","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A296,MSG_Generic!AI$8:AI$378)*$L296","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A296,MSG_Generic!AJ$8:AJ$378)*$L296","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A296,MSG_Generic!AK$8:AK$378)*$L296","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A296,MSG_Generic!AL$8:AL$378)*$L296","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A296,MSG_Generic!AM$8:AM$378)*$L296","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A296,MSG_Generic!AN$8:AN$378)*$L296","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A296,MSG_Generic!AO$8:AO$378)*$L296","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A296,MSG_Generic!AP$8:AP$378)*$L296","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A296,MSG_Generic!AQ$8:AQ$378)*$L296","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A296,MSG_Generic!AR$8:AR$378)*$L296","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A296,MSG_Generic!AS$8:AS$378)*$L296","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A296,MSG_Generic!AT$8:AT$378)*$L296","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A296,MSG_Generic!AU$8:AU$378)*$L296","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A296,MSG_Generic!AV$8:AV$378)*$L296","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A296,MSG_Generic!AW$8:AW$378)*$L296","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A296,MSG_Generic!AX$8:AX$378)*$L296","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A296,MSG_Generic!AY$8:AY$378)*$L296","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A296,MSG_Generic!AZ$8:AZ$378)*$L296","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A296,MSG_Generic!BA$8:BA$378)*$L296","v":1177.0000000000011},1177.0000000000011,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A296,MSG_Generic!BC$8:BC$378)*$L296","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A296,MSG_Generic!BD$8:BD$378)*$L296","v":1177.0000000000011},{"$f":"IF(MID($A296,6,1)=\"O\",MID($A296,6,3)&LEFT(VLOOKUP($B296,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A296,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B296,NameConvs!$B$57:$G$69,6,FALSE),MID($A296,6,3)))","v":"ODSC"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL296,MSG_Fueldata!N$54:N$70)/$E296/8.76","v":225.37508153946513},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL296,MSG_Fueldata!O$54:O$70)/$E296/8.76","v":229.94129158512723},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL296,MSG_Fueldata!P$54:P$70)/$E296/8.76","v":234.50750163078931},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL296,MSG_Fueldata!Q$54:Q$70)/$E296/8.76","v":239.07371167645141},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL296,MSG_Fueldata!R$54:R$70)/$E296/8.76","v":243.63992172211351},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL296,MSG_Fueldata!S$54:S$70)/$E296/8.76","v":248.20613176777559},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL296,MSG_Fueldata!T$54:T$70)/$E296/8.76","v":252.77234181343769},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL296,MSG_Fueldata!U$54:U$70)/$E296/8.76","v":257.33855185909982},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL296,MSG_Fueldata!V$54:V$70)/$E296/8.76","v":261.90476190476193},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL296,MSG_Fueldata!W$54:W$70)/$E296/8.76","v":266.47097195042403},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL296,MSG_Fueldata!X$54:X$70)/$E296/8.76","v":270.71102413568167},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL296,MSG_Fueldata!Y$54:Y$70)/$E296/8.76","v":273.97260273972603},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL296,MSG_Fueldata!Z$54:Z$70)/$E296/8.76","v":277.23418134377044},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL296,MSG_Fueldata!AA$54:AA$70)/$E296/8.76","v":280.49575994781475},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL296,MSG_Fueldata!AB$54:AB$70)/$E296/8.76","v":283.75733855185911},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL296,MSG_Fueldata!AC$54:AC$70)/$E296/8.76","v":287.01891715590347},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL296,MSG_Fueldata!AD$54:AD$70)/$E296/8.76","v":290.28049575994783},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL296,MSG_Fueldata!AE$54:AE$70)/$E296/8.76","v":293.54207436399219},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL296,MSG_Fueldata!AF$54:AF$70)/$E296/8.76","v":296.80365296803654},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL296,MSG_Fueldata!AG$54:AG$70)/$E296/8.76","v":300.0652315720809},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL296,MSG_Fueldata!AH$54:AH$70)/$E296/8.76","v":303.97912589693414},{"$f":"BG296","v":303.97912589693414},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL296,MSG_Fueldata!AI$54:AI$70)/$E296/8.76","v":303.97912589693414},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL296,MSG_Fueldata!AJ$54:AJ$70)/$E296/8.76","v":303.97912589693414},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A94","v":"GUIEPODSNUind"},{"$f":"LEFT(A297,3)","v":"GUI"},{"$f":"RIGHT(A297,LEN(A297)-3)","v":"EPODSNUind"},{"$f":"LEFT(B297,2)&\"w\"&C297","v":"GUwEPODSNUind"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A297,MSG_Generic!$G$8:$G$378)","v":0.35},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A297,MSG_Generic!$X$8:$X$378)/8.76","v":0.76186285714285706},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A297,MSG_Generic!$H$8:$H$378)","v":484.86599999999999},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A297,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A297,MSG_Generic!$L$8:$L$378)","v":20},{"$f":"-PMT(disc_rate,I297,1)/(1+disc_rate)","v":0.1067814770659507},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C297,Gen_Param_2011!$BA$27:$BA$47)","v":0.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A297,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C297,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Diesel 100 kW system (industry)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A297,MSG_Generic!AG$8:AG$378)*$L297","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A297,MSG_Generic!AH$8:AH$378)*$L297","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A297,MSG_Generic!AI$8:AI$378)*$L297","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A297,MSG_Generic!AJ$8:AJ$378)*$L297","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A297,MSG_Generic!AK$8:AK$378)*$L297","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A297,MSG_Generic!AL$8:AL$378)*$L297","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A297,MSG_Generic!AM$8:AM$378)*$L297","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A297,MSG_Generic!AN$8:AN$378)*$L297","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A297,MSG_Generic!AO$8:AO$378)*$L297","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A297,MSG_Generic!AP$8:AP$378)*$L297","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A297,MSG_Generic!AQ$8:AQ$378)*$L297","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A297,MSG_Generic!AR$8:AR$378)*$L297","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A297,MSG_Generic!AS$8:AS$378)*$L297","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A297,MSG_Generic!AT$8:AT$378)*$L297","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A297,MSG_Generic!AU$8:AU$378)*$L297","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A297,MSG_Generic!AV$8:AV$378)*$L297","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A297,MSG_Generic!AW$8:AW$378)*$L297","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A297,MSG_Generic!AX$8:AX$378)*$L297","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A297,MSG_Generic!AY$8:AY$378)*$L297","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A297,MSG_Generic!AZ$8:AZ$378)*$L297","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A297,MSG_Generic!BA$8:BA$378)*$L297","v":658.7},{"$f":"AH297","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A297,MSG_Generic!BC$8:BC$378)*$L297","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A297,MSG_Generic!BD$8:BD$378)*$L297","v":658.7},{"$f":"IF(MID($A297,6,1)=\"O\",MID($A297,6,3)&LEFT(VLOOKUP($B297,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A297,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B297,NameConvs!$B$57:$G$69,6,FALSE),MID($A297,6,3)))","v":"ODSC"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL297,MSG_Fueldata!N$54:N$70)/$E297/8.76","v":225.37508153946513},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL297,MSG_Fueldata!O$54:O$70)/$E297/8.76","v":229.94129158512723},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL297,MSG_Fueldata!P$54:P$70)/$E297/8.76","v":234.50750163078931},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL297,MSG_Fueldata!Q$54:Q$70)/$E297/8.76","v":239.07371167645141},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL297,MSG_Fueldata!R$54:R$70)/$E297/8.76","v":243.63992172211351},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL297,MSG_Fueldata!S$54:S$70)/$E297/8.76","v":248.20613176777559},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL297,MSG_Fueldata!T$54:T$70)/$E297/8.76","v":252.77234181343769},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL297,MSG_Fueldata!U$54:U$70)/$E297/8.76","v":257.33855185909982},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL297,MSG_Fueldata!V$54:V$70)/$E297/8.76","v":261.90476190476193},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL297,MSG_Fueldata!W$54:W$70)/$E297/8.76","v":266.47097195042403},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL297,MSG_Fueldata!X$54:X$70)/$E297/8.76","v":270.71102413568167},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL297,MSG_Fueldata!Y$54:Y$70)/$E297/8.76","v":273.97260273972603},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL297,MSG_Fueldata!Z$54:Z$70)/$E297/8.76","v":277.23418134377044},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL297,MSG_Fueldata!AA$54:AA$70)/$E297/8.76","v":280.49575994781475},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL297,MSG_Fueldata!AB$54:AB$70)/$E297/8.76","v":283.75733855185911},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL297,MSG_Fueldata!AC$54:AC$70)/$E297/8.76","v":287.01891715590347},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL297,MSG_Fueldata!AD$54:AD$70)/$E297/8.76","v":290.28049575994783},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL297,MSG_Fueldata!AE$54:AE$70)/$E297/8.76","v":293.54207436399219},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL297,MSG_Fueldata!AF$54:AF$70)/$E297/8.76","v":296.80365296803654},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL297,MSG_Fueldata!AG$54:AG$70)/$E297/8.76","v":300.0652315720809},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL297,MSG_Fueldata!AH$54:AH$70)/$E297/8.76","v":303.97912589693414},{"$f":"BG297","v":303.97912589693414},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL297,MSG_Fueldata!AI$54:AI$70)/$E297/8.76","v":303.97912589693414},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL297,MSG_Fueldata!AJ$54:AJ$70)/$E297/8.76","v":303.97912589693414},null,{"$f":"(($H297+N297*$J297)/($K297*8.76)+$G297/8.76+AM297+$F297*BL$2)/$M297","v":{"$error":"#VALUE!"}},{"$f":"(($H297+O297*$J297)/($K297*8.76)+$G297/8.76+AN297+$F297*BM$2)/$M297","v":{"$error":"#VALUE!"}},{"$f":"(($H297+P297*$J297)/($K297*8.76)+$G297/8.76+AO297+$F297*BN$2)/$M297","v":{"$error":"#VALUE!"}},{"$f":"(($H297+Q297*$J297)/($K297*8.76)+$G297/8.76+AP297+$F297*BO$2)/$M297","v":{"$error":"#VALUE!"}},{"$f":"(($H297+R297*$J297)/($K297*8.76)+$G297/8.76+AQ297+$F297*BP$2)/$M297","v":{"$error":"#VALUE!"}},{"$f":"(($H297+S297*$J297)/($K297*8.76)+$G297/8.76+AR297+$F297*BQ$2)/$M297","v":{"$error":"#VALUE!"}},{"$f":"(($H297+T297*$J297)/($K297*8.76)+$G297/8.76+AS297+$F297*BR$2)/$M297","v":{"$error":"#VALUE!"}},{"$f":"(($H297+U297*$J297)/($K297*8.76)+$G297/8.76+AT297+$F297*BS$2)/$M297","v":{"$error":"#VALUE!"}},{"$f":"(($H297+V297*$J297)/($K297*8.76)+$G297/8.76+AU297+$F297*BT$2)/$M297","v":{"$error":"#VALUE!"}},{"$f":"(($H297+W297*$J297)/($K297*8.76)+$G297/8.76+AV297+$F297*BU$2)/$M297","v":{"$error":"#VALUE!"}},{"$f":"(($H297+X297*$J297)/($K297*8.76)+$G297/8.76+AW297+$F297*BV$2)/$M297","v":{"$error":"#VALUE!"}},{"$f":"(($H297+Y297*$J297)/($K297*8.76)+$G297/8.76+AX297+$F297*BW$2)/$M297","v":{"$error":"#VALUE!"}},{"$f":"(($H297+Z297*$J297)/($K297*8.76)+$G297/8.76+AY297+$F297*BX$2)/$M297","v":{"$error":"#VALUE!"}},{"$f":"(($H297+AA297*$J297)/($K297*8.76)+$G297/8.76+AZ297+$F297*BY$2)/$M297","v":{"$error":"#VALUE!"}},{"$f":"(($H297+AB297*$J297)/($K297*8.76)+$G297/8.76+BA297+$F297*BZ$2)/$M297","v":{"$error":"#VALUE!"}},{"$f":"(($H297+AC297*$J297)/($K297*8.76)+$G297/8.76+BB297+$F297*CA$2)/$M297","v":{"$error":"#VALUE!"}},{"$f":"(($H297+AD297*$J297)/($K297*8.76)+$G297/8.76+BC297+$F297*CB$2)/$M297","v":{"$error":"#VALUE!"}},{"$f":"(($H297+AE297*$J297)/($K297*8.76)+$G297/8.76+BD297+$F297*CC$2)/$M297","v":{"$error":"#VALUE!"}},{"$f":"(($H297+AF297*$J297)/($K297*8.76)+$G297/8.76+BE297+$F297*CD$2)/$M297","v":{"$error":"#VALUE!"}},{"$f":"(($H297+AG297*$J297)/($K297*8.76)+$G297/8.76+BF297+$F297*CE$2)/$M297","v":{"$error":"#VALUE!"}},{"$f":"(($H297+AH297*$J297)/($K297*8.76)+$G297/8.76+BG297+$F297*CF$2)/$M297","v":{"$error":"#VALUE!"}},{"$f":"(($H297+AI297*$J297)/($K297*8.76)+$G297/8.76+BH297+$F297*CG$2)/$M297","v":{"$error":"#VALUE!"}},{"$f":"(($H297+AJ297*$J297)/($K297*8.76)+$G297/8.76+BI297+$F297*CH$2)/$M297","v":{"$error":"#VALUE!"}},{"$f":"(($H297+AK297*$J297)/($K297*8.76)+$G297/8.76+BJ297+$F297*CI$2)/$M297","v":{"$error":"#VALUE!"}}]
[{"$f":"MSG_Generic!A95","v":"GUIEPODSNUurb"},"GUI","EPODSNUurb","GUwEPODSNUurb",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A298,MSG_Generic!$G$8:$G$378)","v":0.16},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A298,MSG_Generic!$X$8:$X$378)/8.76","v":1.6665749999999997},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A298,MSG_Generic!$H$8:$H$378)","v":290.9196},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A298,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A298,MSG_Generic!$L$8:$L$378)","v":10},0.14795035898410144,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C298,Gen_Param_2011!$BA$27:$BA$47)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A298,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C298,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Diesel/Gasoline 1kW system (Urban)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A298,MSG_Generic!AG$8:AG$378)*$L298","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A298,MSG_Generic!AH$8:AH$378)*$L298","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A298,MSG_Generic!AI$8:AI$378)*$L298","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A298,MSG_Generic!AJ$8:AJ$378)*$L298","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A298,MSG_Generic!AK$8:AK$378)*$L298","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A298,MSG_Generic!AL$8:AL$378)*$L298","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A298,MSG_Generic!AM$8:AM$378)*$L298","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A298,MSG_Generic!AN$8:AN$378)*$L298","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A298,MSG_Generic!AO$8:AO$378)*$L298","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A298,MSG_Generic!AP$8:AP$378)*$L298","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A298,MSG_Generic!AQ$8:AQ$378)*$L298","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A298,MSG_Generic!AR$8:AR$378)*$L298","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A298,MSG_Generic!AS$8:AS$378)*$L298","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A298,MSG_Generic!AT$8:AT$378)*$L298","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A298,MSG_Generic!AU$8:AU$378)*$L298","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A298,MSG_Generic!AV$8:AV$378)*$L298","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A298,MSG_Generic!AW$8:AW$378)*$L298","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A298,MSG_Generic!AX$8:AX$378)*$L298","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A298,MSG_Generic!AY$8:AY$378)*$L298","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A298,MSG_Generic!AZ$8:AZ$378)*$L298","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A298,MSG_Generic!BA$8:BA$378)*$L298","v":691.9},691.9,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A298,MSG_Generic!BC$8:BC$378)*$L298","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A298,MSG_Generic!BD$8:BD$378)*$L298","v":691.9},{"$f":"IF(MID($A298,6,1)=\"O\",MID($A298,6,3)&LEFT(VLOOKUP($B298,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A298,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B298,NameConvs!$B$57:$G$69,6,FALSE),MID($A298,6,3)))","v":"ODSC"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL298,MSG_Fueldata!N$54:N$70)/$E298/8.76","v":493.00799086757991},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL298,MSG_Fueldata!O$54:O$70)/$E298/8.76","v":502.99657534246575},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL298,MSG_Fueldata!P$54:P$70)/$E298/8.76","v":512.98515981735159},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL298,MSG_Fueldata!Q$54:Q$70)/$E298/8.76","v":522.97374429223748},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL298,MSG_Fueldata!R$54:R$70)/$E298/8.76","v":532.96232876712327},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL298,MSG_Fueldata!S$54:S$70)/$E298/8.76","v":542.95091324200916},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL298,MSG_Fueldata!T$54:T$70)/$E298/8.76","v":552.93949771689495},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL298,MSG_Fueldata!U$54:U$70)/$E298/8.76","v":562.92808219178085},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL298,MSG_Fueldata!V$54:V$70)/$E298/8.76","v":572.91666666666663},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL298,MSG_Fueldata!W$54:W$70)/$E298/8.76","v":582.90525114155253},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL298,MSG_Fueldata!X$54:X$70)/$E298/8.76","v":592.18036529680364},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL298,MSG_Fueldata!Y$54:Y$70)/$E298/8.76","v":599.31506849315065},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL298,MSG_Fueldata!Z$54:Z$70)/$E298/8.76","v":606.44977168949777},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL298,MSG_Fueldata!AA$54:AA$70)/$E298/8.76","v":613.58447488584477},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL298,MSG_Fueldata!AB$54:AB$70)/$E298/8.76","v":620.71917808219177},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL298,MSG_Fueldata!AC$54:AC$70)/$E298/8.76","v":627.85388127853878},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL298,MSG_Fueldata!AD$54:AD$70)/$E298/8.76","v":634.9885844748859},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL298,MSG_Fueldata!AE$54:AE$70)/$E298/8.76","v":642.1232876712329},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL298,MSG_Fueldata!AF$54:AF$70)/$E298/8.76","v":649.25799086757991},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL298,MSG_Fueldata!AG$54:AG$70)/$E298/8.76","v":656.39269406392691},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL298,MSG_Fueldata!AH$54:AH$70)/$E298/8.76","v":664.95433789954336},664.95433789954336,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL298,MSG_Fueldata!AI$54:AI$70)/$E298/8.76","v":664.95433789954336},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL298,MSG_Fueldata!AJ$54:AJ$70)/$E298/8.76","v":664.95433789954336},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Generic!A96","v":"GUIEPODSNUrur"},"GUI","EPODSNUrur","GUwEPODSNUrur",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A299,MSG_Generic!$G$8:$G$378)","v":0.16},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A299,MSG_Generic!$X$8:$X$378)/8.76","v":1.6665749999999997},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A299,MSG_Generic!$H$8:$H$378)","v":290.9196},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A299,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A299,MSG_Generic!$L$8:$L$378)","v":10},0.14795035898410144,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C299,Gen_Param_2011!$BA$27:$BA$47)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A299,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C299,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Diesel/Gasoline 1kW system (Rural)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A299,MSG_Generic!AG$8:AG$378)*$L299","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A299,MSG_Generic!AH$8:AH$378)*$L299","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A299,MSG_Generic!AI$8:AI$378)*$L299","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A299,MSG_Generic!AJ$8:AJ$378)*$L299","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A299,MSG_Generic!AK$8:AK$378)*$L299","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A299,MSG_Generic!AL$8:AL$378)*$L299","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A299,MSG_Generic!AM$8:AM$378)*$L299","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A299,MSG_Generic!AN$8:AN$378)*$L299","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A299,MSG_Generic!AO$8:AO$378)*$L299","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A299,MSG_Generic!AP$8:AP$378)*$L299","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A299,MSG_Generic!AQ$8:AQ$378)*$L299","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A299,MSG_Generic!AR$8:AR$378)*$L299","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A299,MSG_Generic!AS$8:AS$378)*$L299","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A299,MSG_Generic!AT$8:AT$378)*$L299","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A299,MSG_Generic!AU$8:AU$378)*$L299","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A299,MSG_Generic!AV$8:AV$378)*$L299","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A299,MSG_Generic!AW$8:AW$378)*$L299","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A299,MSG_Generic!AX$8:AX$378)*$L299","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A299,MSG_Generic!AY$8:AY$378)*$L299","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A299,MSG_Generic!AZ$8:AZ$378)*$L299","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A299,MSG_Generic!BA$8:BA$378)*$L299","v":691.9},691.9,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A299,MSG_Generic!BC$8:BC$378)*$L299","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A299,MSG_Generic!BD$8:BD$378)*$L299","v":691.9},{"$f":"IF(MID($A299,6,1)=\"O\",MID($A299,6,3)&LEFT(VLOOKUP($B299,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A299,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B299,NameConvs!$B$57:$G$69,6,FALSE),MID($A299,6,3)))","v":"ODSC"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL299,MSG_Fueldata!N$54:N$70)/$E299/8.76","v":493.00799086757991},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL299,MSG_Fueldata!O$54:O$70)/$E299/8.76","v":502.99657534246575},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL299,MSG_Fueldata!P$54:P$70)/$E299/8.76","v":512.98515981735159},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL299,MSG_Fueldata!Q$54:Q$70)/$E299/8.76","v":522.97374429223748},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL299,MSG_Fueldata!R$54:R$70)/$E299/8.76","v":532.96232876712327},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL299,MSG_Fueldata!S$54:S$70)/$E299/8.76","v":542.95091324200916},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL299,MSG_Fueldata!T$54:T$70)/$E299/8.76","v":552.93949771689495},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL299,MSG_Fueldata!U$54:U$70)/$E299/8.76","v":562.92808219178085},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL299,MSG_Fueldata!V$54:V$70)/$E299/8.76","v":572.91666666666663},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL299,MSG_Fueldata!W$54:W$70)/$E299/8.76","v":582.90525114155253},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL299,MSG_Fueldata!X$54:X$70)/$E299/8.76","v":592.18036529680364},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL299,MSG_Fueldata!Y$54:Y$70)/$E299/8.76","v":599.31506849315065},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL299,MSG_Fueldata!Z$54:Z$70)/$E299/8.76","v":606.44977168949777},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL299,MSG_Fueldata!AA$54:AA$70)/$E299/8.76","v":613.58447488584477},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL299,MSG_Fueldata!AB$54:AB$70)/$E299/8.76","v":620.71917808219177},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL299,MSG_Fueldata!AC$54:AC$70)/$E299/8.76","v":627.85388127853878},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL299,MSG_Fueldata!AD$54:AD$70)/$E299/8.76","v":634.9885844748859},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL299,MSG_Fueldata!AE$54:AE$70)/$E299/8.76","v":642.1232876712329},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL299,MSG_Fueldata!AF$54:AF$70)/$E299/8.76","v":649.25799086757991},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL299,MSG_Fueldata!AG$54:AG$70)/$E299/8.76","v":656.39269406392691},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL299,MSG_Fueldata!AH$54:AH$70)/$E299/8.76","v":664.95433789954336},664.95433789954336,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL299,MSG_Fueldata!AI$54:AI$70)/$E299/8.76","v":664.95433789954336},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL299,MSG_Fueldata!AJ$54:AJ$70)/$E299/8.76","v":664.95433789954336},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Generic!A97","v":"GUIEPOHFNU"},{"$f":"LEFT(A300,3)","v":"GUI"},{"$f":"RIGHT(A300,LEN(A300)-3)","v":"EPOHFNU"},"GUwEPOHFNU",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A300,MSG_Generic!$G$8:$G$378)","v":0.35},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A300,MSG_Generic!$X$8:$X$378)/8.76","v":0.8297485714285715},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A300,MSG_Generic!$H$8:$H$378)","v":131.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A300,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A300,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C300,Gen_Param_2011!$BA$27:$BA$47)","v":0.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A300,MSG_Generic!$Z$8:$Z$378)","v":1.1550000000000011},{"$f":"VLOOKUP(C300,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"HFO"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A300,MSG_Generic!AG$8:AG$378)*$L300","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A300,MSG_Generic!AH$8:AH$378)*$L300","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A300,MSG_Generic!AI$8:AI$378)*$L300","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A300,MSG_Generic!AJ$8:AJ$378)*$L300","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A300,MSG_Generic!AK$8:AK$378)*$L300","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A300,MSG_Generic!AL$8:AL$378)*$L300","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A300,MSG_Generic!AM$8:AM$378)*$L300","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A300,MSG_Generic!AN$8:AN$378)*$L300","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A300,MSG_Generic!AO$8:AO$378)*$L300","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A300,MSG_Generic!AP$8:AP$378)*$L300","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A300,MSG_Generic!AQ$8:AQ$378)*$L300","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A300,MSG_Generic!AR$8:AR$378)*$L300","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A300,MSG_Generic!AS$8:AS$378)*$L300","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A300,MSG_Generic!AT$8:AT$378)*$L300","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A300,MSG_Generic!AU$8:AU$378)*$L300","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A300,MSG_Generic!AV$8:AV$378)*$L300","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A300,MSG_Generic!AW$8:AW$378)*$L300","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A300,MSG_Generic!AX$8:AX$378)*$L300","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A300,MSG_Generic!AY$8:AY$378)*$L300","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A300,MSG_Generic!AZ$8:AZ$378)*$L300","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A300,MSG_Generic!BA$8:BA$378)*$L300","v":1559.2500000000016},1559.2500000000016,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A300,MSG_Generic!BC$8:BC$378)*$L300","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A300,MSG_Generic!BD$8:BD$378)*$L300","v":1559.2500000000016},{"$f":"IF(MID($A300,6,1)=\"O\",MID($A300,6,3)&LEFT(VLOOKUP($B300,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A300,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B300,NameConvs!$B$57:$G$69,6,FALSE),MID($A300,6,3)))","v":"OHFC"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL300,MSG_Fueldata!N$54:N$70)/$E300/8.76","v":132.74624918460535},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL300,MSG_Fueldata!O$54:O$70)/$E300/8.76","v":135.42074363992171},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL300,MSG_Fueldata!P$54:P$70)/$E300/8.76","v":138.0952380952381},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL300,MSG_Fueldata!Q$54:Q$70)/$E300/8.76","v":140.76973255055449},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL300,MSG_Fueldata!R$54:R$70)/$E300/8.76","v":143.44422700587086},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL300,MSG_Fueldata!S$54:S$70)/$E300/8.76","v":146.11872146118722},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL300,MSG_Fueldata!T$54:T$70)/$E300/8.76","v":148.79321591650361},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL300,MSG_Fueldata!U$54:U$70)/$E300/8.76","v":151.46771037181998},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL300,MSG_Fueldata!V$54:V$70)/$E300/8.76","v":154.14220482713637},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL300,MSG_Fueldata!W$54:W$70)/$E300/8.76","v":156.81669928245273},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL300,MSG_Fueldata!X$54:X$70)/$E300/8.76","v":159.28571428571428},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL300,MSG_Fueldata!Y$54:Y$70)/$E300/8.76","v":161.23939986953687},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL300,MSG_Fueldata!Z$54:Z$70)/$E300/8.76","v":163.19308545335943},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL300,MSG_Fueldata!AA$54:AA$70)/$E300/8.76","v":165.14677103718199},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL300,MSG_Fueldata!AB$54:AB$70)/$E300/8.76","v":167.10045662100458},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL300,MSG_Fueldata!AC$54:AC$70)/$E300/8.76","v":169.05414220482717},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL300,MSG_Fueldata!AD$54:AD$70)/$E300/8.76","v":171.00782778864971},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL300,MSG_Fueldata!AE$54:AE$70)/$E300/8.76","v":172.96151337247227},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL300,MSG_Fueldata!AF$54:AF$70)/$E300/8.76","v":174.91519895629483},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL300,MSG_Fueldata!AG$54:AG$70)/$E300/8.76","v":176.86888454011742},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL300,MSG_Fueldata!AH$54:AH$70)/$E300/8.76","v":179.23679060665361},179.23679060665361,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL300,MSG_Fueldata!AI$54:AI$70)/$E300/8.76","v":179.23679060665361},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL300,MSG_Fueldata!AJ$54:AJ$70)/$E300/8.76","v":179.23679060665361},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A98","v":"GUIEPGASNUOC"},"GUI","EPGASNUOC","GUwEPGASNUOC",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A301,MSG_Generic!$G$8:$G$378)","v":0.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A301,MSG_Generic!$X$8:$X$378)/8.76","v":0.67351598173515992},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A301,MSG_Generic!$H$8:$H$378)","v":174.52959194488608},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A301,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A301,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C301,Gen_Param_2011!$BA$27:$BA$47)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A301,MSG_Generic!$Z$8:$Z$378)","v":1.1550000000000011},{"$f":"VLOOKUP(C301,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"OCGT"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A301,MSG_Generic!AG$8:AG$378)*$L301","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A301,MSG_Generic!AH$8:AH$378)*$L301","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A301,MSG_Generic!AI$8:AI$378)*$L301","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A301,MSG_Generic!AJ$8:AJ$378)*$L301","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A301,MSG_Generic!AK$8:AK$378)*$L301","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A301,MSG_Generic!AL$8:AL$378)*$L301","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A301,MSG_Generic!AM$8:AM$378)*$L301","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A301,MSG_Generic!AN$8:AN$378)*$L301","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A301,MSG_Generic!AO$8:AO$378)*$L301","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A301,MSG_Generic!AP$8:AP$378)*$L301","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A301,MSG_Generic!AQ$8:AQ$378)*$L301","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A301,MSG_Generic!AR$8:AR$378)*$L301","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A301,MSG_Generic!AS$8:AS$378)*$L301","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A301,MSG_Generic!AT$8:AT$378)*$L301","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A301,MSG_Generic!AU$8:AU$378)*$L301","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A301,MSG_Generic!AV$8:AV$378)*$L301","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A301,MSG_Generic!AW$8:AW$378)*$L301","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A301,MSG_Generic!AX$8:AX$378)*$L301","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A301,MSG_Generic!AY$8:AY$378)*$L301","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A301,MSG_Generic!AZ$8:AZ$378)*$L301","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A301,MSG_Generic!BA$8:BA$378)*$L301","v":696.46500000000071},696.46500000000071,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A301,MSG_Generic!BC$8:BC$378)*$L301","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A301,MSG_Generic!BD$8:BD$378)*$L301","v":696.46500000000071},{"$f":"IF(MID($A301,6,1)=\"O\",MID($A301,6,3)&LEFT(VLOOKUP($B301,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A301,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B301,NameConvs!$B$57:$G$69,6,FALSE),MID($A301,6,3)))","v":"GASLNG"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL301,MSG_Fueldata!N$54:N$70)/$E301/8.76","v":132.03957382039576},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL301,MSG_Fueldata!O$54:O$70)/$E301/8.76","v":133.56164383561645},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL301,MSG_Fueldata!P$54:P$70)/$E301/8.76","v":135.08371385083717},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL301,MSG_Fueldata!Q$54:Q$70)/$E301/8.76","v":136.60578386605786},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL301,MSG_Fueldata!R$54:R$70)/$E301/8.76","v":138.12785388127855},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL301,MSG_Fueldata!S$54:S$70)/$E301/8.76","v":139.64992389649925},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL301,MSG_Fueldata!T$54:T$70)/$E301/8.76","v":141.17199391171994},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL301,MSG_Fueldata!U$54:U$70)/$E301/8.76","v":142.69406392694063},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL301,MSG_Fueldata!V$54:V$70)/$E301/8.76","v":144.21613394216135},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL301,MSG_Fueldata!W$54:W$70)/$E301/8.76","v":145.73820395738204},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL301,MSG_Fueldata!X$54:X$70)/$E301/8.76","v":147.26027397260273},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL301,MSG_Fueldata!Y$54:Y$70)/$E301/8.76","v":149.54337899543378},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL301,MSG_Fueldata!Z$54:Z$70)/$E301/8.76","v":151.82648401826484},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL301,MSG_Fueldata!AA$54:AA$70)/$E301/8.76","v":154.10958904109589},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL301,MSG_Fueldata!AB$54:AB$70)/$E301/8.76","v":156.39269406392694},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL301,MSG_Fueldata!AC$54:AC$70)/$E301/8.76","v":158.67579908675799},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL301,MSG_Fueldata!AD$54:AD$70)/$E301/8.76","v":160.95890410958904},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL301,MSG_Fueldata!AE$54:AE$70)/$E301/8.76","v":163.24200913242009},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL301,MSG_Fueldata!AF$54:AF$70)/$E301/8.76","v":165.52511415525115},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL301,MSG_Fueldata!AG$54:AG$70)/$E301/8.76","v":167.8082191780822},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL301,MSG_Fueldata!AH$54:AH$70)/$E301/8.76","v":170.09132420091325},170.09132420091325,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL301,MSG_Fueldata!AI$54:AI$70)/$E301/8.76","v":170.09132420091325},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL301,MSG_Fueldata!AJ$54:AJ$70)/$E301/8.76","v":170.09132420091325},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A99","v":"GUIEPGASNUCC"},"GUI","EPGASNUCC","GUwEPGASNUCC",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A302,MSG_Generic!$G$8:$G$378)","v":0.48},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A302,MSG_Generic!$X$8:$X$378)/8.76","v":0.42094748858447489},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A302,MSG_Generic!$H$8:$H$378)","v":25.363137254901961},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A302,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A302,MSG_Generic!$L$8:$L$378)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C302,Gen_Param_2011!$BA$27:$BA$47)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A302,MSG_Generic!$Z$8:$Z$378)","v":1.2136666666666682},{"$f":"VLOOKUP(C302,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"CCGT"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A302,MSG_Generic!AG$8:AG$378)*$L302","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A302,MSG_Generic!AH$8:AH$378)*$L302","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A302,MSG_Generic!AI$8:AI$378)*$L302","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A302,MSG_Generic!AJ$8:AJ$378)*$L302","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A302,MSG_Generic!AK$8:AK$378)*$L302","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A302,MSG_Generic!AL$8:AL$378)*$L302","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A302,MSG_Generic!AM$8:AM$378)*$L302","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A302,MSG_Generic!AN$8:AN$378)*$L302","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A302,MSG_Generic!AO$8:AO$378)*$L302","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A302,MSG_Generic!AP$8:AP$378)*$L302","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A302,MSG_Generic!AQ$8:AQ$378)*$L302","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A302,MSG_Generic!AR$8:AR$378)*$L302","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A302,MSG_Generic!AS$8:AS$378)*$L302","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A302,MSG_Generic!AT$8:AT$378)*$L302","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A302,MSG_Generic!AU$8:AU$378)*$L302","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A302,MSG_Generic!AV$8:AV$378)*$L302","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A302,MSG_Generic!AW$8:AW$378)*$L302","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A302,MSG_Generic!AX$8:AX$378)*$L302","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A302,MSG_Generic!AY$8:AY$378)*$L302","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A302,MSG_Generic!AZ$8:AZ$378)*$L302","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A302,MSG_Generic!BA$8:BA$378)*$L302","v":1297.4096666666683},1297.4096666666683,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A302,MSG_Generic!BC$8:BC$378)*$L302","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A302,MSG_Generic!BD$8:BD$378)*$L302","v":1297.4096666666683},{"$f":"IF(MID($A302,6,1)=\"O\",MID($A302,6,3)&LEFT(VLOOKUP($B302,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A302,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B302,NameConvs!$B$57:$G$69,6,FALSE),MID($A302,6,3)))","v":"GASLNG"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL302,MSG_Fueldata!N$54:N$70)/$E302/8.76","v":82.524733637747346},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL302,MSG_Fueldata!O$54:O$70)/$E302/8.76","v":83.476027397260282},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL302,MSG_Fueldata!P$54:P$70)/$E302/8.76","v":84.427321156773218},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL302,MSG_Fueldata!Q$54:Q$70)/$E302/8.76","v":85.378614916286153},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL302,MSG_Fueldata!R$54:R$70)/$E302/8.76","v":86.329908675799089},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL302,MSG_Fueldata!S$54:S$70)/$E302/8.76","v":87.281202435312025},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL302,MSG_Fueldata!T$54:T$70)/$E302/8.76","v":88.232496194824975},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL302,MSG_Fueldata!U$54:U$70)/$E302/8.76","v":89.183789954337897},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL302,MSG_Fueldata!V$54:V$70)/$E302/8.76","v":90.135083713850847},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL302,MSG_Fueldata!W$54:W$70)/$E302/8.76","v":91.086377473363783},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL302,MSG_Fueldata!X$54:X$70)/$E302/8.76","v":92.037671232876718},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL302,MSG_Fueldata!Y$54:Y$70)/$E302/8.76","v":93.464611872146122},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL302,MSG_Fueldata!Z$54:Z$70)/$E302/8.76","v":94.891552511415526},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL302,MSG_Fueldata!AA$54:AA$70)/$E302/8.76","v":96.31849315068493},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL302,MSG_Fueldata!AB$54:AB$70)/$E302/8.76","v":97.745433789954333},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL302,MSG_Fueldata!AC$54:AC$70)/$E302/8.76","v":99.172374429223751},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL302,MSG_Fueldata!AD$54:AD$70)/$E302/8.76","v":100.59931506849315},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL302,MSG_Fueldata!AE$54:AE$70)/$E302/8.76","v":102.02625570776256},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL302,MSG_Fueldata!AF$54:AF$70)/$E302/8.76","v":103.45319634703196},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL302,MSG_Fueldata!AG$54:AG$70)/$E302/8.76","v":104.88013698630137},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL302,MSG_Fueldata!AH$54:AH$70)/$E302/8.76","v":106.30707762557078},106.30707762557078,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL302,MSG_Fueldata!AI$54:AI$70)/$E302/8.76","v":106.30707762557078},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL302,MSG_Fueldata!AJ$54:AJ$70)/$E302/8.76","v":106.30707762557078},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A100","v":"GUIEPCOANUSC"},"GUI","EPCOANUSC","GUwEPCOANUSC",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A303,MSG_Generic!$G$8:$G$378)","v":0.37},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A303,MSG_Generic!$X$8:$X$378)/8.76","v":0.93792422559545841},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A303,MSG_Generic!$H$8:$H$378)","v":124.89704292527823},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A303,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A303,MSG_Generic!$L$8:$L$378)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C303,Gen_Param_2011!$BA$27:$BA$47)","v":1.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A303,MSG_Generic!$Z$8:$Z$378)","v":1.2762750000000012},{"$f":"VLOOKUP(C303,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Supercritical coal"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A303,MSG_Generic!AG$8:AG$378)*$L303","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A303,MSG_Generic!AH$8:AH$378)*$L303","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A303,MSG_Generic!AI$8:AI$378)*$L303","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A303,MSG_Generic!AJ$8:AJ$378)*$L303","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A303,MSG_Generic!AK$8:AK$378)*$L303","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A303,MSG_Generic!AL$8:AL$378)*$L303","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A303,MSG_Generic!AM$8:AM$378)*$L303","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A303,MSG_Generic!AN$8:AN$378)*$L303","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A303,MSG_Generic!AO$8:AO$378)*$L303","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A303,MSG_Generic!AP$8:AP$378)*$L303","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A303,MSG_Generic!AQ$8:AQ$378)*$L303","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A303,MSG_Generic!AR$8:AR$378)*$L303","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A303,MSG_Generic!AS$8:AS$378)*$L303","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A303,MSG_Generic!AT$8:AT$378)*$L303","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A303,MSG_Generic!AU$8:AU$378)*$L303","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A303,MSG_Generic!AV$8:AV$378)*$L303","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A303,MSG_Generic!AW$8:AW$378)*$L303","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A303,MSG_Generic!AX$8:AX$378)*$L303","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A303,MSG_Generic!AY$8:AY$378)*$L303","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A303,MSG_Generic!AZ$8:AZ$378)*$L303","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A303,MSG_Generic!BA$8:BA$378)*$L303","v":3067.3993350000028},3067.3993350000028,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A303,MSG_Generic!BC$8:BC$378)*$L303","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A303,MSG_Generic!BD$8:BD$378)*$L303","v":3067.3993350000028},{"$f":"IF(MID($A303,6,1)=\"O\",MID($A303,6,3)&LEFT(VLOOKUP($B303,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A303,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B303,NameConvs!$B$57:$G$69,6,FALSE),MID($A303,6,3)))","v":"COA"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL303,MSG_Fueldata!N$54:N$70)/$E303/8.76","v":44.736517339257063},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL303,MSG_Fueldata!O$54:O$70)/$E303/8.76","v":45.045045045045043},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL303,MSG_Fueldata!P$54:P$70)/$E303/8.76","v":45.353572750833024},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL303,MSG_Fueldata!Q$54:Q$70)/$E303/8.76","v":45.662100456621005},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL303,MSG_Fueldata!R$54:R$70)/$E303/8.76","v":45.970628162408985},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL303,MSG_Fueldata!S$54:S$70)/$E303/8.76","v":46.279155868196966},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL303,MSG_Fueldata!T$54:T$70)/$E303/8.76","v":46.587683573984947},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL303,MSG_Fueldata!U$54:U$70)/$E303/8.76","v":46.896211279772928},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL303,MSG_Fueldata!V$54:V$70)/$E303/8.76","v":47.204738985560908},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL303,MSG_Fueldata!W$54:W$70)/$E303/8.76","v":47.513266691348882},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL303,MSG_Fueldata!X$54:X$70)/$E303/8.76","v":47.821794397136863},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL303,MSG_Fueldata!Y$54:Y$70)/$E303/8.76","v":48.130322102924843},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL303,MSG_Fueldata!Z$54:Z$70)/$E303/8.76","v":48.438849808712824},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL303,MSG_Fueldata!AA$54:AA$70)/$E303/8.76","v":48.747377514500805},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL303,MSG_Fueldata!AB$54:AB$70)/$E303/8.76","v":49.055905220288786},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL303,MSG_Fueldata!AC$54:AC$70)/$E303/8.76","v":49.364432926076766},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL303,MSG_Fueldata!AD$54:AD$70)/$E303/8.76","v":49.672960631864747},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL303,MSG_Fueldata!AE$54:AE$70)/$E303/8.76","v":49.981488337652728},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL303,MSG_Fueldata!AF$54:AF$70)/$E303/8.76","v":50.290016043440701},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL303,MSG_Fueldata!AG$54:AG$70)/$E303/8.76","v":50.598543749228682},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL303,MSG_Fueldata!AH$54:AH$70)/$E303/8.76","v":51.215599160804643},51.215599160804643,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL303,MSG_Fueldata!AI$54:AI$70)/$E303/8.76","v":51.215599160804643},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL303,MSG_Fueldata!AJ$54:AJ$70)/$E303/8.76","v":51.215599160804643},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A101","v":"GUIEPGASNLCC"},"GUI","EPGASNLCC","GUwEPGASNLCC",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A304,MSG_Generic!$G$8:$G$378)","v":0.48},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A304,MSG_Generic!$X$8:$X$378)/8.76","v":0.42094748858447489},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A304,MSG_Generic!$H$8:$H$378)","v":25.363137254901961},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A304,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A304,MSG_Generic!$L$8:$L$378)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C304,Gen_Param_2011!$BA$27:$BA$47)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A304,MSG_Generic!$Z$8:$Z$378)","v":1.2136666666666682},{"$f":"VLOOKUP(C304,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"CCGT Associated Gas"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A304,MSG_Generic!AG$8:AG$378)*$L304","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A304,MSG_Generic!AH$8:AH$378)*$L304","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A304,MSG_Generic!AI$8:AI$378)*$L304","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A304,MSG_Generic!AJ$8:AJ$378)*$L304","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A304,MSG_Generic!AK$8:AK$378)*$L304","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A304,MSG_Generic!AL$8:AL$378)*$L304","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A304,MSG_Generic!AM$8:AM$378)*$L304","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A304,MSG_Generic!AN$8:AN$378)*$L304","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A304,MSG_Generic!AO$8:AO$378)*$L304","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A304,MSG_Generic!AP$8:AP$378)*$L304","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A304,MSG_Generic!AQ$8:AQ$378)*$L304","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A304,MSG_Generic!AR$8:AR$378)*$L304","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A304,MSG_Generic!AS$8:AS$378)*$L304","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A304,MSG_Generic!AT$8:AT$378)*$L304","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A304,MSG_Generic!AU$8:AU$378)*$L304","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A304,MSG_Generic!AV$8:AV$378)*$L304","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A304,MSG_Generic!AW$8:AW$378)*$L304","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A304,MSG_Generic!AX$8:AX$378)*$L304","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A304,MSG_Generic!AY$8:AY$378)*$L304","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A304,MSG_Generic!AZ$8:AZ$378)*$L304","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A304,MSG_Generic!BA$8:BA$378)*$L304","v":1297.4096666666683},1297.4096666666683,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A304,MSG_Generic!BC$8:BC$378)*$L304","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A304,MSG_Generic!BD$8:BD$378)*$L304","v":1297.4096666666683},{"$f":"IF(MID($A304,6,1)=\"O\",MID($A304,6,3)&LEFT(VLOOKUP($B304,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A304,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B304,NameConvs!$B$57:$G$69,6,FALSE),MID($A304,6,3)))","v":"GASLNG"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL304,MSG_Fueldata!N$54:N$70)/$E304/8.76","v":82.524733637747346},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL304,MSG_Fueldata!O$54:O$70)/$E304/8.76","v":83.476027397260282},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL304,MSG_Fueldata!P$54:P$70)/$E304/8.76","v":84.427321156773218},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL304,MSG_Fueldata!Q$54:Q$70)/$E304/8.76","v":85.378614916286153},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL304,MSG_Fueldata!R$54:R$70)/$E304/8.76","v":86.329908675799089},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL304,MSG_Fueldata!S$54:S$70)/$E304/8.76","v":87.281202435312025},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL304,MSG_Fueldata!T$54:T$70)/$E304/8.76","v":88.232496194824975},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL304,MSG_Fueldata!U$54:U$70)/$E304/8.76","v":89.183789954337897},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL304,MSG_Fueldata!V$54:V$70)/$E304/8.76","v":90.135083713850847},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL304,MSG_Fueldata!W$54:W$70)/$E304/8.76","v":91.086377473363783},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL304,MSG_Fueldata!X$54:X$70)/$E304/8.76","v":92.037671232876718},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL304,MSG_Fueldata!Y$54:Y$70)/$E304/8.76","v":93.464611872146122},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL304,MSG_Fueldata!Z$54:Z$70)/$E304/8.76","v":94.891552511415526},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL304,MSG_Fueldata!AA$54:AA$70)/$E304/8.76","v":96.31849315068493},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL304,MSG_Fueldata!AB$54:AB$70)/$E304/8.76","v":97.745433789954333},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL304,MSG_Fueldata!AC$54:AC$70)/$E304/8.76","v":99.172374429223751},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL304,MSG_Fueldata!AD$54:AD$70)/$E304/8.76","v":100.59931506849315},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL304,MSG_Fueldata!AE$54:AE$70)/$E304/8.76","v":102.02625570776256},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL304,MSG_Fueldata!AF$54:AF$70)/$E304/8.76","v":103.45319634703196},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL304,MSG_Fueldata!AG$54:AG$70)/$E304/8.76","v":104.88013698630137},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL304,MSG_Fueldata!AH$54:AH$70)/$E304/8.76","v":106.30707762557078},106.30707762557078,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL304,MSG_Fueldata!AI$54:AI$70)/$E304/8.76","v":106.30707762557078},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL304,MSG_Fueldata!AJ$54:AJ$70)/$E304/8.76","v":106.30707762557078},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A102","v":"GUIEPHYDNU"},"GUI","EPHYDNU","GUwEPHYDNU",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A305,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A305,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A305,MSG_Generic!$H$8:$H$378)","v":52.485216216216216},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A305,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A305,MSG_Generic!$L$8:$L$378)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C305,Gen_Param_2011!$BA$27:$BA$47)","v":0.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A305,MSG_Generic!$Z$8:$Z$378)","v":1.3431220000000013},{"$f":"VLOOKUP(C305,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Hydro"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A305,MSG_Generic!AG$8:AG$378)*$L305","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A305,MSG_Generic!AH$8:AH$378)*$L305","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A305,MSG_Generic!AI$8:AI$378)*$L305","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A305,MSG_Generic!AJ$8:AJ$378)*$L305","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A305,MSG_Generic!AK$8:AK$378)*$L305","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A305,MSG_Generic!AL$8:AL$378)*$L305","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A305,MSG_Generic!AM$8:AM$378)*$L305","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A305,MSG_Generic!AN$8:AN$378)*$L305","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A305,MSG_Generic!AO$8:AO$378)*$L305","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A305,MSG_Generic!AP$8:AP$378)*$L305","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A305,MSG_Generic!AQ$8:AQ$378)*$L305","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A305,MSG_Generic!AR$8:AR$378)*$L305","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A305,MSG_Generic!AS$8:AS$378)*$L305","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A305,MSG_Generic!AT$8:AT$378)*$L305","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A305,MSG_Generic!AU$8:AU$378)*$L305","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A305,MSG_Generic!AV$8:AV$378)*$L305","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A305,MSG_Generic!AW$8:AW$378)*$L305","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A305,MSG_Generic!AX$8:AX$378)*$L305","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A305,MSG_Generic!AY$8:AY$378)*$L305","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A305,MSG_Generic!AZ$8:AZ$378)*$L305","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A305,MSG_Generic!BA$8:BA$378)*$L305","v":2686.2440000000024},2686.2440000000024,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A305,MSG_Generic!BC$8:BC$378)*$L305","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A305,MSG_Generic!BD$8:BD$378)*$L305","v":2686.2440000000024},{"$f":"IF(MID($A305,6,1)=\"O\",MID($A305,6,3)&LEFT(VLOOKUP($B305,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A305,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B305,NameConvs!$B$57:$G$69,6,FALSE),MID($A305,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL305,MSG_Fueldata!N$54:N$70)/$E305/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL305,MSG_Fueldata!O$54:O$70)/$E305/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL305,MSG_Fueldata!P$54:P$70)/$E305/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL305,MSG_Fueldata!Q$54:Q$70)/$E305/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL305,MSG_Fueldata!R$54:R$70)/$E305/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL305,MSG_Fueldata!S$54:S$70)/$E305/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL305,MSG_Fueldata!T$54:T$70)/$E305/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL305,MSG_Fueldata!U$54:U$70)/$E305/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL305,MSG_Fueldata!V$54:V$70)/$E305/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL305,MSG_Fueldata!W$54:W$70)/$E305/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL305,MSG_Fueldata!X$54:X$70)/$E305/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL305,MSG_Fueldata!Y$54:Y$70)/$E305/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL305,MSG_Fueldata!Z$54:Z$70)/$E305/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL305,MSG_Fueldata!AA$54:AA$70)/$E305/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL305,MSG_Fueldata!AB$54:AB$70)/$E305/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL305,MSG_Fueldata!AC$54:AC$70)/$E305/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL305,MSG_Fueldata!AD$54:AD$70)/$E305/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL305,MSG_Fueldata!AE$54:AE$70)/$E305/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL305,MSG_Fueldata!AF$54:AF$70)/$E305/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL305,MSG_Fueldata!AG$54:AG$70)/$E305/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL305,MSG_Fueldata!AH$54:AH$70)/$E305/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL305,MSG_Fueldata!AI$54:AI$70)/$E305/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL305,MSG_Fueldata!AJ$54:AJ$70)/$E305/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A103","v":"GUIEPHYDNUmic"},"GUI","EPHYDNUmic","GUwEPHYDNUmic",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A306,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A306,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A306,MSG_Generic!$H$8:$H$378)","v":47.52},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A306,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A306,MSG_Generic!$L$8:$L$378)","v":30},{"$f":"-PMT(disc_rate,I306,1)/(1+disc_rate)","v":9.6435680229667184E-2},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C306,Gen_Param_2011!$BA$27:$BA$47)","v":0.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A306,MSG_Generic!$Z$8:$Z$378)","v":1.1550000000000011},{"$f":"VLOOKUP(C306,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Small Hydro"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A306,MSG_Generic!AG$8:AG$378)*$L306","v":4620.0000000000045},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A306,MSG_Generic!AH$8:AH$378)*$L306","v":4574.7240000000047},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A306,MSG_Generic!AI$8:AI$378)*$L306","v":4529.448000000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A306,MSG_Generic!AJ$8:AJ$378)*$L306","v":4484.1720000000041},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A306,MSG_Generic!AK$8:AK$378)*$L306","v":4438.8960000000043},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A306,MSG_Generic!AL$8:AL$378)*$L306","v":4393.6200000000044},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A306,MSG_Generic!AM$8:AM$378)*$L306","v":4350.5385000000042},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A306,MSG_Generic!AN$8:AN$378)*$L306","v":4307.457000000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A306,MSG_Generic!AO$8:AO$378)*$L306","v":4264.3755000000037},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A306,MSG_Generic!AP$8:AP$378)*$L306","v":4221.2940000000044},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A306,MSG_Generic!AQ$8:AQ$378)*$L306","v":4178.2125000000042},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A306,MSG_Generic!AR$8:AR$378)*$L306","v":4138.2495000000044},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A306,MSG_Generic!AS$8:AS$378)*$L306","v":4098.2865000000038},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A306,MSG_Generic!AT$8:AT$378)*$L306","v":4058.3235000000036},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A306,MSG_Generic!AU$8:AU$378)*$L306","v":4018.3605000000039},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A306,MSG_Generic!AV$8:AV$378)*$L306","v":3978.3975000000041},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A306,MSG_Generic!AW$8:AW$378)*$L306","v":3938.4345000000039},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A306,MSG_Generic!AX$8:AX$378)*$L306","v":3898.4715000000042},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A306,MSG_Generic!AY$8:AY$378)*$L306","v":3858.5085000000036},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A306,MSG_Generic!AZ$8:AZ$378)*$L306","v":3818.5455000000038},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A306,MSG_Generic!BA$8:BA$378)*$L306","v":3778.6980000000035},3778.6980000000035,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A306,MSG_Generic!BC$8:BC$378)*$L306","v":3434.7390000000037},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A306,MSG_Generic!BD$8:BD$378)*$L306","v":3090.664500000003},{"$f":"IF(MID($A306,6,1)=\"O\",MID($A306,6,3)&LEFT(VLOOKUP($B306,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A306,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B306,NameConvs!$B$57:$G$69,6,FALSE),MID($A306,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL306,MSG_Fueldata!N$54:N$70)/$E306/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL306,MSG_Fueldata!O$54:O$70)/$E306/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL306,MSG_Fueldata!P$54:P$70)/$E306/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL306,MSG_Fueldata!Q$54:Q$70)/$E306/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL306,MSG_Fueldata!R$54:R$70)/$E306/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL306,MSG_Fueldata!S$54:S$70)/$E306/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL306,MSG_Fueldata!T$54:T$70)/$E306/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL306,MSG_Fueldata!U$54:U$70)/$E306/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL306,MSG_Fueldata!V$54:V$70)/$E306/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL306,MSG_Fueldata!W$54:W$70)/$E306/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL306,MSG_Fueldata!X$54:X$70)/$E306/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL306,MSG_Fueldata!Y$54:Y$70)/$E306/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL306,MSG_Fueldata!Z$54:Z$70)/$E306/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL306,MSG_Fueldata!AA$54:AA$70)/$E306/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL306,MSG_Fueldata!AB$54:AB$70)/$E306/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL306,MSG_Fueldata!AC$54:AC$70)/$E306/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL306,MSG_Fueldata!AD$54:AD$70)/$E306/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL306,MSG_Fueldata!AE$54:AE$70)/$E306/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL306,MSG_Fueldata!AF$54:AF$70)/$E306/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL306,MSG_Fueldata!AG$54:AG$70)/$E306/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL306,MSG_Fueldata!AH$54:AH$70)/$E306/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL306,MSG_Fueldata!AI$54:AI$70)/$E306/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL306,MSG_Fueldata!AJ$54:AJ$70)/$E306/8.76","v":0},null,{"$error":"#VALUE!"},{"$f":"(($H306+O306*$J306)/($K306*8.76)+$G306/8.76+AN306+$F306*BM$2)/$M306","v":{"$error":"#VALUE!"}},{"$f":"(($H306+P306*$J306)/($K306*8.76)+$G306/8.76+AO306+$F306*BN$2)/$M306","v":{"$error":"#VALUE!"}},{"$f":"(($H306+Q306*$J306)/($K306*8.76)+$G306/8.76+AP306+$F306*BO$2)/$M306","v":{"$error":"#VALUE!"}},{"$f":"(($H306+R306*$J306)/($K306*8.76)+$G306/8.76+AQ306+$F306*BP$2)/$M306","v":{"$error":"#VALUE!"}},{"$f":"(($H306+S306*$J306)/($K306*8.76)+$G306/8.76+AR306+$F306*BQ$2)/$M306","v":{"$error":"#VALUE!"}},{"$f":"(($H306+T306*$J306)/($K306*8.76)+$G306/8.76+AS306+$F306*BR$2)/$M306","v":{"$error":"#VALUE!"}},{"$f":"(($H306+U306*$J306)/($K306*8.76)+$G306/8.76+AT306+$F306*BS$2)/$M306","v":{"$error":"#VALUE!"}},{"$f":"(($H306+V306*$J306)/($K306*8.76)+$G306/8.76+AU306+$F306*BT$2)/$M306","v":{"$error":"#VALUE!"}},{"$f":"(($H306+W306*$J306)/($K306*8.76)+$G306/8.76+AV306+$F306*BU$2)/$M306","v":{"$error":"#VALUE!"}},{"$f":"(($H306+X306*$J306)/($K306*8.76)+$G306/8.76+AW306+$F306*BV$2)/$M306","v":{"$error":"#VALUE!"}},{"$f":"(($H306+Y306*$J306)/($K306*8.76)+$G306/8.76+AX306+$F306*BW$2)/$M306","v":{"$error":"#VALUE!"}},{"$f":"(($H306+Z306*$J306)/($K306*8.76)+$G306/8.76+AY306+$F306*BX$2)/$M306","v":{"$error":"#VALUE!"}},{"$f":"(($H306+AA306*$J306)/($K306*8.76)+$G306/8.76+AZ306+$F306*BY$2)/$M306","v":{"$error":"#VALUE!"}},{"$f":"(($H306+AB306*$J306)/($K306*8.76)+$G306/8.76+BA306+$F306*BZ$2)/$M306","v":{"$error":"#VALUE!"}},{"$f":"(($H306+AC306*$J306)/($K306*8.76)+$G306/8.76+BB306+$F306*CA$2)/$M306","v":{"$error":"#VALUE!"}},{"$f":"(($H306+AD306*$J306)/($K306*8.76)+$G306/8.76+BC306+$F306*CB$2)/$M306","v":{"$error":"#VALUE!"}},{"$f":"(($H306+AE306*$J306)/($K306*8.76)+$G306/8.76+BD306+$F306*CC$2)/$M306","v":{"$error":"#VALUE!"}},{"$f":"(($H306+AF306*$J306)/($K306*8.76)+$G306/8.76+BE306+$F306*CD$2)/$M306","v":{"$error":"#VALUE!"}},{"$f":"(($H306+AG306*$J306)/($K306*8.76)+$G306/8.76+BF306+$F306*CE$2)/$M306","v":{"$error":"#VALUE!"}},{"$f":"(($H306+AH306*$J306)/($K306*8.76)+$G306/8.76+BG306+$F306*CF$2)/$M306","v":{"$error":"#VALUE!"}},{"$f":"(($H306+AI306*$J306)/($K306*8.76)+$G306/8.76+BH306+$F306*CG$2)/$M306","v":{"$error":"#VALUE!"}},{"$f":"(($H306+AJ306*$J306)/($K306*8.76)+$G306/8.76+BI306+$F306*CH$2)/$M306","v":{"$error":"#VALUE!"}},{"$f":"(($H306+AK306*$J306)/($K306*8.76)+$G306/8.76+BJ306+$F306*CI$2)/$M306","v":{"$error":"#VALUE!"}}]
[{"$f":"MSG_Generic!A104","v":"GUIEPBIONU"},"GUI","EPBIONU","GUwEPBIONU",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A307,MSG_Generic!$G$8:$G$378)","v":0.38},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A307,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A307,MSG_Generic!$H$8:$H$378)","v":175.33459459459462},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A307,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A307,MSG_Generic!$L$8:$L$378)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C307,Gen_Param_2011!$BA$27:$BA$47)","v":0.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A307,MSG_Generic!$Z$8:$Z$378)","v":1.2762750000000012},{"$f":"VLOOKUP(C307,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Biomass"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A307,MSG_Generic!AG$8:AG$378)*$L307","v":3190.6875000000027},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A307,MSG_Generic!AH$8:AH$378)*$L307","v":3129.4263000000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A307,MSG_Generic!AI$8:AI$378)*$L307","v":3068.1651000000029},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A307,MSG_Generic!AJ$8:AJ$378)*$L307","v":3006.9039000000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A307,MSG_Generic!AK$8:AK$378)*$L307","v":2945.6427000000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A307,MSG_Generic!AL$8:AL$378)*$L307","v":2884.1262450000027},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A307,MSG_Generic!AM$8:AM$378)*$L307","v":2828.7359100000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A307,MSG_Generic!AN$8:AN$378)*$L307","v":2773.3455750000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A307,MSG_Generic!AO$8:AO$378)*$L307","v":2717.9552400000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A307,MSG_Generic!AP$8:AP$378)*$L307","v":2662.564905000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A307,MSG_Generic!AQ$8:AQ$378)*$L307","v":2607.0469425000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A307,MSG_Generic!AR$8:AR$378)*$L307","v":2582.1595800000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A307,MSG_Generic!AS$8:AS$378)*$L307","v":2557.2722175000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A307,MSG_Generic!AT$8:AT$378)*$L307","v":2532.3848550000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A307,MSG_Generic!AU$8:AU$378)*$L307","v":2507.4974925000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A307,MSG_Generic!AV$8:AV$378)*$L307","v":2482.6101300000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A307,MSG_Generic!AW$8:AW$378)*$L307","v":2457.7227675000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A307,MSG_Generic!AX$8:AX$378)*$L307","v":2432.8354050000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A307,MSG_Generic!AY$8:AY$378)*$L307","v":2407.9480425000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A307,MSG_Generic!AZ$8:AZ$378)*$L307","v":2383.0606800000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A307,MSG_Generic!BA$8:BA$378)*$L307","v":2357.7904350000022},2357.7904350000022,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A307,MSG_Generic!BC$8:BC$378)*$L307","v":2143.120980000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A307,MSG_Generic!BD$8:BD$378)*$L307","v":1928.4515250000018},{"$f":"IF(MID($A307,6,1)=\"O\",MID($A307,6,3)&LEFT(VLOOKUP($B307,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A307,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B307,NameConvs!$B$57:$G$69,6,FALSE),MID($A307,6,3)))","v":"BIO"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL307,MSG_Fueldata!N$54:N$70)/$E307/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL307,MSG_Fueldata!O$54:O$70)/$E307/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL307,MSG_Fueldata!P$54:P$70)/$E307/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL307,MSG_Fueldata!Q$54:Q$70)/$E307/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL307,MSG_Fueldata!R$54:R$70)/$E307/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL307,MSG_Fueldata!S$54:S$70)/$E307/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL307,MSG_Fueldata!T$54:T$70)/$E307/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL307,MSG_Fueldata!U$54:U$70)/$E307/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL307,MSG_Fueldata!V$54:V$70)/$E307/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL307,MSG_Fueldata!W$54:W$70)/$E307/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL307,MSG_Fueldata!X$54:X$70)/$E307/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL307,MSG_Fueldata!Y$54:Y$70)/$E307/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL307,MSG_Fueldata!Z$54:Z$70)/$E307/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL307,MSG_Fueldata!AA$54:AA$70)/$E307/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL307,MSG_Fueldata!AB$54:AB$70)/$E307/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL307,MSG_Fueldata!AC$54:AC$70)/$E307/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL307,MSG_Fueldata!AD$54:AD$70)/$E307/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL307,MSG_Fueldata!AE$54:AE$70)/$E307/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL307,MSG_Fueldata!AF$54:AF$70)/$E307/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL307,MSG_Fueldata!AG$54:AG$70)/$E307/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL307,MSG_Fueldata!AH$54:AH$70)/$E307/8.76","v":14.119202114876233},14.119202114876233,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL307,MSG_Fueldata!AI$54:AI$70)/$E307/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL307,MSG_Fueldata!AJ$54:AJ$70)/$E307/8.76","v":14.119202114876233},null,{"$f":"(($H307+N307*$J307)/($K307*8.76)+$G307/8.76+AM307+$F307*BL$2)/$M307","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A105","v":"GUIEPWNDNU25"},"GUI","EPWNDNU25","GUwEPWNDNU25",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A308,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A308,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A308,MSG_Generic!$H$8:$H$378)","v":152.66868243243243},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A308,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A308,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C308,Gen_Param_2011!$BA$27:$BA$47)","v":0.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A308,MSG_Generic!$Z$8:$Z$378)","v":1.1550000000000011},{"$f":"VLOOKUP(C308,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Bulk Wind (20% CF)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A308,MSG_Generic!AG$8:AG$378)*$L308","v":2310.0000000000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A308,MSG_Generic!AH$8:AH$378)*$L308","v":2265.648000000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A308,MSG_Generic!AI$8:AI$378)*$L308","v":2221.2960000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A308,MSG_Generic!AJ$8:AJ$378)*$L308","v":2176.9440000000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A308,MSG_Generic!AK$8:AK$378)*$L308","v":2132.5920000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A308,MSG_Generic!AL$8:AL$378)*$L308","v":2088.0090000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A308,MSG_Generic!AM$8:AM$378)*$L308","v":2055.6690000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A308,MSG_Generic!AN$8:AN$378)*$L308","v":2023.329000000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A308,MSG_Generic!AO$8:AO$378)*$L308","v":1990.9890000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A308,MSG_Generic!AP$8:AP$378)*$L308","v":1958.6490000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A308,MSG_Generic!AQ$8:AQ$378)*$L308","v":1926.3090000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A308,MSG_Generic!AR$8:AR$378)*$L308","v":1907.9445000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A308,MSG_Generic!AS$8:AS$378)*$L308","v":1889.5800000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A308,MSG_Generic!AT$8:AT$378)*$L308","v":1871.2155000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A308,MSG_Generic!AU$8:AU$378)*$L308","v":1852.8510000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A308,MSG_Generic!AV$8:AV$378)*$L308","v":1834.4865000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A308,MSG_Generic!AW$8:AW$378)*$L308","v":1816.1220000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A308,MSG_Generic!AX$8:AX$378)*$L308","v":1797.7575000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A308,MSG_Generic!AY$8:AY$378)*$L308","v":1779.3930000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A308,MSG_Generic!AZ$8:AZ$378)*$L308","v":1761.0285000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A308,MSG_Generic!BA$8:BA$378)*$L308","v":1742.0865000000017},1742.0865000000017,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A308,MSG_Generic!BC$8:BC$378)*$L308","v":1659.0420000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A308,MSG_Generic!BD$8:BD$378)*$L308","v":1575.8820000000017},{"$f":"IF(MID($A308,6,1)=\"O\",MID($A308,6,3)&LEFT(VLOOKUP($B308,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A308,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B308,NameConvs!$B$57:$G$69,6,FALSE),MID($A308,6,3)))","v":"WND"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL308,MSG_Fueldata!N$54:N$70)/$E308/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL308,MSG_Fueldata!O$54:O$70)/$E308/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL308,MSG_Fueldata!P$54:P$70)/$E308/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL308,MSG_Fueldata!Q$54:Q$70)/$E308/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL308,MSG_Fueldata!R$54:R$70)/$E308/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL308,MSG_Fueldata!S$54:S$70)/$E308/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL308,MSG_Fueldata!T$54:T$70)/$E308/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL308,MSG_Fueldata!U$54:U$70)/$E308/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL308,MSG_Fueldata!V$54:V$70)/$E308/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL308,MSG_Fueldata!W$54:W$70)/$E308/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL308,MSG_Fueldata!X$54:X$70)/$E308/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL308,MSG_Fueldata!Y$54:Y$70)/$E308/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL308,MSG_Fueldata!Z$54:Z$70)/$E308/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL308,MSG_Fueldata!AA$54:AA$70)/$E308/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL308,MSG_Fueldata!AB$54:AB$70)/$E308/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL308,MSG_Fueldata!AC$54:AC$70)/$E308/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL308,MSG_Fueldata!AD$54:AD$70)/$E308/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL308,MSG_Fueldata!AE$54:AE$70)/$E308/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL308,MSG_Fueldata!AF$54:AF$70)/$E308/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL308,MSG_Fueldata!AG$54:AG$70)/$E308/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL308,MSG_Fueldata!AH$54:AH$70)/$E308/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL308,MSG_Fueldata!AI$54:AI$70)/$E308/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL308,MSG_Fueldata!AJ$54:AJ$70)/$E308/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A106","v":"GUIEPWNDNU30"},"GUI","EPWNDNU30","GUwEPWNDNU30",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A309,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A309,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A309,MSG_Generic!$H$8:$H$378)","v":125.13912162162161},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A309,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A309,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C309,Gen_Param_2011!$BA$27:$BA$47)","v":0.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A309,MSG_Generic!$Z$8:$Z$378)","v":1.1550000000000011},{"$f":"VLOOKUP(C309,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Bulk Wind (30% CF)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A309,MSG_Generic!AG$8:AG$378)*$L309","v":2310.0000000000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A309,MSG_Generic!AH$8:AH$378)*$L309","v":2265.648000000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A309,MSG_Generic!AI$8:AI$378)*$L309","v":2221.2960000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A309,MSG_Generic!AJ$8:AJ$378)*$L309","v":2176.9440000000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A309,MSG_Generic!AK$8:AK$378)*$L309","v":2132.5920000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A309,MSG_Generic!AL$8:AL$378)*$L309","v":2088.0090000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A309,MSG_Generic!AM$8:AM$378)*$L309","v":2055.6690000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A309,MSG_Generic!AN$8:AN$378)*$L309","v":2023.329000000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A309,MSG_Generic!AO$8:AO$378)*$L309","v":1990.9890000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A309,MSG_Generic!AP$8:AP$378)*$L309","v":1958.6490000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A309,MSG_Generic!AQ$8:AQ$378)*$L309","v":1926.3090000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A309,MSG_Generic!AR$8:AR$378)*$L309","v":1907.9445000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A309,MSG_Generic!AS$8:AS$378)*$L309","v":1889.5800000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A309,MSG_Generic!AT$8:AT$378)*$L309","v":1871.2155000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A309,MSG_Generic!AU$8:AU$378)*$L309","v":1852.8510000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A309,MSG_Generic!AV$8:AV$378)*$L309","v":1834.4865000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A309,MSG_Generic!AW$8:AW$378)*$L309","v":1816.1220000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A309,MSG_Generic!AX$8:AX$378)*$L309","v":1797.7575000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A309,MSG_Generic!AY$8:AY$378)*$L309","v":1779.3930000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A309,MSG_Generic!AZ$8:AZ$378)*$L309","v":1761.0285000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A309,MSG_Generic!BA$8:BA$378)*$L309","v":1742.0865000000017},1742.0865000000017,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A309,MSG_Generic!BC$8:BC$378)*$L309","v":1659.0420000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A309,MSG_Generic!BD$8:BD$378)*$L309","v":1575.8820000000017},{"$f":"IF(MID($A309,6,1)=\"O\",MID($A309,6,3)&LEFT(VLOOKUP($B309,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A309,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B309,NameConvs!$B$57:$G$69,6,FALSE),MID($A309,6,3)))","v":"WND"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL309,MSG_Fueldata!N$54:N$70)/$E309/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL309,MSG_Fueldata!O$54:O$70)/$E309/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL309,MSG_Fueldata!P$54:P$70)/$E309/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL309,MSG_Fueldata!Q$54:Q$70)/$E309/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL309,MSG_Fueldata!R$54:R$70)/$E309/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL309,MSG_Fueldata!S$54:S$70)/$E309/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL309,MSG_Fueldata!T$54:T$70)/$E309/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL309,MSG_Fueldata!U$54:U$70)/$E309/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL309,MSG_Fueldata!V$54:V$70)/$E309/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL309,MSG_Fueldata!W$54:W$70)/$E309/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL309,MSG_Fueldata!X$54:X$70)/$E309/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL309,MSG_Fueldata!Y$54:Y$70)/$E309/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL309,MSG_Fueldata!Z$54:Z$70)/$E309/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL309,MSG_Fueldata!AA$54:AA$70)/$E309/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL309,MSG_Fueldata!AB$54:AB$70)/$E309/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL309,MSG_Fueldata!AC$54:AC$70)/$E309/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL309,MSG_Fueldata!AD$54:AD$70)/$E309/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL309,MSG_Fueldata!AE$54:AE$70)/$E309/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL309,MSG_Fueldata!AF$54:AF$70)/$E309/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL309,MSG_Fueldata!AG$54:AG$70)/$E309/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL309,MSG_Fueldata!AH$54:AH$70)/$E309/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL309,MSG_Fueldata!AI$54:AI$70)/$E309/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL309,MSG_Fueldata!AJ$54:AJ$70)/$E309/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A107","v":"GUIEPSOLNUPVut"},"GUI","EPSOLNUPVut","GUwEPSOLNUPVut",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A310,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A310,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A310,MSG_Generic!$H$8:$H$378)","v":176.03783783783788},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A310,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A310,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C310,Gen_Param_2011!$BA$27:$BA$47)","v":0.25},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A310,MSG_Generic!$Z$8:$Z$378)","v":1.100000000000001},{"$f":"VLOOKUP(C310,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Solar PV (utility)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A310,MSG_Generic!AG$8:AG$378)*$L310","v":2200.0000000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A310,MSG_Generic!AH$8:AH$378)*$L310","v":2118.7100000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A310,MSG_Generic!AI$8:AI$378)*$L310","v":2037.4200000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A310,MSG_Generic!AJ$8:AJ$378)*$L310","v":1956.1300000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A310,MSG_Generic!AK$8:AK$378)*$L310","v":1874.8400000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A310,MSG_Generic!AL$8:AL$378)*$L310","v":1793.7700000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A310,MSG_Generic!AM$8:AM$378)*$L310","v":1759.3400000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A310,MSG_Generic!AN$8:AN$378)*$L310","v":1724.9100000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A310,MSG_Generic!AO$8:AO$378)*$L310","v":1690.4800000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A310,MSG_Generic!AP$8:AP$378)*$L310","v":1656.0500000000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A310,MSG_Generic!AQ$8:AQ$378)*$L310","v":1621.5100000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A310,MSG_Generic!AR$8:AR$378)*$L310","v":1598.7400000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A310,MSG_Generic!AS$8:AS$378)*$L310","v":1575.9700000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A310,MSG_Generic!AT$8:AT$378)*$L310","v":1553.2000000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A310,MSG_Generic!AU$8:AU$378)*$L310","v":1530.4300000000012},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A310,MSG_Generic!AV$8:AV$378)*$L310","v":1507.6600000000012},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A310,MSG_Generic!AW$8:AW$378)*$L310","v":1484.8900000000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A310,MSG_Generic!AX$8:AX$378)*$L310","v":1462.1200000000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A310,MSG_Generic!AY$8:AY$378)*$L310","v":1439.3500000000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A310,MSG_Generic!AZ$8:AZ$378)*$L310","v":1416.5800000000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A310,MSG_Generic!BA$8:BA$378)*$L310","v":1394.0300000000011},1394.0300000000011,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A310,MSG_Generic!BC$8:BC$378)*$L310","v":1267.0900000000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A310,MSG_Generic!BD$8:BD$378)*$L310","v":1140.150000000001},{"$f":"IF(MID($A310,6,1)=\"O\",MID($A310,6,3)&LEFT(VLOOKUP($B310,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A310,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B310,NameConvs!$B$57:$G$69,6,FALSE),MID($A310,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL310,MSG_Fueldata!N$54:N$70)/$E310/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL310,MSG_Fueldata!O$54:O$70)/$E310/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL310,MSG_Fueldata!P$54:P$70)/$E310/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL310,MSG_Fueldata!Q$54:Q$70)/$E310/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL310,MSG_Fueldata!R$54:R$70)/$E310/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL310,MSG_Fueldata!S$54:S$70)/$E310/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL310,MSG_Fueldata!T$54:T$70)/$E310/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL310,MSG_Fueldata!U$54:U$70)/$E310/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL310,MSG_Fueldata!V$54:V$70)/$E310/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL310,MSG_Fueldata!W$54:W$70)/$E310/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL310,MSG_Fueldata!X$54:X$70)/$E310/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL310,MSG_Fueldata!Y$54:Y$70)/$E310/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL310,MSG_Fueldata!Z$54:Z$70)/$E310/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL310,MSG_Fueldata!AA$54:AA$70)/$E310/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL310,MSG_Fueldata!AB$54:AB$70)/$E310/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL310,MSG_Fueldata!AC$54:AC$70)/$E310/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL310,MSG_Fueldata!AD$54:AD$70)/$E310/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL310,MSG_Fueldata!AE$54:AE$70)/$E310/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL310,MSG_Fueldata!AF$54:AF$70)/$E310/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL310,MSG_Fueldata!AG$54:AG$70)/$E310/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL310,MSG_Fueldata!AH$54:AH$70)/$E310/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL310,MSG_Fueldata!AI$54:AI$70)/$E310/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL310,MSG_Fueldata!AJ$54:AJ$70)/$E310/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A108","v":"GUIEPSOLNUPVrt"},"GUI","EPSOLNUPVrt","GUwEPSOLNUPVrt",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A311,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A311,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A311,MSG_Generic!$H$8:$H$378)","v":208.30979729729731},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A311,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A311,MSG_Generic!$L$8:$L$378)","v":20},0.1067814770659507,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C311,Gen_Param_2011!$BA$27:$BA$47)","v":0.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A311,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C311,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Solar PV (roof top)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A311,MSG_Generic!AG$8:AG$378)*$L311","v":2100},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A311,MSG_Generic!AH$8:AH$378)*$L311","v":2022.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A311,MSG_Generic!AI$8:AI$378)*$L311","v":1945},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A311,MSG_Generic!AJ$8:AJ$378)*$L311","v":1867.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A311,MSG_Generic!AK$8:AK$378)*$L311","v":1790},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A311,MSG_Generic!AL$8:AL$378)*$L311","v":1712.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A311,MSG_Generic!AM$8:AM$378)*$L311","v":1679.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A311,MSG_Generic!AN$8:AN$378)*$L311","v":1646.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A311,MSG_Generic!AO$8:AO$378)*$L311","v":1613.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A311,MSG_Generic!AP$8:AP$378)*$L311","v":1580.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A311,MSG_Generic!AQ$8:AQ$378)*$L311","v":1547.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A311,MSG_Generic!AR$8:AR$378)*$L311","v":1526.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A311,MSG_Generic!AS$8:AS$378)*$L311","v":1504.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A311,MSG_Generic!AT$8:AT$378)*$L311","v":1482.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A311,MSG_Generic!AU$8:AU$378)*$L311","v":1461},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A311,MSG_Generic!AV$8:AV$378)*$L311","v":1439.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A311,MSG_Generic!AW$8:AW$378)*$L311","v":1417.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A311,MSG_Generic!AX$8:AX$378)*$L311","v":1395.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A311,MSG_Generic!AY$8:AY$378)*$L311","v":1374.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A311,MSG_Generic!AZ$8:AZ$378)*$L311","v":1352.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A311,MSG_Generic!BA$8:BA$378)*$L311","v":1330.7},1330.7,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A311,MSG_Generic!BC$8:BC$378)*$L311","v":1209.5999999999999},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A311,MSG_Generic!BD$8:BD$378)*$L311","v":1088.4000000000001},{"$f":"IF(MID($A311,6,1)=\"O\",MID($A311,6,3)&LEFT(VLOOKUP($B311,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A311,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B311,NameConvs!$B$57:$G$69,6,FALSE),MID($A311,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL311,MSG_Fueldata!N$54:N$70)/$E311/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL311,MSG_Fueldata!O$54:O$70)/$E311/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL311,MSG_Fueldata!P$54:P$70)/$E311/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL311,MSG_Fueldata!Q$54:Q$70)/$E311/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL311,MSG_Fueldata!R$54:R$70)/$E311/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL311,MSG_Fueldata!S$54:S$70)/$E311/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL311,MSG_Fueldata!T$54:T$70)/$E311/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL311,MSG_Fueldata!U$54:U$70)/$E311/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL311,MSG_Fueldata!V$54:V$70)/$E311/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL311,MSG_Fueldata!W$54:W$70)/$E311/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL311,MSG_Fueldata!X$54:X$70)/$E311/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL311,MSG_Fueldata!Y$54:Y$70)/$E311/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL311,MSG_Fueldata!Z$54:Z$70)/$E311/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL311,MSG_Fueldata!AA$54:AA$70)/$E311/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL311,MSG_Fueldata!AB$54:AB$70)/$E311/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL311,MSG_Fueldata!AC$54:AC$70)/$E311/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL311,MSG_Fueldata!AD$54:AD$70)/$E311/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL311,MSG_Fueldata!AE$54:AE$70)/$E311/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL311,MSG_Fueldata!AF$54:AF$70)/$E311/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL311,MSG_Fueldata!AG$54:AG$70)/$E311/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL311,MSG_Fueldata!AH$54:AH$70)/$E311/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL311,MSG_Fueldata!AI$54:AI$70)/$E311/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL311,MSG_Fueldata!AJ$54:AJ$70)/$E311/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A109","v":"GUIEPSOLNUPVst"},"GUI","EPSOLNUPVst","GUwEPSOLNUPVst",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A312,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A312,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A312,MSG_Generic!$H$8:$H$378)","v":166.66666666666666},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A312,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A312,MSG_Generic!$L$8:$L$378)","v":20},0.1067814770659507,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C312,Gen_Param_2011!$BA$27:$BA$47)","v":0.22500000000000001},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A312,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C312,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Rooftop PV with 1h Battery"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A312,MSG_Generic!AG$8:AG$378)*$L312","v":4257.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A312,MSG_Generic!AH$8:AH$378)*$L312","v":4100.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A312,MSG_Generic!AI$8:AI$378)*$L312","v":3943.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A312,MSG_Generic!AJ$8:AJ$378)*$L312","v":3785.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A312,MSG_Generic!AK$8:AK$378)*$L312","v":3628.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A312,MSG_Generic!AL$8:AL$378)*$L312","v":3471.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A312,MSG_Generic!AM$8:AM$378)*$L312","v":3373.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A312,MSG_Generic!AN$8:AN$378)*$L312","v":3275.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A312,MSG_Generic!AO$8:AO$378)*$L312","v":3177.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A312,MSG_Generic!AP$8:AP$378)*$L312","v":3079},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A312,MSG_Generic!AQ$8:AQ$378)*$L312","v":2981.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A312,MSG_Generic!AR$8:AR$378)*$L312","v":2926.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A312,MSG_Generic!AS$8:AS$378)*$L312","v":2872.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A312,MSG_Generic!AT$8:AT$378)*$L312","v":2817.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A312,MSG_Generic!AU$8:AU$378)*$L312","v":2763.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A312,MSG_Generic!AV$8:AV$378)*$L312","v":2708.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A312,MSG_Generic!AW$8:AW$378)*$L312","v":2654.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A312,MSG_Generic!AX$8:AX$378)*$L312","v":2599.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A312,MSG_Generic!AY$8:AY$378)*$L312","v":2545.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A312,MSG_Generic!AZ$8:AZ$378)*$L312","v":2490.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A312,MSG_Generic!BA$8:BA$378)*$L312","v":2435.6999999999998},2435.6999999999998,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A312,MSG_Generic!BC$8:BC$378)*$L312","v":2214},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A312,MSG_Generic!BD$8:BD$378)*$L312","v":1992.2},{"$f":"IF(MID($A312,6,1)=\"O\",MID($A312,6,3)&LEFT(VLOOKUP($B312,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A312,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B312,NameConvs!$B$57:$G$69,6,FALSE),MID($A312,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL312,MSG_Fueldata!N$54:N$70)/$E312/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL312,MSG_Fueldata!O$54:O$70)/$E312/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL312,MSG_Fueldata!P$54:P$70)/$E312/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL312,MSG_Fueldata!Q$54:Q$70)/$E312/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL312,MSG_Fueldata!R$54:R$70)/$E312/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL312,MSG_Fueldata!S$54:S$70)/$E312/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL312,MSG_Fueldata!T$54:T$70)/$E312/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL312,MSG_Fueldata!U$54:U$70)/$E312/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL312,MSG_Fueldata!V$54:V$70)/$E312/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL312,MSG_Fueldata!W$54:W$70)/$E312/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL312,MSG_Fueldata!X$54:X$70)/$E312/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL312,MSG_Fueldata!Y$54:Y$70)/$E312/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL312,MSG_Fueldata!Z$54:Z$70)/$E312/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL312,MSG_Fueldata!AA$54:AA$70)/$E312/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL312,MSG_Fueldata!AB$54:AB$70)/$E312/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL312,MSG_Fueldata!AC$54:AC$70)/$E312/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL312,MSG_Fueldata!AD$54:AD$70)/$E312/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL312,MSG_Fueldata!AE$54:AE$70)/$E312/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL312,MSG_Fueldata!AF$54:AF$70)/$E312/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL312,MSG_Fueldata!AG$54:AG$70)/$E312/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL312,MSG_Fueldata!AH$54:AH$70)/$E312/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL312,MSG_Fueldata!AI$54:AI$70)/$E312/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL312,MSG_Fueldata!AJ$54:AJ$70)/$E312/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A110","v":"GUIEPSOLNUPVst2"},{"$f":"LEFT(A313,3)","v":"GUI"},{"$f":"RIGHT(A313,LEN(A313)-3)","v":"EPSOLNUPVst2"},{"$f":"LEFT(B313,2)&\"w\"&C313","v":"GUwEPSOLNUPVst2"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A313,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A313,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A313,MSG_Generic!$H$8:$H$378)","v":150},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A313,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A313,MSG_Generic!$L$8:$L$378)","v":20},{"$f":"-PMT(disc_rate,I313,1)/(1+disc_rate)","v":0.1067814770659507},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C313,Gen_Param_2011!$BA$27:$BA$47)","v":0.25},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A313,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C313,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Rooftop PV with 2h Battery"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A313,MSG_Generic!AG$8:AG$378)*$L313","v":6275},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A313,MSG_Generic!AH$8:AH$378)*$L313","v":6043.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A313,MSG_Generic!AI$8:AI$378)*$L313","v":5811.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A313,MSG_Generic!AJ$8:AJ$378)*$L313","v":5579.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A313,MSG_Generic!AK$8:AK$378)*$L313","v":5348.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A313,MSG_Generic!AL$8:AL$378)*$L313","v":5116.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A313,MSG_Generic!AM$8:AM$378)*$L313","v":4971.8999999999996},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A313,MSG_Generic!AN$8:AN$378)*$L313","v":4827.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A313,MSG_Generic!AO$8:AO$378)*$L313","v":4682.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A313,MSG_Generic!AP$8:AP$378)*$L313","v":4538.1000000000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A313,MSG_Generic!AQ$8:AQ$378)*$L313","v":4393.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A313,MSG_Generic!AR$8:AR$378)*$L313","v":4313.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A313,MSG_Generic!AS$8:AS$378)*$L313","v":4232.8999999999996},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A313,MSG_Generic!AT$8:AT$378)*$L313","v":4152.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A313,MSG_Generic!AU$8:AU$378)*$L313","v":4072.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A313,MSG_Generic!AV$8:AV$378)*$L313","v":3991.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A313,MSG_Generic!AW$8:AW$378)*$L313","v":3911.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A313,MSG_Generic!AX$8:AX$378)*$L313","v":3830.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A313,MSG_Generic!AY$8:AY$378)*$L313","v":3750.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A313,MSG_Generic!AZ$8:AZ$378)*$L313","v":3670.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A313,MSG_Generic!BA$8:BA$378)*$L313","v":3590},{"$f":"AH313","v":3590},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A313,MSG_Generic!BC$8:BC$378)*$L313","v":3263.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A313,MSG_Generic!BD$8:BD$378)*$L313","v":2936.3},{"$f":"IF(MID($A313,6,1)=\"O\",MID($A313,6,3)&LEFT(VLOOKUP($B313,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A313,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B313,NameConvs!$B$57:$G$69,6,FALSE),MID($A313,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL313,MSG_Fueldata!N$54:N$70)/$E313/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL313,MSG_Fueldata!O$54:O$70)/$E313/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL313,MSG_Fueldata!P$54:P$70)/$E313/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL313,MSG_Fueldata!Q$54:Q$70)/$E313/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL313,MSG_Fueldata!R$54:R$70)/$E313/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL313,MSG_Fueldata!S$54:S$70)/$E313/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL313,MSG_Fueldata!T$54:T$70)/$E313/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL313,MSG_Fueldata!U$54:U$70)/$E313/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL313,MSG_Fueldata!V$54:V$70)/$E313/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL313,MSG_Fueldata!W$54:W$70)/$E313/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL313,MSG_Fueldata!X$54:X$70)/$E313/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL313,MSG_Fueldata!Y$54:Y$70)/$E313/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL313,MSG_Fueldata!Z$54:Z$70)/$E313/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL313,MSG_Fueldata!AA$54:AA$70)/$E313/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL313,MSG_Fueldata!AB$54:AB$70)/$E313/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL313,MSG_Fueldata!AC$54:AC$70)/$E313/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL313,MSG_Fueldata!AD$54:AD$70)/$E313/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL313,MSG_Fueldata!AE$54:AE$70)/$E313/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL313,MSG_Fueldata!AF$54:AF$70)/$E313/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL313,MSG_Fueldata!AG$54:AG$70)/$E313/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL313,MSG_Fueldata!AH$54:AH$70)/$E313/8.76","v":0},{"$f":"BG313","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL313,MSG_Fueldata!AI$54:AI$70)/$E313/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL313,MSG_Fueldata!AJ$54:AJ$70)/$E313/8.76","v":0},null,{"$f":"(($H313+N313*$J313)/($K313*8.76)+$G313/8.76+AM313+$F313*BL$2)/$M313","v":{"$error":"#VALUE!"}},{"$f":"(($H313+O313*$J313)/($K313*8.76)+$G313/8.76+AN313+$F313*BM$2)/$M313","v":{"$error":"#VALUE!"}},{"$f":"(($H313+P313*$J313)/($K313*8.76)+$G313/8.76+AO313+$F313*BN$2)/$M313","v":{"$error":"#VALUE!"}},{"$f":"(($H313+Q313*$J313)/($K313*8.76)+$G313/8.76+AP313+$F313*BO$2)/$M313","v":{"$error":"#VALUE!"}},{"$f":"(($H313+R313*$J313)/($K313*8.76)+$G313/8.76+AQ313+$F313*BP$2)/$M313","v":{"$error":"#VALUE!"}},{"$f":"(($H313+S313*$J313)/($K313*8.76)+$G313/8.76+AR313+$F313*BQ$2)/$M313","v":{"$error":"#VALUE!"}},{"$f":"(($H313+T313*$J313)/($K313*8.76)+$G313/8.76+AS313+$F313*BR$2)/$M313","v":{"$error":"#VALUE!"}},{"$f":"(($H313+U313*$J313)/($K313*8.76)+$G313/8.76+AT313+$F313*BS$2)/$M313","v":{"$error":"#VALUE!"}},{"$f":"(($H313+V313*$J313)/($K313*8.76)+$G313/8.76+AU313+$F313*BT$2)/$M313","v":{"$error":"#VALUE!"}},{"$f":"(($H313+W313*$J313)/($K313*8.76)+$G313/8.76+AV313+$F313*BU$2)/$M313","v":{"$error":"#VALUE!"}},{"$f":"(($H313+X313*$J313)/($K313*8.76)+$G313/8.76+AW313+$F313*BV$2)/$M313","v":{"$error":"#VALUE!"}},{"$f":"(($H313+Y313*$J313)/($K313*8.76)+$G313/8.76+AX313+$F313*BW$2)/$M313","v":{"$error":"#VALUE!"}},{"$f":"(($H313+Z313*$J313)/($K313*8.76)+$G313/8.76+AY313+$F313*BX$2)/$M313","v":{"$error":"#VALUE!"}},{"$f":"(($H313+AA313*$J313)/($K313*8.76)+$G313/8.76+AZ313+$F313*BY$2)/$M313","v":{"$error":"#VALUE!"}},{"$f":"(($H313+AB313*$J313)/($K313*8.76)+$G313/8.76+BA313+$F313*BZ$2)/$M313","v":{"$error":"#VALUE!"}},{"$f":"(($H313+AC313*$J313)/($K313*8.76)+$G313/8.76+BB313+$F313*CA$2)/$M313","v":{"$error":"#VALUE!"}},{"$f":"(($H313+AD313*$J313)/($K313*8.76)+$G313/8.76+BC313+$F313*CB$2)/$M313","v":{"$error":"#VALUE!"}},{"$f":"(($H313+AE313*$J313)/($K313*8.76)+$G313/8.76+BD313+$F313*CC$2)/$M313","v":{"$error":"#VALUE!"}},{"$f":"(($H313+AF313*$J313)/($K313*8.76)+$G313/8.76+BE313+$F313*CD$2)/$M313","v":{"$error":"#VALUE!"}},{"$f":"(($H313+AG313*$J313)/($K313*8.76)+$G313/8.76+BF313+$F313*CE$2)/$M313","v":{"$error":"#VALUE!"}},{"$f":"(($H313+AH313*$J313)/($K313*8.76)+$G313/8.76+BG313+$F313*CF$2)/$M313","v":{"$error":"#VALUE!"}},{"$f":"(($H313+AI313*$J313)/($K313*8.76)+$G313/8.76+BH313+$F313*CG$2)/$M313","v":{"$error":"#VALUE!"}},{"$f":"(($H313+AJ313*$J313)/($K313*8.76)+$G313/8.76+BI313+$F313*CH$2)/$M313","v":{"$error":"#VALUE!"}},{"$f":"(($H313+AK313*$J313)/($K313*8.76)+$G313/8.76+BJ313+$F313*CI$2)/$M313","v":{"$error":"#VALUE!"}}]
[{"$f":"MSG_Generic!A111","v":"GUIEPSOLNUPVrtru"},"GUI","EPSOLNUPVrtru","GUwEPSOLNUPVrtru",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A314,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A314,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A314,MSG_Generic!$H$8:$H$378)","v":208.30979729729731},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A314,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A314,MSG_Generic!$L$8:$L$378)","v":20},0.1067814770659507,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C314,Gen_Param_2011!$BA$27:$BA$47)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A314,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C314,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Solar PV (roof top - rural)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A314,MSG_Generic!AG$8:AG$378)*$L314","v":2100},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A314,MSG_Generic!AH$8:AH$378)*$L314","v":2022.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A314,MSG_Generic!AI$8:AI$378)*$L314","v":1945},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A314,MSG_Generic!AJ$8:AJ$378)*$L314","v":1867.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A314,MSG_Generic!AK$8:AK$378)*$L314","v":1790},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A314,MSG_Generic!AL$8:AL$378)*$L314","v":1712.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A314,MSG_Generic!AM$8:AM$378)*$L314","v":1679.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A314,MSG_Generic!AN$8:AN$378)*$L314","v":1646.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A314,MSG_Generic!AO$8:AO$378)*$L314","v":1613.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A314,MSG_Generic!AP$8:AP$378)*$L314","v":1580.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A314,MSG_Generic!AQ$8:AQ$378)*$L314","v":1547.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A314,MSG_Generic!AR$8:AR$378)*$L314","v":1526.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A314,MSG_Generic!AS$8:AS$378)*$L314","v":1504.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A314,MSG_Generic!AT$8:AT$378)*$L314","v":1482.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A314,MSG_Generic!AU$8:AU$378)*$L314","v":1461},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A314,MSG_Generic!AV$8:AV$378)*$L314","v":1439.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A314,MSG_Generic!AW$8:AW$378)*$L314","v":1417.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A314,MSG_Generic!AX$8:AX$378)*$L314","v":1395.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A314,MSG_Generic!AY$8:AY$378)*$L314","v":1374.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A314,MSG_Generic!AZ$8:AZ$378)*$L314","v":1352.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A314,MSG_Generic!BA$8:BA$378)*$L314","v":1330.7},1330.7,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A314,MSG_Generic!BC$8:BC$378)*$L314","v":1209.5999999999999},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A314,MSG_Generic!BD$8:BD$378)*$L314","v":1088.4000000000001},{"$f":"IF(MID($A314,6,1)=\"O\",MID($A314,6,3)&LEFT(VLOOKUP($B314,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A314,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B314,NameConvs!$B$57:$G$69,6,FALSE),MID($A314,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL314,MSG_Fueldata!N$54:N$70)/$E314/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL314,MSG_Fueldata!O$54:O$70)/$E314/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL314,MSG_Fueldata!P$54:P$70)/$E314/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL314,MSG_Fueldata!Q$54:Q$70)/$E314/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL314,MSG_Fueldata!R$54:R$70)/$E314/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL314,MSG_Fueldata!S$54:S$70)/$E314/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL314,MSG_Fueldata!T$54:T$70)/$E314/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL314,MSG_Fueldata!U$54:U$70)/$E314/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL314,MSG_Fueldata!V$54:V$70)/$E314/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL314,MSG_Fueldata!W$54:W$70)/$E314/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL314,MSG_Fueldata!X$54:X$70)/$E314/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL314,MSG_Fueldata!Y$54:Y$70)/$E314/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL314,MSG_Fueldata!Z$54:Z$70)/$E314/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL314,MSG_Fueldata!AA$54:AA$70)/$E314/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL314,MSG_Fueldata!AB$54:AB$70)/$E314/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL314,MSG_Fueldata!AC$54:AC$70)/$E314/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL314,MSG_Fueldata!AD$54:AD$70)/$E314/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL314,MSG_Fueldata!AE$54:AE$70)/$E314/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL314,MSG_Fueldata!AF$54:AF$70)/$E314/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL314,MSG_Fueldata!AG$54:AG$70)/$E314/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL314,MSG_Fueldata!AH$54:AH$70)/$E314/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL314,MSG_Fueldata!AI$54:AI$70)/$E314/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL314,MSG_Fueldata!AJ$54:AJ$70)/$E314/8.76","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Generic!A112","v":"GUIEPSOLNUPVstru"},"GUI","EPSOLNUPVstru","GUwEPSOLNUPVstru",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A315,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A315,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A315,MSG_Generic!$H$8:$H$378)","v":166.66666666666666},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A315,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A315,MSG_Generic!$L$8:$L$378)","v":20},0.1067814770659507,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C315,Gen_Param_2011!$BA$27:$BA$47)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A315,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C315,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"PV with 1h Battery (roof top - rural)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A315,MSG_Generic!AG$8:AG$378)*$L315","v":4257.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A315,MSG_Generic!AH$8:AH$378)*$L315","v":4100.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A315,MSG_Generic!AI$8:AI$378)*$L315","v":3943.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A315,MSG_Generic!AJ$8:AJ$378)*$L315","v":3785.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A315,MSG_Generic!AK$8:AK$378)*$L315","v":3628.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A315,MSG_Generic!AL$8:AL$378)*$L315","v":3471.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A315,MSG_Generic!AM$8:AM$378)*$L315","v":3373.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A315,MSG_Generic!AN$8:AN$378)*$L315","v":3275.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A315,MSG_Generic!AO$8:AO$378)*$L315","v":3177.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A315,MSG_Generic!AP$8:AP$378)*$L315","v":3079},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A315,MSG_Generic!AQ$8:AQ$378)*$L315","v":2981.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A315,MSG_Generic!AR$8:AR$378)*$L315","v":2926.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A315,MSG_Generic!AS$8:AS$378)*$L315","v":2872.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A315,MSG_Generic!AT$8:AT$378)*$L315","v":2817.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A315,MSG_Generic!AU$8:AU$378)*$L315","v":2763.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A315,MSG_Generic!AV$8:AV$378)*$L315","v":2708.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A315,MSG_Generic!AW$8:AW$378)*$L315","v":2654.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A315,MSG_Generic!AX$8:AX$378)*$L315","v":2599.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A315,MSG_Generic!AY$8:AY$378)*$L315","v":2545.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A315,MSG_Generic!AZ$8:AZ$378)*$L315","v":2490.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A315,MSG_Generic!BA$8:BA$378)*$L315","v":2435.6999999999998},2435.6999999999998,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A315,MSG_Generic!BC$8:BC$378)*$L315","v":2214},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A315,MSG_Generic!BD$8:BD$378)*$L315","v":1992.2},{"$f":"IF(MID($A315,6,1)=\"O\",MID($A315,6,3)&LEFT(VLOOKUP($B315,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A315,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B315,NameConvs!$B$57:$G$69,6,FALSE),MID($A315,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL315,MSG_Fueldata!N$54:N$70)/$E315/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL315,MSG_Fueldata!O$54:O$70)/$E315/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL315,MSG_Fueldata!P$54:P$70)/$E315/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL315,MSG_Fueldata!Q$54:Q$70)/$E315/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL315,MSG_Fueldata!R$54:R$70)/$E315/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL315,MSG_Fueldata!S$54:S$70)/$E315/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL315,MSG_Fueldata!T$54:T$70)/$E315/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL315,MSG_Fueldata!U$54:U$70)/$E315/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL315,MSG_Fueldata!V$54:V$70)/$E315/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL315,MSG_Fueldata!W$54:W$70)/$E315/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL315,MSG_Fueldata!X$54:X$70)/$E315/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL315,MSG_Fueldata!Y$54:Y$70)/$E315/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL315,MSG_Fueldata!Z$54:Z$70)/$E315/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL315,MSG_Fueldata!AA$54:AA$70)/$E315/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL315,MSG_Fueldata!AB$54:AB$70)/$E315/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL315,MSG_Fueldata!AC$54:AC$70)/$E315/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL315,MSG_Fueldata!AD$54:AD$70)/$E315/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL315,MSG_Fueldata!AE$54:AE$70)/$E315/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL315,MSG_Fueldata!AF$54:AF$70)/$E315/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL315,MSG_Fueldata!AG$54:AG$70)/$E315/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL315,MSG_Fueldata!AH$54:AH$70)/$E315/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL315,MSG_Fueldata!AI$54:AI$70)/$E315/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL315,MSG_Fueldata!AJ$54:AJ$70)/$E315/8.76","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Generic!A113","v":"GUIEPSOLNUPVstru2"},{"$f":"LEFT(A316,3)","v":"GUI"},{"$f":"RIGHT(A316,LEN(A316)-3)","v":"EPSOLNUPVstru2"},{"$f":"LEFT(B316,2)&\"w\"&C316","v":"GUwEPSOLNUPVstru2"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A316,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A316,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A316,MSG_Generic!$H$8:$H$378)","v":150},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A316,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A316,MSG_Generic!$L$8:$L$378)","v":20},{"$f":"-PMT(disc_rate,I316,1)/(1+disc_rate)","v":0.1067814770659507},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C316,Gen_Param_2011!$BA$27:$BA$47)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A316,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C316,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"PV with 2h Battery (roof top - rural)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A316,MSG_Generic!AG$8:AG$378)*$L316","v":6275},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A316,MSG_Generic!AH$8:AH$378)*$L316","v":6043.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A316,MSG_Generic!AI$8:AI$378)*$L316","v":5811.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A316,MSG_Generic!AJ$8:AJ$378)*$L316","v":5579.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A316,MSG_Generic!AK$8:AK$378)*$L316","v":5348.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A316,MSG_Generic!AL$8:AL$378)*$L316","v":5116.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A316,MSG_Generic!AM$8:AM$378)*$L316","v":4971.8999999999996},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A316,MSG_Generic!AN$8:AN$378)*$L316","v":4827.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A316,MSG_Generic!AO$8:AO$378)*$L316","v":4682.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A316,MSG_Generic!AP$8:AP$378)*$L316","v":4538.1000000000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A316,MSG_Generic!AQ$8:AQ$378)*$L316","v":4393.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A316,MSG_Generic!AR$8:AR$378)*$L316","v":4313.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A316,MSG_Generic!AS$8:AS$378)*$L316","v":4232.8999999999996},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A316,MSG_Generic!AT$8:AT$378)*$L316","v":4152.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A316,MSG_Generic!AU$8:AU$378)*$L316","v":4072.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A316,MSG_Generic!AV$8:AV$378)*$L316","v":3991.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A316,MSG_Generic!AW$8:AW$378)*$L316","v":3911.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A316,MSG_Generic!AX$8:AX$378)*$L316","v":3830.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A316,MSG_Generic!AY$8:AY$378)*$L316","v":3750.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A316,MSG_Generic!AZ$8:AZ$378)*$L316","v":3670.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A316,MSG_Generic!BA$8:BA$378)*$L316","v":3590},{"$f":"AH316","v":3590},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A316,MSG_Generic!BC$8:BC$378)*$L316","v":3263.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A316,MSG_Generic!BD$8:BD$378)*$L316","v":2936.3},{"$f":"IF(MID($A316,6,1)=\"O\",MID($A316,6,3)&LEFT(VLOOKUP($B316,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A316,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B316,NameConvs!$B$57:$G$69,6,FALSE),MID($A316,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL316,MSG_Fueldata!N$54:N$70)/$E316/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL316,MSG_Fueldata!O$54:O$70)/$E316/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL316,MSG_Fueldata!P$54:P$70)/$E316/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL316,MSG_Fueldata!Q$54:Q$70)/$E316/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL316,MSG_Fueldata!R$54:R$70)/$E316/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL316,MSG_Fueldata!S$54:S$70)/$E316/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL316,MSG_Fueldata!T$54:T$70)/$E316/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL316,MSG_Fueldata!U$54:U$70)/$E316/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL316,MSG_Fueldata!V$54:V$70)/$E316/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL316,MSG_Fueldata!W$54:W$70)/$E316/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL316,MSG_Fueldata!X$54:X$70)/$E316/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL316,MSG_Fueldata!Y$54:Y$70)/$E316/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL316,MSG_Fueldata!Z$54:Z$70)/$E316/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL316,MSG_Fueldata!AA$54:AA$70)/$E316/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL316,MSG_Fueldata!AB$54:AB$70)/$E316/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL316,MSG_Fueldata!AC$54:AC$70)/$E316/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL316,MSG_Fueldata!AD$54:AD$70)/$E316/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL316,MSG_Fueldata!AE$54:AE$70)/$E316/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL316,MSG_Fueldata!AF$54:AF$70)/$E316/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL316,MSG_Fueldata!AG$54:AG$70)/$E316/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL316,MSG_Fueldata!AH$54:AH$70)/$E316/8.76","v":0},{"$f":"BG316","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL316,MSG_Fueldata!AI$54:AI$70)/$E316/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL316,MSG_Fueldata!AJ$54:AJ$70)/$E316/8.76","v":0},null,{"$f":"(($H316+N316*$J316)/($K316*8.76)+$G316/8.76+AM316+$F316*BL$2)/$M316","v":{"$error":"#DIV/0!"}},{"$f":"(($H316+O316*$J316)/($K316*8.76)+$G316/8.76+AN316+$F316*BM$2)/$M316","v":{"$error":"#DIV/0!"}},{"$f":"(($H316+P316*$J316)/($K316*8.76)+$G316/8.76+AO316+$F316*BN$2)/$M316","v":{"$error":"#DIV/0!"}},{"$f":"(($H316+Q316*$J316)/($K316*8.76)+$G316/8.76+AP316+$F316*BO$2)/$M316","v":{"$error":"#DIV/0!"}},{"$f":"(($H316+R316*$J316)/($K316*8.76)+$G316/8.76+AQ316+$F316*BP$2)/$M316","v":{"$error":"#DIV/0!"}},{"$f":"(($H316+S316*$J316)/($K316*8.76)+$G316/8.76+AR316+$F316*BQ$2)/$M316","v":{"$error":"#DIV/0!"}},{"$f":"(($H316+T316*$J316)/($K316*8.76)+$G316/8.76+AS316+$F316*BR$2)/$M316","v":{"$error":"#DIV/0!"}},{"$f":"(($H316+U316*$J316)/($K316*8.76)+$G316/8.76+AT316+$F316*BS$2)/$M316","v":{"$error":"#DIV/0!"}},{"$f":"(($H316+V316*$J316)/($K316*8.76)+$G316/8.76+AU316+$F316*BT$2)/$M316","v":{"$error":"#DIV/0!"}},{"$f":"(($H316+W316*$J316)/($K316*8.76)+$G316/8.76+AV316+$F316*BU$2)/$M316","v":{"$error":"#DIV/0!"}},{"$f":"(($H316+X316*$J316)/($K316*8.76)+$G316/8.76+AW316+$F316*BV$2)/$M316","v":{"$error":"#DIV/0!"}},{"$f":"(($H316+Y316*$J316)/($K316*8.76)+$G316/8.76+AX316+$F316*BW$2)/$M316","v":{"$error":"#DIV/0!"}},{"$f":"(($H316+Z316*$J316)/($K316*8.76)+$G316/8.76+AY316+$F316*BX$2)/$M316","v":{"$error":"#DIV/0!"}},{"$f":"(($H316+AA316*$J316)/($K316*8.76)+$G316/8.76+AZ316+$F316*BY$2)/$M316","v":{"$error":"#DIV/0!"}},{"$f":"(($H316+AB316*$J316)/($K316*8.76)+$G316/8.76+BA316+$F316*BZ$2)/$M316","v":{"$error":"#DIV/0!"}},{"$f":"(($H316+AC316*$J316)/($K316*8.76)+$G316/8.76+BB316+$F316*CA$2)/$M316","v":{"$error":"#DIV/0!"}},{"$f":"(($H316+AD316*$J316)/($K316*8.76)+$G316/8.76+BC316+$F316*CB$2)/$M316","v":{"$error":"#DIV/0!"}},{"$f":"(($H316+AE316*$J316)/($K316*8.76)+$G316/8.76+BD316+$F316*CC$2)/$M316","v":{"$error":"#DIV/0!"}},{"$f":"(($H316+AF316*$J316)/($K316*8.76)+$G316/8.76+BE316+$F316*CD$2)/$M316","v":{"$error":"#DIV/0!"}},{"$f":"(($H316+AG316*$J316)/($K316*8.76)+$G316/8.76+BF316+$F316*CE$2)/$M316","v":{"$error":"#DIV/0!"}},{"$f":"(($H316+AH316*$J316)/($K316*8.76)+$G316/8.76+BG316+$F316*CF$2)/$M316","v":{"$error":"#DIV/0!"}},{"$f":"(($H316+AI316*$J316)/($K316*8.76)+$G316/8.76+BH316+$F316*CG$2)/$M316","v":{"$error":"#DIV/0!"}},{"$f":"(($H316+AJ316*$J316)/($K316*8.76)+$G316/8.76+BI316+$F316*CH$2)/$M316","v":{"$error":"#DIV/0!"}},{"$f":"(($H316+AK316*$J316)/($K316*8.76)+$G316/8.76+BJ316+$F316*CI$2)/$M316","v":{"$error":"#DIV/0!"}}]
[{"$f":"MSG_Generic!A114","v":"GUIEPTSONUTH"},"GUI","EPTSONUTH","GUwEPTSONUTH",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A317,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A317,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A317,MSG_Generic!$H$8:$H$378)","v":195.62131274131275},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A317,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A317,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C317,Gen_Param_2011!$BA$27:$BA$47)","v":0.35},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A317,MSG_Generic!$Z$8:$Z$378)","v":1.2762750000000012},{"$f":"VLOOKUP(C317,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Solar thermal no storage"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A317,MSG_Generic!AG$8:AG$378)*$L317","v":3828.8250000000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A317,MSG_Generic!AH$8:AH$378)*$L317","v":3720.5968800000032},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A317,MSG_Generic!AI$8:AI$378)*$L317","v":3612.3687600000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A317,MSG_Generic!AJ$8:AJ$378)*$L317","v":3504.1406400000033},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A317,MSG_Generic!AK$8:AK$378)*$L317","v":3395.9125200000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A317,MSG_Generic!AL$8:AL$378)*$L317","v":3287.9396550000029},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A317,MSG_Generic!AM$8:AM$378)*$L317","v":3224.7640425000027},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A317,MSG_Generic!AN$8:AN$378)*$L317","v":3161.5884300000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A317,MSG_Generic!AO$8:AO$378)*$L317","v":3098.4128175000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A317,MSG_Generic!AP$8:AP$378)*$L317","v":3035.2372050000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A317,MSG_Generic!AQ$8:AQ$378)*$L317","v":2972.0615925000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A317,MSG_Generic!AR$8:AR$378)*$L317","v":2917.6922775000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A317,MSG_Generic!AS$8:AS$378)*$L317","v":2863.3229625000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A317,MSG_Generic!AT$8:AT$378)*$L317","v":2808.9536475000027},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A317,MSG_Generic!AU$8:AU$378)*$L317","v":2754.5843325000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A317,MSG_Generic!AV$8:AV$378)*$L317","v":2700.2150175000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A317,MSG_Generic!AW$8:AW$378)*$L317","v":2645.8457025000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A317,MSG_Generic!AX$8:AX$378)*$L317","v":2591.4763875000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A317,MSG_Generic!AY$8:AY$378)*$L317","v":2537.1070725000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A317,MSG_Generic!AZ$8:AZ$378)*$L317","v":2482.7377575000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A317,MSG_Generic!BA$8:BA$378)*$L317","v":2428.3684425000024},2428.3684425000024,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A317,MSG_Generic!BC$8:BC$378)*$L317","v":2207.3176125000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A317,MSG_Generic!BD$8:BD$378)*$L317","v":1986.1391550000019},{"$f":"IF(MID($A317,6,1)=\"O\",MID($A317,6,3)&LEFT(VLOOKUP($B317,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A317,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B317,NameConvs!$B$57:$G$69,6,FALSE),MID($A317,6,3)))","v":"TSO"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL317,MSG_Fueldata!N$54:N$70)/$E317/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL317,MSG_Fueldata!O$54:O$70)/$E317/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL317,MSG_Fueldata!P$54:P$70)/$E317/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL317,MSG_Fueldata!Q$54:Q$70)/$E317/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL317,MSG_Fueldata!R$54:R$70)/$E317/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL317,MSG_Fueldata!S$54:S$70)/$E317/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL317,MSG_Fueldata!T$54:T$70)/$E317/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL317,MSG_Fueldata!U$54:U$70)/$E317/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL317,MSG_Fueldata!V$54:V$70)/$E317/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL317,MSG_Fueldata!W$54:W$70)/$E317/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL317,MSG_Fueldata!X$54:X$70)/$E317/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL317,MSG_Fueldata!Y$54:Y$70)/$E317/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL317,MSG_Fueldata!Z$54:Z$70)/$E317/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL317,MSG_Fueldata!AA$54:AA$70)/$E317/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL317,MSG_Fueldata!AB$54:AB$70)/$E317/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL317,MSG_Fueldata!AC$54:AC$70)/$E317/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL317,MSG_Fueldata!AD$54:AD$70)/$E317/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL317,MSG_Fueldata!AE$54:AE$70)/$E317/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL317,MSG_Fueldata!AF$54:AF$70)/$E317/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL317,MSG_Fueldata!AG$54:AG$70)/$E317/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL317,MSG_Fueldata!AH$54:AH$70)/$E317/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL317,MSG_Fueldata!AI$54:AI$70)/$E317/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL317,MSG_Fueldata!AJ$54:AJ$70)/$E317/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A115","v":"GUIEPTSONUTHst"},"GUI","EPTSONUTHst","GUwEPTSONUTHst",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A318,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A318,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A318,MSG_Generic!$H$8:$H$378)","v":165.92391891891893},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A318,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A318,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C318,Gen_Param_2011!$BA$27:$BA$47)","v":0.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A318,MSG_Generic!$Z$8:$Z$378)","v":1.2762750000000012},{"$f":"VLOOKUP(C318,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Solar thermal with Storage"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A318,MSG_Generic!AG$8:AG$378)*$L318","v":6891.8850000000066},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A318,MSG_Generic!AH$8:AH$378)*$L318","v":6697.1254350000054},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A318,MSG_Generic!AI$8:AI$378)*$L318","v":6502.365870000006},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A318,MSG_Generic!AJ$8:AJ$378)*$L318","v":6307.6063050000057},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A318,MSG_Generic!AK$8:AK$378)*$L318","v":6112.8467400000063},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A318,MSG_Generic!AL$8:AL$378)*$L318","v":5918.3424300000052},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A318,MSG_Generic!AM$8:AM$378)*$L318","v":5777.5692975000047},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A318,MSG_Generic!AN$8:AN$378)*$L318","v":5636.7961650000052},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A318,MSG_Generic!AO$8:AO$378)*$L318","v":5496.0230325000048},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A318,MSG_Generic!AP$8:AP$378)*$L318","v":5355.2499000000053},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A318,MSG_Generic!AQ$8:AQ$378)*$L318","v":5214.6043950000048},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A318,MSG_Generic!AR$8:AR$378)*$L318","v":5119.266652500005},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A318,MSG_Generic!AS$8:AS$378)*$L318","v":5023.9289100000051},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A318,MSG_Generic!AT$8:AT$378)*$L318","v":4928.5911675000043},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A318,MSG_Generic!AU$8:AU$378)*$L318","v":4833.2534250000044},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A318,MSG_Generic!AV$8:AV$378)*$L318","v":4737.9156825000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A318,MSG_Generic!AW$8:AW$378)*$L318","v":4642.5779400000038},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A318,MSG_Generic!AX$8:AX$378)*$L318","v":4547.2401975000039},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A318,MSG_Generic!AY$8:AY$378)*$L318","v":4451.902455000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A318,MSG_Generic!AZ$8:AZ$378)*$L318","v":4356.5647125000041},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A318,MSG_Generic!BA$8:BA$378)*$L318","v":4260.7164600000042},4260.7164600000042,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A318,MSG_Generic!BC$8:BC$378)*$L318","v":3705.0263250000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A318,MSG_Generic!BD$8:BD$378)*$L318","v":3149.2085625000027},{"$f":"IF(MID($A318,6,1)=\"O\",MID($A318,6,3)&LEFT(VLOOKUP($B318,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A318,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B318,NameConvs!$B$57:$G$69,6,FALSE),MID($A318,6,3)))","v":"TSO"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL318,MSG_Fueldata!N$54:N$70)/$E318/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL318,MSG_Fueldata!O$54:O$70)/$E318/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL318,MSG_Fueldata!P$54:P$70)/$E318/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL318,MSG_Fueldata!Q$54:Q$70)/$E318/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL318,MSG_Fueldata!R$54:R$70)/$E318/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL318,MSG_Fueldata!S$54:S$70)/$E318/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL318,MSG_Fueldata!T$54:T$70)/$E318/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL318,MSG_Fueldata!U$54:U$70)/$E318/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL318,MSG_Fueldata!V$54:V$70)/$E318/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL318,MSG_Fueldata!W$54:W$70)/$E318/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL318,MSG_Fueldata!X$54:X$70)/$E318/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL318,MSG_Fueldata!Y$54:Y$70)/$E318/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL318,MSG_Fueldata!Z$54:Z$70)/$E318/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL318,MSG_Fueldata!AA$54:AA$70)/$E318/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL318,MSG_Fueldata!AB$54:AB$70)/$E318/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL318,MSG_Fueldata!AC$54:AC$70)/$E318/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL318,MSG_Fueldata!AD$54:AD$70)/$E318/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL318,MSG_Fueldata!AE$54:AE$70)/$E318/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL318,MSG_Fueldata!AF$54:AF$70)/$E318/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL318,MSG_Fueldata!AG$54:AG$70)/$E318/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL318,MSG_Fueldata!AH$54:AH$70)/$E318/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL318,MSG_Fueldata!AI$54:AI$70)/$E318/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL318,MSG_Fueldata!AJ$54:AJ$70)/$E318/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A116","v":"GUIEPGASNUSO"},"GUI","EPGASNUSO","GUwEPGASNUSO",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A319,MSG_Generic!$G$8:$G$378)","v":0.53},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A319,MSG_Generic!$X$8:$X$378)/8.76","v":0.38123546135952441},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A319,MSG_Generic!$H$8:$H$378)","v":165.92391891891893},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A319,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A319,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C319,Gen_Param_2011!$BA$27:$BA$47)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A319,MSG_Generic!$Z$8:$Z$378)","v":1.2762750000000012},{"$f":"VLOOKUP(C319,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Solar thermal with gas co-firing"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A319,MSG_Generic!AG$8:AG$378)*$L319","v":1771.8525825000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A319,MSG_Generic!AH$8:AH$378)*$L319","v":1754.4952425000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A319,MSG_Generic!AI$8:AI$378)*$L319","v":1737.1379025000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A319,MSG_Generic!AJ$8:AJ$378)*$L319","v":1719.7805625000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A319,MSG_Generic!AK$8:AK$378)*$L319","v":1702.4232225000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A319,MSG_Generic!AL$8:AL$378)*$L319","v":1685.0658825000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A319,MSG_Generic!AM$8:AM$378)*$L319","v":1676.7700950000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A319,MSG_Generic!AN$8:AN$378)*$L319","v":1668.4743075000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A319,MSG_Generic!AO$8:AO$378)*$L319","v":1660.1785200000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A319,MSG_Generic!AP$8:AP$378)*$L319","v":1651.8827325000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A319,MSG_Generic!AQ$8:AQ$378)*$L319","v":1643.3316900000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A319,MSG_Generic!AR$8:AR$378)*$L319","v":1635.2911575000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A319,MSG_Generic!AS$8:AS$378)*$L319","v":1627.2506250000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A319,MSG_Generic!AT$8:AT$378)*$L319","v":1619.2100925000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A319,MSG_Generic!AU$8:AU$378)*$L319","v":1611.1695600000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A319,MSG_Generic!AV$8:AV$378)*$L319","v":1603.1290275000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A319,MSG_Generic!AW$8:AW$378)*$L319","v":1595.0884950000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A319,MSG_Generic!AX$8:AX$378)*$L319","v":1587.0479625000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A319,MSG_Generic!AY$8:AY$378)*$L319","v":1579.0074300000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A319,MSG_Generic!AZ$8:AZ$378)*$L319","v":1570.9668975000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A319,MSG_Generic!BA$8:BA$378)*$L319","v":1562.9263650000014},1562.9263650000014,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A319,MSG_Generic!BC$8:BC$378)*$L319","v":1562.9263650000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A319,MSG_Generic!BD$8:BD$378)*$L319","v":1562.9263650000014},{"$f":"IF(MID($A319,6,1)=\"O\",MID($A319,6,3)&LEFT(VLOOKUP($B319,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A319,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B319,NameConvs!$B$57:$G$69,6,FALSE),MID($A319,6,3)))","v":"GASLNG"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL319,MSG_Fueldata!N$54:N$70)/$E319/8.76","v":74.739381407771177},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL319,MSG_Fueldata!O$54:O$70)/$E319/8.76","v":75.600930472990441},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL319,MSG_Fueldata!P$54:P$70)/$E319/8.76","v":76.462479538209692},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL319,MSG_Fueldata!Q$54:Q$70)/$E319/8.76","v":77.324028603428971},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL319,MSG_Fueldata!R$54:R$70)/$E319/8.76","v":78.185577668648222},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL319,MSG_Fueldata!S$54:S$70)/$E319/8.76","v":79.047126733867486},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL319,MSG_Fueldata!T$54:T$70)/$E319/8.76","v":79.908675799086765},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL319,MSG_Fueldata!U$54:U$70)/$E319/8.76","v":80.770224864306016},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL319,MSG_Fueldata!V$54:V$70)/$E319/8.76","v":81.631773929525281},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL319,MSG_Fueldata!W$54:W$70)/$E319/8.76","v":82.493322994744545},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL319,MSG_Fueldata!X$54:X$70)/$E319/8.76","v":83.35487205996381},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL319,MSG_Fueldata!Y$54:Y$70)/$E319/8.76","v":84.647195657792707},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL319,MSG_Fueldata!Z$54:Z$70)/$E319/8.76","v":85.939519255621605},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL319,MSG_Fueldata!AA$54:AA$70)/$E319/8.76","v":87.231842853450502},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL319,MSG_Fueldata!AB$54:AB$70)/$E319/8.76","v":88.524166451279399},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL319,MSG_Fueldata!AC$54:AC$70)/$E319/8.76","v":89.816490049108296},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL319,MSG_Fueldata!AD$54:AD$70)/$E319/8.76","v":91.108813646937193},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL319,MSG_Fueldata!AE$54:AE$70)/$E319/8.76","v":92.401137244766076},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL319,MSG_Fueldata!AF$54:AF$70)/$E319/8.76","v":93.693460842594973},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL319,MSG_Fueldata!AG$54:AG$70)/$E319/8.76","v":94.98578444042387},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL319,MSG_Fueldata!AH$54:AH$70)/$E319/8.76","v":96.278108038252768},96.278108038252768,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL319,MSG_Fueldata!AI$54:AI$70)/$E319/8.76","v":96.278108038252768},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL319,MSG_Fueldata!AJ$54:AJ$70)/$E319/8.76","v":96.278108038252768},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A121","v":"GBIEPODSNU"},"GBI","EPODSNU","GBwEPODSNU",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A320,MSG_Generic!$G$8:$G$378)","v":0.35},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A320,MSG_Generic!$X$8:$X$378)/8.76","v":0.76186285714285706},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A320,MSG_Generic!$H$8:$H$378)","v":148.91999999999999},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A320,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A320,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C320,Gen_Param_2011!$BA$27:$BA$47)","v":0.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A320,MSG_Generic!$Z$8:$Z$378)","v":1.100000000000001},{"$f":"VLOOKUP(C320,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Diesel Centralized"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A320,MSG_Generic!AG$8:AG$378)*$L320","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A320,MSG_Generic!AH$8:AH$378)*$L320","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A320,MSG_Generic!AI$8:AI$378)*$L320","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A320,MSG_Generic!AJ$8:AJ$378)*$L320","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A320,MSG_Generic!AK$8:AK$378)*$L320","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A320,MSG_Generic!AL$8:AL$378)*$L320","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A320,MSG_Generic!AM$8:AM$378)*$L320","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A320,MSG_Generic!AN$8:AN$378)*$L320","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A320,MSG_Generic!AO$8:AO$378)*$L320","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A320,MSG_Generic!AP$8:AP$378)*$L320","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A320,MSG_Generic!AQ$8:AQ$378)*$L320","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A320,MSG_Generic!AR$8:AR$378)*$L320","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A320,MSG_Generic!AS$8:AS$378)*$L320","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A320,MSG_Generic!AT$8:AT$378)*$L320","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A320,MSG_Generic!AU$8:AU$378)*$L320","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A320,MSG_Generic!AV$8:AV$378)*$L320","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A320,MSG_Generic!AW$8:AW$378)*$L320","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A320,MSG_Generic!AX$8:AX$378)*$L320","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A320,MSG_Generic!AY$8:AY$378)*$L320","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A320,MSG_Generic!AZ$8:AZ$378)*$L320","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A320,MSG_Generic!BA$8:BA$378)*$L320","v":1177.0000000000011},1177.0000000000011,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A320,MSG_Generic!BC$8:BC$378)*$L320","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A320,MSG_Generic!BD$8:BD$378)*$L320","v":1177.0000000000011},{"$f":"IF(MID($A320,6,1)=\"O\",MID($A320,6,3)&LEFT(VLOOKUP($B320,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A320,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B320,NameConvs!$B$57:$G$69,6,FALSE),MID($A320,6,3)))","v":"ODSC"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL320,MSG_Fueldata!N$54:N$70)/$E320/8.76","v":225.37508153946513},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL320,MSG_Fueldata!O$54:O$70)/$E320/8.76","v":229.94129158512723},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL320,MSG_Fueldata!P$54:P$70)/$E320/8.76","v":234.50750163078931},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL320,MSG_Fueldata!Q$54:Q$70)/$E320/8.76","v":239.07371167645141},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL320,MSG_Fueldata!R$54:R$70)/$E320/8.76","v":243.63992172211351},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL320,MSG_Fueldata!S$54:S$70)/$E320/8.76","v":248.20613176777559},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL320,MSG_Fueldata!T$54:T$70)/$E320/8.76","v":252.77234181343769},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL320,MSG_Fueldata!U$54:U$70)/$E320/8.76","v":257.33855185909982},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL320,MSG_Fueldata!V$54:V$70)/$E320/8.76","v":261.90476190476193},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL320,MSG_Fueldata!W$54:W$70)/$E320/8.76","v":266.47097195042403},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL320,MSG_Fueldata!X$54:X$70)/$E320/8.76","v":270.71102413568167},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL320,MSG_Fueldata!Y$54:Y$70)/$E320/8.76","v":273.97260273972603},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL320,MSG_Fueldata!Z$54:Z$70)/$E320/8.76","v":277.23418134377044},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL320,MSG_Fueldata!AA$54:AA$70)/$E320/8.76","v":280.49575994781475},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL320,MSG_Fueldata!AB$54:AB$70)/$E320/8.76","v":283.75733855185911},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL320,MSG_Fueldata!AC$54:AC$70)/$E320/8.76","v":287.01891715590347},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL320,MSG_Fueldata!AD$54:AD$70)/$E320/8.76","v":290.28049575994783},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL320,MSG_Fueldata!AE$54:AE$70)/$E320/8.76","v":293.54207436399219},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL320,MSG_Fueldata!AF$54:AF$70)/$E320/8.76","v":296.80365296803654},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL320,MSG_Fueldata!AG$54:AG$70)/$E320/8.76","v":300.0652315720809},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL320,MSG_Fueldata!AH$54:AH$70)/$E320/8.76","v":303.97912589693414},303.97912589693414,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL320,MSG_Fueldata!AI$54:AI$70)/$E320/8.76","v":303.97912589693414},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL320,MSG_Fueldata!AJ$54:AJ$70)/$E320/8.76","v":303.97912589693414},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A122","v":"GBIEPODSNUind"},{"$f":"LEFT(A321,3)","v":"GBI"},{"$f":"RIGHT(A321,LEN(A321)-3)","v":"EPODSNUind"},{"$f":"LEFT(B321,2)&\"w\"&C321","v":"GBwEPODSNUind"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A321,MSG_Generic!$G$8:$G$378)","v":0.35},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A321,MSG_Generic!$X$8:$X$378)/8.76","v":0.76186285714285706},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A321,MSG_Generic!$H$8:$H$378)","v":484.86599999999999},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A321,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A321,MSG_Generic!$L$8:$L$378)","v":20},{"$f":"-PMT(disc_rate,I321,1)/(1+disc_rate)","v":0.1067814770659507},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C321,Gen_Param_2011!$BA$27:$BA$47)","v":0.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A321,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C321,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Diesel 100 kW system (industry)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A321,MSG_Generic!AG$8:AG$378)*$L321","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A321,MSG_Generic!AH$8:AH$378)*$L321","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A321,MSG_Generic!AI$8:AI$378)*$L321","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A321,MSG_Generic!AJ$8:AJ$378)*$L321","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A321,MSG_Generic!AK$8:AK$378)*$L321","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A321,MSG_Generic!AL$8:AL$378)*$L321","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A321,MSG_Generic!AM$8:AM$378)*$L321","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A321,MSG_Generic!AN$8:AN$378)*$L321","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A321,MSG_Generic!AO$8:AO$378)*$L321","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A321,MSG_Generic!AP$8:AP$378)*$L321","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A321,MSG_Generic!AQ$8:AQ$378)*$L321","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A321,MSG_Generic!AR$8:AR$378)*$L321","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A321,MSG_Generic!AS$8:AS$378)*$L321","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A321,MSG_Generic!AT$8:AT$378)*$L321","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A321,MSG_Generic!AU$8:AU$378)*$L321","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A321,MSG_Generic!AV$8:AV$378)*$L321","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A321,MSG_Generic!AW$8:AW$378)*$L321","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A321,MSG_Generic!AX$8:AX$378)*$L321","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A321,MSG_Generic!AY$8:AY$378)*$L321","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A321,MSG_Generic!AZ$8:AZ$378)*$L321","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A321,MSG_Generic!BA$8:BA$378)*$L321","v":658.7},{"$f":"AH321","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A321,MSG_Generic!BC$8:BC$378)*$L321","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A321,MSG_Generic!BD$8:BD$378)*$L321","v":658.7},{"$f":"IF(MID($A321,6,1)=\"O\",MID($A321,6,3)&LEFT(VLOOKUP($B321,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A321,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B321,NameConvs!$B$57:$G$69,6,FALSE),MID($A321,6,3)))","v":"ODSC"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL321,MSG_Fueldata!N$54:N$70)/$E321/8.76","v":225.37508153946513},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL321,MSG_Fueldata!O$54:O$70)/$E321/8.76","v":229.94129158512723},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL321,MSG_Fueldata!P$54:P$70)/$E321/8.76","v":234.50750163078931},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL321,MSG_Fueldata!Q$54:Q$70)/$E321/8.76","v":239.07371167645141},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL321,MSG_Fueldata!R$54:R$70)/$E321/8.76","v":243.63992172211351},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL321,MSG_Fueldata!S$54:S$70)/$E321/8.76","v":248.20613176777559},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL321,MSG_Fueldata!T$54:T$70)/$E321/8.76","v":252.77234181343769},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL321,MSG_Fueldata!U$54:U$70)/$E321/8.76","v":257.33855185909982},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL321,MSG_Fueldata!V$54:V$70)/$E321/8.76","v":261.90476190476193},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL321,MSG_Fueldata!W$54:W$70)/$E321/8.76","v":266.47097195042403},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL321,MSG_Fueldata!X$54:X$70)/$E321/8.76","v":270.71102413568167},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL321,MSG_Fueldata!Y$54:Y$70)/$E321/8.76","v":273.97260273972603},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL321,MSG_Fueldata!Z$54:Z$70)/$E321/8.76","v":277.23418134377044},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL321,MSG_Fueldata!AA$54:AA$70)/$E321/8.76","v":280.49575994781475},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL321,MSG_Fueldata!AB$54:AB$70)/$E321/8.76","v":283.75733855185911},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL321,MSG_Fueldata!AC$54:AC$70)/$E321/8.76","v":287.01891715590347},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL321,MSG_Fueldata!AD$54:AD$70)/$E321/8.76","v":290.28049575994783},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL321,MSG_Fueldata!AE$54:AE$70)/$E321/8.76","v":293.54207436399219},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL321,MSG_Fueldata!AF$54:AF$70)/$E321/8.76","v":296.80365296803654},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL321,MSG_Fueldata!AG$54:AG$70)/$E321/8.76","v":300.0652315720809},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL321,MSG_Fueldata!AH$54:AH$70)/$E321/8.76","v":303.97912589693414},{"$f":"BG321","v":303.97912589693414},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL321,MSG_Fueldata!AI$54:AI$70)/$E321/8.76","v":303.97912589693414},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL321,MSG_Fueldata!AJ$54:AJ$70)/$E321/8.76","v":303.97912589693414},null,{"$f":"(($H321+N321*$J321)/($K321*8.76)+$G321/8.76+AM321+$F321*BL$2)/$M321","v":{"$error":"#VALUE!"}},{"$f":"(($H321+O321*$J321)/($K321*8.76)+$G321/8.76+AN321+$F321*BM$2)/$M321","v":{"$error":"#VALUE!"}},{"$f":"(($H321+P321*$J321)/($K321*8.76)+$G321/8.76+AO321+$F321*BN$2)/$M321","v":{"$error":"#VALUE!"}},{"$f":"(($H321+Q321*$J321)/($K321*8.76)+$G321/8.76+AP321+$F321*BO$2)/$M321","v":{"$error":"#VALUE!"}},{"$f":"(($H321+R321*$J321)/($K321*8.76)+$G321/8.76+AQ321+$F321*BP$2)/$M321","v":{"$error":"#VALUE!"}},{"$f":"(($H321+S321*$J321)/($K321*8.76)+$G321/8.76+AR321+$F321*BQ$2)/$M321","v":{"$error":"#VALUE!"}},{"$f":"(($H321+T321*$J321)/($K321*8.76)+$G321/8.76+AS321+$F321*BR$2)/$M321","v":{"$error":"#VALUE!"}},{"$f":"(($H321+U321*$J321)/($K321*8.76)+$G321/8.76+AT321+$F321*BS$2)/$M321","v":{"$error":"#VALUE!"}},{"$f":"(($H321+V321*$J321)/($K321*8.76)+$G321/8.76+AU321+$F321*BT$2)/$M321","v":{"$error":"#VALUE!"}},{"$f":"(($H321+W321*$J321)/($K321*8.76)+$G321/8.76+AV321+$F321*BU$2)/$M321","v":{"$error":"#VALUE!"}},{"$f":"(($H321+X321*$J321)/($K321*8.76)+$G321/8.76+AW321+$F321*BV$2)/$M321","v":{"$error":"#VALUE!"}},{"$f":"(($H321+Y321*$J321)/($K321*8.76)+$G321/8.76+AX321+$F321*BW$2)/$M321","v":{"$error":"#VALUE!"}},{"$f":"(($H321+Z321*$J321)/($K321*8.76)+$G321/8.76+AY321+$F321*BX$2)/$M321","v":{"$error":"#VALUE!"}},{"$f":"(($H321+AA321*$J321)/($K321*8.76)+$G321/8.76+AZ321+$F321*BY$2)/$M321","v":{"$error":"#VALUE!"}},{"$f":"(($H321+AB321*$J321)/($K321*8.76)+$G321/8.76+BA321+$F321*BZ$2)/$M321","v":{"$error":"#VALUE!"}},{"$f":"(($H321+AC321*$J321)/($K321*8.76)+$G321/8.76+BB321+$F321*CA$2)/$M321","v":{"$error":"#VALUE!"}},{"$f":"(($H321+AD321*$J321)/($K321*8.76)+$G321/8.76+BC321+$F321*CB$2)/$M321","v":{"$error":"#VALUE!"}},{"$f":"(($H321+AE321*$J321)/($K321*8.76)+$G321/8.76+BD321+$F321*CC$2)/$M321","v":{"$error":"#VALUE!"}},{"$f":"(($H321+AF321*$J321)/($K321*8.76)+$G321/8.76+BE321+$F321*CD$2)/$M321","v":{"$error":"#VALUE!"}},{"$f":"(($H321+AG321*$J321)/($K321*8.76)+$G321/8.76+BF321+$F321*CE$2)/$M321","v":{"$error":"#VALUE!"}},{"$f":"(($H321+AH321*$J321)/($K321*8.76)+$G321/8.76+BG321+$F321*CF$2)/$M321","v":{"$error":"#VALUE!"}},{"$f":"(($H321+AI321*$J321)/($K321*8.76)+$G321/8.76+BH321+$F321*CG$2)/$M321","v":{"$error":"#VALUE!"}},{"$f":"(($H321+AJ321*$J321)/($K321*8.76)+$G321/8.76+BI321+$F321*CH$2)/$M321","v":{"$error":"#VALUE!"}},{"$f":"(($H321+AK321*$J321)/($K321*8.76)+$G321/8.76+BJ321+$F321*CI$2)/$M321","v":{"$error":"#VALUE!"}}]
[{"$f":"MSG_Generic!A123","v":"GBIEPODSNUurb"},"GBI","EPODSNUurb","GBwEPODSNUurb",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A322,MSG_Generic!$G$8:$G$378)","v":0.16},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A322,MSG_Generic!$X$8:$X$378)/8.76","v":1.6665749999999997},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A322,MSG_Generic!$H$8:$H$378)","v":290.9196},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A322,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A322,MSG_Generic!$L$8:$L$378)","v":10},0.14795035898410144,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C322,Gen_Param_2011!$BA$27:$BA$47)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A322,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C322,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Diesel/Gasoline 1kW system (Urban)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A322,MSG_Generic!AG$8:AG$378)*$L322","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A322,MSG_Generic!AH$8:AH$378)*$L322","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A322,MSG_Generic!AI$8:AI$378)*$L322","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A322,MSG_Generic!AJ$8:AJ$378)*$L322","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A322,MSG_Generic!AK$8:AK$378)*$L322","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A322,MSG_Generic!AL$8:AL$378)*$L322","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A322,MSG_Generic!AM$8:AM$378)*$L322","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A322,MSG_Generic!AN$8:AN$378)*$L322","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A322,MSG_Generic!AO$8:AO$378)*$L322","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A322,MSG_Generic!AP$8:AP$378)*$L322","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A322,MSG_Generic!AQ$8:AQ$378)*$L322","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A322,MSG_Generic!AR$8:AR$378)*$L322","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A322,MSG_Generic!AS$8:AS$378)*$L322","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A322,MSG_Generic!AT$8:AT$378)*$L322","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A322,MSG_Generic!AU$8:AU$378)*$L322","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A322,MSG_Generic!AV$8:AV$378)*$L322","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A322,MSG_Generic!AW$8:AW$378)*$L322","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A322,MSG_Generic!AX$8:AX$378)*$L322","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A322,MSG_Generic!AY$8:AY$378)*$L322","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A322,MSG_Generic!AZ$8:AZ$378)*$L322","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A322,MSG_Generic!BA$8:BA$378)*$L322","v":691.9},691.9,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A322,MSG_Generic!BC$8:BC$378)*$L322","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A322,MSG_Generic!BD$8:BD$378)*$L322","v":691.9},{"$f":"IF(MID($A322,6,1)=\"O\",MID($A322,6,3)&LEFT(VLOOKUP($B322,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A322,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B322,NameConvs!$B$57:$G$69,6,FALSE),MID($A322,6,3)))","v":"ODSC"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL322,MSG_Fueldata!N$54:N$70)/$E322/8.76","v":493.00799086757991},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL322,MSG_Fueldata!O$54:O$70)/$E322/8.76","v":502.99657534246575},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL322,MSG_Fueldata!P$54:P$70)/$E322/8.76","v":512.98515981735159},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL322,MSG_Fueldata!Q$54:Q$70)/$E322/8.76","v":522.97374429223748},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL322,MSG_Fueldata!R$54:R$70)/$E322/8.76","v":532.96232876712327},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL322,MSG_Fueldata!S$54:S$70)/$E322/8.76","v":542.95091324200916},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL322,MSG_Fueldata!T$54:T$70)/$E322/8.76","v":552.93949771689495},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL322,MSG_Fueldata!U$54:U$70)/$E322/8.76","v":562.92808219178085},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL322,MSG_Fueldata!V$54:V$70)/$E322/8.76","v":572.91666666666663},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL322,MSG_Fueldata!W$54:W$70)/$E322/8.76","v":582.90525114155253},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL322,MSG_Fueldata!X$54:X$70)/$E322/8.76","v":592.18036529680364},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL322,MSG_Fueldata!Y$54:Y$70)/$E322/8.76","v":599.31506849315065},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL322,MSG_Fueldata!Z$54:Z$70)/$E322/8.76","v":606.44977168949777},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL322,MSG_Fueldata!AA$54:AA$70)/$E322/8.76","v":613.58447488584477},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL322,MSG_Fueldata!AB$54:AB$70)/$E322/8.76","v":620.71917808219177},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL322,MSG_Fueldata!AC$54:AC$70)/$E322/8.76","v":627.85388127853878},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL322,MSG_Fueldata!AD$54:AD$70)/$E322/8.76","v":634.9885844748859},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL322,MSG_Fueldata!AE$54:AE$70)/$E322/8.76","v":642.1232876712329},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL322,MSG_Fueldata!AF$54:AF$70)/$E322/8.76","v":649.25799086757991},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL322,MSG_Fueldata!AG$54:AG$70)/$E322/8.76","v":656.39269406392691},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL322,MSG_Fueldata!AH$54:AH$70)/$E322/8.76","v":664.95433789954336},664.95433789954336,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL322,MSG_Fueldata!AI$54:AI$70)/$E322/8.76","v":664.95433789954336},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL322,MSG_Fueldata!AJ$54:AJ$70)/$E322/8.76","v":664.95433789954336},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Generic!A124","v":"GBIEPODSNUrur"},"GBI","EPODSNUrur","GBwEPODSNUrur",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A323,MSG_Generic!$G$8:$G$378)","v":0.16},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A323,MSG_Generic!$X$8:$X$378)/8.76","v":1.6665749999999997},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A323,MSG_Generic!$H$8:$H$378)","v":290.9196},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A323,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A323,MSG_Generic!$L$8:$L$378)","v":10},0.14795035898410144,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C323,Gen_Param_2011!$BA$27:$BA$47)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A323,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C323,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Diesel/Gasoline 1kW system (Rural)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A323,MSG_Generic!AG$8:AG$378)*$L323","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A323,MSG_Generic!AH$8:AH$378)*$L323","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A323,MSG_Generic!AI$8:AI$378)*$L323","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A323,MSG_Generic!AJ$8:AJ$378)*$L323","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A323,MSG_Generic!AK$8:AK$378)*$L323","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A323,MSG_Generic!AL$8:AL$378)*$L323","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A323,MSG_Generic!AM$8:AM$378)*$L323","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A323,MSG_Generic!AN$8:AN$378)*$L323","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A323,MSG_Generic!AO$8:AO$378)*$L323","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A323,MSG_Generic!AP$8:AP$378)*$L323","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A323,MSG_Generic!AQ$8:AQ$378)*$L323","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A323,MSG_Generic!AR$8:AR$378)*$L323","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A323,MSG_Generic!AS$8:AS$378)*$L323","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A323,MSG_Generic!AT$8:AT$378)*$L323","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A323,MSG_Generic!AU$8:AU$378)*$L323","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A323,MSG_Generic!AV$8:AV$378)*$L323","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A323,MSG_Generic!AW$8:AW$378)*$L323","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A323,MSG_Generic!AX$8:AX$378)*$L323","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A323,MSG_Generic!AY$8:AY$378)*$L323","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A323,MSG_Generic!AZ$8:AZ$378)*$L323","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A323,MSG_Generic!BA$8:BA$378)*$L323","v":691.9},691.9,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A323,MSG_Generic!BC$8:BC$378)*$L323","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A323,MSG_Generic!BD$8:BD$378)*$L323","v":691.9},{"$f":"IF(MID($A323,6,1)=\"O\",MID($A323,6,3)&LEFT(VLOOKUP($B323,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A323,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B323,NameConvs!$B$57:$G$69,6,FALSE),MID($A323,6,3)))","v":"ODSC"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL323,MSG_Fueldata!N$54:N$70)/$E323/8.76","v":493.00799086757991},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL323,MSG_Fueldata!O$54:O$70)/$E323/8.76","v":502.99657534246575},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL323,MSG_Fueldata!P$54:P$70)/$E323/8.76","v":512.98515981735159},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL323,MSG_Fueldata!Q$54:Q$70)/$E323/8.76","v":522.97374429223748},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL323,MSG_Fueldata!R$54:R$70)/$E323/8.76","v":532.96232876712327},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL323,MSG_Fueldata!S$54:S$70)/$E323/8.76","v":542.95091324200916},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL323,MSG_Fueldata!T$54:T$70)/$E323/8.76","v":552.93949771689495},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL323,MSG_Fueldata!U$54:U$70)/$E323/8.76","v":562.92808219178085},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL323,MSG_Fueldata!V$54:V$70)/$E323/8.76","v":572.91666666666663},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL323,MSG_Fueldata!W$54:W$70)/$E323/8.76","v":582.90525114155253},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL323,MSG_Fueldata!X$54:X$70)/$E323/8.76","v":592.18036529680364},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL323,MSG_Fueldata!Y$54:Y$70)/$E323/8.76","v":599.31506849315065},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL323,MSG_Fueldata!Z$54:Z$70)/$E323/8.76","v":606.44977168949777},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL323,MSG_Fueldata!AA$54:AA$70)/$E323/8.76","v":613.58447488584477},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL323,MSG_Fueldata!AB$54:AB$70)/$E323/8.76","v":620.71917808219177},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL323,MSG_Fueldata!AC$54:AC$70)/$E323/8.76","v":627.85388127853878},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL323,MSG_Fueldata!AD$54:AD$70)/$E323/8.76","v":634.9885844748859},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL323,MSG_Fueldata!AE$54:AE$70)/$E323/8.76","v":642.1232876712329},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL323,MSG_Fueldata!AF$54:AF$70)/$E323/8.76","v":649.25799086757991},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL323,MSG_Fueldata!AG$54:AG$70)/$E323/8.76","v":656.39269406392691},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL323,MSG_Fueldata!AH$54:AH$70)/$E323/8.76","v":664.95433789954336},664.95433789954336,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL323,MSG_Fueldata!AI$54:AI$70)/$E323/8.76","v":664.95433789954336},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL323,MSG_Fueldata!AJ$54:AJ$70)/$E323/8.76","v":664.95433789954336},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Generic!A125","v":"GBIEPOHFNU"},"GBI","EPOHFNU","GBwEPOHFNU",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A324,MSG_Generic!$G$8:$G$378)","v":0.35},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A324,MSG_Generic!$X$8:$X$378)/8.76","v":0.8297485714285715},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A324,MSG_Generic!$H$8:$H$378)","v":131.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A324,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A324,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C324,Gen_Param_2011!$BA$27:$BA$47)","v":0.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A324,MSG_Generic!$Z$8:$Z$378)","v":1.1550000000000011},{"$f":"VLOOKUP(C324,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"HFO"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A324,MSG_Generic!AG$8:AG$378)*$L324","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A324,MSG_Generic!AH$8:AH$378)*$L324","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A324,MSG_Generic!AI$8:AI$378)*$L324","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A324,MSG_Generic!AJ$8:AJ$378)*$L324","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A324,MSG_Generic!AK$8:AK$378)*$L324","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A324,MSG_Generic!AL$8:AL$378)*$L324","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A324,MSG_Generic!AM$8:AM$378)*$L324","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A324,MSG_Generic!AN$8:AN$378)*$L324","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A324,MSG_Generic!AO$8:AO$378)*$L324","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A324,MSG_Generic!AP$8:AP$378)*$L324","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A324,MSG_Generic!AQ$8:AQ$378)*$L324","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A324,MSG_Generic!AR$8:AR$378)*$L324","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A324,MSG_Generic!AS$8:AS$378)*$L324","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A324,MSG_Generic!AT$8:AT$378)*$L324","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A324,MSG_Generic!AU$8:AU$378)*$L324","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A324,MSG_Generic!AV$8:AV$378)*$L324","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A324,MSG_Generic!AW$8:AW$378)*$L324","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A324,MSG_Generic!AX$8:AX$378)*$L324","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A324,MSG_Generic!AY$8:AY$378)*$L324","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A324,MSG_Generic!AZ$8:AZ$378)*$L324","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A324,MSG_Generic!BA$8:BA$378)*$L324","v":1559.2500000000016},1559.2500000000016,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A324,MSG_Generic!BC$8:BC$378)*$L324","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A324,MSG_Generic!BD$8:BD$378)*$L324","v":1559.2500000000016},{"$f":"IF(MID($A324,6,1)=\"O\",MID($A324,6,3)&LEFT(VLOOKUP($B324,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A324,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B324,NameConvs!$B$57:$G$69,6,FALSE),MID($A324,6,3)))","v":"OHFC"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL324,MSG_Fueldata!N$54:N$70)/$E324/8.76","v":132.74624918460535},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL324,MSG_Fueldata!O$54:O$70)/$E324/8.76","v":135.42074363992171},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL324,MSG_Fueldata!P$54:P$70)/$E324/8.76","v":138.0952380952381},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL324,MSG_Fueldata!Q$54:Q$70)/$E324/8.76","v":140.76973255055449},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL324,MSG_Fueldata!R$54:R$70)/$E324/8.76","v":143.44422700587086},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL324,MSG_Fueldata!S$54:S$70)/$E324/8.76","v":146.11872146118722},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL324,MSG_Fueldata!T$54:T$70)/$E324/8.76","v":148.79321591650361},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL324,MSG_Fueldata!U$54:U$70)/$E324/8.76","v":151.46771037181998},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL324,MSG_Fueldata!V$54:V$70)/$E324/8.76","v":154.14220482713637},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL324,MSG_Fueldata!W$54:W$70)/$E324/8.76","v":156.81669928245273},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL324,MSG_Fueldata!X$54:X$70)/$E324/8.76","v":159.28571428571428},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL324,MSG_Fueldata!Y$54:Y$70)/$E324/8.76","v":161.23939986953687},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL324,MSG_Fueldata!Z$54:Z$70)/$E324/8.76","v":163.19308545335943},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL324,MSG_Fueldata!AA$54:AA$70)/$E324/8.76","v":165.14677103718199},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL324,MSG_Fueldata!AB$54:AB$70)/$E324/8.76","v":167.10045662100458},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL324,MSG_Fueldata!AC$54:AC$70)/$E324/8.76","v":169.05414220482717},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL324,MSG_Fueldata!AD$54:AD$70)/$E324/8.76","v":171.00782778864971},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL324,MSG_Fueldata!AE$54:AE$70)/$E324/8.76","v":172.96151337247227},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL324,MSG_Fueldata!AF$54:AF$70)/$E324/8.76","v":174.91519895629483},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL324,MSG_Fueldata!AG$54:AG$70)/$E324/8.76","v":176.86888454011742},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL324,MSG_Fueldata!AH$54:AH$70)/$E324/8.76","v":179.23679060665361},179.23679060665361,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL324,MSG_Fueldata!AI$54:AI$70)/$E324/8.76","v":179.23679060665361},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL324,MSG_Fueldata!AJ$54:AJ$70)/$E324/8.76","v":179.23679060665361},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A126","v":"GBIEPGASNUOC"},"GBI","EPGASNUOC","GBwEPGASNUOC",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A325,MSG_Generic!$G$8:$G$378)","v":0.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A325,MSG_Generic!$X$8:$X$378)/8.76","v":0.67351598173515992},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A325,MSG_Generic!$H$8:$H$378)","v":174.52959194488608},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A325,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A325,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C325,Gen_Param_2011!$BA$27:$BA$47)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A325,MSG_Generic!$Z$8:$Z$378)","v":1.1550000000000011},{"$f":"VLOOKUP(C325,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"OCGT"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A325,MSG_Generic!AG$8:AG$378)*$L325","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A325,MSG_Generic!AH$8:AH$378)*$L325","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A325,MSG_Generic!AI$8:AI$378)*$L325","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A325,MSG_Generic!AJ$8:AJ$378)*$L325","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A325,MSG_Generic!AK$8:AK$378)*$L325","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A325,MSG_Generic!AL$8:AL$378)*$L325","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A325,MSG_Generic!AM$8:AM$378)*$L325","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A325,MSG_Generic!AN$8:AN$378)*$L325","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A325,MSG_Generic!AO$8:AO$378)*$L325","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A325,MSG_Generic!AP$8:AP$378)*$L325","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A325,MSG_Generic!AQ$8:AQ$378)*$L325","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A325,MSG_Generic!AR$8:AR$378)*$L325","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A325,MSG_Generic!AS$8:AS$378)*$L325","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A325,MSG_Generic!AT$8:AT$378)*$L325","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A325,MSG_Generic!AU$8:AU$378)*$L325","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A325,MSG_Generic!AV$8:AV$378)*$L325","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A325,MSG_Generic!AW$8:AW$378)*$L325","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A325,MSG_Generic!AX$8:AX$378)*$L325","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A325,MSG_Generic!AY$8:AY$378)*$L325","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A325,MSG_Generic!AZ$8:AZ$378)*$L325","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A325,MSG_Generic!BA$8:BA$378)*$L325","v":696.46500000000071},696.46500000000071,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A325,MSG_Generic!BC$8:BC$378)*$L325","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A325,MSG_Generic!BD$8:BD$378)*$L325","v":696.46500000000071},{"$f":"IF(MID($A325,6,1)=\"O\",MID($A325,6,3)&LEFT(VLOOKUP($B325,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A325,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B325,NameConvs!$B$57:$G$69,6,FALSE),MID($A325,6,3)))","v":"GASLNG"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL325,MSG_Fueldata!N$54:N$70)/$E325/8.76","v":132.03957382039576},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL325,MSG_Fueldata!O$54:O$70)/$E325/8.76","v":133.56164383561645},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL325,MSG_Fueldata!P$54:P$70)/$E325/8.76","v":135.08371385083717},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL325,MSG_Fueldata!Q$54:Q$70)/$E325/8.76","v":136.60578386605786},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL325,MSG_Fueldata!R$54:R$70)/$E325/8.76","v":138.12785388127855},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL325,MSG_Fueldata!S$54:S$70)/$E325/8.76","v":139.64992389649925},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL325,MSG_Fueldata!T$54:T$70)/$E325/8.76","v":141.17199391171994},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL325,MSG_Fueldata!U$54:U$70)/$E325/8.76","v":142.69406392694063},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL325,MSG_Fueldata!V$54:V$70)/$E325/8.76","v":144.21613394216135},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL325,MSG_Fueldata!W$54:W$70)/$E325/8.76","v":145.73820395738204},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL325,MSG_Fueldata!X$54:X$70)/$E325/8.76","v":147.26027397260273},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL325,MSG_Fueldata!Y$54:Y$70)/$E325/8.76","v":149.54337899543378},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL325,MSG_Fueldata!Z$54:Z$70)/$E325/8.76","v":151.82648401826484},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL325,MSG_Fueldata!AA$54:AA$70)/$E325/8.76","v":154.10958904109589},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL325,MSG_Fueldata!AB$54:AB$70)/$E325/8.76","v":156.39269406392694},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL325,MSG_Fueldata!AC$54:AC$70)/$E325/8.76","v":158.67579908675799},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL325,MSG_Fueldata!AD$54:AD$70)/$E325/8.76","v":160.95890410958904},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL325,MSG_Fueldata!AE$54:AE$70)/$E325/8.76","v":163.24200913242009},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL325,MSG_Fueldata!AF$54:AF$70)/$E325/8.76","v":165.52511415525115},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL325,MSG_Fueldata!AG$54:AG$70)/$E325/8.76","v":167.8082191780822},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL325,MSG_Fueldata!AH$54:AH$70)/$E325/8.76","v":170.09132420091325},170.09132420091325,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL325,MSG_Fueldata!AI$54:AI$70)/$E325/8.76","v":170.09132420091325},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL325,MSG_Fueldata!AJ$54:AJ$70)/$E325/8.76","v":170.09132420091325},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A127","v":"GBIEPGASNUCC"},"GBI","EPGASNUCC","GBwEPGASNUCC",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A326,MSG_Generic!$G$8:$G$378)","v":0.48},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A326,MSG_Generic!$X$8:$X$378)/8.76","v":0.42094748858447489},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A326,MSG_Generic!$H$8:$H$378)","v":25.363137254901961},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A326,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A326,MSG_Generic!$L$8:$L$378)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C326,Gen_Param_2011!$BA$27:$BA$47)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A326,MSG_Generic!$Z$8:$Z$378)","v":1.2136666666666682},{"$f":"VLOOKUP(C326,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"CCGT"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A326,MSG_Generic!AG$8:AG$378)*$L326","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A326,MSG_Generic!AH$8:AH$378)*$L326","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A326,MSG_Generic!AI$8:AI$378)*$L326","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A326,MSG_Generic!AJ$8:AJ$378)*$L326","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A326,MSG_Generic!AK$8:AK$378)*$L326","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A326,MSG_Generic!AL$8:AL$378)*$L326","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A326,MSG_Generic!AM$8:AM$378)*$L326","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A326,MSG_Generic!AN$8:AN$378)*$L326","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A326,MSG_Generic!AO$8:AO$378)*$L326","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A326,MSG_Generic!AP$8:AP$378)*$L326","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A326,MSG_Generic!AQ$8:AQ$378)*$L326","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A326,MSG_Generic!AR$8:AR$378)*$L326","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A326,MSG_Generic!AS$8:AS$378)*$L326","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A326,MSG_Generic!AT$8:AT$378)*$L326","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A326,MSG_Generic!AU$8:AU$378)*$L326","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A326,MSG_Generic!AV$8:AV$378)*$L326","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A326,MSG_Generic!AW$8:AW$378)*$L326","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A326,MSG_Generic!AX$8:AX$378)*$L326","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A326,MSG_Generic!AY$8:AY$378)*$L326","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A326,MSG_Generic!AZ$8:AZ$378)*$L326","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A326,MSG_Generic!BA$8:BA$378)*$L326","v":1297.4096666666683},1297.4096666666683,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A326,MSG_Generic!BC$8:BC$378)*$L326","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A326,MSG_Generic!BD$8:BD$378)*$L326","v":1297.4096666666683},{"$f":"IF(MID($A326,6,1)=\"O\",MID($A326,6,3)&LEFT(VLOOKUP($B326,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A326,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B326,NameConvs!$B$57:$G$69,6,FALSE),MID($A326,6,3)))","v":"GASLNG"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL326,MSG_Fueldata!N$54:N$70)/$E326/8.76","v":82.524733637747346},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL326,MSG_Fueldata!O$54:O$70)/$E326/8.76","v":83.476027397260282},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL326,MSG_Fueldata!P$54:P$70)/$E326/8.76","v":84.427321156773218},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL326,MSG_Fueldata!Q$54:Q$70)/$E326/8.76","v":85.378614916286153},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL326,MSG_Fueldata!R$54:R$70)/$E326/8.76","v":86.329908675799089},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL326,MSG_Fueldata!S$54:S$70)/$E326/8.76","v":87.281202435312025},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL326,MSG_Fueldata!T$54:T$70)/$E326/8.76","v":88.232496194824975},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL326,MSG_Fueldata!U$54:U$70)/$E326/8.76","v":89.183789954337897},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL326,MSG_Fueldata!V$54:V$70)/$E326/8.76","v":90.135083713850847},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL326,MSG_Fueldata!W$54:W$70)/$E326/8.76","v":91.086377473363783},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL326,MSG_Fueldata!X$54:X$70)/$E326/8.76","v":92.037671232876718},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL326,MSG_Fueldata!Y$54:Y$70)/$E326/8.76","v":93.464611872146122},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL326,MSG_Fueldata!Z$54:Z$70)/$E326/8.76","v":94.891552511415526},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL326,MSG_Fueldata!AA$54:AA$70)/$E326/8.76","v":96.31849315068493},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL326,MSG_Fueldata!AB$54:AB$70)/$E326/8.76","v":97.745433789954333},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL326,MSG_Fueldata!AC$54:AC$70)/$E326/8.76","v":99.172374429223751},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL326,MSG_Fueldata!AD$54:AD$70)/$E326/8.76","v":100.59931506849315},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL326,MSG_Fueldata!AE$54:AE$70)/$E326/8.76","v":102.02625570776256},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL326,MSG_Fueldata!AF$54:AF$70)/$E326/8.76","v":103.45319634703196},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL326,MSG_Fueldata!AG$54:AG$70)/$E326/8.76","v":104.88013698630137},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL326,MSG_Fueldata!AH$54:AH$70)/$E326/8.76","v":106.30707762557078},106.30707762557078,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL326,MSG_Fueldata!AI$54:AI$70)/$E326/8.76","v":106.30707762557078},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL326,MSG_Fueldata!AJ$54:AJ$70)/$E326/8.76","v":106.30707762557078},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A128","v":"GBIEPCOANUSC"},"GBI","EPCOANUSC","GBwEPCOANUSC",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A327,MSG_Generic!$G$8:$G$378)","v":0.37},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A327,MSG_Generic!$X$8:$X$378)/8.76","v":0.93792422559545841},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A327,MSG_Generic!$H$8:$H$378)","v":124.89704292527823},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A327,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A327,MSG_Generic!$L$8:$L$378)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C327,Gen_Param_2011!$BA$27:$BA$47)","v":1.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A327,MSG_Generic!$Z$8:$Z$378)","v":1.2762750000000012},{"$f":"VLOOKUP(C327,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Supercritical coal"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A327,MSG_Generic!AG$8:AG$378)*$L327","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A327,MSG_Generic!AH$8:AH$378)*$L327","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A327,MSG_Generic!AI$8:AI$378)*$L327","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A327,MSG_Generic!AJ$8:AJ$378)*$L327","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A327,MSG_Generic!AK$8:AK$378)*$L327","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A327,MSG_Generic!AL$8:AL$378)*$L327","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A327,MSG_Generic!AM$8:AM$378)*$L327","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A327,MSG_Generic!AN$8:AN$378)*$L327","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A327,MSG_Generic!AO$8:AO$378)*$L327","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A327,MSG_Generic!AP$8:AP$378)*$L327","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A327,MSG_Generic!AQ$8:AQ$378)*$L327","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A327,MSG_Generic!AR$8:AR$378)*$L327","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A327,MSG_Generic!AS$8:AS$378)*$L327","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A327,MSG_Generic!AT$8:AT$378)*$L327","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A327,MSG_Generic!AU$8:AU$378)*$L327","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A327,MSG_Generic!AV$8:AV$378)*$L327","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A327,MSG_Generic!AW$8:AW$378)*$L327","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A327,MSG_Generic!AX$8:AX$378)*$L327","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A327,MSG_Generic!AY$8:AY$378)*$L327","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A327,MSG_Generic!AZ$8:AZ$378)*$L327","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A327,MSG_Generic!BA$8:BA$378)*$L327","v":3067.3993350000028},3067.3993350000028,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A327,MSG_Generic!BC$8:BC$378)*$L327","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A327,MSG_Generic!BD$8:BD$378)*$L327","v":3067.3993350000028},{"$f":"IF(MID($A327,6,1)=\"O\",MID($A327,6,3)&LEFT(VLOOKUP($B327,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A327,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B327,NameConvs!$B$57:$G$69,6,FALSE),MID($A327,6,3)))","v":"COA"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL327,MSG_Fueldata!N$54:N$70)/$E327/8.76","v":44.736517339257063},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL327,MSG_Fueldata!O$54:O$70)/$E327/8.76","v":45.045045045045043},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL327,MSG_Fueldata!P$54:P$70)/$E327/8.76","v":45.353572750833024},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL327,MSG_Fueldata!Q$54:Q$70)/$E327/8.76","v":45.662100456621005},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL327,MSG_Fueldata!R$54:R$70)/$E327/8.76","v":45.970628162408985},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL327,MSG_Fueldata!S$54:S$70)/$E327/8.76","v":46.279155868196966},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL327,MSG_Fueldata!T$54:T$70)/$E327/8.76","v":46.587683573984947},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL327,MSG_Fueldata!U$54:U$70)/$E327/8.76","v":46.896211279772928},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL327,MSG_Fueldata!V$54:V$70)/$E327/8.76","v":47.204738985560908},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL327,MSG_Fueldata!W$54:W$70)/$E327/8.76","v":47.513266691348882},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL327,MSG_Fueldata!X$54:X$70)/$E327/8.76","v":47.821794397136863},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL327,MSG_Fueldata!Y$54:Y$70)/$E327/8.76","v":48.130322102924843},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL327,MSG_Fueldata!Z$54:Z$70)/$E327/8.76","v":48.438849808712824},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL327,MSG_Fueldata!AA$54:AA$70)/$E327/8.76","v":48.747377514500805},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL327,MSG_Fueldata!AB$54:AB$70)/$E327/8.76","v":49.055905220288786},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL327,MSG_Fueldata!AC$54:AC$70)/$E327/8.76","v":49.364432926076766},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL327,MSG_Fueldata!AD$54:AD$70)/$E327/8.76","v":49.672960631864747},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL327,MSG_Fueldata!AE$54:AE$70)/$E327/8.76","v":49.981488337652728},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL327,MSG_Fueldata!AF$54:AF$70)/$E327/8.76","v":50.290016043440701},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL327,MSG_Fueldata!AG$54:AG$70)/$E327/8.76","v":50.598543749228682},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL327,MSG_Fueldata!AH$54:AH$70)/$E327/8.76","v":51.215599160804643},51.215599160804643,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL327,MSG_Fueldata!AI$54:AI$70)/$E327/8.76","v":51.215599160804643},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL327,MSG_Fueldata!AJ$54:AJ$70)/$E327/8.76","v":51.215599160804643},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A129","v":"GBIEPGASNLCC"},"GBI","EPGASNLCC","GBwEPGASNLCC",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A328,MSG_Generic!$G$8:$G$378)","v":0.48},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A328,MSG_Generic!$X$8:$X$378)/8.76","v":0.42094748858447489},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A328,MSG_Generic!$H$8:$H$378)","v":25.363137254901961},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A328,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A328,MSG_Generic!$L$8:$L$378)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C328,Gen_Param_2011!$BA$27:$BA$47)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A328,MSG_Generic!$Z$8:$Z$378)","v":1.2136666666666682},{"$f":"VLOOKUP(C328,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"CCGT Associated Gas"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A328,MSG_Generic!AG$8:AG$378)*$L328","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A328,MSG_Generic!AH$8:AH$378)*$L328","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A328,MSG_Generic!AI$8:AI$378)*$L328","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A328,MSG_Generic!AJ$8:AJ$378)*$L328","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A328,MSG_Generic!AK$8:AK$378)*$L328","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A328,MSG_Generic!AL$8:AL$378)*$L328","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A328,MSG_Generic!AM$8:AM$378)*$L328","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A328,MSG_Generic!AN$8:AN$378)*$L328","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A328,MSG_Generic!AO$8:AO$378)*$L328","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A328,MSG_Generic!AP$8:AP$378)*$L328","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A328,MSG_Generic!AQ$8:AQ$378)*$L328","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A328,MSG_Generic!AR$8:AR$378)*$L328","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A328,MSG_Generic!AS$8:AS$378)*$L328","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A328,MSG_Generic!AT$8:AT$378)*$L328","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A328,MSG_Generic!AU$8:AU$378)*$L328","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A328,MSG_Generic!AV$8:AV$378)*$L328","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A328,MSG_Generic!AW$8:AW$378)*$L328","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A328,MSG_Generic!AX$8:AX$378)*$L328","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A328,MSG_Generic!AY$8:AY$378)*$L328","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A328,MSG_Generic!AZ$8:AZ$378)*$L328","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A328,MSG_Generic!BA$8:BA$378)*$L328","v":1297.4096666666683},{"$f":"AH328","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A328,MSG_Generic!BC$8:BC$378)*$L328","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A328,MSG_Generic!BD$8:BD$378)*$L328","v":1297.4096666666683},{"$f":"IF(MID($A328,6,1)=\"O\",MID($A328,6,3)&LEFT(VLOOKUP($B328,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A328,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B328,NameConvs!$B$57:$G$69,6,FALSE),MID($A328,6,3)))","v":"GASLNG"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL328,MSG_Fueldata!N$54:N$70)/$E328/8.76","v":82.524733637747346},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL328,MSG_Fueldata!O$54:O$70)/$E328/8.76","v":83.476027397260282},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL328,MSG_Fueldata!P$54:P$70)/$E328/8.76","v":84.427321156773218},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL328,MSG_Fueldata!Q$54:Q$70)/$E328/8.76","v":85.378614916286153},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL328,MSG_Fueldata!R$54:R$70)/$E328/8.76","v":86.329908675799089},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL328,MSG_Fueldata!S$54:S$70)/$E328/8.76","v":87.281202435312025},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL328,MSG_Fueldata!T$54:T$70)/$E328/8.76","v":88.232496194824975},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL328,MSG_Fueldata!U$54:U$70)/$E328/8.76","v":89.183789954337897},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL328,MSG_Fueldata!V$54:V$70)/$E328/8.76","v":90.135083713850847},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL328,MSG_Fueldata!W$54:W$70)/$E328/8.76","v":91.086377473363783},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL328,MSG_Fueldata!X$54:X$70)/$E328/8.76","v":92.037671232876718},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL328,MSG_Fueldata!Y$54:Y$70)/$E328/8.76","v":93.464611872146122},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL328,MSG_Fueldata!Z$54:Z$70)/$E328/8.76","v":94.891552511415526},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL328,MSG_Fueldata!AA$54:AA$70)/$E328/8.76","v":96.31849315068493},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL328,MSG_Fueldata!AB$54:AB$70)/$E328/8.76","v":97.745433789954333},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL328,MSG_Fueldata!AC$54:AC$70)/$E328/8.76","v":99.172374429223751},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL328,MSG_Fueldata!AD$54:AD$70)/$E328/8.76","v":100.59931506849315},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL328,MSG_Fueldata!AE$54:AE$70)/$E328/8.76","v":102.02625570776256},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL328,MSG_Fueldata!AF$54:AF$70)/$E328/8.76","v":103.45319634703196},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL328,MSG_Fueldata!AG$54:AG$70)/$E328/8.76","v":104.88013698630137},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL328,MSG_Fueldata!AH$54:AH$70)/$E328/8.76","v":106.30707762557078},106.30707762557078,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL328,MSG_Fueldata!AI$54:AI$70)/$E328/8.76","v":106.30707762557078},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL328,MSG_Fueldata!AJ$54:AJ$70)/$E328/8.76","v":106.30707762557078},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A130","v":"GBIEPHYDNU"},"GBI","EPHYDNU","GBwEPHYDNU",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A329,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A329,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A329,MSG_Generic!$H$8:$H$378)","v":52.485216216216216},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A329,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A329,MSG_Generic!$L$8:$L$378)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C329,Gen_Param_2011!$BA$27:$BA$47)","v":0.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A329,MSG_Generic!$Z$8:$Z$378)","v":1.3431220000000013},{"$f":"VLOOKUP(C329,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Hydro"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A329,MSG_Generic!AG$8:AG$378)*$L329","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A329,MSG_Generic!AH$8:AH$378)*$L329","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A329,MSG_Generic!AI$8:AI$378)*$L329","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A329,MSG_Generic!AJ$8:AJ$378)*$L329","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A329,MSG_Generic!AK$8:AK$378)*$L329","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A329,MSG_Generic!AL$8:AL$378)*$L329","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A329,MSG_Generic!AM$8:AM$378)*$L329","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A329,MSG_Generic!AN$8:AN$378)*$L329","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A329,MSG_Generic!AO$8:AO$378)*$L329","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A329,MSG_Generic!AP$8:AP$378)*$L329","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A329,MSG_Generic!AQ$8:AQ$378)*$L329","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A329,MSG_Generic!AR$8:AR$378)*$L329","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A329,MSG_Generic!AS$8:AS$378)*$L329","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A329,MSG_Generic!AT$8:AT$378)*$L329","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A329,MSG_Generic!AU$8:AU$378)*$L329","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A329,MSG_Generic!AV$8:AV$378)*$L329","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A329,MSG_Generic!AW$8:AW$378)*$L329","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A329,MSG_Generic!AX$8:AX$378)*$L329","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A329,MSG_Generic!AY$8:AY$378)*$L329","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A329,MSG_Generic!AZ$8:AZ$378)*$L329","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A329,MSG_Generic!BA$8:BA$378)*$L329","v":2686.2440000000024},2686.2440000000024,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A329,MSG_Generic!BC$8:BC$378)*$L329","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A329,MSG_Generic!BD$8:BD$378)*$L329","v":2686.2440000000024},{"$f":"IF(MID($A329,6,1)=\"O\",MID($A329,6,3)&LEFT(VLOOKUP($B329,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A329,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B329,NameConvs!$B$57:$G$69,6,FALSE),MID($A329,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL329,MSG_Fueldata!N$54:N$70)/$E329/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL329,MSG_Fueldata!O$54:O$70)/$E329/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL329,MSG_Fueldata!P$54:P$70)/$E329/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL329,MSG_Fueldata!Q$54:Q$70)/$E329/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL329,MSG_Fueldata!R$54:R$70)/$E329/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL329,MSG_Fueldata!S$54:S$70)/$E329/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL329,MSG_Fueldata!T$54:T$70)/$E329/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL329,MSG_Fueldata!U$54:U$70)/$E329/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL329,MSG_Fueldata!V$54:V$70)/$E329/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL329,MSG_Fueldata!W$54:W$70)/$E329/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL329,MSG_Fueldata!X$54:X$70)/$E329/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL329,MSG_Fueldata!Y$54:Y$70)/$E329/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL329,MSG_Fueldata!Z$54:Z$70)/$E329/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL329,MSG_Fueldata!AA$54:AA$70)/$E329/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL329,MSG_Fueldata!AB$54:AB$70)/$E329/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL329,MSG_Fueldata!AC$54:AC$70)/$E329/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL329,MSG_Fueldata!AD$54:AD$70)/$E329/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL329,MSG_Fueldata!AE$54:AE$70)/$E329/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL329,MSG_Fueldata!AF$54:AF$70)/$E329/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL329,MSG_Fueldata!AG$54:AG$70)/$E329/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL329,MSG_Fueldata!AH$54:AH$70)/$E329/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL329,MSG_Fueldata!AI$54:AI$70)/$E329/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL329,MSG_Fueldata!AJ$54:AJ$70)/$E329/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A131","v":"GBIEPHYDNUmic"},"GBI","EPHYDNUmic","GBwEPHYDNUmic",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A330,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A330,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A330,MSG_Generic!$H$8:$H$378)","v":47.52},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A330,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A330,MSG_Generic!$L$8:$L$378)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C330,Gen_Param_2011!$BA$27:$BA$47)","v":0.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A330,MSG_Generic!$Z$8:$Z$378)","v":1.1550000000000011},{"$f":"VLOOKUP(C330,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Small Hydro"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A330,MSG_Generic!AG$8:AG$378)*$L330","v":4620.0000000000045},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A330,MSG_Generic!AH$8:AH$378)*$L330","v":4574.7240000000047},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A330,MSG_Generic!AI$8:AI$378)*$L330","v":4529.448000000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A330,MSG_Generic!AJ$8:AJ$378)*$L330","v":4484.1720000000041},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A330,MSG_Generic!AK$8:AK$378)*$L330","v":4438.8960000000043},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A330,MSG_Generic!AL$8:AL$378)*$L330","v":4393.6200000000044},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A330,MSG_Generic!AM$8:AM$378)*$L330","v":4350.5385000000042},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A330,MSG_Generic!AN$8:AN$378)*$L330","v":4307.457000000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A330,MSG_Generic!AO$8:AO$378)*$L330","v":4264.3755000000037},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A330,MSG_Generic!AP$8:AP$378)*$L330","v":4221.2940000000044},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A330,MSG_Generic!AQ$8:AQ$378)*$L330","v":4178.2125000000042},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A330,MSG_Generic!AR$8:AR$378)*$L330","v":4138.2495000000044},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A330,MSG_Generic!AS$8:AS$378)*$L330","v":4098.2865000000038},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A330,MSG_Generic!AT$8:AT$378)*$L330","v":4058.3235000000036},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A330,MSG_Generic!AU$8:AU$378)*$L330","v":4018.3605000000039},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A330,MSG_Generic!AV$8:AV$378)*$L330","v":3978.3975000000041},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A330,MSG_Generic!AW$8:AW$378)*$L330","v":3938.4345000000039},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A330,MSG_Generic!AX$8:AX$378)*$L330","v":3898.4715000000042},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A330,MSG_Generic!AY$8:AY$378)*$L330","v":3858.5085000000036},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A330,MSG_Generic!AZ$8:AZ$378)*$L330","v":3818.5455000000038},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A330,MSG_Generic!BA$8:BA$378)*$L330","v":3778.6980000000035},3778.6980000000035,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A330,MSG_Generic!BC$8:BC$378)*$L330","v":3434.7390000000037},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A330,MSG_Generic!BD$8:BD$378)*$L330","v":3090.664500000003},{"$f":"IF(MID($A330,6,1)=\"O\",MID($A330,6,3)&LEFT(VLOOKUP($B330,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A330,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B330,NameConvs!$B$57:$G$69,6,FALSE),MID($A330,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL330,MSG_Fueldata!N$54:N$70)/$E330/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL330,MSG_Fueldata!O$54:O$70)/$E330/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL330,MSG_Fueldata!P$54:P$70)/$E330/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL330,MSG_Fueldata!Q$54:Q$70)/$E330/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL330,MSG_Fueldata!R$54:R$70)/$E330/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL330,MSG_Fueldata!S$54:S$70)/$E330/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL330,MSG_Fueldata!T$54:T$70)/$E330/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL330,MSG_Fueldata!U$54:U$70)/$E330/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL330,MSG_Fueldata!V$54:V$70)/$E330/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL330,MSG_Fueldata!W$54:W$70)/$E330/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL330,MSG_Fueldata!X$54:X$70)/$E330/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL330,MSG_Fueldata!Y$54:Y$70)/$E330/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL330,MSG_Fueldata!Z$54:Z$70)/$E330/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL330,MSG_Fueldata!AA$54:AA$70)/$E330/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL330,MSG_Fueldata!AB$54:AB$70)/$E330/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL330,MSG_Fueldata!AC$54:AC$70)/$E330/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL330,MSG_Fueldata!AD$54:AD$70)/$E330/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL330,MSG_Fueldata!AE$54:AE$70)/$E330/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL330,MSG_Fueldata!AF$54:AF$70)/$E330/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL330,MSG_Fueldata!AG$54:AG$70)/$E330/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL330,MSG_Fueldata!AH$54:AH$70)/$E330/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL330,MSG_Fueldata!AI$54:AI$70)/$E330/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL330,MSG_Fueldata!AJ$54:AJ$70)/$E330/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A132","v":"GBIEPBIONU"},"GBI","EPBIONU","GBwEPBIONU",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A331,MSG_Generic!$G$8:$G$378)","v":0.38},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A331,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A331,MSG_Generic!$H$8:$H$378)","v":175.33459459459462},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A331,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A331,MSG_Generic!$L$8:$L$378)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C331,Gen_Param_2011!$BA$27:$BA$47)","v":0.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A331,MSG_Generic!$Z$8:$Z$378)","v":1.2762750000000012},{"$f":"VLOOKUP(C331,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Biomass"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A331,MSG_Generic!AG$8:AG$378)*$L331","v":3190.6875000000027},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A331,MSG_Generic!AH$8:AH$378)*$L331","v":3129.4263000000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A331,MSG_Generic!AI$8:AI$378)*$L331","v":3068.1651000000029},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A331,MSG_Generic!AJ$8:AJ$378)*$L331","v":3006.9039000000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A331,MSG_Generic!AK$8:AK$378)*$L331","v":2945.6427000000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A331,MSG_Generic!AL$8:AL$378)*$L331","v":2884.1262450000027},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A331,MSG_Generic!AM$8:AM$378)*$L331","v":2828.7359100000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A331,MSG_Generic!AN$8:AN$378)*$L331","v":2773.3455750000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A331,MSG_Generic!AO$8:AO$378)*$L331","v":2717.9552400000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A331,MSG_Generic!AP$8:AP$378)*$L331","v":2662.564905000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A331,MSG_Generic!AQ$8:AQ$378)*$L331","v":2607.0469425000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A331,MSG_Generic!AR$8:AR$378)*$L331","v":2582.1595800000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A331,MSG_Generic!AS$8:AS$378)*$L331","v":2557.2722175000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A331,MSG_Generic!AT$8:AT$378)*$L331","v":2532.3848550000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A331,MSG_Generic!AU$8:AU$378)*$L331","v":2507.4974925000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A331,MSG_Generic!AV$8:AV$378)*$L331","v":2482.6101300000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A331,MSG_Generic!AW$8:AW$378)*$L331","v":2457.7227675000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A331,MSG_Generic!AX$8:AX$378)*$L331","v":2432.8354050000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A331,MSG_Generic!AY$8:AY$378)*$L331","v":2407.9480425000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A331,MSG_Generic!AZ$8:AZ$378)*$L331","v":2383.0606800000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A331,MSG_Generic!BA$8:BA$378)*$L331","v":2357.7904350000022},2357.7904350000022,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A331,MSG_Generic!BC$8:BC$378)*$L331","v":2143.120980000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A331,MSG_Generic!BD$8:BD$378)*$L331","v":1928.4515250000018},{"$f":"IF(MID($A331,6,1)=\"O\",MID($A331,6,3)&LEFT(VLOOKUP($B331,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A331,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B331,NameConvs!$B$57:$G$69,6,FALSE),MID($A331,6,3)))","v":"BIO"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL331,MSG_Fueldata!N$54:N$70)/$E331/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL331,MSG_Fueldata!O$54:O$70)/$E331/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL331,MSG_Fueldata!P$54:P$70)/$E331/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL331,MSG_Fueldata!Q$54:Q$70)/$E331/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL331,MSG_Fueldata!R$54:R$70)/$E331/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL331,MSG_Fueldata!S$54:S$70)/$E331/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL331,MSG_Fueldata!T$54:T$70)/$E331/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL331,MSG_Fueldata!U$54:U$70)/$E331/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL331,MSG_Fueldata!V$54:V$70)/$E331/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL331,MSG_Fueldata!W$54:W$70)/$E331/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL331,MSG_Fueldata!X$54:X$70)/$E331/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL331,MSG_Fueldata!Y$54:Y$70)/$E331/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL331,MSG_Fueldata!Z$54:Z$70)/$E331/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL331,MSG_Fueldata!AA$54:AA$70)/$E331/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL331,MSG_Fueldata!AB$54:AB$70)/$E331/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL331,MSG_Fueldata!AC$54:AC$70)/$E331/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL331,MSG_Fueldata!AD$54:AD$70)/$E331/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL331,MSG_Fueldata!AE$54:AE$70)/$E331/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL331,MSG_Fueldata!AF$54:AF$70)/$E331/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL331,MSG_Fueldata!AG$54:AG$70)/$E331/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL331,MSG_Fueldata!AH$54:AH$70)/$E331/8.76","v":14.119202114876233},14.119202114876233,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL331,MSG_Fueldata!AI$54:AI$70)/$E331/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL331,MSG_Fueldata!AJ$54:AJ$70)/$E331/8.76","v":14.119202114876233},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A133","v":"GBIEPWNDNU25"},"GBI","EPWNDNU25","GBwEPWNDNU25",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A332,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A332,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A332,MSG_Generic!$H$8:$H$378)","v":152.66868243243243},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A332,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A332,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C332,Gen_Param_2011!$BA$27:$BA$47)","v":0.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A332,MSG_Generic!$Z$8:$Z$378)","v":1.1550000000000011},{"$f":"VLOOKUP(C332,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Bulk Wind (20% CF)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A332,MSG_Generic!AG$8:AG$378)*$L332","v":2310.0000000000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A332,MSG_Generic!AH$8:AH$378)*$L332","v":2265.648000000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A332,MSG_Generic!AI$8:AI$378)*$L332","v":2221.2960000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A332,MSG_Generic!AJ$8:AJ$378)*$L332","v":2176.9440000000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A332,MSG_Generic!AK$8:AK$378)*$L332","v":2132.5920000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A332,MSG_Generic!AL$8:AL$378)*$L332","v":2088.0090000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A332,MSG_Generic!AM$8:AM$378)*$L332","v":2055.6690000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A332,MSG_Generic!AN$8:AN$378)*$L332","v":2023.329000000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A332,MSG_Generic!AO$8:AO$378)*$L332","v":1990.9890000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A332,MSG_Generic!AP$8:AP$378)*$L332","v":1958.6490000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A332,MSG_Generic!AQ$8:AQ$378)*$L332","v":1926.3090000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A332,MSG_Generic!AR$8:AR$378)*$L332","v":1907.9445000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A332,MSG_Generic!AS$8:AS$378)*$L332","v":1889.5800000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A332,MSG_Generic!AT$8:AT$378)*$L332","v":1871.2155000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A332,MSG_Generic!AU$8:AU$378)*$L332","v":1852.8510000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A332,MSG_Generic!AV$8:AV$378)*$L332","v":1834.4865000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A332,MSG_Generic!AW$8:AW$378)*$L332","v":1816.1220000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A332,MSG_Generic!AX$8:AX$378)*$L332","v":1797.7575000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A332,MSG_Generic!AY$8:AY$378)*$L332","v":1779.3930000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A332,MSG_Generic!AZ$8:AZ$378)*$L332","v":1761.0285000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A332,MSG_Generic!BA$8:BA$378)*$L332","v":1742.0865000000017},1742.0865000000017,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A332,MSG_Generic!BC$8:BC$378)*$L332","v":1659.0420000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A332,MSG_Generic!BD$8:BD$378)*$L332","v":1575.8820000000017},{"$f":"IF(MID($A332,6,1)=\"O\",MID($A332,6,3)&LEFT(VLOOKUP($B332,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A332,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B332,NameConvs!$B$57:$G$69,6,FALSE),MID($A332,6,3)))","v":"WND"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL332,MSG_Fueldata!N$54:N$70)/$E332/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL332,MSG_Fueldata!O$54:O$70)/$E332/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL332,MSG_Fueldata!P$54:P$70)/$E332/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL332,MSG_Fueldata!Q$54:Q$70)/$E332/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL332,MSG_Fueldata!R$54:R$70)/$E332/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL332,MSG_Fueldata!S$54:S$70)/$E332/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL332,MSG_Fueldata!T$54:T$70)/$E332/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL332,MSG_Fueldata!U$54:U$70)/$E332/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL332,MSG_Fueldata!V$54:V$70)/$E332/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL332,MSG_Fueldata!W$54:W$70)/$E332/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL332,MSG_Fueldata!X$54:X$70)/$E332/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL332,MSG_Fueldata!Y$54:Y$70)/$E332/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL332,MSG_Fueldata!Z$54:Z$70)/$E332/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL332,MSG_Fueldata!AA$54:AA$70)/$E332/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL332,MSG_Fueldata!AB$54:AB$70)/$E332/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL332,MSG_Fueldata!AC$54:AC$70)/$E332/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL332,MSG_Fueldata!AD$54:AD$70)/$E332/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL332,MSG_Fueldata!AE$54:AE$70)/$E332/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL332,MSG_Fueldata!AF$54:AF$70)/$E332/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL332,MSG_Fueldata!AG$54:AG$70)/$E332/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL332,MSG_Fueldata!AH$54:AH$70)/$E332/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL332,MSG_Fueldata!AI$54:AI$70)/$E332/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL332,MSG_Fueldata!AJ$54:AJ$70)/$E332/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A134","v":"GBIEPWNDNU30"},"GBI","EPWNDNU30","GBwEPWNDNU30",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A333,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A333,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A333,MSG_Generic!$H$8:$H$378)","v":125.13912162162161},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A333,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A333,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C333,Gen_Param_2011!$BA$27:$BA$47)","v":0.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A333,MSG_Generic!$Z$8:$Z$378)","v":1.1550000000000011},{"$f":"VLOOKUP(C333,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Bulk Wind (30% CF)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A333,MSG_Generic!AG$8:AG$378)*$L333","v":2310.0000000000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A333,MSG_Generic!AH$8:AH$378)*$L333","v":2265.648000000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A333,MSG_Generic!AI$8:AI$378)*$L333","v":2221.2960000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A333,MSG_Generic!AJ$8:AJ$378)*$L333","v":2176.9440000000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A333,MSG_Generic!AK$8:AK$378)*$L333","v":2132.5920000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A333,MSG_Generic!AL$8:AL$378)*$L333","v":2088.0090000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A333,MSG_Generic!AM$8:AM$378)*$L333","v":2055.6690000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A333,MSG_Generic!AN$8:AN$378)*$L333","v":2023.329000000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A333,MSG_Generic!AO$8:AO$378)*$L333","v":1990.9890000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A333,MSG_Generic!AP$8:AP$378)*$L333","v":1958.6490000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A333,MSG_Generic!AQ$8:AQ$378)*$L333","v":1926.3090000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A333,MSG_Generic!AR$8:AR$378)*$L333","v":1907.9445000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A333,MSG_Generic!AS$8:AS$378)*$L333","v":1889.5800000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A333,MSG_Generic!AT$8:AT$378)*$L333","v":1871.2155000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A333,MSG_Generic!AU$8:AU$378)*$L333","v":1852.8510000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A333,MSG_Generic!AV$8:AV$378)*$L333","v":1834.4865000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A333,MSG_Generic!AW$8:AW$378)*$L333","v":1816.1220000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A333,MSG_Generic!AX$8:AX$378)*$L333","v":1797.7575000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A333,MSG_Generic!AY$8:AY$378)*$L333","v":1779.3930000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A333,MSG_Generic!AZ$8:AZ$378)*$L333","v":1761.0285000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A333,MSG_Generic!BA$8:BA$378)*$L333","v":1742.0865000000017},1742.0865000000017,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A333,MSG_Generic!BC$8:BC$378)*$L333","v":1659.0420000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A333,MSG_Generic!BD$8:BD$378)*$L333","v":1575.8820000000017},{"$f":"IF(MID($A333,6,1)=\"O\",MID($A333,6,3)&LEFT(VLOOKUP($B333,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A333,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B333,NameConvs!$B$57:$G$69,6,FALSE),MID($A333,6,3)))","v":"WND"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL333,MSG_Fueldata!N$54:N$70)/$E333/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL333,MSG_Fueldata!O$54:O$70)/$E333/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL333,MSG_Fueldata!P$54:P$70)/$E333/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL333,MSG_Fueldata!Q$54:Q$70)/$E333/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL333,MSG_Fueldata!R$54:R$70)/$E333/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL333,MSG_Fueldata!S$54:S$70)/$E333/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL333,MSG_Fueldata!T$54:T$70)/$E333/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL333,MSG_Fueldata!U$54:U$70)/$E333/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL333,MSG_Fueldata!V$54:V$70)/$E333/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL333,MSG_Fueldata!W$54:W$70)/$E333/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL333,MSG_Fueldata!X$54:X$70)/$E333/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL333,MSG_Fueldata!Y$54:Y$70)/$E333/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL333,MSG_Fueldata!Z$54:Z$70)/$E333/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL333,MSG_Fueldata!AA$54:AA$70)/$E333/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL333,MSG_Fueldata!AB$54:AB$70)/$E333/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL333,MSG_Fueldata!AC$54:AC$70)/$E333/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL333,MSG_Fueldata!AD$54:AD$70)/$E333/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL333,MSG_Fueldata!AE$54:AE$70)/$E333/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL333,MSG_Fueldata!AF$54:AF$70)/$E333/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL333,MSG_Fueldata!AG$54:AG$70)/$E333/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL333,MSG_Fueldata!AH$54:AH$70)/$E333/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL333,MSG_Fueldata!AI$54:AI$70)/$E333/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL333,MSG_Fueldata!AJ$54:AJ$70)/$E333/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A135","v":"GBIEPSOLNUPVut"},"GBI","EPSOLNUPVut","GBwEPSOLNUPVut",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A334,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A334,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A334,MSG_Generic!$H$8:$H$378)","v":176.03783783783788},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A334,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A334,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C334,Gen_Param_2011!$BA$27:$BA$47)","v":0.25},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A334,MSG_Generic!$Z$8:$Z$378)","v":1.100000000000001},{"$f":"VLOOKUP(C334,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Solar PV (utility)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A334,MSG_Generic!AG$8:AG$378)*$L334","v":2200.0000000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A334,MSG_Generic!AH$8:AH$378)*$L334","v":2118.7100000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A334,MSG_Generic!AI$8:AI$378)*$L334","v":2037.4200000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A334,MSG_Generic!AJ$8:AJ$378)*$L334","v":1956.1300000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A334,MSG_Generic!AK$8:AK$378)*$L334","v":1874.8400000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A334,MSG_Generic!AL$8:AL$378)*$L334","v":1793.7700000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A334,MSG_Generic!AM$8:AM$378)*$L334","v":1759.3400000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A334,MSG_Generic!AN$8:AN$378)*$L334","v":1724.9100000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A334,MSG_Generic!AO$8:AO$378)*$L334","v":1690.4800000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A334,MSG_Generic!AP$8:AP$378)*$L334","v":1656.0500000000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A334,MSG_Generic!AQ$8:AQ$378)*$L334","v":1621.5100000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A334,MSG_Generic!AR$8:AR$378)*$L334","v":1598.7400000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A334,MSG_Generic!AS$8:AS$378)*$L334","v":1575.9700000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A334,MSG_Generic!AT$8:AT$378)*$L334","v":1553.2000000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A334,MSG_Generic!AU$8:AU$378)*$L334","v":1530.4300000000012},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A334,MSG_Generic!AV$8:AV$378)*$L334","v":1507.6600000000012},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A334,MSG_Generic!AW$8:AW$378)*$L334","v":1484.8900000000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A334,MSG_Generic!AX$8:AX$378)*$L334","v":1462.1200000000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A334,MSG_Generic!AY$8:AY$378)*$L334","v":1439.3500000000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A334,MSG_Generic!AZ$8:AZ$378)*$L334","v":1416.5800000000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A334,MSG_Generic!BA$8:BA$378)*$L334","v":1394.0300000000011},1394.0300000000011,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A334,MSG_Generic!BC$8:BC$378)*$L334","v":1267.0900000000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A334,MSG_Generic!BD$8:BD$378)*$L334","v":1140.150000000001},{"$f":"IF(MID($A334,6,1)=\"O\",MID($A334,6,3)&LEFT(VLOOKUP($B334,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A334,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B334,NameConvs!$B$57:$G$69,6,FALSE),MID($A334,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL334,MSG_Fueldata!N$54:N$70)/$E334/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL334,MSG_Fueldata!O$54:O$70)/$E334/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL334,MSG_Fueldata!P$54:P$70)/$E334/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL334,MSG_Fueldata!Q$54:Q$70)/$E334/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL334,MSG_Fueldata!R$54:R$70)/$E334/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL334,MSG_Fueldata!S$54:S$70)/$E334/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL334,MSG_Fueldata!T$54:T$70)/$E334/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL334,MSG_Fueldata!U$54:U$70)/$E334/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL334,MSG_Fueldata!V$54:V$70)/$E334/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL334,MSG_Fueldata!W$54:W$70)/$E334/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL334,MSG_Fueldata!X$54:X$70)/$E334/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL334,MSG_Fueldata!Y$54:Y$70)/$E334/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL334,MSG_Fueldata!Z$54:Z$70)/$E334/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL334,MSG_Fueldata!AA$54:AA$70)/$E334/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL334,MSG_Fueldata!AB$54:AB$70)/$E334/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL334,MSG_Fueldata!AC$54:AC$70)/$E334/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL334,MSG_Fueldata!AD$54:AD$70)/$E334/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL334,MSG_Fueldata!AE$54:AE$70)/$E334/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL334,MSG_Fueldata!AF$54:AF$70)/$E334/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL334,MSG_Fueldata!AG$54:AG$70)/$E334/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL334,MSG_Fueldata!AH$54:AH$70)/$E334/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL334,MSG_Fueldata!AI$54:AI$70)/$E334/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL334,MSG_Fueldata!AJ$54:AJ$70)/$E334/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A136","v":"GBIEPSOLNUPVrt"},"GBI","EPSOLNUPVrt","GBwEPSOLNUPVrt",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A335,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A335,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A335,MSG_Generic!$H$8:$H$378)","v":208.30979729729731},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A335,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A335,MSG_Generic!$L$8:$L$378)","v":20},0.1067814770659507,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C335,Gen_Param_2011!$BA$27:$BA$47)","v":0.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A335,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C335,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Solar PV (roof top)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A335,MSG_Generic!AG$8:AG$378)*$L335","v":2100},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A335,MSG_Generic!AH$8:AH$378)*$L335","v":2022.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A335,MSG_Generic!AI$8:AI$378)*$L335","v":1945},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A335,MSG_Generic!AJ$8:AJ$378)*$L335","v":1867.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A335,MSG_Generic!AK$8:AK$378)*$L335","v":1790},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A335,MSG_Generic!AL$8:AL$378)*$L335","v":1712.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A335,MSG_Generic!AM$8:AM$378)*$L335","v":1679.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A335,MSG_Generic!AN$8:AN$378)*$L335","v":1646.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A335,MSG_Generic!AO$8:AO$378)*$L335","v":1613.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A335,MSG_Generic!AP$8:AP$378)*$L335","v":1580.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A335,MSG_Generic!AQ$8:AQ$378)*$L335","v":1547.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A335,MSG_Generic!AR$8:AR$378)*$L335","v":1526.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A335,MSG_Generic!AS$8:AS$378)*$L335","v":1504.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A335,MSG_Generic!AT$8:AT$378)*$L335","v":1482.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A335,MSG_Generic!AU$8:AU$378)*$L335","v":1461},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A335,MSG_Generic!AV$8:AV$378)*$L335","v":1439.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A335,MSG_Generic!AW$8:AW$378)*$L335","v":1417.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A335,MSG_Generic!AX$8:AX$378)*$L335","v":1395.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A335,MSG_Generic!AY$8:AY$378)*$L335","v":1374.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A335,MSG_Generic!AZ$8:AZ$378)*$L335","v":1352.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A335,MSG_Generic!BA$8:BA$378)*$L335","v":1330.7},1330.7,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A335,MSG_Generic!BC$8:BC$378)*$L335","v":1209.5999999999999},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A335,MSG_Generic!BD$8:BD$378)*$L335","v":1088.4000000000001},{"$f":"IF(MID($A335,6,1)=\"O\",MID($A335,6,3)&LEFT(VLOOKUP($B335,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A335,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B335,NameConvs!$B$57:$G$69,6,FALSE),MID($A335,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL335,MSG_Fueldata!N$54:N$70)/$E335/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL335,MSG_Fueldata!O$54:O$70)/$E335/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL335,MSG_Fueldata!P$54:P$70)/$E335/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL335,MSG_Fueldata!Q$54:Q$70)/$E335/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL335,MSG_Fueldata!R$54:R$70)/$E335/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL335,MSG_Fueldata!S$54:S$70)/$E335/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL335,MSG_Fueldata!T$54:T$70)/$E335/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL335,MSG_Fueldata!U$54:U$70)/$E335/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL335,MSG_Fueldata!V$54:V$70)/$E335/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL335,MSG_Fueldata!W$54:W$70)/$E335/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL335,MSG_Fueldata!X$54:X$70)/$E335/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL335,MSG_Fueldata!Y$54:Y$70)/$E335/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL335,MSG_Fueldata!Z$54:Z$70)/$E335/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL335,MSG_Fueldata!AA$54:AA$70)/$E335/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL335,MSG_Fueldata!AB$54:AB$70)/$E335/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL335,MSG_Fueldata!AC$54:AC$70)/$E335/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL335,MSG_Fueldata!AD$54:AD$70)/$E335/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL335,MSG_Fueldata!AE$54:AE$70)/$E335/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL335,MSG_Fueldata!AF$54:AF$70)/$E335/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL335,MSG_Fueldata!AG$54:AG$70)/$E335/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL335,MSG_Fueldata!AH$54:AH$70)/$E335/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL335,MSG_Fueldata!AI$54:AI$70)/$E335/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL335,MSG_Fueldata!AJ$54:AJ$70)/$E335/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A137","v":"GBIEPSOLNUPVst"},"GBI","EPSOLNUPVst","GBwEPSOLNUPVst",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A336,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A336,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A336,MSG_Generic!$H$8:$H$378)","v":166.66666666666666},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A336,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A336,MSG_Generic!$L$8:$L$378)","v":20},0.1067814770659507,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C336,Gen_Param_2011!$BA$27:$BA$47)","v":0.22500000000000001},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A336,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C336,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Rooftop PV with 1h Battery"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A336,MSG_Generic!AG$8:AG$378)*$L336","v":4257.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A336,MSG_Generic!AH$8:AH$378)*$L336","v":4100.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A336,MSG_Generic!AI$8:AI$378)*$L336","v":3943.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A336,MSG_Generic!AJ$8:AJ$378)*$L336","v":3785.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A336,MSG_Generic!AK$8:AK$378)*$L336","v":3628.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A336,MSG_Generic!AL$8:AL$378)*$L336","v":3471.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A336,MSG_Generic!AM$8:AM$378)*$L336","v":3373.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A336,MSG_Generic!AN$8:AN$378)*$L336","v":3275.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A336,MSG_Generic!AO$8:AO$378)*$L336","v":3177.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A336,MSG_Generic!AP$8:AP$378)*$L336","v":3079},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A336,MSG_Generic!AQ$8:AQ$378)*$L336","v":2981.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A336,MSG_Generic!AR$8:AR$378)*$L336","v":2926.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A336,MSG_Generic!AS$8:AS$378)*$L336","v":2872.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A336,MSG_Generic!AT$8:AT$378)*$L336","v":2817.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A336,MSG_Generic!AU$8:AU$378)*$L336","v":2763.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A336,MSG_Generic!AV$8:AV$378)*$L336","v":2708.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A336,MSG_Generic!AW$8:AW$378)*$L336","v":2654.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A336,MSG_Generic!AX$8:AX$378)*$L336","v":2599.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A336,MSG_Generic!AY$8:AY$378)*$L336","v":2545.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A336,MSG_Generic!AZ$8:AZ$378)*$L336","v":2490.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A336,MSG_Generic!BA$8:BA$378)*$L336","v":2435.6999999999998},2435.6999999999998,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A336,MSG_Generic!BC$8:BC$378)*$L336","v":2214},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A336,MSG_Generic!BD$8:BD$378)*$L336","v":1992.2},{"$f":"IF(MID($A336,6,1)=\"O\",MID($A336,6,3)&LEFT(VLOOKUP($B336,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A336,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B336,NameConvs!$B$57:$G$69,6,FALSE),MID($A336,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL336,MSG_Fueldata!N$54:N$70)/$E336/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL336,MSG_Fueldata!O$54:O$70)/$E336/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL336,MSG_Fueldata!P$54:P$70)/$E336/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL336,MSG_Fueldata!Q$54:Q$70)/$E336/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL336,MSG_Fueldata!R$54:R$70)/$E336/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL336,MSG_Fueldata!S$54:S$70)/$E336/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL336,MSG_Fueldata!T$54:T$70)/$E336/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL336,MSG_Fueldata!U$54:U$70)/$E336/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL336,MSG_Fueldata!V$54:V$70)/$E336/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL336,MSG_Fueldata!W$54:W$70)/$E336/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL336,MSG_Fueldata!X$54:X$70)/$E336/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL336,MSG_Fueldata!Y$54:Y$70)/$E336/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL336,MSG_Fueldata!Z$54:Z$70)/$E336/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL336,MSG_Fueldata!AA$54:AA$70)/$E336/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL336,MSG_Fueldata!AB$54:AB$70)/$E336/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL336,MSG_Fueldata!AC$54:AC$70)/$E336/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL336,MSG_Fueldata!AD$54:AD$70)/$E336/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL336,MSG_Fueldata!AE$54:AE$70)/$E336/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL336,MSG_Fueldata!AF$54:AF$70)/$E336/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL336,MSG_Fueldata!AG$54:AG$70)/$E336/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL336,MSG_Fueldata!AH$54:AH$70)/$E336/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL336,MSG_Fueldata!AI$54:AI$70)/$E336/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL336,MSG_Fueldata!AJ$54:AJ$70)/$E336/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A138","v":"GBIEPSOLNUPVst2"},{"$f":"LEFT(A337,3)","v":"GBI"},{"$f":"RIGHT(A337,LEN(A337)-3)","v":"EPSOLNUPVst2"},{"$f":"LEFT(B337,2)&\"w\"&C337","v":"GBwEPSOLNUPVst2"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A337,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A337,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A337,MSG_Generic!$H$8:$H$378)","v":150},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A337,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A337,MSG_Generic!$L$8:$L$378)","v":20},{"$f":"-PMT(disc_rate,I337,1)/(1+disc_rate)","v":0.1067814770659507},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C337,Gen_Param_2011!$BA$27:$BA$47)","v":0.25},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A337,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C337,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Rooftop PV with 2h Battery"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A337,MSG_Generic!AG$8:AG$378)*$L337","v":6275},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A337,MSG_Generic!AH$8:AH$378)*$L337","v":6043.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A337,MSG_Generic!AI$8:AI$378)*$L337","v":5811.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A337,MSG_Generic!AJ$8:AJ$378)*$L337","v":5579.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A337,MSG_Generic!AK$8:AK$378)*$L337","v":5348.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A337,MSG_Generic!AL$8:AL$378)*$L337","v":5116.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A337,MSG_Generic!AM$8:AM$378)*$L337","v":4971.8999999999996},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A337,MSG_Generic!AN$8:AN$378)*$L337","v":4827.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A337,MSG_Generic!AO$8:AO$378)*$L337","v":4682.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A337,MSG_Generic!AP$8:AP$378)*$L337","v":4538.1000000000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A337,MSG_Generic!AQ$8:AQ$378)*$L337","v":4393.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A337,MSG_Generic!AR$8:AR$378)*$L337","v":4313.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A337,MSG_Generic!AS$8:AS$378)*$L337","v":4232.8999999999996},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A337,MSG_Generic!AT$8:AT$378)*$L337","v":4152.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A337,MSG_Generic!AU$8:AU$378)*$L337","v":4072.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A337,MSG_Generic!AV$8:AV$378)*$L337","v":3991.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A337,MSG_Generic!AW$8:AW$378)*$L337","v":3911.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A337,MSG_Generic!AX$8:AX$378)*$L337","v":3830.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A337,MSG_Generic!AY$8:AY$378)*$L337","v":3750.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A337,MSG_Generic!AZ$8:AZ$378)*$L337","v":3670.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A337,MSG_Generic!BA$8:BA$378)*$L337","v":3590},{"$f":"AH337","v":3590},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A337,MSG_Generic!BC$8:BC$378)*$L337","v":3263.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A337,MSG_Generic!BD$8:BD$378)*$L337","v":2936.3},{"$f":"IF(MID($A337,6,1)=\"O\",MID($A337,6,3)&LEFT(VLOOKUP($B337,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A337,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B337,NameConvs!$B$57:$G$69,6,FALSE),MID($A337,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL337,MSG_Fueldata!N$54:N$70)/$E337/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL337,MSG_Fueldata!O$54:O$70)/$E337/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL337,MSG_Fueldata!P$54:P$70)/$E337/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL337,MSG_Fueldata!Q$54:Q$70)/$E337/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL337,MSG_Fueldata!R$54:R$70)/$E337/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL337,MSG_Fueldata!S$54:S$70)/$E337/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL337,MSG_Fueldata!T$54:T$70)/$E337/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL337,MSG_Fueldata!U$54:U$70)/$E337/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL337,MSG_Fueldata!V$54:V$70)/$E337/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL337,MSG_Fueldata!W$54:W$70)/$E337/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL337,MSG_Fueldata!X$54:X$70)/$E337/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL337,MSG_Fueldata!Y$54:Y$70)/$E337/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL337,MSG_Fueldata!Z$54:Z$70)/$E337/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL337,MSG_Fueldata!AA$54:AA$70)/$E337/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL337,MSG_Fueldata!AB$54:AB$70)/$E337/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL337,MSG_Fueldata!AC$54:AC$70)/$E337/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL337,MSG_Fueldata!AD$54:AD$70)/$E337/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL337,MSG_Fueldata!AE$54:AE$70)/$E337/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL337,MSG_Fueldata!AF$54:AF$70)/$E337/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL337,MSG_Fueldata!AG$54:AG$70)/$E337/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL337,MSG_Fueldata!AH$54:AH$70)/$E337/8.76","v":0},{"$f":"BG337","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL337,MSG_Fueldata!AI$54:AI$70)/$E337/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL337,MSG_Fueldata!AJ$54:AJ$70)/$E337/8.76","v":0},null,{"$f":"(($H337+N337*$J337)/($K337*8.76)+$G337/8.76+AM337+$F337*BL$2)/$M337","v":{"$error":"#VALUE!"}},{"$f":"(($H337+O337*$J337)/($K337*8.76)+$G337/8.76+AN337+$F337*BM$2)/$M337","v":{"$error":"#VALUE!"}},{"$f":"(($H337+P337*$J337)/($K337*8.76)+$G337/8.76+AO337+$F337*BN$2)/$M337","v":{"$error":"#VALUE!"}},{"$f":"(($H337+Q337*$J337)/($K337*8.76)+$G337/8.76+AP337+$F337*BO$2)/$M337","v":{"$error":"#VALUE!"}},{"$f":"(($H337+R337*$J337)/($K337*8.76)+$G337/8.76+AQ337+$F337*BP$2)/$M337","v":{"$error":"#VALUE!"}},{"$f":"(($H337+S337*$J337)/($K337*8.76)+$G337/8.76+AR337+$F337*BQ$2)/$M337","v":{"$error":"#VALUE!"}},{"$f":"(($H337+T337*$J337)/($K337*8.76)+$G337/8.76+AS337+$F337*BR$2)/$M337","v":{"$error":"#VALUE!"}},{"$f":"(($H337+U337*$J337)/($K337*8.76)+$G337/8.76+AT337+$F337*BS$2)/$M337","v":{"$error":"#VALUE!"}},{"$f":"(($H337+V337*$J337)/($K337*8.76)+$G337/8.76+AU337+$F337*BT$2)/$M337","v":{"$error":"#VALUE!"}},{"$f":"(($H337+W337*$J337)/($K337*8.76)+$G337/8.76+AV337+$F337*BU$2)/$M337","v":{"$error":"#VALUE!"}},{"$f":"(($H337+X337*$J337)/($K337*8.76)+$G337/8.76+AW337+$F337*BV$2)/$M337","v":{"$error":"#VALUE!"}},{"$f":"(($H337+Y337*$J337)/($K337*8.76)+$G337/8.76+AX337+$F337*BW$2)/$M337","v":{"$error":"#VALUE!"}},{"$f":"(($H337+Z337*$J337)/($K337*8.76)+$G337/8.76+AY337+$F337*BX$2)/$M337","v":{"$error":"#VALUE!"}},{"$f":"(($H337+AA337*$J337)/($K337*8.76)+$G337/8.76+AZ337+$F337*BY$2)/$M337","v":{"$error":"#VALUE!"}},{"$f":"(($H337+AB337*$J337)/($K337*8.76)+$G337/8.76+BA337+$F337*BZ$2)/$M337","v":{"$error":"#VALUE!"}},{"$f":"(($H337+AC337*$J337)/($K337*8.76)+$G337/8.76+BB337+$F337*CA$2)/$M337","v":{"$error":"#VALUE!"}},{"$f":"(($H337+AD337*$J337)/($K337*8.76)+$G337/8.76+BC337+$F337*CB$2)/$M337","v":{"$error":"#VALUE!"}},{"$f":"(($H337+AE337*$J337)/($K337*8.76)+$G337/8.76+BD337+$F337*CC$2)/$M337","v":{"$error":"#VALUE!"}},{"$f":"(($H337+AF337*$J337)/($K337*8.76)+$G337/8.76+BE337+$F337*CD$2)/$M337","v":{"$error":"#VALUE!"}},{"$f":"(($H337+AG337*$J337)/($K337*8.76)+$G337/8.76+BF337+$F337*CE$2)/$M337","v":{"$error":"#VALUE!"}},{"$f":"(($H337+AH337*$J337)/($K337*8.76)+$G337/8.76+BG337+$F337*CF$2)/$M337","v":{"$error":"#VALUE!"}},{"$f":"(($H337+AI337*$J337)/($K337*8.76)+$G337/8.76+BH337+$F337*CG$2)/$M337","v":{"$error":"#VALUE!"}},{"$f":"(($H337+AJ337*$J337)/($K337*8.76)+$G337/8.76+BI337+$F337*CH$2)/$M337","v":{"$error":"#VALUE!"}},{"$f":"(($H337+AK337*$J337)/($K337*8.76)+$G337/8.76+BJ337+$F337*CI$2)/$M337","v":{"$error":"#VALUE!"}}]
[{"$f":"MSG_Generic!A139","v":"GBIEPSOLNUPVrtru"},"GBI","EPSOLNUPVrtru","GBwEPSOLNUPVrtru",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A338,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A338,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A338,MSG_Generic!$H$8:$H$378)","v":208.30979729729731},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A338,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A338,MSG_Generic!$L$8:$L$378)","v":20},0.1067814770659507,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C338,Gen_Param_2011!$BA$27:$BA$47)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A338,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C338,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Solar PV (roof top - rural)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A338,MSG_Generic!AG$8:AG$378)*$L338","v":2100},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A338,MSG_Generic!AH$8:AH$378)*$L338","v":2022.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A338,MSG_Generic!AI$8:AI$378)*$L338","v":1945},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A338,MSG_Generic!AJ$8:AJ$378)*$L338","v":1867.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A338,MSG_Generic!AK$8:AK$378)*$L338","v":1790},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A338,MSG_Generic!AL$8:AL$378)*$L338","v":1712.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A338,MSG_Generic!AM$8:AM$378)*$L338","v":1679.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A338,MSG_Generic!AN$8:AN$378)*$L338","v":1646.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A338,MSG_Generic!AO$8:AO$378)*$L338","v":1613.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A338,MSG_Generic!AP$8:AP$378)*$L338","v":1580.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A338,MSG_Generic!AQ$8:AQ$378)*$L338","v":1547.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A338,MSG_Generic!AR$8:AR$378)*$L338","v":1526.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A338,MSG_Generic!AS$8:AS$378)*$L338","v":1504.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A338,MSG_Generic!AT$8:AT$378)*$L338","v":1482.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A338,MSG_Generic!AU$8:AU$378)*$L338","v":1461},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A338,MSG_Generic!AV$8:AV$378)*$L338","v":1439.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A338,MSG_Generic!AW$8:AW$378)*$L338","v":1417.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A338,MSG_Generic!AX$8:AX$378)*$L338","v":1395.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A338,MSG_Generic!AY$8:AY$378)*$L338","v":1374.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A338,MSG_Generic!AZ$8:AZ$378)*$L338","v":1352.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A338,MSG_Generic!BA$8:BA$378)*$L338","v":1330.7},1330.7,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A338,MSG_Generic!BC$8:BC$378)*$L338","v":1209.5999999999999},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A338,MSG_Generic!BD$8:BD$378)*$L338","v":1088.4000000000001},{"$f":"IF(MID($A338,6,1)=\"O\",MID($A338,6,3)&LEFT(VLOOKUP($B338,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A338,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B338,NameConvs!$B$57:$G$69,6,FALSE),MID($A338,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL338,MSG_Fueldata!N$54:N$70)/$E338/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL338,MSG_Fueldata!O$54:O$70)/$E338/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL338,MSG_Fueldata!P$54:P$70)/$E338/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL338,MSG_Fueldata!Q$54:Q$70)/$E338/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL338,MSG_Fueldata!R$54:R$70)/$E338/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL338,MSG_Fueldata!S$54:S$70)/$E338/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL338,MSG_Fueldata!T$54:T$70)/$E338/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL338,MSG_Fueldata!U$54:U$70)/$E338/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL338,MSG_Fueldata!V$54:V$70)/$E338/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL338,MSG_Fueldata!W$54:W$70)/$E338/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL338,MSG_Fueldata!X$54:X$70)/$E338/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL338,MSG_Fueldata!Y$54:Y$70)/$E338/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL338,MSG_Fueldata!Z$54:Z$70)/$E338/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL338,MSG_Fueldata!AA$54:AA$70)/$E338/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL338,MSG_Fueldata!AB$54:AB$70)/$E338/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL338,MSG_Fueldata!AC$54:AC$70)/$E338/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL338,MSG_Fueldata!AD$54:AD$70)/$E338/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL338,MSG_Fueldata!AE$54:AE$70)/$E338/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL338,MSG_Fueldata!AF$54:AF$70)/$E338/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL338,MSG_Fueldata!AG$54:AG$70)/$E338/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL338,MSG_Fueldata!AH$54:AH$70)/$E338/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL338,MSG_Fueldata!AI$54:AI$70)/$E338/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL338,MSG_Fueldata!AJ$54:AJ$70)/$E338/8.76","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Generic!A140","v":"GBIEPSOLNUPVstru"},"GBI","EPSOLNUPVstru","GBwEPSOLNUPVstru",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A339,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A339,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A339,MSG_Generic!$H$8:$H$378)","v":166.66666666666666},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A339,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A339,MSG_Generic!$L$8:$L$378)","v":20},0.1067814770659507,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C339,Gen_Param_2011!$BA$27:$BA$47)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A339,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C339,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"PV with 1h Battery (roof top - rural)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A339,MSG_Generic!AG$8:AG$378)*$L339","v":4257.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A339,MSG_Generic!AH$8:AH$378)*$L339","v":4100.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A339,MSG_Generic!AI$8:AI$378)*$L339","v":3943.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A339,MSG_Generic!AJ$8:AJ$378)*$L339","v":3785.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A339,MSG_Generic!AK$8:AK$378)*$L339","v":3628.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A339,MSG_Generic!AL$8:AL$378)*$L339","v":3471.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A339,MSG_Generic!AM$8:AM$378)*$L339","v":3373.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A339,MSG_Generic!AN$8:AN$378)*$L339","v":3275.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A339,MSG_Generic!AO$8:AO$378)*$L339","v":3177.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A339,MSG_Generic!AP$8:AP$378)*$L339","v":3079},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A339,MSG_Generic!AQ$8:AQ$378)*$L339","v":2981.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A339,MSG_Generic!AR$8:AR$378)*$L339","v":2926.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A339,MSG_Generic!AS$8:AS$378)*$L339","v":2872.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A339,MSG_Generic!AT$8:AT$378)*$L339","v":2817.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A339,MSG_Generic!AU$8:AU$378)*$L339","v":2763.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A339,MSG_Generic!AV$8:AV$378)*$L339","v":2708.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A339,MSG_Generic!AW$8:AW$378)*$L339","v":2654.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A339,MSG_Generic!AX$8:AX$378)*$L339","v":2599.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A339,MSG_Generic!AY$8:AY$378)*$L339","v":2545.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A339,MSG_Generic!AZ$8:AZ$378)*$L339","v":2490.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A339,MSG_Generic!BA$8:BA$378)*$L339","v":2435.6999999999998},2435.6999999999998,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A339,MSG_Generic!BC$8:BC$378)*$L339","v":2214},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A339,MSG_Generic!BD$8:BD$378)*$L339","v":1992.2},{"$f":"IF(MID($A339,6,1)=\"O\",MID($A339,6,3)&LEFT(VLOOKUP($B339,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A339,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B339,NameConvs!$B$57:$G$69,6,FALSE),MID($A339,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL339,MSG_Fueldata!N$54:N$70)/$E339/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL339,MSG_Fueldata!O$54:O$70)/$E339/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL339,MSG_Fueldata!P$54:P$70)/$E339/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL339,MSG_Fueldata!Q$54:Q$70)/$E339/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL339,MSG_Fueldata!R$54:R$70)/$E339/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL339,MSG_Fueldata!S$54:S$70)/$E339/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL339,MSG_Fueldata!T$54:T$70)/$E339/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL339,MSG_Fueldata!U$54:U$70)/$E339/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL339,MSG_Fueldata!V$54:V$70)/$E339/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL339,MSG_Fueldata!W$54:W$70)/$E339/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL339,MSG_Fueldata!X$54:X$70)/$E339/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL339,MSG_Fueldata!Y$54:Y$70)/$E339/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL339,MSG_Fueldata!Z$54:Z$70)/$E339/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL339,MSG_Fueldata!AA$54:AA$70)/$E339/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL339,MSG_Fueldata!AB$54:AB$70)/$E339/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL339,MSG_Fueldata!AC$54:AC$70)/$E339/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL339,MSG_Fueldata!AD$54:AD$70)/$E339/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL339,MSG_Fueldata!AE$54:AE$70)/$E339/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL339,MSG_Fueldata!AF$54:AF$70)/$E339/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL339,MSG_Fueldata!AG$54:AG$70)/$E339/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL339,MSG_Fueldata!AH$54:AH$70)/$E339/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL339,MSG_Fueldata!AI$54:AI$70)/$E339/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL339,MSG_Fueldata!AJ$54:AJ$70)/$E339/8.76","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Generic!A141","v":"GBIEPSOLNUPVstru2"},{"$f":"LEFT(A340,3)","v":"GBI"},{"$f":"RIGHT(A340,LEN(A340)-3)","v":"EPSOLNUPVstru2"},{"$f":"LEFT(B340,2)&\"w\"&C340","v":"GBwEPSOLNUPVstru2"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A340,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A340,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A340,MSG_Generic!$H$8:$H$378)","v":150},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A340,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A340,MSG_Generic!$L$8:$L$378)","v":20},{"$f":"-PMT(disc_rate,I340,1)/(1+disc_rate)","v":0.1067814770659507},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C340,Gen_Param_2011!$BA$27:$BA$47)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A340,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C340,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"PV with 2h Battery (roof top - rural)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A340,MSG_Generic!AG$8:AG$378)*$L340","v":6275},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A340,MSG_Generic!AH$8:AH$378)*$L340","v":6043.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A340,MSG_Generic!AI$8:AI$378)*$L340","v":5811.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A340,MSG_Generic!AJ$8:AJ$378)*$L340","v":5579.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A340,MSG_Generic!AK$8:AK$378)*$L340","v":5348.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A340,MSG_Generic!AL$8:AL$378)*$L340","v":5116.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A340,MSG_Generic!AM$8:AM$378)*$L340","v":4971.8999999999996},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A340,MSG_Generic!AN$8:AN$378)*$L340","v":4827.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A340,MSG_Generic!AO$8:AO$378)*$L340","v":4682.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A340,MSG_Generic!AP$8:AP$378)*$L340","v":4538.1000000000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A340,MSG_Generic!AQ$8:AQ$378)*$L340","v":4393.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A340,MSG_Generic!AR$8:AR$378)*$L340","v":4313.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A340,MSG_Generic!AS$8:AS$378)*$L340","v":4232.8999999999996},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A340,MSG_Generic!AT$8:AT$378)*$L340","v":4152.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A340,MSG_Generic!AU$8:AU$378)*$L340","v":4072.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A340,MSG_Generic!AV$8:AV$378)*$L340","v":3991.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A340,MSG_Generic!AW$8:AW$378)*$L340","v":3911.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A340,MSG_Generic!AX$8:AX$378)*$L340","v":3830.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A340,MSG_Generic!AY$8:AY$378)*$L340","v":3750.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A340,MSG_Generic!AZ$8:AZ$378)*$L340","v":3670.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A340,MSG_Generic!BA$8:BA$378)*$L340","v":3590},{"$f":"AH340","v":3590},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A340,MSG_Generic!BC$8:BC$378)*$L340","v":3263.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A340,MSG_Generic!BD$8:BD$378)*$L340","v":2936.3},{"$f":"IF(MID($A340,6,1)=\"O\",MID($A340,6,3)&LEFT(VLOOKUP($B340,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A340,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B340,NameConvs!$B$57:$G$69,6,FALSE),MID($A340,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL340,MSG_Fueldata!N$54:N$70)/$E340/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL340,MSG_Fueldata!O$54:O$70)/$E340/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL340,MSG_Fueldata!P$54:P$70)/$E340/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL340,MSG_Fueldata!Q$54:Q$70)/$E340/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL340,MSG_Fueldata!R$54:R$70)/$E340/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL340,MSG_Fueldata!S$54:S$70)/$E340/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL340,MSG_Fueldata!T$54:T$70)/$E340/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL340,MSG_Fueldata!U$54:U$70)/$E340/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL340,MSG_Fueldata!V$54:V$70)/$E340/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL340,MSG_Fueldata!W$54:W$70)/$E340/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL340,MSG_Fueldata!X$54:X$70)/$E340/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL340,MSG_Fueldata!Y$54:Y$70)/$E340/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL340,MSG_Fueldata!Z$54:Z$70)/$E340/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL340,MSG_Fueldata!AA$54:AA$70)/$E340/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL340,MSG_Fueldata!AB$54:AB$70)/$E340/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL340,MSG_Fueldata!AC$54:AC$70)/$E340/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL340,MSG_Fueldata!AD$54:AD$70)/$E340/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL340,MSG_Fueldata!AE$54:AE$70)/$E340/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL340,MSG_Fueldata!AF$54:AF$70)/$E340/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL340,MSG_Fueldata!AG$54:AG$70)/$E340/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL340,MSG_Fueldata!AH$54:AH$70)/$E340/8.76","v":0},{"$f":"BG340","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL340,MSG_Fueldata!AI$54:AI$70)/$E340/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL340,MSG_Fueldata!AJ$54:AJ$70)/$E340/8.76","v":0},null,{"$f":"(($H340+N340*$J340)/($K340*8.76)+$G340/8.76+AM340+$F340*BL$2)/$M340","v":{"$error":"#DIV/0!"}},{"$f":"(($H340+O340*$J340)/($K340*8.76)+$G340/8.76+AN340+$F340*BM$2)/$M340","v":{"$error":"#DIV/0!"}},{"$f":"(($H340+P340*$J340)/($K340*8.76)+$G340/8.76+AO340+$F340*BN$2)/$M340","v":{"$error":"#DIV/0!"}},{"$f":"(($H340+Q340*$J340)/($K340*8.76)+$G340/8.76+AP340+$F340*BO$2)/$M340","v":{"$error":"#DIV/0!"}},{"$f":"(($H340+R340*$J340)/($K340*8.76)+$G340/8.76+AQ340+$F340*BP$2)/$M340","v":{"$error":"#DIV/0!"}},{"$f":"(($H340+S340*$J340)/($K340*8.76)+$G340/8.76+AR340+$F340*BQ$2)/$M340","v":{"$error":"#DIV/0!"}},{"$f":"(($H340+T340*$J340)/($K340*8.76)+$G340/8.76+AS340+$F340*BR$2)/$M340","v":{"$error":"#DIV/0!"}},{"$f":"(($H340+U340*$J340)/($K340*8.76)+$G340/8.76+AT340+$F340*BS$2)/$M340","v":{"$error":"#DIV/0!"}},{"$f":"(($H340+V340*$J340)/($K340*8.76)+$G340/8.76+AU340+$F340*BT$2)/$M340","v":{"$error":"#DIV/0!"}},{"$f":"(($H340+W340*$J340)/($K340*8.76)+$G340/8.76+AV340+$F340*BU$2)/$M340","v":{"$error":"#DIV/0!"}},{"$f":"(($H340+X340*$J340)/($K340*8.76)+$G340/8.76+AW340+$F340*BV$2)/$M340","v":{"$error":"#DIV/0!"}},{"$f":"(($H340+Y340*$J340)/($K340*8.76)+$G340/8.76+AX340+$F340*BW$2)/$M340","v":{"$error":"#DIV/0!"}},{"$f":"(($H340+Z340*$J340)/($K340*8.76)+$G340/8.76+AY340+$F340*BX$2)/$M340","v":{"$error":"#DIV/0!"}},{"$f":"(($H340+AA340*$J340)/($K340*8.76)+$G340/8.76+AZ340+$F340*BY$2)/$M340","v":{"$error":"#DIV/0!"}},{"$f":"(($H340+AB340*$J340)/($K340*8.76)+$G340/8.76+BA340+$F340*BZ$2)/$M340","v":{"$error":"#DIV/0!"}},{"$f":"(($H340+AC340*$J340)/($K340*8.76)+$G340/8.76+BB340+$F340*CA$2)/$M340","v":{"$error":"#DIV/0!"}},{"$f":"(($H340+AD340*$J340)/($K340*8.76)+$G340/8.76+BC340+$F340*CB$2)/$M340","v":{"$error":"#DIV/0!"}},{"$f":"(($H340+AE340*$J340)/($K340*8.76)+$G340/8.76+BD340+$F340*CC$2)/$M340","v":{"$error":"#DIV/0!"}},{"$f":"(($H340+AF340*$J340)/($K340*8.76)+$G340/8.76+BE340+$F340*CD$2)/$M340","v":{"$error":"#DIV/0!"}},{"$f":"(($H340+AG340*$J340)/($K340*8.76)+$G340/8.76+BF340+$F340*CE$2)/$M340","v":{"$error":"#DIV/0!"}},{"$f":"(($H340+AH340*$J340)/($K340*8.76)+$G340/8.76+BG340+$F340*CF$2)/$M340","v":{"$error":"#DIV/0!"}},{"$f":"(($H340+AI340*$J340)/($K340*8.76)+$G340/8.76+BH340+$F340*CG$2)/$M340","v":{"$error":"#DIV/0!"}},{"$f":"(($H340+AJ340*$J340)/($K340*8.76)+$G340/8.76+BI340+$F340*CH$2)/$M340","v":{"$error":"#DIV/0!"}},{"$f":"(($H340+AK340*$J340)/($K340*8.76)+$G340/8.76+BJ340+$F340*CI$2)/$M340","v":{"$error":"#DIV/0!"}}]
[{"$f":"MSG_Generic!A142","v":"GBIEPTSONUTH"},"GBI","EPTSONUTH","GBwEPTSONUTH",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A341,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A341,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A341,MSG_Generic!$H$8:$H$378)","v":195.62131274131275},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A341,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A341,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C341,Gen_Param_2011!$BA$27:$BA$47)","v":0.35},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A341,MSG_Generic!$Z$8:$Z$378)","v":1.2762750000000012},{"$f":"VLOOKUP(C341,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Solar thermal no storage"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A341,MSG_Generic!AG$8:AG$378)*$L341","v":3828.8250000000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A341,MSG_Generic!AH$8:AH$378)*$L341","v":3720.5968800000032},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A341,MSG_Generic!AI$8:AI$378)*$L341","v":3612.3687600000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A341,MSG_Generic!AJ$8:AJ$378)*$L341","v":3504.1406400000033},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A341,MSG_Generic!AK$8:AK$378)*$L341","v":3395.9125200000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A341,MSG_Generic!AL$8:AL$378)*$L341","v":3287.9396550000029},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A341,MSG_Generic!AM$8:AM$378)*$L341","v":3224.7640425000027},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A341,MSG_Generic!AN$8:AN$378)*$L341","v":3161.5884300000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A341,MSG_Generic!AO$8:AO$378)*$L341","v":3098.4128175000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A341,MSG_Generic!AP$8:AP$378)*$L341","v":3035.2372050000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A341,MSG_Generic!AQ$8:AQ$378)*$L341","v":2972.0615925000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A341,MSG_Generic!AR$8:AR$378)*$L341","v":2917.6922775000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A341,MSG_Generic!AS$8:AS$378)*$L341","v":2863.3229625000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A341,MSG_Generic!AT$8:AT$378)*$L341","v":2808.9536475000027},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A341,MSG_Generic!AU$8:AU$378)*$L341","v":2754.5843325000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A341,MSG_Generic!AV$8:AV$378)*$L341","v":2700.2150175000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A341,MSG_Generic!AW$8:AW$378)*$L341","v":2645.8457025000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A341,MSG_Generic!AX$8:AX$378)*$L341","v":2591.4763875000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A341,MSG_Generic!AY$8:AY$378)*$L341","v":2537.1070725000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A341,MSG_Generic!AZ$8:AZ$378)*$L341","v":2482.7377575000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A341,MSG_Generic!BA$8:BA$378)*$L341","v":2428.3684425000024},2428.3684425000024,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A341,MSG_Generic!BC$8:BC$378)*$L341","v":2207.3176125000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A341,MSG_Generic!BD$8:BD$378)*$L341","v":1986.1391550000019},{"$f":"IF(MID($A341,6,1)=\"O\",MID($A341,6,3)&LEFT(VLOOKUP($B341,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A341,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B341,NameConvs!$B$57:$G$69,6,FALSE),MID($A341,6,3)))","v":"TSO"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL341,MSG_Fueldata!N$54:N$70)/$E341/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL341,MSG_Fueldata!O$54:O$70)/$E341/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL341,MSG_Fueldata!P$54:P$70)/$E341/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL341,MSG_Fueldata!Q$54:Q$70)/$E341/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL341,MSG_Fueldata!R$54:R$70)/$E341/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL341,MSG_Fueldata!S$54:S$70)/$E341/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL341,MSG_Fueldata!T$54:T$70)/$E341/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL341,MSG_Fueldata!U$54:U$70)/$E341/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL341,MSG_Fueldata!V$54:V$70)/$E341/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL341,MSG_Fueldata!W$54:W$70)/$E341/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL341,MSG_Fueldata!X$54:X$70)/$E341/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL341,MSG_Fueldata!Y$54:Y$70)/$E341/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL341,MSG_Fueldata!Z$54:Z$70)/$E341/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL341,MSG_Fueldata!AA$54:AA$70)/$E341/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL341,MSG_Fueldata!AB$54:AB$70)/$E341/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL341,MSG_Fueldata!AC$54:AC$70)/$E341/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL341,MSG_Fueldata!AD$54:AD$70)/$E341/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL341,MSG_Fueldata!AE$54:AE$70)/$E341/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL341,MSG_Fueldata!AF$54:AF$70)/$E341/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL341,MSG_Fueldata!AG$54:AG$70)/$E341/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL341,MSG_Fueldata!AH$54:AH$70)/$E341/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL341,MSG_Fueldata!AI$54:AI$70)/$E341/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL341,MSG_Fueldata!AJ$54:AJ$70)/$E341/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A143","v":"GBIEPTSONUTHst"},"GBI","EPTSONUTHst","GBwEPTSONUTHst",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A342,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A342,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A342,MSG_Generic!$H$8:$H$378)","v":165.92391891891893},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A342,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A342,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C342,Gen_Param_2011!$BA$27:$BA$47)","v":0.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A342,MSG_Generic!$Z$8:$Z$378)","v":1.2762750000000012},{"$f":"VLOOKUP(C342,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Solar thermal with Storage"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A342,MSG_Generic!AG$8:AG$378)*$L342","v":6891.8850000000066},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A342,MSG_Generic!AH$8:AH$378)*$L342","v":6697.1254350000054},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A342,MSG_Generic!AI$8:AI$378)*$L342","v":6502.365870000006},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A342,MSG_Generic!AJ$8:AJ$378)*$L342","v":6307.6063050000057},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A342,MSG_Generic!AK$8:AK$378)*$L342","v":6112.8467400000063},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A342,MSG_Generic!AL$8:AL$378)*$L342","v":5918.3424300000052},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A342,MSG_Generic!AM$8:AM$378)*$L342","v":5777.5692975000047},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A342,MSG_Generic!AN$8:AN$378)*$L342","v":5636.7961650000052},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A342,MSG_Generic!AO$8:AO$378)*$L342","v":5496.0230325000048},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A342,MSG_Generic!AP$8:AP$378)*$L342","v":5355.2499000000053},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A342,MSG_Generic!AQ$8:AQ$378)*$L342","v":5214.6043950000048},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A342,MSG_Generic!AR$8:AR$378)*$L342","v":5119.266652500005},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A342,MSG_Generic!AS$8:AS$378)*$L342","v":5023.9289100000051},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A342,MSG_Generic!AT$8:AT$378)*$L342","v":4928.5911675000043},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A342,MSG_Generic!AU$8:AU$378)*$L342","v":4833.2534250000044},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A342,MSG_Generic!AV$8:AV$378)*$L342","v":4737.9156825000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A342,MSG_Generic!AW$8:AW$378)*$L342","v":4642.5779400000038},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A342,MSG_Generic!AX$8:AX$378)*$L342","v":4547.2401975000039},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A342,MSG_Generic!AY$8:AY$378)*$L342","v":4451.902455000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A342,MSG_Generic!AZ$8:AZ$378)*$L342","v":4356.5647125000041},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A342,MSG_Generic!BA$8:BA$378)*$L342","v":4260.7164600000042},4260.7164600000042,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A342,MSG_Generic!BC$8:BC$378)*$L342","v":3705.0263250000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A342,MSG_Generic!BD$8:BD$378)*$L342","v":3149.2085625000027},{"$f":"IF(MID($A342,6,1)=\"O\",MID($A342,6,3)&LEFT(VLOOKUP($B342,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A342,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B342,NameConvs!$B$57:$G$69,6,FALSE),MID($A342,6,3)))","v":"TSO"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL342,MSG_Fueldata!N$54:N$70)/$E342/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL342,MSG_Fueldata!O$54:O$70)/$E342/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL342,MSG_Fueldata!P$54:P$70)/$E342/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL342,MSG_Fueldata!Q$54:Q$70)/$E342/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL342,MSG_Fueldata!R$54:R$70)/$E342/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL342,MSG_Fueldata!S$54:S$70)/$E342/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL342,MSG_Fueldata!T$54:T$70)/$E342/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL342,MSG_Fueldata!U$54:U$70)/$E342/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL342,MSG_Fueldata!V$54:V$70)/$E342/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL342,MSG_Fueldata!W$54:W$70)/$E342/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL342,MSG_Fueldata!X$54:X$70)/$E342/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL342,MSG_Fueldata!Y$54:Y$70)/$E342/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL342,MSG_Fueldata!Z$54:Z$70)/$E342/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL342,MSG_Fueldata!AA$54:AA$70)/$E342/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL342,MSG_Fueldata!AB$54:AB$70)/$E342/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL342,MSG_Fueldata!AC$54:AC$70)/$E342/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL342,MSG_Fueldata!AD$54:AD$70)/$E342/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL342,MSG_Fueldata!AE$54:AE$70)/$E342/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL342,MSG_Fueldata!AF$54:AF$70)/$E342/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL342,MSG_Fueldata!AG$54:AG$70)/$E342/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL342,MSG_Fueldata!AH$54:AH$70)/$E342/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL342,MSG_Fueldata!AI$54:AI$70)/$E342/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL342,MSG_Fueldata!AJ$54:AJ$70)/$E342/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A144","v":"GBIEPGASNUSO"},"GBI","EPGASNUSO","GBwEPGASNUSO",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A343,MSG_Generic!$G$8:$G$378)","v":0.53},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A343,MSG_Generic!$X$8:$X$378)/8.76","v":0.38123546135952441},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A343,MSG_Generic!$H$8:$H$378)","v":165.92391891891893},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A343,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A343,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C343,Gen_Param_2011!$BA$27:$BA$47)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A343,MSG_Generic!$Z$8:$Z$378)","v":1.2762750000000012},{"$f":"VLOOKUP(C343,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Solar thermal with gas co-firing"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A343,MSG_Generic!AG$8:AG$378)*$L343","v":1771.8525825000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A343,MSG_Generic!AH$8:AH$378)*$L343","v":1754.4952425000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A343,MSG_Generic!AI$8:AI$378)*$L343","v":1737.1379025000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A343,MSG_Generic!AJ$8:AJ$378)*$L343","v":1719.7805625000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A343,MSG_Generic!AK$8:AK$378)*$L343","v":1702.4232225000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A343,MSG_Generic!AL$8:AL$378)*$L343","v":1685.0658825000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A343,MSG_Generic!AM$8:AM$378)*$L343","v":1676.7700950000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A343,MSG_Generic!AN$8:AN$378)*$L343","v":1668.4743075000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A343,MSG_Generic!AO$8:AO$378)*$L343","v":1660.1785200000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A343,MSG_Generic!AP$8:AP$378)*$L343","v":1651.8827325000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A343,MSG_Generic!AQ$8:AQ$378)*$L343","v":1643.3316900000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A343,MSG_Generic!AR$8:AR$378)*$L343","v":1635.2911575000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A343,MSG_Generic!AS$8:AS$378)*$L343","v":1627.2506250000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A343,MSG_Generic!AT$8:AT$378)*$L343","v":1619.2100925000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A343,MSG_Generic!AU$8:AU$378)*$L343","v":1611.1695600000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A343,MSG_Generic!AV$8:AV$378)*$L343","v":1603.1290275000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A343,MSG_Generic!AW$8:AW$378)*$L343","v":1595.0884950000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A343,MSG_Generic!AX$8:AX$378)*$L343","v":1587.0479625000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A343,MSG_Generic!AY$8:AY$378)*$L343","v":1579.0074300000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A343,MSG_Generic!AZ$8:AZ$378)*$L343","v":1570.9668975000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A343,MSG_Generic!BA$8:BA$378)*$L343","v":1562.9263650000014},1562.9263650000014,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A343,MSG_Generic!BC$8:BC$378)*$L343","v":1562.9263650000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A343,MSG_Generic!BD$8:BD$378)*$L343","v":1562.9263650000014},{"$f":"IF(MID($A343,6,1)=\"O\",MID($A343,6,3)&LEFT(VLOOKUP($B343,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A343,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B343,NameConvs!$B$57:$G$69,6,FALSE),MID($A343,6,3)))","v":"GASLNG"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL343,MSG_Fueldata!N$54:N$70)/$E343/8.76","v":74.739381407771177},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL343,MSG_Fueldata!O$54:O$70)/$E343/8.76","v":75.600930472990441},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL343,MSG_Fueldata!P$54:P$70)/$E343/8.76","v":76.462479538209692},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL343,MSG_Fueldata!Q$54:Q$70)/$E343/8.76","v":77.324028603428971},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL343,MSG_Fueldata!R$54:R$70)/$E343/8.76","v":78.185577668648222},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL343,MSG_Fueldata!S$54:S$70)/$E343/8.76","v":79.047126733867486},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL343,MSG_Fueldata!T$54:T$70)/$E343/8.76","v":79.908675799086765},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL343,MSG_Fueldata!U$54:U$70)/$E343/8.76","v":80.770224864306016},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL343,MSG_Fueldata!V$54:V$70)/$E343/8.76","v":81.631773929525281},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL343,MSG_Fueldata!W$54:W$70)/$E343/8.76","v":82.493322994744545},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL343,MSG_Fueldata!X$54:X$70)/$E343/8.76","v":83.35487205996381},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL343,MSG_Fueldata!Y$54:Y$70)/$E343/8.76","v":84.647195657792707},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL343,MSG_Fueldata!Z$54:Z$70)/$E343/8.76","v":85.939519255621605},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL343,MSG_Fueldata!AA$54:AA$70)/$E343/8.76","v":87.231842853450502},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL343,MSG_Fueldata!AB$54:AB$70)/$E343/8.76","v":88.524166451279399},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL343,MSG_Fueldata!AC$54:AC$70)/$E343/8.76","v":89.816490049108296},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL343,MSG_Fueldata!AD$54:AD$70)/$E343/8.76","v":91.108813646937193},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL343,MSG_Fueldata!AE$54:AE$70)/$E343/8.76","v":92.401137244766076},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL343,MSG_Fueldata!AF$54:AF$70)/$E343/8.76","v":93.693460842594973},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL343,MSG_Fueldata!AG$54:AG$70)/$E343/8.76","v":94.98578444042387},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL343,MSG_Fueldata!AH$54:AH$70)/$E343/8.76","v":96.278108038252768},96.278108038252768,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL343,MSG_Fueldata!AI$54:AI$70)/$E343/8.76","v":96.278108038252768},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL343,MSG_Fueldata!AJ$54:AJ$70)/$E343/8.76","v":96.278108038252768},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A149","v":"LIBEPODSNU"},"LIB","EPODSNU","LIwEPODSNU",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A344,MSG_Generic!$G$8:$G$378)","v":0.35},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A344,MSG_Generic!$X$8:$X$378)/8.76","v":0.76186285714285706},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A344,MSG_Generic!$H$8:$H$378)","v":148.91999999999999},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A344,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A344,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C344,Gen_Param_2011!$BA$27:$BA$47)","v":0.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A344,MSG_Generic!$Z$8:$Z$378)","v":1.100000000000001},{"$f":"VLOOKUP(C344,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Diesel Centralized"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A344,MSG_Generic!AG$8:AG$378)*$L344","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A344,MSG_Generic!AH$8:AH$378)*$L344","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A344,MSG_Generic!AI$8:AI$378)*$L344","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A344,MSG_Generic!AJ$8:AJ$378)*$L344","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A344,MSG_Generic!AK$8:AK$378)*$L344","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A344,MSG_Generic!AL$8:AL$378)*$L344","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A344,MSG_Generic!AM$8:AM$378)*$L344","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A344,MSG_Generic!AN$8:AN$378)*$L344","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A344,MSG_Generic!AO$8:AO$378)*$L344","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A344,MSG_Generic!AP$8:AP$378)*$L344","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A344,MSG_Generic!AQ$8:AQ$378)*$L344","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A344,MSG_Generic!AR$8:AR$378)*$L344","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A344,MSG_Generic!AS$8:AS$378)*$L344","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A344,MSG_Generic!AT$8:AT$378)*$L344","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A344,MSG_Generic!AU$8:AU$378)*$L344","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A344,MSG_Generic!AV$8:AV$378)*$L344","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A344,MSG_Generic!AW$8:AW$378)*$L344","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A344,MSG_Generic!AX$8:AX$378)*$L344","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A344,MSG_Generic!AY$8:AY$378)*$L344","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A344,MSG_Generic!AZ$8:AZ$378)*$L344","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A344,MSG_Generic!BA$8:BA$378)*$L344","v":1177.0000000000011},1177.0000000000011,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A344,MSG_Generic!BC$8:BC$378)*$L344","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A344,MSG_Generic!BD$8:BD$378)*$L344","v":1177.0000000000011},{"$f":"IF(MID($A344,6,1)=\"O\",MID($A344,6,3)&LEFT(VLOOKUP($B344,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A344,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B344,NameConvs!$B$57:$G$69,6,FALSE),MID($A344,6,3)))","v":"ODSC"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL344,MSG_Fueldata!N$54:N$70)/$E344/8.76","v":225.37508153946513},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL344,MSG_Fueldata!O$54:O$70)/$E344/8.76","v":229.94129158512723},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL344,MSG_Fueldata!P$54:P$70)/$E344/8.76","v":234.50750163078931},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL344,MSG_Fueldata!Q$54:Q$70)/$E344/8.76","v":239.07371167645141},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL344,MSG_Fueldata!R$54:R$70)/$E344/8.76","v":243.63992172211351},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL344,MSG_Fueldata!S$54:S$70)/$E344/8.76","v":248.20613176777559},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL344,MSG_Fueldata!T$54:T$70)/$E344/8.76","v":252.77234181343769},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL344,MSG_Fueldata!U$54:U$70)/$E344/8.76","v":257.33855185909982},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL344,MSG_Fueldata!V$54:V$70)/$E344/8.76","v":261.90476190476193},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL344,MSG_Fueldata!W$54:W$70)/$E344/8.76","v":266.47097195042403},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL344,MSG_Fueldata!X$54:X$70)/$E344/8.76","v":270.71102413568167},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL344,MSG_Fueldata!Y$54:Y$70)/$E344/8.76","v":273.97260273972603},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL344,MSG_Fueldata!Z$54:Z$70)/$E344/8.76","v":277.23418134377044},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL344,MSG_Fueldata!AA$54:AA$70)/$E344/8.76","v":280.49575994781475},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL344,MSG_Fueldata!AB$54:AB$70)/$E344/8.76","v":283.75733855185911},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL344,MSG_Fueldata!AC$54:AC$70)/$E344/8.76","v":287.01891715590347},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL344,MSG_Fueldata!AD$54:AD$70)/$E344/8.76","v":290.28049575994783},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL344,MSG_Fueldata!AE$54:AE$70)/$E344/8.76","v":293.54207436399219},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL344,MSG_Fueldata!AF$54:AF$70)/$E344/8.76","v":296.80365296803654},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL344,MSG_Fueldata!AG$54:AG$70)/$E344/8.76","v":300.0652315720809},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL344,MSG_Fueldata!AH$54:AH$70)/$E344/8.76","v":303.97912589693414},303.97912589693414,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL344,MSG_Fueldata!AI$54:AI$70)/$E344/8.76","v":303.97912589693414},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL344,MSG_Fueldata!AJ$54:AJ$70)/$E344/8.76","v":303.97912589693414},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A150","v":"LIBEPODSNUind"},{"$f":"LEFT(A345,3)","v":"LIB"},{"$f":"RIGHT(A345,LEN(A345)-3)","v":"EPODSNUind"},{"$f":"LEFT(B345,2)&\"w\"&C345","v":"LIwEPODSNUind"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A345,MSG_Generic!$G$8:$G$378)","v":0.35},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A345,MSG_Generic!$X$8:$X$378)/8.76","v":0.76186285714285706},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A345,MSG_Generic!$H$8:$H$378)","v":484.86599999999999},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A345,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A345,MSG_Generic!$L$8:$L$378)","v":20},{"$f":"-PMT(disc_rate,I345,1)/(1+disc_rate)","v":0.1067814770659507},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C345,Gen_Param_2011!$BA$27:$BA$47)","v":0.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A345,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C345,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Diesel 100 kW system (industry)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A345,MSG_Generic!AG$8:AG$378)*$L345","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A345,MSG_Generic!AH$8:AH$378)*$L345","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A345,MSG_Generic!AI$8:AI$378)*$L345","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A345,MSG_Generic!AJ$8:AJ$378)*$L345","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A345,MSG_Generic!AK$8:AK$378)*$L345","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A345,MSG_Generic!AL$8:AL$378)*$L345","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A345,MSG_Generic!AM$8:AM$378)*$L345","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A345,MSG_Generic!AN$8:AN$378)*$L345","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A345,MSG_Generic!AO$8:AO$378)*$L345","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A345,MSG_Generic!AP$8:AP$378)*$L345","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A345,MSG_Generic!AQ$8:AQ$378)*$L345","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A345,MSG_Generic!AR$8:AR$378)*$L345","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A345,MSG_Generic!AS$8:AS$378)*$L345","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A345,MSG_Generic!AT$8:AT$378)*$L345","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A345,MSG_Generic!AU$8:AU$378)*$L345","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A345,MSG_Generic!AV$8:AV$378)*$L345","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A345,MSG_Generic!AW$8:AW$378)*$L345","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A345,MSG_Generic!AX$8:AX$378)*$L345","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A345,MSG_Generic!AY$8:AY$378)*$L345","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A345,MSG_Generic!AZ$8:AZ$378)*$L345","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A345,MSG_Generic!BA$8:BA$378)*$L345","v":658.7},{"$f":"AH345","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A345,MSG_Generic!BC$8:BC$378)*$L345","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A345,MSG_Generic!BD$8:BD$378)*$L345","v":658.7},{"$f":"IF(MID($A345,6,1)=\"O\",MID($A345,6,3)&LEFT(VLOOKUP($B345,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A345,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B345,NameConvs!$B$57:$G$69,6,FALSE),MID($A345,6,3)))","v":"ODSC"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL345,MSG_Fueldata!N$54:N$70)/$E345/8.76","v":225.37508153946513},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL345,MSG_Fueldata!O$54:O$70)/$E345/8.76","v":229.94129158512723},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL345,MSG_Fueldata!P$54:P$70)/$E345/8.76","v":234.50750163078931},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL345,MSG_Fueldata!Q$54:Q$70)/$E345/8.76","v":239.07371167645141},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL345,MSG_Fueldata!R$54:R$70)/$E345/8.76","v":243.63992172211351},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL345,MSG_Fueldata!S$54:S$70)/$E345/8.76","v":248.20613176777559},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL345,MSG_Fueldata!T$54:T$70)/$E345/8.76","v":252.77234181343769},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL345,MSG_Fueldata!U$54:U$70)/$E345/8.76","v":257.33855185909982},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL345,MSG_Fueldata!V$54:V$70)/$E345/8.76","v":261.90476190476193},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL345,MSG_Fueldata!W$54:W$70)/$E345/8.76","v":266.47097195042403},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL345,MSG_Fueldata!X$54:X$70)/$E345/8.76","v":270.71102413568167},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL345,MSG_Fueldata!Y$54:Y$70)/$E345/8.76","v":273.97260273972603},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL345,MSG_Fueldata!Z$54:Z$70)/$E345/8.76","v":277.23418134377044},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL345,MSG_Fueldata!AA$54:AA$70)/$E345/8.76","v":280.49575994781475},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL345,MSG_Fueldata!AB$54:AB$70)/$E345/8.76","v":283.75733855185911},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL345,MSG_Fueldata!AC$54:AC$70)/$E345/8.76","v":287.01891715590347},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL345,MSG_Fueldata!AD$54:AD$70)/$E345/8.76","v":290.28049575994783},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL345,MSG_Fueldata!AE$54:AE$70)/$E345/8.76","v":293.54207436399219},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL345,MSG_Fueldata!AF$54:AF$70)/$E345/8.76","v":296.80365296803654},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL345,MSG_Fueldata!AG$54:AG$70)/$E345/8.76","v":300.0652315720809},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL345,MSG_Fueldata!AH$54:AH$70)/$E345/8.76","v":303.97912589693414},{"$f":"BG345","v":303.97912589693414},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL345,MSG_Fueldata!AI$54:AI$70)/$E345/8.76","v":303.97912589693414},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL345,MSG_Fueldata!AJ$54:AJ$70)/$E345/8.76","v":303.97912589693414},null,{"$f":"(($H345+N345*$J345)/($K345*8.76)+$G345/8.76+AM345+$F345*BL$2)/$M345","v":{"$error":"#VALUE!"}},{"$f":"(($H345+O345*$J345)/($K345*8.76)+$G345/8.76+AN345+$F345*BM$2)/$M345","v":{"$error":"#VALUE!"}},{"$f":"(($H345+P345*$J345)/($K345*8.76)+$G345/8.76+AO345+$F345*BN$2)/$M345","v":{"$error":"#VALUE!"}},{"$f":"(($H345+Q345*$J345)/($K345*8.76)+$G345/8.76+AP345+$F345*BO$2)/$M345","v":{"$error":"#VALUE!"}},{"$f":"(($H345+R345*$J345)/($K345*8.76)+$G345/8.76+AQ345+$F345*BP$2)/$M345","v":{"$error":"#VALUE!"}},{"$f":"(($H345+S345*$J345)/($K345*8.76)+$G345/8.76+AR345+$F345*BQ$2)/$M345","v":{"$error":"#VALUE!"}},{"$f":"(($H345+T345*$J345)/($K345*8.76)+$G345/8.76+AS345+$F345*BR$2)/$M345","v":{"$error":"#VALUE!"}},{"$f":"(($H345+U345*$J345)/($K345*8.76)+$G345/8.76+AT345+$F345*BS$2)/$M345","v":{"$error":"#VALUE!"}},{"$f":"(($H345+V345*$J345)/($K345*8.76)+$G345/8.76+AU345+$F345*BT$2)/$M345","v":{"$error":"#VALUE!"}},{"$f":"(($H345+W345*$J345)/($K345*8.76)+$G345/8.76+AV345+$F345*BU$2)/$M345","v":{"$error":"#VALUE!"}},{"$f":"(($H345+X345*$J345)/($K345*8.76)+$G345/8.76+AW345+$F345*BV$2)/$M345","v":{"$error":"#VALUE!"}},{"$f":"(($H345+Y345*$J345)/($K345*8.76)+$G345/8.76+AX345+$F345*BW$2)/$M345","v":{"$error":"#VALUE!"}},{"$f":"(($H345+Z345*$J345)/($K345*8.76)+$G345/8.76+AY345+$F345*BX$2)/$M345","v":{"$error":"#VALUE!"}},{"$f":"(($H345+AA345*$J345)/($K345*8.76)+$G345/8.76+AZ345+$F345*BY$2)/$M345","v":{"$error":"#VALUE!"}},{"$f":"(($H345+AB345*$J345)/($K345*8.76)+$G345/8.76+BA345+$F345*BZ$2)/$M345","v":{"$error":"#VALUE!"}},{"$f":"(($H345+AC345*$J345)/($K345*8.76)+$G345/8.76+BB345+$F345*CA$2)/$M345","v":{"$error":"#VALUE!"}},{"$f":"(($H345+AD345*$J345)/($K345*8.76)+$G345/8.76+BC345+$F345*CB$2)/$M345","v":{"$error":"#VALUE!"}},{"$f":"(($H345+AE345*$J345)/($K345*8.76)+$G345/8.76+BD345+$F345*CC$2)/$M345","v":{"$error":"#VALUE!"}},{"$f":"(($H345+AF345*$J345)/($K345*8.76)+$G345/8.76+BE345+$F345*CD$2)/$M345","v":{"$error":"#VALUE!"}},{"$f":"(($H345+AG345*$J345)/($K345*8.76)+$G345/8.76+BF345+$F345*CE$2)/$M345","v":{"$error":"#VALUE!"}},{"$f":"(($H345+AH345*$J345)/($K345*8.76)+$G345/8.76+BG345+$F345*CF$2)/$M345","v":{"$error":"#VALUE!"}},{"$f":"(($H345+AI345*$J345)/($K345*8.76)+$G345/8.76+BH345+$F345*CG$2)/$M345","v":{"$error":"#VALUE!"}},{"$f":"(($H345+AJ345*$J345)/($K345*8.76)+$G345/8.76+BI345+$F345*CH$2)/$M345","v":{"$error":"#VALUE!"}},{"$f":"(($H345+AK345*$J345)/($K345*8.76)+$G345/8.76+BJ345+$F345*CI$2)/$M345","v":{"$error":"#VALUE!"}}]
[{"$f":"MSG_Generic!A151","v":"LIBEPODSNUurb"},"LIB","EPODSNUurb","LIwEPODSNUurb",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A346,MSG_Generic!$G$8:$G$378)","v":0.16},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A346,MSG_Generic!$X$8:$X$378)/8.76","v":1.6665749999999997},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A346,MSG_Generic!$H$8:$H$378)","v":290.9196},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A346,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A346,MSG_Generic!$L$8:$L$378)","v":10},0.14795035898410144,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C346,Gen_Param_2011!$BA$27:$BA$47)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A346,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C346,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Diesel/Gasoline 1kW system (Urban)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A346,MSG_Generic!AG$8:AG$378)*$L346","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A346,MSG_Generic!AH$8:AH$378)*$L346","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A346,MSG_Generic!AI$8:AI$378)*$L346","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A346,MSG_Generic!AJ$8:AJ$378)*$L346","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A346,MSG_Generic!AK$8:AK$378)*$L346","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A346,MSG_Generic!AL$8:AL$378)*$L346","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A346,MSG_Generic!AM$8:AM$378)*$L346","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A346,MSG_Generic!AN$8:AN$378)*$L346","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A346,MSG_Generic!AO$8:AO$378)*$L346","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A346,MSG_Generic!AP$8:AP$378)*$L346","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A346,MSG_Generic!AQ$8:AQ$378)*$L346","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A346,MSG_Generic!AR$8:AR$378)*$L346","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A346,MSG_Generic!AS$8:AS$378)*$L346","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A346,MSG_Generic!AT$8:AT$378)*$L346","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A346,MSG_Generic!AU$8:AU$378)*$L346","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A346,MSG_Generic!AV$8:AV$378)*$L346","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A346,MSG_Generic!AW$8:AW$378)*$L346","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A346,MSG_Generic!AX$8:AX$378)*$L346","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A346,MSG_Generic!AY$8:AY$378)*$L346","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A346,MSG_Generic!AZ$8:AZ$378)*$L346","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A346,MSG_Generic!BA$8:BA$378)*$L346","v":691.9},691.9,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A346,MSG_Generic!BC$8:BC$378)*$L346","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A346,MSG_Generic!BD$8:BD$378)*$L346","v":691.9},{"$f":"IF(MID($A346,6,1)=\"O\",MID($A346,6,3)&LEFT(VLOOKUP($B346,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A346,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B346,NameConvs!$B$57:$G$69,6,FALSE),MID($A346,6,3)))","v":"ODSC"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL346,MSG_Fueldata!N$54:N$70)/$E346/8.76","v":493.00799086757991},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL346,MSG_Fueldata!O$54:O$70)/$E346/8.76","v":502.99657534246575},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL346,MSG_Fueldata!P$54:P$70)/$E346/8.76","v":512.98515981735159},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL346,MSG_Fueldata!Q$54:Q$70)/$E346/8.76","v":522.97374429223748},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL346,MSG_Fueldata!R$54:R$70)/$E346/8.76","v":532.96232876712327},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL346,MSG_Fueldata!S$54:S$70)/$E346/8.76","v":542.95091324200916},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL346,MSG_Fueldata!T$54:T$70)/$E346/8.76","v":552.93949771689495},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL346,MSG_Fueldata!U$54:U$70)/$E346/8.76","v":562.92808219178085},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL346,MSG_Fueldata!V$54:V$70)/$E346/8.76","v":572.91666666666663},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL346,MSG_Fueldata!W$54:W$70)/$E346/8.76","v":582.90525114155253},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL346,MSG_Fueldata!X$54:X$70)/$E346/8.76","v":592.18036529680364},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL346,MSG_Fueldata!Y$54:Y$70)/$E346/8.76","v":599.31506849315065},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL346,MSG_Fueldata!Z$54:Z$70)/$E346/8.76","v":606.44977168949777},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL346,MSG_Fueldata!AA$54:AA$70)/$E346/8.76","v":613.58447488584477},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL346,MSG_Fueldata!AB$54:AB$70)/$E346/8.76","v":620.71917808219177},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL346,MSG_Fueldata!AC$54:AC$70)/$E346/8.76","v":627.85388127853878},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL346,MSG_Fueldata!AD$54:AD$70)/$E346/8.76","v":634.9885844748859},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL346,MSG_Fueldata!AE$54:AE$70)/$E346/8.76","v":642.1232876712329},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL346,MSG_Fueldata!AF$54:AF$70)/$E346/8.76","v":649.25799086757991},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL346,MSG_Fueldata!AG$54:AG$70)/$E346/8.76","v":656.39269406392691},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL346,MSG_Fueldata!AH$54:AH$70)/$E346/8.76","v":664.95433789954336},664.95433789954336,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL346,MSG_Fueldata!AI$54:AI$70)/$E346/8.76","v":664.95433789954336},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL346,MSG_Fueldata!AJ$54:AJ$70)/$E346/8.76","v":664.95433789954336},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Generic!A152","v":"LIBEPODSNUrur"},"LIB","EPODSNUrur","LIwEPODSNUrur",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A347,MSG_Generic!$G$8:$G$378)","v":0.16},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A347,MSG_Generic!$X$8:$X$378)/8.76","v":1.6665749999999997},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A347,MSG_Generic!$H$8:$H$378)","v":290.9196},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A347,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A347,MSG_Generic!$L$8:$L$378)","v":10},0.14795035898410144,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C347,Gen_Param_2011!$BA$27:$BA$47)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A347,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C347,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Diesel/Gasoline 1kW system (Rural)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A347,MSG_Generic!AG$8:AG$378)*$L347","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A347,MSG_Generic!AH$8:AH$378)*$L347","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A347,MSG_Generic!AI$8:AI$378)*$L347","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A347,MSG_Generic!AJ$8:AJ$378)*$L347","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A347,MSG_Generic!AK$8:AK$378)*$L347","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A347,MSG_Generic!AL$8:AL$378)*$L347","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A347,MSG_Generic!AM$8:AM$378)*$L347","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A347,MSG_Generic!AN$8:AN$378)*$L347","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A347,MSG_Generic!AO$8:AO$378)*$L347","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A347,MSG_Generic!AP$8:AP$378)*$L347","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A347,MSG_Generic!AQ$8:AQ$378)*$L347","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A347,MSG_Generic!AR$8:AR$378)*$L347","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A347,MSG_Generic!AS$8:AS$378)*$L347","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A347,MSG_Generic!AT$8:AT$378)*$L347","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A347,MSG_Generic!AU$8:AU$378)*$L347","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A347,MSG_Generic!AV$8:AV$378)*$L347","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A347,MSG_Generic!AW$8:AW$378)*$L347","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A347,MSG_Generic!AX$8:AX$378)*$L347","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A347,MSG_Generic!AY$8:AY$378)*$L347","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A347,MSG_Generic!AZ$8:AZ$378)*$L347","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A347,MSG_Generic!BA$8:BA$378)*$L347","v":691.9},691.9,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A347,MSG_Generic!BC$8:BC$378)*$L347","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A347,MSG_Generic!BD$8:BD$378)*$L347","v":691.9},{"$f":"IF(MID($A347,6,1)=\"O\",MID($A347,6,3)&LEFT(VLOOKUP($B347,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A347,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B347,NameConvs!$B$57:$G$69,6,FALSE),MID($A347,6,3)))","v":"ODSC"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL347,MSG_Fueldata!N$54:N$70)/$E347/8.76","v":493.00799086757991},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL347,MSG_Fueldata!O$54:O$70)/$E347/8.76","v":502.99657534246575},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL347,MSG_Fueldata!P$54:P$70)/$E347/8.76","v":512.98515981735159},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL347,MSG_Fueldata!Q$54:Q$70)/$E347/8.76","v":522.97374429223748},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL347,MSG_Fueldata!R$54:R$70)/$E347/8.76","v":532.96232876712327},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL347,MSG_Fueldata!S$54:S$70)/$E347/8.76","v":542.95091324200916},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL347,MSG_Fueldata!T$54:T$70)/$E347/8.76","v":552.93949771689495},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL347,MSG_Fueldata!U$54:U$70)/$E347/8.76","v":562.92808219178085},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL347,MSG_Fueldata!V$54:V$70)/$E347/8.76","v":572.91666666666663},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL347,MSG_Fueldata!W$54:W$70)/$E347/8.76","v":582.90525114155253},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL347,MSG_Fueldata!X$54:X$70)/$E347/8.76","v":592.18036529680364},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL347,MSG_Fueldata!Y$54:Y$70)/$E347/8.76","v":599.31506849315065},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL347,MSG_Fueldata!Z$54:Z$70)/$E347/8.76","v":606.44977168949777},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL347,MSG_Fueldata!AA$54:AA$70)/$E347/8.76","v":613.58447488584477},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL347,MSG_Fueldata!AB$54:AB$70)/$E347/8.76","v":620.71917808219177},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL347,MSG_Fueldata!AC$54:AC$70)/$E347/8.76","v":627.85388127853878},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL347,MSG_Fueldata!AD$54:AD$70)/$E347/8.76","v":634.9885844748859},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL347,MSG_Fueldata!AE$54:AE$70)/$E347/8.76","v":642.1232876712329},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL347,MSG_Fueldata!AF$54:AF$70)/$E347/8.76","v":649.25799086757991},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL347,MSG_Fueldata!AG$54:AG$70)/$E347/8.76","v":656.39269406392691},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL347,MSG_Fueldata!AH$54:AH$70)/$E347/8.76","v":664.95433789954336},664.95433789954336,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL347,MSG_Fueldata!AI$54:AI$70)/$E347/8.76","v":664.95433789954336},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL347,MSG_Fueldata!AJ$54:AJ$70)/$E347/8.76","v":664.95433789954336},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Generic!A153","v":"LIBEPOHFNU"},"LIB","EPOHFNU","LIwEPOHFNU",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A348,MSG_Generic!$G$8:$G$378)","v":0.35},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A348,MSG_Generic!$X$8:$X$378)/8.76","v":0.8297485714285715},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A348,MSG_Generic!$H$8:$H$378)","v":131.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A348,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A348,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C348,Gen_Param_2011!$BA$27:$BA$47)","v":0.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A348,MSG_Generic!$Z$8:$Z$378)","v":1.1550000000000011},{"$f":"VLOOKUP(C348,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"HFO"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A348,MSG_Generic!AG$8:AG$378)*$L348","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A348,MSG_Generic!AH$8:AH$378)*$L348","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A348,MSG_Generic!AI$8:AI$378)*$L348","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A348,MSG_Generic!AJ$8:AJ$378)*$L348","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A348,MSG_Generic!AK$8:AK$378)*$L348","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A348,MSG_Generic!AL$8:AL$378)*$L348","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A348,MSG_Generic!AM$8:AM$378)*$L348","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A348,MSG_Generic!AN$8:AN$378)*$L348","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A348,MSG_Generic!AO$8:AO$378)*$L348","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A348,MSG_Generic!AP$8:AP$378)*$L348","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A348,MSG_Generic!AQ$8:AQ$378)*$L348","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A348,MSG_Generic!AR$8:AR$378)*$L348","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A348,MSG_Generic!AS$8:AS$378)*$L348","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A348,MSG_Generic!AT$8:AT$378)*$L348","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A348,MSG_Generic!AU$8:AU$378)*$L348","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A348,MSG_Generic!AV$8:AV$378)*$L348","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A348,MSG_Generic!AW$8:AW$378)*$L348","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A348,MSG_Generic!AX$8:AX$378)*$L348","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A348,MSG_Generic!AY$8:AY$378)*$L348","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A348,MSG_Generic!AZ$8:AZ$378)*$L348","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A348,MSG_Generic!BA$8:BA$378)*$L348","v":1559.2500000000016},1559.2500000000016,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A348,MSG_Generic!BC$8:BC$378)*$L348","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A348,MSG_Generic!BD$8:BD$378)*$L348","v":1559.2500000000016},{"$f":"IF(MID($A348,6,1)=\"O\",MID($A348,6,3)&LEFT(VLOOKUP($B348,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A348,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B348,NameConvs!$B$57:$G$69,6,FALSE),MID($A348,6,3)))","v":"OHFC"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL348,MSG_Fueldata!N$54:N$70)/$E348/8.76","v":132.74624918460535},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL348,MSG_Fueldata!O$54:O$70)/$E348/8.76","v":135.42074363992171},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL348,MSG_Fueldata!P$54:P$70)/$E348/8.76","v":138.0952380952381},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL348,MSG_Fueldata!Q$54:Q$70)/$E348/8.76","v":140.76973255055449},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL348,MSG_Fueldata!R$54:R$70)/$E348/8.76","v":143.44422700587086},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL348,MSG_Fueldata!S$54:S$70)/$E348/8.76","v":146.11872146118722},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL348,MSG_Fueldata!T$54:T$70)/$E348/8.76","v":148.79321591650361},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL348,MSG_Fueldata!U$54:U$70)/$E348/8.76","v":151.46771037181998},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL348,MSG_Fueldata!V$54:V$70)/$E348/8.76","v":154.14220482713637},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL348,MSG_Fueldata!W$54:W$70)/$E348/8.76","v":156.81669928245273},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL348,MSG_Fueldata!X$54:X$70)/$E348/8.76","v":159.28571428571428},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL348,MSG_Fueldata!Y$54:Y$70)/$E348/8.76","v":161.23939986953687},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL348,MSG_Fueldata!Z$54:Z$70)/$E348/8.76","v":163.19308545335943},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL348,MSG_Fueldata!AA$54:AA$70)/$E348/8.76","v":165.14677103718199},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL348,MSG_Fueldata!AB$54:AB$70)/$E348/8.76","v":167.10045662100458},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL348,MSG_Fueldata!AC$54:AC$70)/$E348/8.76","v":169.05414220482717},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL348,MSG_Fueldata!AD$54:AD$70)/$E348/8.76","v":171.00782778864971},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL348,MSG_Fueldata!AE$54:AE$70)/$E348/8.76","v":172.96151337247227},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL348,MSG_Fueldata!AF$54:AF$70)/$E348/8.76","v":174.91519895629483},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL348,MSG_Fueldata!AG$54:AG$70)/$E348/8.76","v":176.86888454011742},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL348,MSG_Fueldata!AH$54:AH$70)/$E348/8.76","v":179.23679060665361},179.23679060665361,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL348,MSG_Fueldata!AI$54:AI$70)/$E348/8.76","v":179.23679060665361},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL348,MSG_Fueldata!AJ$54:AJ$70)/$E348/8.76","v":179.23679060665361},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A154","v":"LIBEPGASNUOC"},"LIB","EPGASNUOC","LIwEPGASNUOC",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A349,MSG_Generic!$G$8:$G$378)","v":0.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A349,MSG_Generic!$X$8:$X$378)/8.76","v":0.67351598173515992},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A349,MSG_Generic!$H$8:$H$378)","v":174.52959194488608},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A349,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A349,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C349,Gen_Param_2011!$BA$27:$BA$47)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A349,MSG_Generic!$Z$8:$Z$378)","v":1.1550000000000011},{"$f":"VLOOKUP(C349,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"OCGT"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A349,MSG_Generic!AG$8:AG$378)*$L349","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A349,MSG_Generic!AH$8:AH$378)*$L349","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A349,MSG_Generic!AI$8:AI$378)*$L349","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A349,MSG_Generic!AJ$8:AJ$378)*$L349","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A349,MSG_Generic!AK$8:AK$378)*$L349","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A349,MSG_Generic!AL$8:AL$378)*$L349","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A349,MSG_Generic!AM$8:AM$378)*$L349","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A349,MSG_Generic!AN$8:AN$378)*$L349","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A349,MSG_Generic!AO$8:AO$378)*$L349","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A349,MSG_Generic!AP$8:AP$378)*$L349","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A349,MSG_Generic!AQ$8:AQ$378)*$L349","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A349,MSG_Generic!AR$8:AR$378)*$L349","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A349,MSG_Generic!AS$8:AS$378)*$L349","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A349,MSG_Generic!AT$8:AT$378)*$L349","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A349,MSG_Generic!AU$8:AU$378)*$L349","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A349,MSG_Generic!AV$8:AV$378)*$L349","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A349,MSG_Generic!AW$8:AW$378)*$L349","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A349,MSG_Generic!AX$8:AX$378)*$L349","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A349,MSG_Generic!AY$8:AY$378)*$L349","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A349,MSG_Generic!AZ$8:AZ$378)*$L349","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A349,MSG_Generic!BA$8:BA$378)*$L349","v":696.46500000000071},696.46500000000071,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A349,MSG_Generic!BC$8:BC$378)*$L349","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A349,MSG_Generic!BD$8:BD$378)*$L349","v":696.46500000000071},{"$f":"IF(MID($A349,6,1)=\"O\",MID($A349,6,3)&LEFT(VLOOKUP($B349,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A349,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B349,NameConvs!$B$57:$G$69,6,FALSE),MID($A349,6,3)))","v":"GASLNG"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL349,MSG_Fueldata!N$54:N$70)/$E349/8.76","v":132.03957382039576},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL349,MSG_Fueldata!O$54:O$70)/$E349/8.76","v":133.56164383561645},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL349,MSG_Fueldata!P$54:P$70)/$E349/8.76","v":135.08371385083717},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL349,MSG_Fueldata!Q$54:Q$70)/$E349/8.76","v":136.60578386605786},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL349,MSG_Fueldata!R$54:R$70)/$E349/8.76","v":138.12785388127855},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL349,MSG_Fueldata!S$54:S$70)/$E349/8.76","v":139.64992389649925},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL349,MSG_Fueldata!T$54:T$70)/$E349/8.76","v":141.17199391171994},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL349,MSG_Fueldata!U$54:U$70)/$E349/8.76","v":142.69406392694063},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL349,MSG_Fueldata!V$54:V$70)/$E349/8.76","v":144.21613394216135},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL349,MSG_Fueldata!W$54:W$70)/$E349/8.76","v":145.73820395738204},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL349,MSG_Fueldata!X$54:X$70)/$E349/8.76","v":147.26027397260273},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL349,MSG_Fueldata!Y$54:Y$70)/$E349/8.76","v":149.54337899543378},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL349,MSG_Fueldata!Z$54:Z$70)/$E349/8.76","v":151.82648401826484},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL349,MSG_Fueldata!AA$54:AA$70)/$E349/8.76","v":154.10958904109589},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL349,MSG_Fueldata!AB$54:AB$70)/$E349/8.76","v":156.39269406392694},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL349,MSG_Fueldata!AC$54:AC$70)/$E349/8.76","v":158.67579908675799},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL349,MSG_Fueldata!AD$54:AD$70)/$E349/8.76","v":160.95890410958904},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL349,MSG_Fueldata!AE$54:AE$70)/$E349/8.76","v":163.24200913242009},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL349,MSG_Fueldata!AF$54:AF$70)/$E349/8.76","v":165.52511415525115},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL349,MSG_Fueldata!AG$54:AG$70)/$E349/8.76","v":167.8082191780822},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL349,MSG_Fueldata!AH$54:AH$70)/$E349/8.76","v":170.09132420091325},170.09132420091325,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL349,MSG_Fueldata!AI$54:AI$70)/$E349/8.76","v":170.09132420091325},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL349,MSG_Fueldata!AJ$54:AJ$70)/$E349/8.76","v":170.09132420091325},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A155","v":"LIBEPGASNUCC"},"LIB","EPGASNUCC","LIwEPGASNUCC",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A350,MSG_Generic!$G$8:$G$378)","v":0.48},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A350,MSG_Generic!$X$8:$X$378)/8.76","v":0.42094748858447489},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A350,MSG_Generic!$H$8:$H$378)","v":25.363137254901961},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A350,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A350,MSG_Generic!$L$8:$L$378)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C350,Gen_Param_2011!$BA$27:$BA$47)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A350,MSG_Generic!$Z$8:$Z$378)","v":1.2136666666666682},{"$f":"VLOOKUP(C350,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"CCGT"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A350,MSG_Generic!AG$8:AG$378)*$L350","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A350,MSG_Generic!AH$8:AH$378)*$L350","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A350,MSG_Generic!AI$8:AI$378)*$L350","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A350,MSG_Generic!AJ$8:AJ$378)*$L350","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A350,MSG_Generic!AK$8:AK$378)*$L350","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A350,MSG_Generic!AL$8:AL$378)*$L350","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A350,MSG_Generic!AM$8:AM$378)*$L350","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A350,MSG_Generic!AN$8:AN$378)*$L350","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A350,MSG_Generic!AO$8:AO$378)*$L350","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A350,MSG_Generic!AP$8:AP$378)*$L350","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A350,MSG_Generic!AQ$8:AQ$378)*$L350","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A350,MSG_Generic!AR$8:AR$378)*$L350","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A350,MSG_Generic!AS$8:AS$378)*$L350","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A350,MSG_Generic!AT$8:AT$378)*$L350","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A350,MSG_Generic!AU$8:AU$378)*$L350","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A350,MSG_Generic!AV$8:AV$378)*$L350","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A350,MSG_Generic!AW$8:AW$378)*$L350","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A350,MSG_Generic!AX$8:AX$378)*$L350","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A350,MSG_Generic!AY$8:AY$378)*$L350","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A350,MSG_Generic!AZ$8:AZ$378)*$L350","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A350,MSG_Generic!BA$8:BA$378)*$L350","v":1297.4096666666683},1297.4096666666683,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A350,MSG_Generic!BC$8:BC$378)*$L350","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A350,MSG_Generic!BD$8:BD$378)*$L350","v":1297.4096666666683},{"$f":"IF(MID($A350,6,1)=\"O\",MID($A350,6,3)&LEFT(VLOOKUP($B350,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A350,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B350,NameConvs!$B$57:$G$69,6,FALSE),MID($A350,6,3)))","v":"GASLNG"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL350,MSG_Fueldata!N$54:N$70)/$E350/8.76","v":82.524733637747346},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL350,MSG_Fueldata!O$54:O$70)/$E350/8.76","v":83.476027397260282},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL350,MSG_Fueldata!P$54:P$70)/$E350/8.76","v":84.427321156773218},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL350,MSG_Fueldata!Q$54:Q$70)/$E350/8.76","v":85.378614916286153},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL350,MSG_Fueldata!R$54:R$70)/$E350/8.76","v":86.329908675799089},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL350,MSG_Fueldata!S$54:S$70)/$E350/8.76","v":87.281202435312025},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL350,MSG_Fueldata!T$54:T$70)/$E350/8.76","v":88.232496194824975},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL350,MSG_Fueldata!U$54:U$70)/$E350/8.76","v":89.183789954337897},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL350,MSG_Fueldata!V$54:V$70)/$E350/8.76","v":90.135083713850847},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL350,MSG_Fueldata!W$54:W$70)/$E350/8.76","v":91.086377473363783},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL350,MSG_Fueldata!X$54:X$70)/$E350/8.76","v":92.037671232876718},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL350,MSG_Fueldata!Y$54:Y$70)/$E350/8.76","v":93.464611872146122},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL350,MSG_Fueldata!Z$54:Z$70)/$E350/8.76","v":94.891552511415526},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL350,MSG_Fueldata!AA$54:AA$70)/$E350/8.76","v":96.31849315068493},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL350,MSG_Fueldata!AB$54:AB$70)/$E350/8.76","v":97.745433789954333},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL350,MSG_Fueldata!AC$54:AC$70)/$E350/8.76","v":99.172374429223751},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL350,MSG_Fueldata!AD$54:AD$70)/$E350/8.76","v":100.59931506849315},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL350,MSG_Fueldata!AE$54:AE$70)/$E350/8.76","v":102.02625570776256},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL350,MSG_Fueldata!AF$54:AF$70)/$E350/8.76","v":103.45319634703196},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL350,MSG_Fueldata!AG$54:AG$70)/$E350/8.76","v":104.88013698630137},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL350,MSG_Fueldata!AH$54:AH$70)/$E350/8.76","v":106.30707762557078},106.30707762557078,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL350,MSG_Fueldata!AI$54:AI$70)/$E350/8.76","v":106.30707762557078},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL350,MSG_Fueldata!AJ$54:AJ$70)/$E350/8.76","v":106.30707762557078},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A156","v":"LIBEPCOANUSC"},"LIB","EPCOANUSC","LIwEPCOANUSC",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A351,MSG_Generic!$G$8:$G$378)","v":0.37},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A351,MSG_Generic!$X$8:$X$378)/8.76","v":0.93792422559545841},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A351,MSG_Generic!$H$8:$H$378)","v":124.89704292527823},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A351,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A351,MSG_Generic!$L$8:$L$378)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C351,Gen_Param_2011!$BA$27:$BA$47)","v":1.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A351,MSG_Generic!$Z$8:$Z$378)","v":1.2762750000000012},{"$f":"VLOOKUP(C351,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Supercritical coal"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A351,MSG_Generic!AG$8:AG$378)*$L351","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A351,MSG_Generic!AH$8:AH$378)*$L351","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A351,MSG_Generic!AI$8:AI$378)*$L351","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A351,MSG_Generic!AJ$8:AJ$378)*$L351","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A351,MSG_Generic!AK$8:AK$378)*$L351","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A351,MSG_Generic!AL$8:AL$378)*$L351","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A351,MSG_Generic!AM$8:AM$378)*$L351","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A351,MSG_Generic!AN$8:AN$378)*$L351","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A351,MSG_Generic!AO$8:AO$378)*$L351","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A351,MSG_Generic!AP$8:AP$378)*$L351","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A351,MSG_Generic!AQ$8:AQ$378)*$L351","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A351,MSG_Generic!AR$8:AR$378)*$L351","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A351,MSG_Generic!AS$8:AS$378)*$L351","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A351,MSG_Generic!AT$8:AT$378)*$L351","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A351,MSG_Generic!AU$8:AU$378)*$L351","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A351,MSG_Generic!AV$8:AV$378)*$L351","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A351,MSG_Generic!AW$8:AW$378)*$L351","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A351,MSG_Generic!AX$8:AX$378)*$L351","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A351,MSG_Generic!AY$8:AY$378)*$L351","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A351,MSG_Generic!AZ$8:AZ$378)*$L351","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A351,MSG_Generic!BA$8:BA$378)*$L351","v":3067.3993350000028},3067.3993350000028,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A351,MSG_Generic!BC$8:BC$378)*$L351","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A351,MSG_Generic!BD$8:BD$378)*$L351","v":3067.3993350000028},{"$f":"IF(MID($A351,6,1)=\"O\",MID($A351,6,3)&LEFT(VLOOKUP($B351,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A351,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B351,NameConvs!$B$57:$G$69,6,FALSE),MID($A351,6,3)))","v":"COA"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL351,MSG_Fueldata!N$54:N$70)/$E351/8.76","v":44.736517339257063},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL351,MSG_Fueldata!O$54:O$70)/$E351/8.76","v":45.045045045045043},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL351,MSG_Fueldata!P$54:P$70)/$E351/8.76","v":45.353572750833024},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL351,MSG_Fueldata!Q$54:Q$70)/$E351/8.76","v":45.662100456621005},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL351,MSG_Fueldata!R$54:R$70)/$E351/8.76","v":45.970628162408985},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL351,MSG_Fueldata!S$54:S$70)/$E351/8.76","v":46.279155868196966},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL351,MSG_Fueldata!T$54:T$70)/$E351/8.76","v":46.587683573984947},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL351,MSG_Fueldata!U$54:U$70)/$E351/8.76","v":46.896211279772928},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL351,MSG_Fueldata!V$54:V$70)/$E351/8.76","v":47.204738985560908},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL351,MSG_Fueldata!W$54:W$70)/$E351/8.76","v":47.513266691348882},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL351,MSG_Fueldata!X$54:X$70)/$E351/8.76","v":47.821794397136863},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL351,MSG_Fueldata!Y$54:Y$70)/$E351/8.76","v":48.130322102924843},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL351,MSG_Fueldata!Z$54:Z$70)/$E351/8.76","v":48.438849808712824},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL351,MSG_Fueldata!AA$54:AA$70)/$E351/8.76","v":48.747377514500805},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL351,MSG_Fueldata!AB$54:AB$70)/$E351/8.76","v":49.055905220288786},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL351,MSG_Fueldata!AC$54:AC$70)/$E351/8.76","v":49.364432926076766},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL351,MSG_Fueldata!AD$54:AD$70)/$E351/8.76","v":49.672960631864747},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL351,MSG_Fueldata!AE$54:AE$70)/$E351/8.76","v":49.981488337652728},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL351,MSG_Fueldata!AF$54:AF$70)/$E351/8.76","v":50.290016043440701},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL351,MSG_Fueldata!AG$54:AG$70)/$E351/8.76","v":50.598543749228682},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL351,MSG_Fueldata!AH$54:AH$70)/$E351/8.76","v":51.215599160804643},51.215599160804643,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL351,MSG_Fueldata!AI$54:AI$70)/$E351/8.76","v":51.215599160804643},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL351,MSG_Fueldata!AJ$54:AJ$70)/$E351/8.76","v":51.215599160804643},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A157","v":"LIBEPGASNLCC"},"LIB","EPGASNLCC","LIwEPGASNLCC",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A352,MSG_Generic!$G$8:$G$378)","v":0.48},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A352,MSG_Generic!$X$8:$X$378)/8.76","v":0.42094748858447489},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A352,MSG_Generic!$H$8:$H$378)","v":25.363137254901961},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A352,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A352,MSG_Generic!$L$8:$L$378)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C352,Gen_Param_2011!$BA$27:$BA$47)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A352,MSG_Generic!$Z$8:$Z$378)","v":1.2136666666666682},{"$f":"VLOOKUP(C352,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"CCGT Associated Gas"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A352,MSG_Generic!AG$8:AG$378)*$L352","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A352,MSG_Generic!AH$8:AH$378)*$L352","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A352,MSG_Generic!AI$8:AI$378)*$L352","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A352,MSG_Generic!AJ$8:AJ$378)*$L352","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A352,MSG_Generic!AK$8:AK$378)*$L352","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A352,MSG_Generic!AL$8:AL$378)*$L352","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A352,MSG_Generic!AM$8:AM$378)*$L352","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A352,MSG_Generic!AN$8:AN$378)*$L352","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A352,MSG_Generic!AO$8:AO$378)*$L352","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A352,MSG_Generic!AP$8:AP$378)*$L352","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A352,MSG_Generic!AQ$8:AQ$378)*$L352","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A352,MSG_Generic!AR$8:AR$378)*$L352","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A352,MSG_Generic!AS$8:AS$378)*$L352","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A352,MSG_Generic!AT$8:AT$378)*$L352","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A352,MSG_Generic!AU$8:AU$378)*$L352","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A352,MSG_Generic!AV$8:AV$378)*$L352","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A352,MSG_Generic!AW$8:AW$378)*$L352","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A352,MSG_Generic!AX$8:AX$378)*$L352","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A352,MSG_Generic!AY$8:AY$378)*$L352","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A352,MSG_Generic!AZ$8:AZ$378)*$L352","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A352,MSG_Generic!BA$8:BA$378)*$L352","v":1297.4096666666683},1297.4096666666683,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A352,MSG_Generic!BC$8:BC$378)*$L352","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A352,MSG_Generic!BD$8:BD$378)*$L352","v":1297.4096666666683},{"$f":"IF(MID($A352,6,1)=\"O\",MID($A352,6,3)&LEFT(VLOOKUP($B352,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A352,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B352,NameConvs!$B$57:$G$69,6,FALSE),MID($A352,6,3)))","v":"GASLNG"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL352,MSG_Fueldata!N$54:N$70)/$E352/8.76","v":82.524733637747346},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL352,MSG_Fueldata!O$54:O$70)/$E352/8.76","v":83.476027397260282},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL352,MSG_Fueldata!P$54:P$70)/$E352/8.76","v":84.427321156773218},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL352,MSG_Fueldata!Q$54:Q$70)/$E352/8.76","v":85.378614916286153},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL352,MSG_Fueldata!R$54:R$70)/$E352/8.76","v":86.329908675799089},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL352,MSG_Fueldata!S$54:S$70)/$E352/8.76","v":87.281202435312025},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL352,MSG_Fueldata!T$54:T$70)/$E352/8.76","v":88.232496194824975},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL352,MSG_Fueldata!U$54:U$70)/$E352/8.76","v":89.183789954337897},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL352,MSG_Fueldata!V$54:V$70)/$E352/8.76","v":90.135083713850847},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL352,MSG_Fueldata!W$54:W$70)/$E352/8.76","v":91.086377473363783},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL352,MSG_Fueldata!X$54:X$70)/$E352/8.76","v":92.037671232876718},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL352,MSG_Fueldata!Y$54:Y$70)/$E352/8.76","v":93.464611872146122},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL352,MSG_Fueldata!Z$54:Z$70)/$E352/8.76","v":94.891552511415526},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL352,MSG_Fueldata!AA$54:AA$70)/$E352/8.76","v":96.31849315068493},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL352,MSG_Fueldata!AB$54:AB$70)/$E352/8.76","v":97.745433789954333},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL352,MSG_Fueldata!AC$54:AC$70)/$E352/8.76","v":99.172374429223751},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL352,MSG_Fueldata!AD$54:AD$70)/$E352/8.76","v":100.59931506849315},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL352,MSG_Fueldata!AE$54:AE$70)/$E352/8.76","v":102.02625570776256},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL352,MSG_Fueldata!AF$54:AF$70)/$E352/8.76","v":103.45319634703196},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL352,MSG_Fueldata!AG$54:AG$70)/$E352/8.76","v":104.88013698630137},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL352,MSG_Fueldata!AH$54:AH$70)/$E352/8.76","v":106.30707762557078},106.30707762557078,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL352,MSG_Fueldata!AI$54:AI$70)/$E352/8.76","v":106.30707762557078},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL352,MSG_Fueldata!AJ$54:AJ$70)/$E352/8.76","v":106.30707762557078},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A158","v":"LIBEPHYDNU"},"LIB","EPHYDNU","LIwEPHYDNU",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A353,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A353,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A353,MSG_Generic!$H$8:$H$378)","v":52.485216216216216},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A353,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A353,MSG_Generic!$L$8:$L$378)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C353,Gen_Param_2011!$BA$27:$BA$47)","v":0.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A353,MSG_Generic!$Z$8:$Z$378)","v":1.3431220000000013},{"$f":"VLOOKUP(C353,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Hydro"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A353,MSG_Generic!AG$8:AG$378)*$L353","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A353,MSG_Generic!AH$8:AH$378)*$L353","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A353,MSG_Generic!AI$8:AI$378)*$L353","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A353,MSG_Generic!AJ$8:AJ$378)*$L353","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A353,MSG_Generic!AK$8:AK$378)*$L353","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A353,MSG_Generic!AL$8:AL$378)*$L353","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A353,MSG_Generic!AM$8:AM$378)*$L353","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A353,MSG_Generic!AN$8:AN$378)*$L353","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A353,MSG_Generic!AO$8:AO$378)*$L353","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A353,MSG_Generic!AP$8:AP$378)*$L353","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A353,MSG_Generic!AQ$8:AQ$378)*$L353","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A353,MSG_Generic!AR$8:AR$378)*$L353","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A353,MSG_Generic!AS$8:AS$378)*$L353","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A353,MSG_Generic!AT$8:AT$378)*$L353","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A353,MSG_Generic!AU$8:AU$378)*$L353","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A353,MSG_Generic!AV$8:AV$378)*$L353","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A353,MSG_Generic!AW$8:AW$378)*$L353","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A353,MSG_Generic!AX$8:AX$378)*$L353","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A353,MSG_Generic!AY$8:AY$378)*$L353","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A353,MSG_Generic!AZ$8:AZ$378)*$L353","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A353,MSG_Generic!BA$8:BA$378)*$L353","v":2686.2440000000024},2686.2440000000024,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A353,MSG_Generic!BC$8:BC$378)*$L353","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A353,MSG_Generic!BD$8:BD$378)*$L353","v":2686.2440000000024},{"$f":"IF(MID($A353,6,1)=\"O\",MID($A353,6,3)&LEFT(VLOOKUP($B353,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A353,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B353,NameConvs!$B$57:$G$69,6,FALSE),MID($A353,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL353,MSG_Fueldata!N$54:N$70)/$E353/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL353,MSG_Fueldata!O$54:O$70)/$E353/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL353,MSG_Fueldata!P$54:P$70)/$E353/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL353,MSG_Fueldata!Q$54:Q$70)/$E353/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL353,MSG_Fueldata!R$54:R$70)/$E353/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL353,MSG_Fueldata!S$54:S$70)/$E353/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL353,MSG_Fueldata!T$54:T$70)/$E353/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL353,MSG_Fueldata!U$54:U$70)/$E353/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL353,MSG_Fueldata!V$54:V$70)/$E353/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL353,MSG_Fueldata!W$54:W$70)/$E353/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL353,MSG_Fueldata!X$54:X$70)/$E353/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL353,MSG_Fueldata!Y$54:Y$70)/$E353/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL353,MSG_Fueldata!Z$54:Z$70)/$E353/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL353,MSG_Fueldata!AA$54:AA$70)/$E353/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL353,MSG_Fueldata!AB$54:AB$70)/$E353/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL353,MSG_Fueldata!AC$54:AC$70)/$E353/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL353,MSG_Fueldata!AD$54:AD$70)/$E353/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL353,MSG_Fueldata!AE$54:AE$70)/$E353/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL353,MSG_Fueldata!AF$54:AF$70)/$E353/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL353,MSG_Fueldata!AG$54:AG$70)/$E353/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL353,MSG_Fueldata!AH$54:AH$70)/$E353/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL353,MSG_Fueldata!AI$54:AI$70)/$E353/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL353,MSG_Fueldata!AJ$54:AJ$70)/$E353/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A159","v":"LIBEPHYDNUmic"},{"$f":"LEFT(A354,3)","v":"LIB"},{"$f":"RIGHT(A354,LEN(A354)-3)","v":"EPHYDNUmic"},"LIwEPHYDNUmic",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A354,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A354,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A354,MSG_Generic!$H$8:$H$378)","v":47.52},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A354,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A354,MSG_Generic!$L$8:$L$378)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C354,Gen_Param_2011!$BA$27:$BA$47)","v":0.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A354,MSG_Generic!$Z$8:$Z$378)","v":1.1550000000000011},{"$f":"VLOOKUP(C354,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Small Hydro"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A354,MSG_Generic!AG$8:AG$378)*$L354","v":4620.0000000000045},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A354,MSG_Generic!AH$8:AH$378)*$L354","v":4574.7240000000047},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A354,MSG_Generic!AI$8:AI$378)*$L354","v":4529.448000000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A354,MSG_Generic!AJ$8:AJ$378)*$L354","v":4484.1720000000041},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A354,MSG_Generic!AK$8:AK$378)*$L354","v":4438.8960000000043},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A354,MSG_Generic!AL$8:AL$378)*$L354","v":4393.6200000000044},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A354,MSG_Generic!AM$8:AM$378)*$L354","v":4350.5385000000042},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A354,MSG_Generic!AN$8:AN$378)*$L354","v":4307.457000000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A354,MSG_Generic!AO$8:AO$378)*$L354","v":4264.3755000000037},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A354,MSG_Generic!AP$8:AP$378)*$L354","v":4221.2940000000044},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A354,MSG_Generic!AQ$8:AQ$378)*$L354","v":4178.2125000000042},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A354,MSG_Generic!AR$8:AR$378)*$L354","v":4138.2495000000044},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A354,MSG_Generic!AS$8:AS$378)*$L354","v":4098.2865000000038},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A354,MSG_Generic!AT$8:AT$378)*$L354","v":4058.3235000000036},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A354,MSG_Generic!AU$8:AU$378)*$L354","v":4018.3605000000039},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A354,MSG_Generic!AV$8:AV$378)*$L354","v":3978.3975000000041},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A354,MSG_Generic!AW$8:AW$378)*$L354","v":3938.4345000000039},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A354,MSG_Generic!AX$8:AX$378)*$L354","v":3898.4715000000042},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A354,MSG_Generic!AY$8:AY$378)*$L354","v":3858.5085000000036},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A354,MSG_Generic!AZ$8:AZ$378)*$L354","v":3818.5455000000038},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A354,MSG_Generic!BA$8:BA$378)*$L354","v":3778.6980000000035},3778.6980000000035,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A354,MSG_Generic!BC$8:BC$378)*$L354","v":3434.7390000000037},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A354,MSG_Generic!BD$8:BD$378)*$L354","v":3090.664500000003},{"$f":"IF(MID($A354,6,1)=\"O\",MID($A354,6,3)&LEFT(VLOOKUP($B354,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A354,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B354,NameConvs!$B$57:$G$69,6,FALSE),MID($A354,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL354,MSG_Fueldata!N$54:N$70)/$E354/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL354,MSG_Fueldata!O$54:O$70)/$E354/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL354,MSG_Fueldata!P$54:P$70)/$E354/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL354,MSG_Fueldata!Q$54:Q$70)/$E354/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL354,MSG_Fueldata!R$54:R$70)/$E354/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL354,MSG_Fueldata!S$54:S$70)/$E354/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL354,MSG_Fueldata!T$54:T$70)/$E354/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL354,MSG_Fueldata!U$54:U$70)/$E354/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL354,MSG_Fueldata!V$54:V$70)/$E354/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL354,MSG_Fueldata!W$54:W$70)/$E354/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL354,MSG_Fueldata!X$54:X$70)/$E354/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL354,MSG_Fueldata!Y$54:Y$70)/$E354/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL354,MSG_Fueldata!Z$54:Z$70)/$E354/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL354,MSG_Fueldata!AA$54:AA$70)/$E354/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL354,MSG_Fueldata!AB$54:AB$70)/$E354/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL354,MSG_Fueldata!AC$54:AC$70)/$E354/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL354,MSG_Fueldata!AD$54:AD$70)/$E354/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL354,MSG_Fueldata!AE$54:AE$70)/$E354/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL354,MSG_Fueldata!AF$54:AF$70)/$E354/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL354,MSG_Fueldata!AG$54:AG$70)/$E354/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL354,MSG_Fueldata!AH$54:AH$70)/$E354/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL354,MSG_Fueldata!AI$54:AI$70)/$E354/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL354,MSG_Fueldata!AJ$54:AJ$70)/$E354/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A160","v":"LIBEPBIONU"},"LIB","EPBIONU","LIwEPBIONU",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A355,MSG_Generic!$G$8:$G$378)","v":0.38},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A355,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A355,MSG_Generic!$H$8:$H$378)","v":175.33459459459462},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A355,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A355,MSG_Generic!$L$8:$L$378)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C355,Gen_Param_2011!$BA$27:$BA$47)","v":0.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A355,MSG_Generic!$Z$8:$Z$378)","v":1.2762750000000012},{"$f":"VLOOKUP(C355,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Biomass"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A355,MSG_Generic!AG$8:AG$378)*$L355","v":3190.6875000000027},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A355,MSG_Generic!AH$8:AH$378)*$L355","v":3129.4263000000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A355,MSG_Generic!AI$8:AI$378)*$L355","v":3068.1651000000029},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A355,MSG_Generic!AJ$8:AJ$378)*$L355","v":3006.9039000000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A355,MSG_Generic!AK$8:AK$378)*$L355","v":2945.6427000000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A355,MSG_Generic!AL$8:AL$378)*$L355","v":2884.1262450000027},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A355,MSG_Generic!AM$8:AM$378)*$L355","v":2828.7359100000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A355,MSG_Generic!AN$8:AN$378)*$L355","v":2773.3455750000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A355,MSG_Generic!AO$8:AO$378)*$L355","v":2717.9552400000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A355,MSG_Generic!AP$8:AP$378)*$L355","v":2662.564905000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A355,MSG_Generic!AQ$8:AQ$378)*$L355","v":2607.0469425000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A355,MSG_Generic!AR$8:AR$378)*$L355","v":2582.1595800000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A355,MSG_Generic!AS$8:AS$378)*$L355","v":2557.2722175000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A355,MSG_Generic!AT$8:AT$378)*$L355","v":2532.3848550000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A355,MSG_Generic!AU$8:AU$378)*$L355","v":2507.4974925000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A355,MSG_Generic!AV$8:AV$378)*$L355","v":2482.6101300000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A355,MSG_Generic!AW$8:AW$378)*$L355","v":2457.7227675000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A355,MSG_Generic!AX$8:AX$378)*$L355","v":2432.8354050000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A355,MSG_Generic!AY$8:AY$378)*$L355","v":2407.9480425000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A355,MSG_Generic!AZ$8:AZ$378)*$L355","v":2383.0606800000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A355,MSG_Generic!BA$8:BA$378)*$L355","v":2357.7904350000022},2357.7904350000022,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A355,MSG_Generic!BC$8:BC$378)*$L355","v":2143.120980000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A355,MSG_Generic!BD$8:BD$378)*$L355","v":1928.4515250000018},{"$f":"IF(MID($A355,6,1)=\"O\",MID($A355,6,3)&LEFT(VLOOKUP($B355,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A355,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B355,NameConvs!$B$57:$G$69,6,FALSE),MID($A355,6,3)))","v":"BIO"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL355,MSG_Fueldata!N$54:N$70)/$E355/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL355,MSG_Fueldata!O$54:O$70)/$E355/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL355,MSG_Fueldata!P$54:P$70)/$E355/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL355,MSG_Fueldata!Q$54:Q$70)/$E355/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL355,MSG_Fueldata!R$54:R$70)/$E355/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL355,MSG_Fueldata!S$54:S$70)/$E355/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL355,MSG_Fueldata!T$54:T$70)/$E355/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL355,MSG_Fueldata!U$54:U$70)/$E355/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL355,MSG_Fueldata!V$54:V$70)/$E355/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL355,MSG_Fueldata!W$54:W$70)/$E355/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL355,MSG_Fueldata!X$54:X$70)/$E355/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL355,MSG_Fueldata!Y$54:Y$70)/$E355/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL355,MSG_Fueldata!Z$54:Z$70)/$E355/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL355,MSG_Fueldata!AA$54:AA$70)/$E355/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL355,MSG_Fueldata!AB$54:AB$70)/$E355/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL355,MSG_Fueldata!AC$54:AC$70)/$E355/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL355,MSG_Fueldata!AD$54:AD$70)/$E355/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL355,MSG_Fueldata!AE$54:AE$70)/$E355/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL355,MSG_Fueldata!AF$54:AF$70)/$E355/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL355,MSG_Fueldata!AG$54:AG$70)/$E355/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL355,MSG_Fueldata!AH$54:AH$70)/$E355/8.76","v":14.119202114876233},14.119202114876233,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL355,MSG_Fueldata!AI$54:AI$70)/$E355/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL355,MSG_Fueldata!AJ$54:AJ$70)/$E355/8.76","v":14.119202114876233},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A161","v":"LIBEPWNDNU25"},"LIB","EPWNDNU25","LIwEPWNDNU25",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A356,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A356,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A356,MSG_Generic!$H$8:$H$378)","v":152.66868243243243},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A356,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A356,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C356,Gen_Param_2011!$BA$27:$BA$47)","v":0.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A356,MSG_Generic!$Z$8:$Z$378)","v":1.1550000000000011},{"$f":"VLOOKUP(C356,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Bulk Wind (20% CF)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A356,MSG_Generic!AG$8:AG$378)*$L356","v":2310.0000000000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A356,MSG_Generic!AH$8:AH$378)*$L356","v":2265.648000000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A356,MSG_Generic!AI$8:AI$378)*$L356","v":2221.2960000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A356,MSG_Generic!AJ$8:AJ$378)*$L356","v":2176.9440000000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A356,MSG_Generic!AK$8:AK$378)*$L356","v":2132.5920000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A356,MSG_Generic!AL$8:AL$378)*$L356","v":2088.0090000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A356,MSG_Generic!AM$8:AM$378)*$L356","v":2055.6690000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A356,MSG_Generic!AN$8:AN$378)*$L356","v":2023.329000000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A356,MSG_Generic!AO$8:AO$378)*$L356","v":1990.9890000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A356,MSG_Generic!AP$8:AP$378)*$L356","v":1958.6490000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A356,MSG_Generic!AQ$8:AQ$378)*$L356","v":1926.3090000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A356,MSG_Generic!AR$8:AR$378)*$L356","v":1907.9445000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A356,MSG_Generic!AS$8:AS$378)*$L356","v":1889.5800000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A356,MSG_Generic!AT$8:AT$378)*$L356","v":1871.2155000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A356,MSG_Generic!AU$8:AU$378)*$L356","v":1852.8510000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A356,MSG_Generic!AV$8:AV$378)*$L356","v":1834.4865000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A356,MSG_Generic!AW$8:AW$378)*$L356","v":1816.1220000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A356,MSG_Generic!AX$8:AX$378)*$L356","v":1797.7575000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A356,MSG_Generic!AY$8:AY$378)*$L356","v":1779.3930000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A356,MSG_Generic!AZ$8:AZ$378)*$L356","v":1761.0285000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A356,MSG_Generic!BA$8:BA$378)*$L356","v":1742.0865000000017},1742.0865000000017,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A356,MSG_Generic!BC$8:BC$378)*$L356","v":1659.0420000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A356,MSG_Generic!BD$8:BD$378)*$L356","v":1575.8820000000017},{"$f":"IF(MID($A356,6,1)=\"O\",MID($A356,6,3)&LEFT(VLOOKUP($B356,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A356,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B356,NameConvs!$B$57:$G$69,6,FALSE),MID($A356,6,3)))","v":"WND"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL356,MSG_Fueldata!N$54:N$70)/$E356/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL356,MSG_Fueldata!O$54:O$70)/$E356/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL356,MSG_Fueldata!P$54:P$70)/$E356/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL356,MSG_Fueldata!Q$54:Q$70)/$E356/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL356,MSG_Fueldata!R$54:R$70)/$E356/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL356,MSG_Fueldata!S$54:S$70)/$E356/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL356,MSG_Fueldata!T$54:T$70)/$E356/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL356,MSG_Fueldata!U$54:U$70)/$E356/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL356,MSG_Fueldata!V$54:V$70)/$E356/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL356,MSG_Fueldata!W$54:W$70)/$E356/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL356,MSG_Fueldata!X$54:X$70)/$E356/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL356,MSG_Fueldata!Y$54:Y$70)/$E356/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL356,MSG_Fueldata!Z$54:Z$70)/$E356/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL356,MSG_Fueldata!AA$54:AA$70)/$E356/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL356,MSG_Fueldata!AB$54:AB$70)/$E356/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL356,MSG_Fueldata!AC$54:AC$70)/$E356/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL356,MSG_Fueldata!AD$54:AD$70)/$E356/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL356,MSG_Fueldata!AE$54:AE$70)/$E356/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL356,MSG_Fueldata!AF$54:AF$70)/$E356/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL356,MSG_Fueldata!AG$54:AG$70)/$E356/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL356,MSG_Fueldata!AH$54:AH$70)/$E356/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL356,MSG_Fueldata!AI$54:AI$70)/$E356/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL356,MSG_Fueldata!AJ$54:AJ$70)/$E356/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A162","v":"LIBEPWNDNU30"},"LIB","EPWNDNU30","LIwEPWNDNU30",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A357,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A357,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A357,MSG_Generic!$H$8:$H$378)","v":125.13912162162161},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A357,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A357,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C357,Gen_Param_2011!$BA$27:$BA$47)","v":0.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A357,MSG_Generic!$Z$8:$Z$378)","v":1.1550000000000011},{"$f":"VLOOKUP(C357,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Bulk Wind (30% CF)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A357,MSG_Generic!AG$8:AG$378)*$L357","v":2310.0000000000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A357,MSG_Generic!AH$8:AH$378)*$L357","v":2265.648000000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A357,MSG_Generic!AI$8:AI$378)*$L357","v":2221.2960000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A357,MSG_Generic!AJ$8:AJ$378)*$L357","v":2176.9440000000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A357,MSG_Generic!AK$8:AK$378)*$L357","v":2132.5920000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A357,MSG_Generic!AL$8:AL$378)*$L357","v":2088.0090000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A357,MSG_Generic!AM$8:AM$378)*$L357","v":2055.6690000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A357,MSG_Generic!AN$8:AN$378)*$L357","v":2023.329000000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A357,MSG_Generic!AO$8:AO$378)*$L357","v":1990.9890000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A357,MSG_Generic!AP$8:AP$378)*$L357","v":1958.6490000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A357,MSG_Generic!AQ$8:AQ$378)*$L357","v":1926.3090000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A357,MSG_Generic!AR$8:AR$378)*$L357","v":1907.9445000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A357,MSG_Generic!AS$8:AS$378)*$L357","v":1889.5800000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A357,MSG_Generic!AT$8:AT$378)*$L357","v":1871.2155000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A357,MSG_Generic!AU$8:AU$378)*$L357","v":1852.8510000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A357,MSG_Generic!AV$8:AV$378)*$L357","v":1834.4865000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A357,MSG_Generic!AW$8:AW$378)*$L357","v":1816.1220000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A357,MSG_Generic!AX$8:AX$378)*$L357","v":1797.7575000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A357,MSG_Generic!AY$8:AY$378)*$L357","v":1779.3930000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A357,MSG_Generic!AZ$8:AZ$378)*$L357","v":1761.0285000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A357,MSG_Generic!BA$8:BA$378)*$L357","v":1742.0865000000017},1742.0865000000017,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A357,MSG_Generic!BC$8:BC$378)*$L357","v":1659.0420000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A357,MSG_Generic!BD$8:BD$378)*$L357","v":1575.8820000000017},{"$f":"IF(MID($A357,6,1)=\"O\",MID($A357,6,3)&LEFT(VLOOKUP($B357,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A357,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B357,NameConvs!$B$57:$G$69,6,FALSE),MID($A357,6,3)))","v":"WND"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL357,MSG_Fueldata!N$54:N$70)/$E357/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL357,MSG_Fueldata!O$54:O$70)/$E357/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL357,MSG_Fueldata!P$54:P$70)/$E357/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL357,MSG_Fueldata!Q$54:Q$70)/$E357/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL357,MSG_Fueldata!R$54:R$70)/$E357/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL357,MSG_Fueldata!S$54:S$70)/$E357/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL357,MSG_Fueldata!T$54:T$70)/$E357/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL357,MSG_Fueldata!U$54:U$70)/$E357/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL357,MSG_Fueldata!V$54:V$70)/$E357/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL357,MSG_Fueldata!W$54:W$70)/$E357/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL357,MSG_Fueldata!X$54:X$70)/$E357/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL357,MSG_Fueldata!Y$54:Y$70)/$E357/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL357,MSG_Fueldata!Z$54:Z$70)/$E357/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL357,MSG_Fueldata!AA$54:AA$70)/$E357/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL357,MSG_Fueldata!AB$54:AB$70)/$E357/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL357,MSG_Fueldata!AC$54:AC$70)/$E357/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL357,MSG_Fueldata!AD$54:AD$70)/$E357/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL357,MSG_Fueldata!AE$54:AE$70)/$E357/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL357,MSG_Fueldata!AF$54:AF$70)/$E357/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL357,MSG_Fueldata!AG$54:AG$70)/$E357/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL357,MSG_Fueldata!AH$54:AH$70)/$E357/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL357,MSG_Fueldata!AI$54:AI$70)/$E357/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL357,MSG_Fueldata!AJ$54:AJ$70)/$E357/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A163","v":"LIBEPSOLNUPVut"},"LIB","EPSOLNUPVut","LIwEPSOLNUPVut",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A358,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A358,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A358,MSG_Generic!$H$8:$H$378)","v":176.03783783783788},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A358,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A358,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C358,Gen_Param_2011!$BA$27:$BA$47)","v":0.25},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A358,MSG_Generic!$Z$8:$Z$378)","v":1.100000000000001},{"$f":"VLOOKUP(C358,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Solar PV (utility)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A358,MSG_Generic!AG$8:AG$378)*$L358","v":2200.0000000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A358,MSG_Generic!AH$8:AH$378)*$L358","v":2118.7100000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A358,MSG_Generic!AI$8:AI$378)*$L358","v":2037.4200000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A358,MSG_Generic!AJ$8:AJ$378)*$L358","v":1956.1300000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A358,MSG_Generic!AK$8:AK$378)*$L358","v":1874.8400000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A358,MSG_Generic!AL$8:AL$378)*$L358","v":1793.7700000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A358,MSG_Generic!AM$8:AM$378)*$L358","v":1759.3400000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A358,MSG_Generic!AN$8:AN$378)*$L358","v":1724.9100000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A358,MSG_Generic!AO$8:AO$378)*$L358","v":1690.4800000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A358,MSG_Generic!AP$8:AP$378)*$L358","v":1656.0500000000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A358,MSG_Generic!AQ$8:AQ$378)*$L358","v":1621.5100000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A358,MSG_Generic!AR$8:AR$378)*$L358","v":1598.7400000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A358,MSG_Generic!AS$8:AS$378)*$L358","v":1575.9700000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A358,MSG_Generic!AT$8:AT$378)*$L358","v":1553.2000000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A358,MSG_Generic!AU$8:AU$378)*$L358","v":1530.4300000000012},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A358,MSG_Generic!AV$8:AV$378)*$L358","v":1507.6600000000012},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A358,MSG_Generic!AW$8:AW$378)*$L358","v":1484.8900000000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A358,MSG_Generic!AX$8:AX$378)*$L358","v":1462.1200000000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A358,MSG_Generic!AY$8:AY$378)*$L358","v":1439.3500000000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A358,MSG_Generic!AZ$8:AZ$378)*$L358","v":1416.5800000000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A358,MSG_Generic!BA$8:BA$378)*$L358","v":1394.0300000000011},1394.0300000000011,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A358,MSG_Generic!BC$8:BC$378)*$L358","v":1267.0900000000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A358,MSG_Generic!BD$8:BD$378)*$L358","v":1140.150000000001},{"$f":"IF(MID($A358,6,1)=\"O\",MID($A358,6,3)&LEFT(VLOOKUP($B358,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A358,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B358,NameConvs!$B$57:$G$69,6,FALSE),MID($A358,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL358,MSG_Fueldata!N$54:N$70)/$E358/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL358,MSG_Fueldata!O$54:O$70)/$E358/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL358,MSG_Fueldata!P$54:P$70)/$E358/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL358,MSG_Fueldata!Q$54:Q$70)/$E358/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL358,MSG_Fueldata!R$54:R$70)/$E358/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL358,MSG_Fueldata!S$54:S$70)/$E358/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL358,MSG_Fueldata!T$54:T$70)/$E358/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL358,MSG_Fueldata!U$54:U$70)/$E358/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL358,MSG_Fueldata!V$54:V$70)/$E358/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL358,MSG_Fueldata!W$54:W$70)/$E358/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL358,MSG_Fueldata!X$54:X$70)/$E358/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL358,MSG_Fueldata!Y$54:Y$70)/$E358/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL358,MSG_Fueldata!Z$54:Z$70)/$E358/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL358,MSG_Fueldata!AA$54:AA$70)/$E358/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL358,MSG_Fueldata!AB$54:AB$70)/$E358/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL358,MSG_Fueldata!AC$54:AC$70)/$E358/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL358,MSG_Fueldata!AD$54:AD$70)/$E358/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL358,MSG_Fueldata!AE$54:AE$70)/$E358/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL358,MSG_Fueldata!AF$54:AF$70)/$E358/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL358,MSG_Fueldata!AG$54:AG$70)/$E358/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL358,MSG_Fueldata!AH$54:AH$70)/$E358/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL358,MSG_Fueldata!AI$54:AI$70)/$E358/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL358,MSG_Fueldata!AJ$54:AJ$70)/$E358/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A164","v":"LIBEPSOLNUPVrt"},"LIB","EPSOLNUPVrt","LIwEPSOLNUPVrt",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A359,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A359,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A359,MSG_Generic!$H$8:$H$378)","v":208.30979729729731},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A359,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A359,MSG_Generic!$L$8:$L$378)","v":20},0.1067814770659507,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C359,Gen_Param_2011!$BA$27:$BA$47)","v":0.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A359,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C359,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Solar PV (roof top)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A359,MSG_Generic!AG$8:AG$378)*$L359","v":2100},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A359,MSG_Generic!AH$8:AH$378)*$L359","v":2022.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A359,MSG_Generic!AI$8:AI$378)*$L359","v":1945},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A359,MSG_Generic!AJ$8:AJ$378)*$L359","v":1867.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A359,MSG_Generic!AK$8:AK$378)*$L359","v":1790},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A359,MSG_Generic!AL$8:AL$378)*$L359","v":1712.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A359,MSG_Generic!AM$8:AM$378)*$L359","v":1679.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A359,MSG_Generic!AN$8:AN$378)*$L359","v":1646.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A359,MSG_Generic!AO$8:AO$378)*$L359","v":1613.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A359,MSG_Generic!AP$8:AP$378)*$L359","v":1580.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A359,MSG_Generic!AQ$8:AQ$378)*$L359","v":1547.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A359,MSG_Generic!AR$8:AR$378)*$L359","v":1526.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A359,MSG_Generic!AS$8:AS$378)*$L359","v":1504.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A359,MSG_Generic!AT$8:AT$378)*$L359","v":1482.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A359,MSG_Generic!AU$8:AU$378)*$L359","v":1461},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A359,MSG_Generic!AV$8:AV$378)*$L359","v":1439.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A359,MSG_Generic!AW$8:AW$378)*$L359","v":1417.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A359,MSG_Generic!AX$8:AX$378)*$L359","v":1395.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A359,MSG_Generic!AY$8:AY$378)*$L359","v":1374.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A359,MSG_Generic!AZ$8:AZ$378)*$L359","v":1352.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A359,MSG_Generic!BA$8:BA$378)*$L359","v":1330.7},1330.7,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A359,MSG_Generic!BC$8:BC$378)*$L359","v":1209.5999999999999},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A359,MSG_Generic!BD$8:BD$378)*$L359","v":1088.4000000000001},{"$f":"IF(MID($A359,6,1)=\"O\",MID($A359,6,3)&LEFT(VLOOKUP($B359,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A359,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B359,NameConvs!$B$57:$G$69,6,FALSE),MID($A359,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL359,MSG_Fueldata!N$54:N$70)/$E359/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL359,MSG_Fueldata!O$54:O$70)/$E359/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL359,MSG_Fueldata!P$54:P$70)/$E359/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL359,MSG_Fueldata!Q$54:Q$70)/$E359/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL359,MSG_Fueldata!R$54:R$70)/$E359/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL359,MSG_Fueldata!S$54:S$70)/$E359/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL359,MSG_Fueldata!T$54:T$70)/$E359/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL359,MSG_Fueldata!U$54:U$70)/$E359/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL359,MSG_Fueldata!V$54:V$70)/$E359/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL359,MSG_Fueldata!W$54:W$70)/$E359/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL359,MSG_Fueldata!X$54:X$70)/$E359/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL359,MSG_Fueldata!Y$54:Y$70)/$E359/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL359,MSG_Fueldata!Z$54:Z$70)/$E359/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL359,MSG_Fueldata!AA$54:AA$70)/$E359/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL359,MSG_Fueldata!AB$54:AB$70)/$E359/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL359,MSG_Fueldata!AC$54:AC$70)/$E359/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL359,MSG_Fueldata!AD$54:AD$70)/$E359/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL359,MSG_Fueldata!AE$54:AE$70)/$E359/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL359,MSG_Fueldata!AF$54:AF$70)/$E359/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL359,MSG_Fueldata!AG$54:AG$70)/$E359/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL359,MSG_Fueldata!AH$54:AH$70)/$E359/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL359,MSG_Fueldata!AI$54:AI$70)/$E359/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL359,MSG_Fueldata!AJ$54:AJ$70)/$E359/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A165","v":"LIBEPSOLNUPVst"},"LIB","EPSOLNUPVst",{"$f":"LEFT(B360,2)&\"w\"&C360","v":"LIwEPSOLNUPVst"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A360,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A360,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A360,MSG_Generic!$H$8:$H$378)","v":166.66666666666666},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A360,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A360,MSG_Generic!$L$8:$L$378)","v":20},0.1067814770659507,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C360,Gen_Param_2011!$BA$27:$BA$47)","v":0.22500000000000001},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A360,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C360,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Rooftop PV with 1h Battery"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A360,MSG_Generic!AG$8:AG$378)*$L360","v":4257.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A360,MSG_Generic!AH$8:AH$378)*$L360","v":4100.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A360,MSG_Generic!AI$8:AI$378)*$L360","v":3943.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A360,MSG_Generic!AJ$8:AJ$378)*$L360","v":3785.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A360,MSG_Generic!AK$8:AK$378)*$L360","v":3628.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A360,MSG_Generic!AL$8:AL$378)*$L360","v":3471.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A360,MSG_Generic!AM$8:AM$378)*$L360","v":3373.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A360,MSG_Generic!AN$8:AN$378)*$L360","v":3275.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A360,MSG_Generic!AO$8:AO$378)*$L360","v":3177.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A360,MSG_Generic!AP$8:AP$378)*$L360","v":3079},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A360,MSG_Generic!AQ$8:AQ$378)*$L360","v":2981.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A360,MSG_Generic!AR$8:AR$378)*$L360","v":2926.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A360,MSG_Generic!AS$8:AS$378)*$L360","v":2872.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A360,MSG_Generic!AT$8:AT$378)*$L360","v":2817.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A360,MSG_Generic!AU$8:AU$378)*$L360","v":2763.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A360,MSG_Generic!AV$8:AV$378)*$L360","v":2708.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A360,MSG_Generic!AW$8:AW$378)*$L360","v":2654.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A360,MSG_Generic!AX$8:AX$378)*$L360","v":2599.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A360,MSG_Generic!AY$8:AY$378)*$L360","v":2545.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A360,MSG_Generic!AZ$8:AZ$378)*$L360","v":2490.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A360,MSG_Generic!BA$8:BA$378)*$L360","v":2435.6999999999998},2435.6999999999998,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A360,MSG_Generic!BC$8:BC$378)*$L360","v":2214},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A360,MSG_Generic!BD$8:BD$378)*$L360","v":1992.2},{"$f":"IF(MID($A360,6,1)=\"O\",MID($A360,6,3)&LEFT(VLOOKUP($B360,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A360,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B360,NameConvs!$B$57:$G$69,6,FALSE),MID($A360,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL360,MSG_Fueldata!N$54:N$70)/$E360/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL360,MSG_Fueldata!O$54:O$70)/$E360/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL360,MSG_Fueldata!P$54:P$70)/$E360/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL360,MSG_Fueldata!Q$54:Q$70)/$E360/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL360,MSG_Fueldata!R$54:R$70)/$E360/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL360,MSG_Fueldata!S$54:S$70)/$E360/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL360,MSG_Fueldata!T$54:T$70)/$E360/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL360,MSG_Fueldata!U$54:U$70)/$E360/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL360,MSG_Fueldata!V$54:V$70)/$E360/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL360,MSG_Fueldata!W$54:W$70)/$E360/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL360,MSG_Fueldata!X$54:X$70)/$E360/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL360,MSG_Fueldata!Y$54:Y$70)/$E360/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL360,MSG_Fueldata!Z$54:Z$70)/$E360/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL360,MSG_Fueldata!AA$54:AA$70)/$E360/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL360,MSG_Fueldata!AB$54:AB$70)/$E360/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL360,MSG_Fueldata!AC$54:AC$70)/$E360/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL360,MSG_Fueldata!AD$54:AD$70)/$E360/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL360,MSG_Fueldata!AE$54:AE$70)/$E360/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL360,MSG_Fueldata!AF$54:AF$70)/$E360/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL360,MSG_Fueldata!AG$54:AG$70)/$E360/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL360,MSG_Fueldata!AH$54:AH$70)/$E360/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL360,MSG_Fueldata!AI$54:AI$70)/$E360/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL360,MSG_Fueldata!AJ$54:AJ$70)/$E360/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A166","v":"LIBEPSOLNUPVst2"},{"$f":"LEFT(A361,3)","v":"LIB"},{"$f":"RIGHT(A361,LEN(A361)-3)","v":"EPSOLNUPVst2"},{"$f":"LEFT(B361,2)&\"w\"&C361","v":"LIwEPSOLNUPVst2"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A361,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A361,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A361,MSG_Generic!$H$8:$H$378)","v":150},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A361,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A361,MSG_Generic!$L$8:$L$378)","v":20},{"$f":"-PMT(disc_rate,I361,1)/(1+disc_rate)","v":0.1067814770659507},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C361,Gen_Param_2011!$BA$27:$BA$47)","v":0.25},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A361,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C361,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Rooftop PV with 2h Battery"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A361,MSG_Generic!AG$8:AG$378)*$L361","v":6275},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A361,MSG_Generic!AH$8:AH$378)*$L361","v":6043.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A361,MSG_Generic!AI$8:AI$378)*$L361","v":5811.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A361,MSG_Generic!AJ$8:AJ$378)*$L361","v":5579.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A361,MSG_Generic!AK$8:AK$378)*$L361","v":5348.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A361,MSG_Generic!AL$8:AL$378)*$L361","v":5116.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A361,MSG_Generic!AM$8:AM$378)*$L361","v":4971.8999999999996},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A361,MSG_Generic!AN$8:AN$378)*$L361","v":4827.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A361,MSG_Generic!AO$8:AO$378)*$L361","v":4682.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A361,MSG_Generic!AP$8:AP$378)*$L361","v":4538.1000000000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A361,MSG_Generic!AQ$8:AQ$378)*$L361","v":4393.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A361,MSG_Generic!AR$8:AR$378)*$L361","v":4313.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A361,MSG_Generic!AS$8:AS$378)*$L361","v":4232.8999999999996},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A361,MSG_Generic!AT$8:AT$378)*$L361","v":4152.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A361,MSG_Generic!AU$8:AU$378)*$L361","v":4072.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A361,MSG_Generic!AV$8:AV$378)*$L361","v":3991.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A361,MSG_Generic!AW$8:AW$378)*$L361","v":3911.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A361,MSG_Generic!AX$8:AX$378)*$L361","v":3830.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A361,MSG_Generic!AY$8:AY$378)*$L361","v":3750.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A361,MSG_Generic!AZ$8:AZ$378)*$L361","v":3670.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A361,MSG_Generic!BA$8:BA$378)*$L361","v":3590},{"$f":"AH361","v":3590},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A361,MSG_Generic!BC$8:BC$378)*$L361","v":3263.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A361,MSG_Generic!BD$8:BD$378)*$L361","v":2936.3},{"$f":"IF(MID($A361,6,1)=\"O\",MID($A361,6,3)&LEFT(VLOOKUP($B361,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A361,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B361,NameConvs!$B$57:$G$69,6,FALSE),MID($A361,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL361,MSG_Fueldata!N$54:N$70)/$E361/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL361,MSG_Fueldata!O$54:O$70)/$E361/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL361,MSG_Fueldata!P$54:P$70)/$E361/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL361,MSG_Fueldata!Q$54:Q$70)/$E361/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL361,MSG_Fueldata!R$54:R$70)/$E361/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL361,MSG_Fueldata!S$54:S$70)/$E361/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL361,MSG_Fueldata!T$54:T$70)/$E361/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL361,MSG_Fueldata!U$54:U$70)/$E361/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL361,MSG_Fueldata!V$54:V$70)/$E361/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL361,MSG_Fueldata!W$54:W$70)/$E361/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL361,MSG_Fueldata!X$54:X$70)/$E361/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL361,MSG_Fueldata!Y$54:Y$70)/$E361/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL361,MSG_Fueldata!Z$54:Z$70)/$E361/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL361,MSG_Fueldata!AA$54:AA$70)/$E361/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL361,MSG_Fueldata!AB$54:AB$70)/$E361/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL361,MSG_Fueldata!AC$54:AC$70)/$E361/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL361,MSG_Fueldata!AD$54:AD$70)/$E361/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL361,MSG_Fueldata!AE$54:AE$70)/$E361/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL361,MSG_Fueldata!AF$54:AF$70)/$E361/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL361,MSG_Fueldata!AG$54:AG$70)/$E361/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL361,MSG_Fueldata!AH$54:AH$70)/$E361/8.76","v":0},{"$f":"BG361","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL361,MSG_Fueldata!AI$54:AI$70)/$E361/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL361,MSG_Fueldata!AJ$54:AJ$70)/$E361/8.76","v":0},null,{"$f":"(($H361+N361*$J361)/($K361*8.76)+$G361/8.76+AM361+$F361*BL$2)/$M361","v":{"$error":"#VALUE!"}},{"$f":"(($H361+O361*$J361)/($K361*8.76)+$G361/8.76+AN361+$F361*BM$2)/$M361","v":{"$error":"#VALUE!"}},{"$f":"(($H361+P361*$J361)/($K361*8.76)+$G361/8.76+AO361+$F361*BN$2)/$M361","v":{"$error":"#VALUE!"}},{"$f":"(($H361+Q361*$J361)/($K361*8.76)+$G361/8.76+AP361+$F361*BO$2)/$M361","v":{"$error":"#VALUE!"}},{"$f":"(($H361+R361*$J361)/($K361*8.76)+$G361/8.76+AQ361+$F361*BP$2)/$M361","v":{"$error":"#VALUE!"}},{"$f":"(($H361+S361*$J361)/($K361*8.76)+$G361/8.76+AR361+$F361*BQ$2)/$M361","v":{"$error":"#VALUE!"}},{"$f":"(($H361+T361*$J361)/($K361*8.76)+$G361/8.76+AS361+$F361*BR$2)/$M361","v":{"$error":"#VALUE!"}},{"$f":"(($H361+U361*$J361)/($K361*8.76)+$G361/8.76+AT361+$F361*BS$2)/$M361","v":{"$error":"#VALUE!"}},{"$f":"(($H361+V361*$J361)/($K361*8.76)+$G361/8.76+AU361+$F361*BT$2)/$M361","v":{"$error":"#VALUE!"}},{"$f":"(($H361+W361*$J361)/($K361*8.76)+$G361/8.76+AV361+$F361*BU$2)/$M361","v":{"$error":"#VALUE!"}},{"$f":"(($H361+X361*$J361)/($K361*8.76)+$G361/8.76+AW361+$F361*BV$2)/$M361","v":{"$error":"#VALUE!"}},{"$f":"(($H361+Y361*$J361)/($K361*8.76)+$G361/8.76+AX361+$F361*BW$2)/$M361","v":{"$error":"#VALUE!"}},{"$f":"(($H361+Z361*$J361)/($K361*8.76)+$G361/8.76+AY361+$F361*BX$2)/$M361","v":{"$error":"#VALUE!"}},{"$f":"(($H361+AA361*$J361)/($K361*8.76)+$G361/8.76+AZ361+$F361*BY$2)/$M361","v":{"$error":"#VALUE!"}},{"$f":"(($H361+AB361*$J361)/($K361*8.76)+$G361/8.76+BA361+$F361*BZ$2)/$M361","v":{"$error":"#VALUE!"}},{"$f":"(($H361+AC361*$J361)/($K361*8.76)+$G361/8.76+BB361+$F361*CA$2)/$M361","v":{"$error":"#VALUE!"}},{"$f":"(($H361+AD361*$J361)/($K361*8.76)+$G361/8.76+BC361+$F361*CB$2)/$M361","v":{"$error":"#VALUE!"}},{"$f":"(($H361+AE361*$J361)/($K361*8.76)+$G361/8.76+BD361+$F361*CC$2)/$M361","v":{"$error":"#VALUE!"}},{"$f":"(($H361+AF361*$J361)/($K361*8.76)+$G361/8.76+BE361+$F361*CD$2)/$M361","v":{"$error":"#VALUE!"}},{"$f":"(($H361+AG361*$J361)/($K361*8.76)+$G361/8.76+BF361+$F361*CE$2)/$M361","v":{"$error":"#VALUE!"}},{"$f":"(($H361+AH361*$J361)/($K361*8.76)+$G361/8.76+BG361+$F361*CF$2)/$M361","v":{"$error":"#VALUE!"}},{"$f":"(($H361+AI361*$J361)/($K361*8.76)+$G361/8.76+BH361+$F361*CG$2)/$M361","v":{"$error":"#VALUE!"}},{"$f":"(($H361+AJ361*$J361)/($K361*8.76)+$G361/8.76+BI361+$F361*CH$2)/$M361","v":{"$error":"#VALUE!"}},{"$f":"(($H361+AK361*$J361)/($K361*8.76)+$G361/8.76+BJ361+$F361*CI$2)/$M361","v":{"$error":"#VALUE!"}}]
[{"$f":"MSG_Generic!A167","v":"LIBEPSOLNUPVrtru"},"LIB","EPSOLNUPVrtru","LIwEPSOLNUPVrtru",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A362,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A362,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A362,MSG_Generic!$H$8:$H$378)","v":208.30979729729731},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A362,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A362,MSG_Generic!$L$8:$L$378)","v":20},0.1067814770659507,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C362,Gen_Param_2011!$BA$27:$BA$47)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A362,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C362,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Solar PV (roof top - rural)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A362,MSG_Generic!AG$8:AG$378)*$L362","v":2100},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A362,MSG_Generic!AH$8:AH$378)*$L362","v":2022.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A362,MSG_Generic!AI$8:AI$378)*$L362","v":1945},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A362,MSG_Generic!AJ$8:AJ$378)*$L362","v":1867.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A362,MSG_Generic!AK$8:AK$378)*$L362","v":1790},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A362,MSG_Generic!AL$8:AL$378)*$L362","v":1712.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A362,MSG_Generic!AM$8:AM$378)*$L362","v":1679.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A362,MSG_Generic!AN$8:AN$378)*$L362","v":1646.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A362,MSG_Generic!AO$8:AO$378)*$L362","v":1613.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A362,MSG_Generic!AP$8:AP$378)*$L362","v":1580.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A362,MSG_Generic!AQ$8:AQ$378)*$L362","v":1547.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A362,MSG_Generic!AR$8:AR$378)*$L362","v":1526.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A362,MSG_Generic!AS$8:AS$378)*$L362","v":1504.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A362,MSG_Generic!AT$8:AT$378)*$L362","v":1482.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A362,MSG_Generic!AU$8:AU$378)*$L362","v":1461},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A362,MSG_Generic!AV$8:AV$378)*$L362","v":1439.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A362,MSG_Generic!AW$8:AW$378)*$L362","v":1417.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A362,MSG_Generic!AX$8:AX$378)*$L362","v":1395.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A362,MSG_Generic!AY$8:AY$378)*$L362","v":1374.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A362,MSG_Generic!AZ$8:AZ$378)*$L362","v":1352.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A362,MSG_Generic!BA$8:BA$378)*$L362","v":1330.7},1330.7,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A362,MSG_Generic!BC$8:BC$378)*$L362","v":1209.5999999999999},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A362,MSG_Generic!BD$8:BD$378)*$L362","v":1088.4000000000001},{"$f":"IF(MID($A362,6,1)=\"O\",MID($A362,6,3)&LEFT(VLOOKUP($B362,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A362,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B362,NameConvs!$B$57:$G$69,6,FALSE),MID($A362,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL362,MSG_Fueldata!N$54:N$70)/$E362/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL362,MSG_Fueldata!O$54:O$70)/$E362/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL362,MSG_Fueldata!P$54:P$70)/$E362/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL362,MSG_Fueldata!Q$54:Q$70)/$E362/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL362,MSG_Fueldata!R$54:R$70)/$E362/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL362,MSG_Fueldata!S$54:S$70)/$E362/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL362,MSG_Fueldata!T$54:T$70)/$E362/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL362,MSG_Fueldata!U$54:U$70)/$E362/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL362,MSG_Fueldata!V$54:V$70)/$E362/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL362,MSG_Fueldata!W$54:W$70)/$E362/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL362,MSG_Fueldata!X$54:X$70)/$E362/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL362,MSG_Fueldata!Y$54:Y$70)/$E362/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL362,MSG_Fueldata!Z$54:Z$70)/$E362/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL362,MSG_Fueldata!AA$54:AA$70)/$E362/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL362,MSG_Fueldata!AB$54:AB$70)/$E362/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL362,MSG_Fueldata!AC$54:AC$70)/$E362/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL362,MSG_Fueldata!AD$54:AD$70)/$E362/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL362,MSG_Fueldata!AE$54:AE$70)/$E362/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL362,MSG_Fueldata!AF$54:AF$70)/$E362/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL362,MSG_Fueldata!AG$54:AG$70)/$E362/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL362,MSG_Fueldata!AH$54:AH$70)/$E362/8.76","v":0},{"$f":"BG362","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL362,MSG_Fueldata!AI$54:AI$70)/$E362/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL362,MSG_Fueldata!AJ$54:AJ$70)/$E362/8.76","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Generic!A168","v":"LIBEPSOLNUPVstru"},"LIB","EPSOLNUPVstru","LIwEPSOLNUPVstru",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A363,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A363,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A363,MSG_Generic!$H$8:$H$378)","v":166.66666666666666},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A363,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A363,MSG_Generic!$L$8:$L$378)","v":20},0.1067814770659507,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C363,Gen_Param_2011!$BA$27:$BA$47)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A363,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C363,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"PV with 1h Battery (roof top - rural)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A363,MSG_Generic!AG$8:AG$378)*$L363","v":4257.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A363,MSG_Generic!AH$8:AH$378)*$L363","v":4100.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A363,MSG_Generic!AI$8:AI$378)*$L363","v":3943.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A363,MSG_Generic!AJ$8:AJ$378)*$L363","v":3785.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A363,MSG_Generic!AK$8:AK$378)*$L363","v":3628.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A363,MSG_Generic!AL$8:AL$378)*$L363","v":3471.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A363,MSG_Generic!AM$8:AM$378)*$L363","v":3373.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A363,MSG_Generic!AN$8:AN$378)*$L363","v":3275.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A363,MSG_Generic!AO$8:AO$378)*$L363","v":3177.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A363,MSG_Generic!AP$8:AP$378)*$L363","v":3079},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A363,MSG_Generic!AQ$8:AQ$378)*$L363","v":2981.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A363,MSG_Generic!AR$8:AR$378)*$L363","v":2926.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A363,MSG_Generic!AS$8:AS$378)*$L363","v":2872.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A363,MSG_Generic!AT$8:AT$378)*$L363","v":2817.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A363,MSG_Generic!AU$8:AU$378)*$L363","v":2763.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A363,MSG_Generic!AV$8:AV$378)*$L363","v":2708.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A363,MSG_Generic!AW$8:AW$378)*$L363","v":2654.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A363,MSG_Generic!AX$8:AX$378)*$L363","v":2599.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A363,MSG_Generic!AY$8:AY$378)*$L363","v":2545.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A363,MSG_Generic!AZ$8:AZ$378)*$L363","v":2490.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A363,MSG_Generic!BA$8:BA$378)*$L363","v":2435.6999999999998},2435.6999999999998,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A363,MSG_Generic!BC$8:BC$378)*$L363","v":2214},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A363,MSG_Generic!BD$8:BD$378)*$L363","v":1992.2},{"$f":"IF(MID($A363,6,1)=\"O\",MID($A363,6,3)&LEFT(VLOOKUP($B363,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A363,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B363,NameConvs!$B$57:$G$69,6,FALSE),MID($A363,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL363,MSG_Fueldata!N$54:N$70)/$E363/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL363,MSG_Fueldata!O$54:O$70)/$E363/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL363,MSG_Fueldata!P$54:P$70)/$E363/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL363,MSG_Fueldata!Q$54:Q$70)/$E363/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL363,MSG_Fueldata!R$54:R$70)/$E363/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL363,MSG_Fueldata!S$54:S$70)/$E363/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL363,MSG_Fueldata!T$54:T$70)/$E363/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL363,MSG_Fueldata!U$54:U$70)/$E363/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL363,MSG_Fueldata!V$54:V$70)/$E363/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL363,MSG_Fueldata!W$54:W$70)/$E363/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL363,MSG_Fueldata!X$54:X$70)/$E363/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL363,MSG_Fueldata!Y$54:Y$70)/$E363/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL363,MSG_Fueldata!Z$54:Z$70)/$E363/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL363,MSG_Fueldata!AA$54:AA$70)/$E363/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL363,MSG_Fueldata!AB$54:AB$70)/$E363/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL363,MSG_Fueldata!AC$54:AC$70)/$E363/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL363,MSG_Fueldata!AD$54:AD$70)/$E363/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL363,MSG_Fueldata!AE$54:AE$70)/$E363/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL363,MSG_Fueldata!AF$54:AF$70)/$E363/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL363,MSG_Fueldata!AG$54:AG$70)/$E363/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL363,MSG_Fueldata!AH$54:AH$70)/$E363/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL363,MSG_Fueldata!AI$54:AI$70)/$E363/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL363,MSG_Fueldata!AJ$54:AJ$70)/$E363/8.76","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Generic!A169","v":"LIBEPSOLNUPVstru2"},{"$f":"LEFT(A364,3)","v":"LIB"},{"$f":"RIGHT(A364,LEN(A364)-3)","v":"EPSOLNUPVstru2"},{"$f":"LEFT(B364,2)&\"w\"&C364","v":"LIwEPSOLNUPVstru2"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A364,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A364,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A364,MSG_Generic!$H$8:$H$378)","v":150},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A364,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A364,MSG_Generic!$L$8:$L$378)","v":20},{"$f":"-PMT(disc_rate,I364,1)/(1+disc_rate)","v":0.1067814770659507},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C364,Gen_Param_2011!$BA$27:$BA$47)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A364,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C364,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"PV with 2h Battery (roof top - rural)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A364,MSG_Generic!AG$8:AG$378)*$L364","v":6275},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A364,MSG_Generic!AH$8:AH$378)*$L364","v":6043.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A364,MSG_Generic!AI$8:AI$378)*$L364","v":5811.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A364,MSG_Generic!AJ$8:AJ$378)*$L364","v":5579.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A364,MSG_Generic!AK$8:AK$378)*$L364","v":5348.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A364,MSG_Generic!AL$8:AL$378)*$L364","v":5116.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A364,MSG_Generic!AM$8:AM$378)*$L364","v":4971.8999999999996},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A364,MSG_Generic!AN$8:AN$378)*$L364","v":4827.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A364,MSG_Generic!AO$8:AO$378)*$L364","v":4682.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A364,MSG_Generic!AP$8:AP$378)*$L364","v":4538.1000000000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A364,MSG_Generic!AQ$8:AQ$378)*$L364","v":4393.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A364,MSG_Generic!AR$8:AR$378)*$L364","v":4313.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A364,MSG_Generic!AS$8:AS$378)*$L364","v":4232.8999999999996},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A364,MSG_Generic!AT$8:AT$378)*$L364","v":4152.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A364,MSG_Generic!AU$8:AU$378)*$L364","v":4072.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A364,MSG_Generic!AV$8:AV$378)*$L364","v":3991.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A364,MSG_Generic!AW$8:AW$378)*$L364","v":3911.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A364,MSG_Generic!AX$8:AX$378)*$L364","v":3830.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A364,MSG_Generic!AY$8:AY$378)*$L364","v":3750.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A364,MSG_Generic!AZ$8:AZ$378)*$L364","v":3670.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A364,MSG_Generic!BA$8:BA$378)*$L364","v":3590},{"$f":"AH364","v":3590},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A364,MSG_Generic!BC$8:BC$378)*$L364","v":3263.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A364,MSG_Generic!BD$8:BD$378)*$L364","v":2936.3},{"$f":"IF(MID($A364,6,1)=\"O\",MID($A364,6,3)&LEFT(VLOOKUP($B364,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A364,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B364,NameConvs!$B$57:$G$69,6,FALSE),MID($A364,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL364,MSG_Fueldata!N$54:N$70)/$E364/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL364,MSG_Fueldata!O$54:O$70)/$E364/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL364,MSG_Fueldata!P$54:P$70)/$E364/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL364,MSG_Fueldata!Q$54:Q$70)/$E364/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL364,MSG_Fueldata!R$54:R$70)/$E364/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL364,MSG_Fueldata!S$54:S$70)/$E364/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL364,MSG_Fueldata!T$54:T$70)/$E364/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL364,MSG_Fueldata!U$54:U$70)/$E364/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL364,MSG_Fueldata!V$54:V$70)/$E364/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL364,MSG_Fueldata!W$54:W$70)/$E364/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL364,MSG_Fueldata!X$54:X$70)/$E364/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL364,MSG_Fueldata!Y$54:Y$70)/$E364/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL364,MSG_Fueldata!Z$54:Z$70)/$E364/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL364,MSG_Fueldata!AA$54:AA$70)/$E364/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL364,MSG_Fueldata!AB$54:AB$70)/$E364/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL364,MSG_Fueldata!AC$54:AC$70)/$E364/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL364,MSG_Fueldata!AD$54:AD$70)/$E364/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL364,MSG_Fueldata!AE$54:AE$70)/$E364/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL364,MSG_Fueldata!AF$54:AF$70)/$E364/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL364,MSG_Fueldata!AG$54:AG$70)/$E364/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL364,MSG_Fueldata!AH$54:AH$70)/$E364/8.76","v":0},{"$f":"BG364","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL364,MSG_Fueldata!AI$54:AI$70)/$E364/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL364,MSG_Fueldata!AJ$54:AJ$70)/$E364/8.76","v":0},null,{"$f":"(($H364+N364*$J364)/($K364*8.76)+$G364/8.76+AM364+$F364*BL$2)/$M364","v":{"$error":"#DIV/0!"}},{"$f":"(($H364+O364*$J364)/($K364*8.76)+$G364/8.76+AN364+$F364*BM$2)/$M364","v":{"$error":"#DIV/0!"}},{"$f":"(($H364+P364*$J364)/($K364*8.76)+$G364/8.76+AO364+$F364*BN$2)/$M364","v":{"$error":"#DIV/0!"}},{"$f":"(($H364+Q364*$J364)/($K364*8.76)+$G364/8.76+AP364+$F364*BO$2)/$M364","v":{"$error":"#DIV/0!"}},{"$f":"(($H364+R364*$J364)/($K364*8.76)+$G364/8.76+AQ364+$F364*BP$2)/$M364","v":{"$error":"#DIV/0!"}},{"$f":"(($H364+S364*$J364)/($K364*8.76)+$G364/8.76+AR364+$F364*BQ$2)/$M364","v":{"$error":"#DIV/0!"}},{"$f":"(($H364+T364*$J364)/($K364*8.76)+$G364/8.76+AS364+$F364*BR$2)/$M364","v":{"$error":"#DIV/0!"}},{"$f":"(($H364+U364*$J364)/($K364*8.76)+$G364/8.76+AT364+$F364*BS$2)/$M364","v":{"$error":"#DIV/0!"}},{"$f":"(($H364+V364*$J364)/($K364*8.76)+$G364/8.76+AU364+$F364*BT$2)/$M364","v":{"$error":"#DIV/0!"}},{"$f":"(($H364+W364*$J364)/($K364*8.76)+$G364/8.76+AV364+$F364*BU$2)/$M364","v":{"$error":"#DIV/0!"}},{"$f":"(($H364+X364*$J364)/($K364*8.76)+$G364/8.76+AW364+$F364*BV$2)/$M364","v":{"$error":"#DIV/0!"}},{"$f":"(($H364+Y364*$J364)/($K364*8.76)+$G364/8.76+AX364+$F364*BW$2)/$M364","v":{"$error":"#DIV/0!"}},{"$f":"(($H364+Z364*$J364)/($K364*8.76)+$G364/8.76+AY364+$F364*BX$2)/$M364","v":{"$error":"#DIV/0!"}},{"$f":"(($H364+AA364*$J364)/($K364*8.76)+$G364/8.76+AZ364+$F364*BY$2)/$M364","v":{"$error":"#DIV/0!"}},{"$f":"(($H364+AB364*$J364)/($K364*8.76)+$G364/8.76+BA364+$F364*BZ$2)/$M364","v":{"$error":"#DIV/0!"}},{"$f":"(($H364+AC364*$J364)/($K364*8.76)+$G364/8.76+BB364+$F364*CA$2)/$M364","v":{"$error":"#DIV/0!"}},{"$f":"(($H364+AD364*$J364)/($K364*8.76)+$G364/8.76+BC364+$F364*CB$2)/$M364","v":{"$error":"#DIV/0!"}},{"$f":"(($H364+AE364*$J364)/($K364*8.76)+$G364/8.76+BD364+$F364*CC$2)/$M364","v":{"$error":"#DIV/0!"}},{"$f":"(($H364+AF364*$J364)/($K364*8.76)+$G364/8.76+BE364+$F364*CD$2)/$M364","v":{"$error":"#DIV/0!"}},{"$f":"(($H364+AG364*$J364)/($K364*8.76)+$G364/8.76+BF364+$F364*CE$2)/$M364","v":{"$error":"#DIV/0!"}},{"$f":"(($H364+AH364*$J364)/($K364*8.76)+$G364/8.76+BG364+$F364*CF$2)/$M364","v":{"$error":"#DIV/0!"}},{"$f":"(($H364+AI364*$J364)/($K364*8.76)+$G364/8.76+BH364+$F364*CG$2)/$M364","v":{"$error":"#DIV/0!"}},{"$f":"(($H364+AJ364*$J364)/($K364*8.76)+$G364/8.76+BI364+$F364*CH$2)/$M364","v":{"$error":"#DIV/0!"}},{"$f":"(($H364+AK364*$J364)/($K364*8.76)+$G364/8.76+BJ364+$F364*CI$2)/$M364","v":{"$error":"#DIV/0!"}}]
[{"$f":"MSG_Generic!A170","v":"LIBEPTSONUTH"},"LIB","EPTSONUTH","LIwEPTSONUTH",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A365,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A365,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A365,MSG_Generic!$H$8:$H$378)","v":195.62131274131275},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A365,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A365,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C365,Gen_Param_2011!$BA$27:$BA$47)","v":0.35},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A365,MSG_Generic!$Z$8:$Z$378)","v":1.2762750000000012},{"$f":"VLOOKUP(C365,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Solar thermal no storage"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A365,MSG_Generic!AG$8:AG$378)*$L365","v":3828.8250000000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A365,MSG_Generic!AH$8:AH$378)*$L365","v":3720.5968800000032},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A365,MSG_Generic!AI$8:AI$378)*$L365","v":3612.3687600000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A365,MSG_Generic!AJ$8:AJ$378)*$L365","v":3504.1406400000033},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A365,MSG_Generic!AK$8:AK$378)*$L365","v":3395.9125200000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A365,MSG_Generic!AL$8:AL$378)*$L365","v":3287.9396550000029},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A365,MSG_Generic!AM$8:AM$378)*$L365","v":3224.7640425000027},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A365,MSG_Generic!AN$8:AN$378)*$L365","v":3161.5884300000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A365,MSG_Generic!AO$8:AO$378)*$L365","v":3098.4128175000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A365,MSG_Generic!AP$8:AP$378)*$L365","v":3035.2372050000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A365,MSG_Generic!AQ$8:AQ$378)*$L365","v":2972.0615925000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A365,MSG_Generic!AR$8:AR$378)*$L365","v":2917.6922775000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A365,MSG_Generic!AS$8:AS$378)*$L365","v":2863.3229625000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A365,MSG_Generic!AT$8:AT$378)*$L365","v":2808.9536475000027},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A365,MSG_Generic!AU$8:AU$378)*$L365","v":2754.5843325000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A365,MSG_Generic!AV$8:AV$378)*$L365","v":2700.2150175000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A365,MSG_Generic!AW$8:AW$378)*$L365","v":2645.8457025000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A365,MSG_Generic!AX$8:AX$378)*$L365","v":2591.4763875000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A365,MSG_Generic!AY$8:AY$378)*$L365","v":2537.1070725000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A365,MSG_Generic!AZ$8:AZ$378)*$L365","v":2482.7377575000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A365,MSG_Generic!BA$8:BA$378)*$L365","v":2428.3684425000024},2428.3684425000024,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A365,MSG_Generic!BC$8:BC$378)*$L365","v":2207.3176125000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A365,MSG_Generic!BD$8:BD$378)*$L365","v":1986.1391550000019},{"$f":"IF(MID($A365,6,1)=\"O\",MID($A365,6,3)&LEFT(VLOOKUP($B365,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A365,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B365,NameConvs!$B$57:$G$69,6,FALSE),MID($A365,6,3)))","v":"TSO"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL365,MSG_Fueldata!N$54:N$70)/$E365/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL365,MSG_Fueldata!O$54:O$70)/$E365/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL365,MSG_Fueldata!P$54:P$70)/$E365/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL365,MSG_Fueldata!Q$54:Q$70)/$E365/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL365,MSG_Fueldata!R$54:R$70)/$E365/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL365,MSG_Fueldata!S$54:S$70)/$E365/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL365,MSG_Fueldata!T$54:T$70)/$E365/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL365,MSG_Fueldata!U$54:U$70)/$E365/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL365,MSG_Fueldata!V$54:V$70)/$E365/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL365,MSG_Fueldata!W$54:W$70)/$E365/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL365,MSG_Fueldata!X$54:X$70)/$E365/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL365,MSG_Fueldata!Y$54:Y$70)/$E365/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL365,MSG_Fueldata!Z$54:Z$70)/$E365/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL365,MSG_Fueldata!AA$54:AA$70)/$E365/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL365,MSG_Fueldata!AB$54:AB$70)/$E365/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL365,MSG_Fueldata!AC$54:AC$70)/$E365/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL365,MSG_Fueldata!AD$54:AD$70)/$E365/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL365,MSG_Fueldata!AE$54:AE$70)/$E365/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL365,MSG_Fueldata!AF$54:AF$70)/$E365/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL365,MSG_Fueldata!AG$54:AG$70)/$E365/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL365,MSG_Fueldata!AH$54:AH$70)/$E365/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL365,MSG_Fueldata!AI$54:AI$70)/$E365/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL365,MSG_Fueldata!AJ$54:AJ$70)/$E365/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A171","v":"LIBEPTSONUTHst"},"LIB","EPTSONUTHst","LIwEPTSONUTHst",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A366,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A366,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A366,MSG_Generic!$H$8:$H$378)","v":165.92391891891893},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A366,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A366,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C366,Gen_Param_2011!$BA$27:$BA$47)","v":0.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A366,MSG_Generic!$Z$8:$Z$378)","v":1.2762750000000012},{"$f":"VLOOKUP(C366,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Solar thermal with Storage"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A366,MSG_Generic!AG$8:AG$378)*$L366","v":6891.8850000000066},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A366,MSG_Generic!AH$8:AH$378)*$L366","v":6697.1254350000054},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A366,MSG_Generic!AI$8:AI$378)*$L366","v":6502.365870000006},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A366,MSG_Generic!AJ$8:AJ$378)*$L366","v":6307.6063050000057},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A366,MSG_Generic!AK$8:AK$378)*$L366","v":6112.8467400000063},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A366,MSG_Generic!AL$8:AL$378)*$L366","v":5918.3424300000052},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A366,MSG_Generic!AM$8:AM$378)*$L366","v":5777.5692975000047},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A366,MSG_Generic!AN$8:AN$378)*$L366","v":5636.7961650000052},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A366,MSG_Generic!AO$8:AO$378)*$L366","v":5496.0230325000048},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A366,MSG_Generic!AP$8:AP$378)*$L366","v":5355.2499000000053},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A366,MSG_Generic!AQ$8:AQ$378)*$L366","v":5214.6043950000048},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A366,MSG_Generic!AR$8:AR$378)*$L366","v":5119.266652500005},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A366,MSG_Generic!AS$8:AS$378)*$L366","v":5023.9289100000051},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A366,MSG_Generic!AT$8:AT$378)*$L366","v":4928.5911675000043},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A366,MSG_Generic!AU$8:AU$378)*$L366","v":4833.2534250000044},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A366,MSG_Generic!AV$8:AV$378)*$L366","v":4737.9156825000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A366,MSG_Generic!AW$8:AW$378)*$L366","v":4642.5779400000038},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A366,MSG_Generic!AX$8:AX$378)*$L366","v":4547.2401975000039},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A366,MSG_Generic!AY$8:AY$378)*$L366","v":4451.902455000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A366,MSG_Generic!AZ$8:AZ$378)*$L366","v":4356.5647125000041},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A366,MSG_Generic!BA$8:BA$378)*$L366","v":4260.7164600000042},4260.7164600000042,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A366,MSG_Generic!BC$8:BC$378)*$L366","v":3705.0263250000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A366,MSG_Generic!BD$8:BD$378)*$L366","v":3149.2085625000027},{"$f":"IF(MID($A366,6,1)=\"O\",MID($A366,6,3)&LEFT(VLOOKUP($B366,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A366,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B366,NameConvs!$B$57:$G$69,6,FALSE),MID($A366,6,3)))","v":"TSO"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL366,MSG_Fueldata!N$54:N$70)/$E366/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL366,MSG_Fueldata!O$54:O$70)/$E366/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL366,MSG_Fueldata!P$54:P$70)/$E366/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL366,MSG_Fueldata!Q$54:Q$70)/$E366/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL366,MSG_Fueldata!R$54:R$70)/$E366/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL366,MSG_Fueldata!S$54:S$70)/$E366/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL366,MSG_Fueldata!T$54:T$70)/$E366/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL366,MSG_Fueldata!U$54:U$70)/$E366/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL366,MSG_Fueldata!V$54:V$70)/$E366/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL366,MSG_Fueldata!W$54:W$70)/$E366/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL366,MSG_Fueldata!X$54:X$70)/$E366/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL366,MSG_Fueldata!Y$54:Y$70)/$E366/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL366,MSG_Fueldata!Z$54:Z$70)/$E366/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL366,MSG_Fueldata!AA$54:AA$70)/$E366/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL366,MSG_Fueldata!AB$54:AB$70)/$E366/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL366,MSG_Fueldata!AC$54:AC$70)/$E366/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL366,MSG_Fueldata!AD$54:AD$70)/$E366/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL366,MSG_Fueldata!AE$54:AE$70)/$E366/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL366,MSG_Fueldata!AF$54:AF$70)/$E366/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL366,MSG_Fueldata!AG$54:AG$70)/$E366/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL366,MSG_Fueldata!AH$54:AH$70)/$E366/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL366,MSG_Fueldata!AI$54:AI$70)/$E366/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL366,MSG_Fueldata!AJ$54:AJ$70)/$E366/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A172","v":"LIBEPGASNUSO"},"LIB","EPGASNUSO","LIwEPGASNUSO",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A367,MSG_Generic!$G$8:$G$378)","v":0.53},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A367,MSG_Generic!$X$8:$X$378)/8.76","v":0.38123546135952441},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A367,MSG_Generic!$H$8:$H$378)","v":165.92391891891893},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A367,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A367,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C367,Gen_Param_2011!$BA$27:$BA$47)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A367,MSG_Generic!$Z$8:$Z$378)","v":1.2762750000000012},{"$f":"VLOOKUP(C367,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Solar thermal with gas co-firing"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A367,MSG_Generic!AG$8:AG$378)*$L367","v":1771.8525825000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A367,MSG_Generic!AH$8:AH$378)*$L367","v":1754.4952425000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A367,MSG_Generic!AI$8:AI$378)*$L367","v":1737.1379025000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A367,MSG_Generic!AJ$8:AJ$378)*$L367","v":1719.7805625000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A367,MSG_Generic!AK$8:AK$378)*$L367","v":1702.4232225000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A367,MSG_Generic!AL$8:AL$378)*$L367","v":1685.0658825000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A367,MSG_Generic!AM$8:AM$378)*$L367","v":1676.7700950000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A367,MSG_Generic!AN$8:AN$378)*$L367","v":1668.4743075000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A367,MSG_Generic!AO$8:AO$378)*$L367","v":1660.1785200000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A367,MSG_Generic!AP$8:AP$378)*$L367","v":1651.8827325000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A367,MSG_Generic!AQ$8:AQ$378)*$L367","v":1643.3316900000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A367,MSG_Generic!AR$8:AR$378)*$L367","v":1635.2911575000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A367,MSG_Generic!AS$8:AS$378)*$L367","v":1627.2506250000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A367,MSG_Generic!AT$8:AT$378)*$L367","v":1619.2100925000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A367,MSG_Generic!AU$8:AU$378)*$L367","v":1611.1695600000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A367,MSG_Generic!AV$8:AV$378)*$L367","v":1603.1290275000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A367,MSG_Generic!AW$8:AW$378)*$L367","v":1595.0884950000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A367,MSG_Generic!AX$8:AX$378)*$L367","v":1587.0479625000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A367,MSG_Generic!AY$8:AY$378)*$L367","v":1579.0074300000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A367,MSG_Generic!AZ$8:AZ$378)*$L367","v":1570.9668975000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A367,MSG_Generic!BA$8:BA$378)*$L367","v":1562.9263650000014},1562.9263650000014,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A367,MSG_Generic!BC$8:BC$378)*$L367","v":1562.9263650000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A367,MSG_Generic!BD$8:BD$378)*$L367","v":1562.9263650000014},{"$f":"IF(MID($A367,6,1)=\"O\",MID($A367,6,3)&LEFT(VLOOKUP($B367,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A367,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B367,NameConvs!$B$57:$G$69,6,FALSE),MID($A367,6,3)))","v":"GASLNG"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL367,MSG_Fueldata!N$54:N$70)/$E367/8.76","v":74.739381407771177},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL367,MSG_Fueldata!O$54:O$70)/$E367/8.76","v":75.600930472990441},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL367,MSG_Fueldata!P$54:P$70)/$E367/8.76","v":76.462479538209692},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL367,MSG_Fueldata!Q$54:Q$70)/$E367/8.76","v":77.324028603428971},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL367,MSG_Fueldata!R$54:R$70)/$E367/8.76","v":78.185577668648222},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL367,MSG_Fueldata!S$54:S$70)/$E367/8.76","v":79.047126733867486},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL367,MSG_Fueldata!T$54:T$70)/$E367/8.76","v":79.908675799086765},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL367,MSG_Fueldata!U$54:U$70)/$E367/8.76","v":80.770224864306016},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL367,MSG_Fueldata!V$54:V$70)/$E367/8.76","v":81.631773929525281},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL367,MSG_Fueldata!W$54:W$70)/$E367/8.76","v":82.493322994744545},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL367,MSG_Fueldata!X$54:X$70)/$E367/8.76","v":83.35487205996381},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL367,MSG_Fueldata!Y$54:Y$70)/$E367/8.76","v":84.647195657792707},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL367,MSG_Fueldata!Z$54:Z$70)/$E367/8.76","v":85.939519255621605},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL367,MSG_Fueldata!AA$54:AA$70)/$E367/8.76","v":87.231842853450502},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL367,MSG_Fueldata!AB$54:AB$70)/$E367/8.76","v":88.524166451279399},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL367,MSG_Fueldata!AC$54:AC$70)/$E367/8.76","v":89.816490049108296},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL367,MSG_Fueldata!AD$54:AD$70)/$E367/8.76","v":91.108813646937193},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL367,MSG_Fueldata!AE$54:AE$70)/$E367/8.76","v":92.401137244766076},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL367,MSG_Fueldata!AF$54:AF$70)/$E367/8.76","v":93.693460842594973},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL367,MSG_Fueldata!AG$54:AG$70)/$E367/8.76","v":94.98578444042387},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL367,MSG_Fueldata!AH$54:AH$70)/$E367/8.76","v":96.278108038252768},96.278108038252768,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL367,MSG_Fueldata!AI$54:AI$70)/$E367/8.76","v":96.278108038252768},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL367,MSG_Fueldata!AJ$54:AJ$70)/$E367/8.76","v":96.278108038252768},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A177","v":"MALEPODSNU"},"MAL","EPODSNU","MAwEPODSNU",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A368,MSG_Generic!$G$8:$G$378)","v":0.35},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A368,MSG_Generic!$X$8:$X$378)/8.76","v":0.76186285714285706},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A368,MSG_Generic!$H$8:$H$378)","v":148.91999999999999},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A368,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A368,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C368,Gen_Param_2011!$BA$27:$BA$47)","v":0.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A368,MSG_Generic!$Z$8:$Z$378)","v":1.100000000000001},{"$f":"VLOOKUP(C368,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Diesel Centralized"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A368,MSG_Generic!AG$8:AG$378)*$L368","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A368,MSG_Generic!AH$8:AH$378)*$L368","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A368,MSG_Generic!AI$8:AI$378)*$L368","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A368,MSG_Generic!AJ$8:AJ$378)*$L368","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A368,MSG_Generic!AK$8:AK$378)*$L368","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A368,MSG_Generic!AL$8:AL$378)*$L368","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A368,MSG_Generic!AM$8:AM$378)*$L368","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A368,MSG_Generic!AN$8:AN$378)*$L368","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A368,MSG_Generic!AO$8:AO$378)*$L368","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A368,MSG_Generic!AP$8:AP$378)*$L368","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A368,MSG_Generic!AQ$8:AQ$378)*$L368","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A368,MSG_Generic!AR$8:AR$378)*$L368","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A368,MSG_Generic!AS$8:AS$378)*$L368","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A368,MSG_Generic!AT$8:AT$378)*$L368","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A368,MSG_Generic!AU$8:AU$378)*$L368","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A368,MSG_Generic!AV$8:AV$378)*$L368","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A368,MSG_Generic!AW$8:AW$378)*$L368","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A368,MSG_Generic!AX$8:AX$378)*$L368","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A368,MSG_Generic!AY$8:AY$378)*$L368","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A368,MSG_Generic!AZ$8:AZ$378)*$L368","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A368,MSG_Generic!BA$8:BA$378)*$L368","v":1177.0000000000011},1177.0000000000011,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A368,MSG_Generic!BC$8:BC$378)*$L368","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A368,MSG_Generic!BD$8:BD$378)*$L368","v":1177.0000000000011},{"$f":"IF(MID($A368,6,1)=\"O\",MID($A368,6,3)&LEFT(VLOOKUP($B368,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A368,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B368,NameConvs!$B$57:$G$69,6,FALSE),MID($A368,6,3)))","v":"ODSI"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL368,MSG_Fueldata!N$54:N$70)/$E368/8.76","v":259.29549902152644},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL368,MSG_Fueldata!O$54:O$70)/$E368/8.76","v":264.51402478799741},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL368,MSG_Fueldata!P$54:P$70)/$E368/8.76","v":269.73255055446839},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL368,MSG_Fueldata!Q$54:Q$70)/$E368/8.76","v":274.95107632093936},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL368,MSG_Fueldata!R$54:R$70)/$E368/8.76","v":280.16960208741028},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL368,MSG_Fueldata!S$54:S$70)/$E368/8.76","v":285.38812785388126},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL368,MSG_Fueldata!T$54:T$70)/$E368/8.76","v":290.60665362035229},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL368,MSG_Fueldata!U$54:U$70)/$E368/8.76","v":295.82517938682327},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL368,MSG_Fueldata!V$54:V$70)/$E368/8.76","v":301.04370515329424},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL368,MSG_Fueldata!W$54:W$70)/$E368/8.76","v":306.26223091976522},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL368,MSG_Fueldata!X$54:X$70)/$E368/8.76","v":311.15459882583173},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL368,MSG_Fueldata!Y$54:Y$70)/$E368/8.76","v":315.06849315068496},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL368,MSG_Fueldata!Z$54:Z$70)/$E368/8.76","v":318.98238747553819},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL368,MSG_Fueldata!AA$54:AA$70)/$E368/8.76","v":322.89628180039142},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL368,MSG_Fueldata!AB$54:AB$70)/$E368/8.76","v":326.81017612524465},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL368,MSG_Fueldata!AC$54:AC$70)/$E368/8.76","v":330.72407045009788},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL368,MSG_Fueldata!AD$54:AD$70)/$E368/8.76","v":334.63796477495112},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL368,MSG_Fueldata!AE$54:AE$70)/$E368/8.76","v":338.55185909980435},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL368,MSG_Fueldata!AF$54:AF$70)/$E368/8.76","v":342.46575342465752},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL368,MSG_Fueldata!AG$54:AG$70)/$E368/8.76","v":346.37964774951081},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL368,MSG_Fueldata!AH$54:AH$70)/$E368/8.76","v":350.94585779517291},350.94585779517291,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL368,MSG_Fueldata!AI$54:AI$70)/$E368/8.76","v":350.94585779517291},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL368,MSG_Fueldata!AJ$54:AJ$70)/$E368/8.76","v":350.94585779517291},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A178","v":"MALEPODSNUind"},{"$f":"LEFT(A369,3)","v":"MAL"},{"$f":"RIGHT(A369,LEN(A369)-3)","v":"EPODSNUind"},{"$f":"LEFT(B369,2)&\"w\"&C369","v":"MAwEPODSNUind"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A369,MSG_Generic!$G$8:$G$378)","v":0.35},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A369,MSG_Generic!$X$8:$X$378)/8.76","v":0.76186285714285706},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A369,MSG_Generic!$H$8:$H$378)","v":484.86599999999999},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A369,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A369,MSG_Generic!$L$8:$L$378)","v":20},{"$f":"-PMT(disc_rate,I369,1)/(1+disc_rate)","v":0.1067814770659507},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C369,Gen_Param_2011!$BA$27:$BA$47)","v":0.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A369,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C369,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Diesel 100 kW system (industry)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A369,MSG_Generic!AG$8:AG$378)*$L369","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A369,MSG_Generic!AH$8:AH$378)*$L369","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A369,MSG_Generic!AI$8:AI$378)*$L369","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A369,MSG_Generic!AJ$8:AJ$378)*$L369","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A369,MSG_Generic!AK$8:AK$378)*$L369","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A369,MSG_Generic!AL$8:AL$378)*$L369","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A369,MSG_Generic!AM$8:AM$378)*$L369","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A369,MSG_Generic!AN$8:AN$378)*$L369","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A369,MSG_Generic!AO$8:AO$378)*$L369","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A369,MSG_Generic!AP$8:AP$378)*$L369","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A369,MSG_Generic!AQ$8:AQ$378)*$L369","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A369,MSG_Generic!AR$8:AR$378)*$L369","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A369,MSG_Generic!AS$8:AS$378)*$L369","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A369,MSG_Generic!AT$8:AT$378)*$L369","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A369,MSG_Generic!AU$8:AU$378)*$L369","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A369,MSG_Generic!AV$8:AV$378)*$L369","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A369,MSG_Generic!AW$8:AW$378)*$L369","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A369,MSG_Generic!AX$8:AX$378)*$L369","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A369,MSG_Generic!AY$8:AY$378)*$L369","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A369,MSG_Generic!AZ$8:AZ$378)*$L369","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A369,MSG_Generic!BA$8:BA$378)*$L369","v":658.7},{"$f":"AH369","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A369,MSG_Generic!BC$8:BC$378)*$L369","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A369,MSG_Generic!BD$8:BD$378)*$L369","v":658.7},{"$f":"IF(MID($A369,6,1)=\"O\",MID($A369,6,3)&LEFT(VLOOKUP($B369,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A369,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B369,NameConvs!$B$57:$G$69,6,FALSE),MID($A369,6,3)))","v":"ODSI"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL369,MSG_Fueldata!N$54:N$70)/$E369/8.76","v":259.29549902152644},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL369,MSG_Fueldata!O$54:O$70)/$E369/8.76","v":264.51402478799741},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL369,MSG_Fueldata!P$54:P$70)/$E369/8.76","v":269.73255055446839},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL369,MSG_Fueldata!Q$54:Q$70)/$E369/8.76","v":274.95107632093936},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL369,MSG_Fueldata!R$54:R$70)/$E369/8.76","v":280.16960208741028},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL369,MSG_Fueldata!S$54:S$70)/$E369/8.76","v":285.38812785388126},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL369,MSG_Fueldata!T$54:T$70)/$E369/8.76","v":290.60665362035229},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL369,MSG_Fueldata!U$54:U$70)/$E369/8.76","v":295.82517938682327},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL369,MSG_Fueldata!V$54:V$70)/$E369/8.76","v":301.04370515329424},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL369,MSG_Fueldata!W$54:W$70)/$E369/8.76","v":306.26223091976522},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL369,MSG_Fueldata!X$54:X$70)/$E369/8.76","v":311.15459882583173},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL369,MSG_Fueldata!Y$54:Y$70)/$E369/8.76","v":315.06849315068496},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL369,MSG_Fueldata!Z$54:Z$70)/$E369/8.76","v":318.98238747553819},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL369,MSG_Fueldata!AA$54:AA$70)/$E369/8.76","v":322.89628180039142},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL369,MSG_Fueldata!AB$54:AB$70)/$E369/8.76","v":326.81017612524465},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL369,MSG_Fueldata!AC$54:AC$70)/$E369/8.76","v":330.72407045009788},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL369,MSG_Fueldata!AD$54:AD$70)/$E369/8.76","v":334.63796477495112},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL369,MSG_Fueldata!AE$54:AE$70)/$E369/8.76","v":338.55185909980435},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL369,MSG_Fueldata!AF$54:AF$70)/$E369/8.76","v":342.46575342465752},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL369,MSG_Fueldata!AG$54:AG$70)/$E369/8.76","v":346.37964774951081},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL369,MSG_Fueldata!AH$54:AH$70)/$E369/8.76","v":350.94585779517291},{"$f":"BG369","v":350.94585779517291},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL369,MSG_Fueldata!AI$54:AI$70)/$E369/8.76","v":350.94585779517291},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL369,MSG_Fueldata!AJ$54:AJ$70)/$E369/8.76","v":350.94585779517291},null,{"$f":"(($H369+N369*$J369)/($K369*8.76)+$G369/8.76+AM369+$F369*BL$2)/$M369","v":{"$error":"#VALUE!"}},{"$f":"(($H369+O369*$J369)/($K369*8.76)+$G369/8.76+AN369+$F369*BM$2)/$M369","v":{"$error":"#VALUE!"}},{"$f":"(($H369+P369*$J369)/($K369*8.76)+$G369/8.76+AO369+$F369*BN$2)/$M369","v":{"$error":"#VALUE!"}},{"$f":"(($H369+Q369*$J369)/($K369*8.76)+$G369/8.76+AP369+$F369*BO$2)/$M369","v":{"$error":"#VALUE!"}},{"$f":"(($H369+R369*$J369)/($K369*8.76)+$G369/8.76+AQ369+$F369*BP$2)/$M369","v":{"$error":"#VALUE!"}},{"$f":"(($H369+S369*$J369)/($K369*8.76)+$G369/8.76+AR369+$F369*BQ$2)/$M369","v":{"$error":"#VALUE!"}},{"$f":"(($H369+T369*$J369)/($K369*8.76)+$G369/8.76+AS369+$F369*BR$2)/$M369","v":{"$error":"#VALUE!"}},{"$f":"(($H369+U369*$J369)/($K369*8.76)+$G369/8.76+AT369+$F369*BS$2)/$M369","v":{"$error":"#VALUE!"}},{"$f":"(($H369+V369*$J369)/($K369*8.76)+$G369/8.76+AU369+$F369*BT$2)/$M369","v":{"$error":"#VALUE!"}},{"$f":"(($H369+W369*$J369)/($K369*8.76)+$G369/8.76+AV369+$F369*BU$2)/$M369","v":{"$error":"#VALUE!"}},{"$f":"(($H369+X369*$J369)/($K369*8.76)+$G369/8.76+AW369+$F369*BV$2)/$M369","v":{"$error":"#VALUE!"}},{"$f":"(($H369+Y369*$J369)/($K369*8.76)+$G369/8.76+AX369+$F369*BW$2)/$M369","v":{"$error":"#VALUE!"}},{"$f":"(($H369+Z369*$J369)/($K369*8.76)+$G369/8.76+AY369+$F369*BX$2)/$M369","v":{"$error":"#VALUE!"}},{"$f":"(($H369+AA369*$J369)/($K369*8.76)+$G369/8.76+AZ369+$F369*BY$2)/$M369","v":{"$error":"#VALUE!"}},{"$f":"(($H369+AB369*$J369)/($K369*8.76)+$G369/8.76+BA369+$F369*BZ$2)/$M369","v":{"$error":"#VALUE!"}},{"$f":"(($H369+AC369*$J369)/($K369*8.76)+$G369/8.76+BB369+$F369*CA$2)/$M369","v":{"$error":"#VALUE!"}},{"$f":"(($H369+AD369*$J369)/($K369*8.76)+$G369/8.76+BC369+$F369*CB$2)/$M369","v":{"$error":"#VALUE!"}},{"$f":"(($H369+AE369*$J369)/($K369*8.76)+$G369/8.76+BD369+$F369*CC$2)/$M369","v":{"$error":"#VALUE!"}},{"$f":"(($H369+AF369*$J369)/($K369*8.76)+$G369/8.76+BE369+$F369*CD$2)/$M369","v":{"$error":"#VALUE!"}},{"$f":"(($H369+AG369*$J369)/($K369*8.76)+$G369/8.76+BF369+$F369*CE$2)/$M369","v":{"$error":"#VALUE!"}},{"$f":"(($H369+AH369*$J369)/($K369*8.76)+$G369/8.76+BG369+$F369*CF$2)/$M369","v":{"$error":"#VALUE!"}},{"$f":"(($H369+AI369*$J369)/($K369*8.76)+$G369/8.76+BH369+$F369*CG$2)/$M369","v":{"$error":"#VALUE!"}},{"$f":"(($H369+AJ369*$J369)/($K369*8.76)+$G369/8.76+BI369+$F369*CH$2)/$M369","v":{"$error":"#VALUE!"}},{"$f":"(($H369+AK369*$J369)/($K369*8.76)+$G369/8.76+BJ369+$F369*CI$2)/$M369","v":{"$error":"#VALUE!"}}]
[{"$f":"MSG_Generic!A179","v":"MALEPODSNUurb"},"MAL","EPODSNUurb","MAwEPODSNUurb",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A370,MSG_Generic!$G$8:$G$378)","v":0.16},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A370,MSG_Generic!$X$8:$X$378)/8.76","v":1.6665749999999997},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A370,MSG_Generic!$H$8:$H$378)","v":290.9196},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A370,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A370,MSG_Generic!$L$8:$L$378)","v":10},0.14795035898410144,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C370,Gen_Param_2011!$BA$27:$BA$47)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A370,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C370,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Diesel/Gasoline 1kW system (Urban)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A370,MSG_Generic!AG$8:AG$378)*$L370","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A370,MSG_Generic!AH$8:AH$378)*$L370","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A370,MSG_Generic!AI$8:AI$378)*$L370","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A370,MSG_Generic!AJ$8:AJ$378)*$L370","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A370,MSG_Generic!AK$8:AK$378)*$L370","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A370,MSG_Generic!AL$8:AL$378)*$L370","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A370,MSG_Generic!AM$8:AM$378)*$L370","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A370,MSG_Generic!AN$8:AN$378)*$L370","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A370,MSG_Generic!AO$8:AO$378)*$L370","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A370,MSG_Generic!AP$8:AP$378)*$L370","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A370,MSG_Generic!AQ$8:AQ$378)*$L370","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A370,MSG_Generic!AR$8:AR$378)*$L370","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A370,MSG_Generic!AS$8:AS$378)*$L370","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A370,MSG_Generic!AT$8:AT$378)*$L370","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A370,MSG_Generic!AU$8:AU$378)*$L370","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A370,MSG_Generic!AV$8:AV$378)*$L370","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A370,MSG_Generic!AW$8:AW$378)*$L370","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A370,MSG_Generic!AX$8:AX$378)*$L370","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A370,MSG_Generic!AY$8:AY$378)*$L370","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A370,MSG_Generic!AZ$8:AZ$378)*$L370","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A370,MSG_Generic!BA$8:BA$378)*$L370","v":691.9},691.9,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A370,MSG_Generic!BC$8:BC$378)*$L370","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A370,MSG_Generic!BD$8:BD$378)*$L370","v":691.9},{"$f":"IF(MID($A370,6,1)=\"O\",MID($A370,6,3)&LEFT(VLOOKUP($B370,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A370,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B370,NameConvs!$B$57:$G$69,6,FALSE),MID($A370,6,3)))","v":"ODSI"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL370,MSG_Fueldata!N$54:N$70)/$E370/8.76","v":567.20890410958907},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL370,MSG_Fueldata!O$54:O$70)/$E370/8.76","v":578.6244292237443},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL370,MSG_Fueldata!P$54:P$70)/$E370/8.76","v":590.03995433789953},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL370,MSG_Fueldata!Q$54:Q$70)/$E370/8.76","v":601.45547945205476},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL370,MSG_Fueldata!R$54:R$70)/$E370/8.76","v":612.8710045662101},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL370,MSG_Fueldata!S$54:S$70)/$E370/8.76","v":624.28652968036533},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL370,MSG_Fueldata!T$54:T$70)/$E370/8.76","v":635.70205479452056},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL370,MSG_Fueldata!U$54:U$70)/$E370/8.76","v":647.11757990867579},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL370,MSG_Fueldata!V$54:V$70)/$E370/8.76","v":658.53310502283102},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL370,MSG_Fueldata!W$54:W$70)/$E370/8.76","v":669.94863013698637},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL370,MSG_Fueldata!X$54:X$70)/$E370/8.76","v":680.65068493150682},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL370,MSG_Fueldata!Y$54:Y$70)/$E370/8.76","v":689.21232876712327},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL370,MSG_Fueldata!Z$54:Z$70)/$E370/8.76","v":697.77397260273972},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL370,MSG_Fueldata!AA$54:AA$70)/$E370/8.76","v":706.33561643835617},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL370,MSG_Fueldata!AB$54:AB$70)/$E370/8.76","v":714.89726027397262},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL370,MSG_Fueldata!AC$54:AC$70)/$E370/8.76","v":723.45890410958907},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL370,MSG_Fueldata!AD$54:AD$70)/$E370/8.76","v":732.02054794520552},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL370,MSG_Fueldata!AE$54:AE$70)/$E370/8.76","v":740.58219178082197},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL370,MSG_Fueldata!AF$54:AF$70)/$E370/8.76","v":749.14383561643842},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL370,MSG_Fueldata!AG$54:AG$70)/$E370/8.76","v":757.70547945205476},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL370,MSG_Fueldata!AH$54:AH$70)/$E370/8.76","v":767.69406392694066},767.69406392694066,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL370,MSG_Fueldata!AI$54:AI$70)/$E370/8.76","v":767.69406392694066},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL370,MSG_Fueldata!AJ$54:AJ$70)/$E370/8.76","v":767.69406392694066},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Generic!A180","v":"MALEPODSNUrur"},"MAL","EPODSNUrur","MAwEPODSNUrur",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A371,MSG_Generic!$G$8:$G$378)","v":0.16},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A371,MSG_Generic!$X$8:$X$378)/8.76","v":1.6665749999999997},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A371,MSG_Generic!$H$8:$H$378)","v":290.9196},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A371,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A371,MSG_Generic!$L$8:$L$378)","v":10},0.14795035898410144,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C371,Gen_Param_2011!$BA$27:$BA$47)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A371,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C371,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Diesel/Gasoline 1kW system (Rural)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A371,MSG_Generic!AG$8:AG$378)*$L371","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A371,MSG_Generic!AH$8:AH$378)*$L371","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A371,MSG_Generic!AI$8:AI$378)*$L371","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A371,MSG_Generic!AJ$8:AJ$378)*$L371","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A371,MSG_Generic!AK$8:AK$378)*$L371","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A371,MSG_Generic!AL$8:AL$378)*$L371","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A371,MSG_Generic!AM$8:AM$378)*$L371","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A371,MSG_Generic!AN$8:AN$378)*$L371","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A371,MSG_Generic!AO$8:AO$378)*$L371","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A371,MSG_Generic!AP$8:AP$378)*$L371","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A371,MSG_Generic!AQ$8:AQ$378)*$L371","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A371,MSG_Generic!AR$8:AR$378)*$L371","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A371,MSG_Generic!AS$8:AS$378)*$L371","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A371,MSG_Generic!AT$8:AT$378)*$L371","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A371,MSG_Generic!AU$8:AU$378)*$L371","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A371,MSG_Generic!AV$8:AV$378)*$L371","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A371,MSG_Generic!AW$8:AW$378)*$L371","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A371,MSG_Generic!AX$8:AX$378)*$L371","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A371,MSG_Generic!AY$8:AY$378)*$L371","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A371,MSG_Generic!AZ$8:AZ$378)*$L371","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A371,MSG_Generic!BA$8:BA$378)*$L371","v":691.9},691.9,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A371,MSG_Generic!BC$8:BC$378)*$L371","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A371,MSG_Generic!BD$8:BD$378)*$L371","v":691.9},{"$f":"IF(MID($A371,6,1)=\"O\",MID($A371,6,3)&LEFT(VLOOKUP($B371,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A371,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B371,NameConvs!$B$57:$G$69,6,FALSE),MID($A371,6,3)))","v":"ODSI"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL371,MSG_Fueldata!N$54:N$70)/$E371/8.76","v":567.20890410958907},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL371,MSG_Fueldata!O$54:O$70)/$E371/8.76","v":578.6244292237443},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL371,MSG_Fueldata!P$54:P$70)/$E371/8.76","v":590.03995433789953},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL371,MSG_Fueldata!Q$54:Q$70)/$E371/8.76","v":601.45547945205476},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL371,MSG_Fueldata!R$54:R$70)/$E371/8.76","v":612.8710045662101},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL371,MSG_Fueldata!S$54:S$70)/$E371/8.76","v":624.28652968036533},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL371,MSG_Fueldata!T$54:T$70)/$E371/8.76","v":635.70205479452056},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL371,MSG_Fueldata!U$54:U$70)/$E371/8.76","v":647.11757990867579},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL371,MSG_Fueldata!V$54:V$70)/$E371/8.76","v":658.53310502283102},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL371,MSG_Fueldata!W$54:W$70)/$E371/8.76","v":669.94863013698637},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL371,MSG_Fueldata!X$54:X$70)/$E371/8.76","v":680.65068493150682},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL371,MSG_Fueldata!Y$54:Y$70)/$E371/8.76","v":689.21232876712327},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL371,MSG_Fueldata!Z$54:Z$70)/$E371/8.76","v":697.77397260273972},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL371,MSG_Fueldata!AA$54:AA$70)/$E371/8.76","v":706.33561643835617},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL371,MSG_Fueldata!AB$54:AB$70)/$E371/8.76","v":714.89726027397262},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL371,MSG_Fueldata!AC$54:AC$70)/$E371/8.76","v":723.45890410958907},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL371,MSG_Fueldata!AD$54:AD$70)/$E371/8.76","v":732.02054794520552},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL371,MSG_Fueldata!AE$54:AE$70)/$E371/8.76","v":740.58219178082197},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL371,MSG_Fueldata!AF$54:AF$70)/$E371/8.76","v":749.14383561643842},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL371,MSG_Fueldata!AG$54:AG$70)/$E371/8.76","v":757.70547945205476},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL371,MSG_Fueldata!AH$54:AH$70)/$E371/8.76","v":767.69406392694066},767.69406392694066,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL371,MSG_Fueldata!AI$54:AI$70)/$E371/8.76","v":767.69406392694066},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL371,MSG_Fueldata!AJ$54:AJ$70)/$E371/8.76","v":767.69406392694066},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Generic!A181","v":"MALEPOHFNU"},"MAL","EPOHFNU","MAwEPOHFNU",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A372,MSG_Generic!$G$8:$G$378)","v":0.35},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A372,MSG_Generic!$X$8:$X$378)/8.76","v":0.8297485714285715},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A372,MSG_Generic!$H$8:$H$378)","v":131.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A372,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A372,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C372,Gen_Param_2011!$BA$27:$BA$47)","v":0.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A372,MSG_Generic!$Z$8:$Z$378)","v":1.1550000000000011},{"$f":"VLOOKUP(C372,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"HFO"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A372,MSG_Generic!AG$8:AG$378)*$L372","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A372,MSG_Generic!AH$8:AH$378)*$L372","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A372,MSG_Generic!AI$8:AI$378)*$L372","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A372,MSG_Generic!AJ$8:AJ$378)*$L372","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A372,MSG_Generic!AK$8:AK$378)*$L372","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A372,MSG_Generic!AL$8:AL$378)*$L372","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A372,MSG_Generic!AM$8:AM$378)*$L372","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A372,MSG_Generic!AN$8:AN$378)*$L372","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A372,MSG_Generic!AO$8:AO$378)*$L372","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A372,MSG_Generic!AP$8:AP$378)*$L372","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A372,MSG_Generic!AQ$8:AQ$378)*$L372","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A372,MSG_Generic!AR$8:AR$378)*$L372","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A372,MSG_Generic!AS$8:AS$378)*$L372","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A372,MSG_Generic!AT$8:AT$378)*$L372","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A372,MSG_Generic!AU$8:AU$378)*$L372","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A372,MSG_Generic!AV$8:AV$378)*$L372","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A372,MSG_Generic!AW$8:AW$378)*$L372","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A372,MSG_Generic!AX$8:AX$378)*$L372","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A372,MSG_Generic!AY$8:AY$378)*$L372","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A372,MSG_Generic!AZ$8:AZ$378)*$L372","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A372,MSG_Generic!BA$8:BA$378)*$L372","v":1559.2500000000016},1559.2500000000016,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A372,MSG_Generic!BC$8:BC$378)*$L372","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A372,MSG_Generic!BD$8:BD$378)*$L372","v":1559.2500000000016},{"$f":"IF(MID($A372,6,1)=\"O\",MID($A372,6,3)&LEFT(VLOOKUP($B372,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A372,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B372,NameConvs!$B$57:$G$69,6,FALSE),MID($A372,6,3)))","v":"OHFI"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL372,MSG_Fueldata!N$54:N$70)/$E372/8.76","v":167.64514024787999},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL372,MSG_Fueldata!O$54:O$70)/$E372/8.76","v":170.90671885192435},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL372,MSG_Fueldata!P$54:P$70)/$E372/8.76","v":174.16829745596871},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL372,MSG_Fueldata!Q$54:Q$70)/$E372/8.76","v":177.42987606001307},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL372,MSG_Fueldata!R$54:R$70)/$E372/8.76","v":180.6914546640574},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL372,MSG_Fueldata!S$54:S$70)/$E372/8.76","v":183.95303326810179},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL372,MSG_Fueldata!T$54:T$70)/$E372/8.76","v":187.21461187214612},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL372,MSG_Fueldata!U$54:U$70)/$E372/8.76","v":190.47619047619048},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL372,MSG_Fueldata!V$54:V$70)/$E372/8.76","v":193.73776908023487},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL372,MSG_Fueldata!W$54:W$70)/$E372/8.76","v":196.9993476842792},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL372,MSG_Fueldata!X$54:X$70)/$E372/8.76","v":200.26092628832356},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL372,MSG_Fueldata!Y$54:Y$70)/$E372/8.76","v":202.87018917155905},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL372,MSG_Fueldata!Z$54:Z$70)/$E372/8.76","v":205.47945205479456},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL372,MSG_Fueldata!AA$54:AA$70)/$E372/8.76","v":208.08871493803002},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL372,MSG_Fueldata!AB$54:AB$70)/$E372/8.76","v":210.69797782126551},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL372,MSG_Fueldata!AC$54:AC$70)/$E372/8.76","v":213.307240704501},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL372,MSG_Fueldata!AD$54:AD$70)/$E372/8.76","v":215.91650358773649},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL372,MSG_Fueldata!AE$54:AE$70)/$E372/8.76","v":218.52576647097197},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL372,MSG_Fueldata!AF$54:AF$70)/$E372/8.76","v":221.13502935420746},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL372,MSG_Fueldata!AG$54:AG$70)/$E372/8.76","v":223.74429223744295},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL372,MSG_Fueldata!AH$54:AH$70)/$E372/8.76","v":226.67971298108284},226.67971298108284,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL372,MSG_Fueldata!AI$54:AI$70)/$E372/8.76","v":226.67971298108284},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL372,MSG_Fueldata!AJ$54:AJ$70)/$E372/8.76","v":226.67971298108284},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A182","v":"MALEPGASNUOC"},"MAL","EPGASNUOC","MAwEPGASNUOC",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A373,MSG_Generic!$G$8:$G$378)","v":0.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A373,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A373,MSG_Generic!$H$8:$H$378)","v":174.52959194488608},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A373,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A373,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C373,Gen_Param_2011!$BA$27:$BA$47)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A373,MSG_Generic!$Z$8:$Z$378)","v":1.1550000000000011},{"$f":"VLOOKUP(C373,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"OCGT"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A373,MSG_Generic!AG$8:AG$378)*$L373","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A373,MSG_Generic!AH$8:AH$378)*$L373","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A373,MSG_Generic!AI$8:AI$378)*$L373","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A373,MSG_Generic!AJ$8:AJ$378)*$L373","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A373,MSG_Generic!AK$8:AK$378)*$L373","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A373,MSG_Generic!AL$8:AL$378)*$L373","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A373,MSG_Generic!AM$8:AM$378)*$L373","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A373,MSG_Generic!AN$8:AN$378)*$L373","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A373,MSG_Generic!AO$8:AO$378)*$L373","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A373,MSG_Generic!AP$8:AP$378)*$L373","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A373,MSG_Generic!AQ$8:AQ$378)*$L373","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A373,MSG_Generic!AR$8:AR$378)*$L373","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A373,MSG_Generic!AS$8:AS$378)*$L373","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A373,MSG_Generic!AT$8:AT$378)*$L373","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A373,MSG_Generic!AU$8:AU$378)*$L373","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A373,MSG_Generic!AV$8:AV$378)*$L373","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A373,MSG_Generic!AW$8:AW$378)*$L373","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A373,MSG_Generic!AX$8:AX$378)*$L373","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A373,MSG_Generic!AY$8:AY$378)*$L373","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A373,MSG_Generic!AZ$8:AZ$378)*$L373","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A373,MSG_Generic!BA$8:BA$378)*$L373","v":696.46500000000071},696.46500000000071,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A373,MSG_Generic!BC$8:BC$378)*$L373","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A373,MSG_Generic!BD$8:BD$378)*$L373","v":696.46500000000071},{"$f":"IF(MID($A373,6,1)=\"O\",MID($A373,6,3)&LEFT(VLOOKUP($B373,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A373,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B373,NameConvs!$B$57:$G$69,6,FALSE),MID($A373,6,3)))","v":"GASNA"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL373,MSG_Fueldata!N$54:N$70)/$E373/8.76","v":145.24353120243532},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL373,MSG_Fueldata!O$54:O$70)/$E373/8.76","v":146.91780821917811},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL373,MSG_Fueldata!P$54:P$70)/$E373/8.76","v":148.59208523592088},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL373,MSG_Fueldata!Q$54:Q$70)/$E373/8.76","v":150.26636225266364},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL373,MSG_Fueldata!R$54:R$70)/$E373/8.76","v":151.9406392694064},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL373,MSG_Fueldata!S$54:S$70)/$E373/8.76","v":153.6149162861492},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL373,MSG_Fueldata!T$54:T$70)/$E373/8.76","v":155.28919330289196},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL373,MSG_Fueldata!U$54:U$70)/$E373/8.76","v":156.96347031963472},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL373,MSG_Fueldata!V$54:V$70)/$E373/8.76","v":158.63774733637749},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL373,MSG_Fueldata!W$54:W$70)/$E373/8.76","v":160.31202435312028},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL373,MSG_Fueldata!X$54:X$70)/$E373/8.76","v":161.98630136986304},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL373,MSG_Fueldata!Y$54:Y$70)/$E373/8.76","v":164.49771689497717},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL373,MSG_Fueldata!Z$54:Z$70)/$E373/8.76","v":167.00913242009136},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL373,MSG_Fueldata!AA$54:AA$70)/$E373/8.76","v":169.52054794520552},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL373,MSG_Fueldata!AB$54:AB$70)/$E373/8.76","v":172.03196347031965},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL373,MSG_Fueldata!AC$54:AC$70)/$E373/8.76","v":174.54337899543381},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL373,MSG_Fueldata!AD$54:AD$70)/$E373/8.76","v":177.05479452054794},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL373,MSG_Fueldata!AE$54:AE$70)/$E373/8.76","v":179.56621004566213},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL373,MSG_Fueldata!AF$54:AF$70)/$E373/8.76","v":182.07762557077629},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL373,MSG_Fueldata!AG$54:AG$70)/$E373/8.76","v":184.58904109589045},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL373,MSG_Fueldata!AH$54:AH$70)/$E373/8.76","v":187.10045662100461},187.10045662100461,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL373,MSG_Fueldata!AI$54:AI$70)/$E373/8.76","v":187.10045662100461},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL373,MSG_Fueldata!AJ$54:AJ$70)/$E373/8.76","v":187.10045662100461},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A183","v":"MALEPGASNUCC"},"MAL","EPGASNUCC","MAwEPGASNUCC",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A374,MSG_Generic!$G$8:$G$378)","v":0.48},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A374,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A374,MSG_Generic!$H$8:$H$378)","v":25.363137254901961},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A374,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A374,MSG_Generic!$L$8:$L$378)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C374,Gen_Param_2011!$BA$27:$BA$47)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A374,MSG_Generic!$Z$8:$Z$378)","v":1.2136666666666682},{"$f":"VLOOKUP(C374,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"CCGT"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A374,MSG_Generic!AG$8:AG$378)*$L374","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A374,MSG_Generic!AH$8:AH$378)*$L374","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A374,MSG_Generic!AI$8:AI$378)*$L374","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A374,MSG_Generic!AJ$8:AJ$378)*$L374","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A374,MSG_Generic!AK$8:AK$378)*$L374","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A374,MSG_Generic!AL$8:AL$378)*$L374","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A374,MSG_Generic!AM$8:AM$378)*$L374","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A374,MSG_Generic!AN$8:AN$378)*$L374","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A374,MSG_Generic!AO$8:AO$378)*$L374","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A374,MSG_Generic!AP$8:AP$378)*$L374","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A374,MSG_Generic!AQ$8:AQ$378)*$L374","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A374,MSG_Generic!AR$8:AR$378)*$L374","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A374,MSG_Generic!AS$8:AS$378)*$L374","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A374,MSG_Generic!AT$8:AT$378)*$L374","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A374,MSG_Generic!AU$8:AU$378)*$L374","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A374,MSG_Generic!AV$8:AV$378)*$L374","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A374,MSG_Generic!AW$8:AW$378)*$L374","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A374,MSG_Generic!AX$8:AX$378)*$L374","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A374,MSG_Generic!AY$8:AY$378)*$L374","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A374,MSG_Generic!AZ$8:AZ$378)*$L374","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A374,MSG_Generic!BA$8:BA$378)*$L374","v":1297.4096666666683},1297.4096666666683,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A374,MSG_Generic!BC$8:BC$378)*$L374","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A374,MSG_Generic!BD$8:BD$378)*$L374","v":1297.4096666666683},{"$f":"IF(MID($A374,6,1)=\"O\",MID($A374,6,3)&LEFT(VLOOKUP($B374,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A374,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B374,NameConvs!$B$57:$G$69,6,FALSE),MID($A374,6,3)))","v":"GASNA"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL374,MSG_Fueldata!N$54:N$70)/$E374/8.76","v":90.777207001522086},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL374,MSG_Fueldata!O$54:O$70)/$E374/8.76","v":91.82363013698631},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL374,MSG_Fueldata!P$54:P$70)/$E374/8.76","v":92.870053272450562},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL374,MSG_Fueldata!Q$54:Q$70)/$E374/8.76","v":93.916476407914786},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL374,MSG_Fueldata!R$54:R$70)/$E374/8.76","v":94.962899543378995},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL374,MSG_Fueldata!S$54:S$70)/$E374/8.76","v":96.009322678843233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL374,MSG_Fueldata!T$54:T$70)/$E374/8.76","v":97.055745814307471},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL374,MSG_Fueldata!U$54:U$70)/$E374/8.76","v":98.102168949771709},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL374,MSG_Fueldata!V$54:V$70)/$E374/8.76","v":99.148592085235933},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL374,MSG_Fueldata!W$54:W$70)/$E374/8.76","v":100.19501522070016},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL374,MSG_Fueldata!X$54:X$70)/$E374/8.76","v":101.24143835616439},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL374,MSG_Fueldata!Y$54:Y$70)/$E374/8.76","v":102.81107305936075},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL374,MSG_Fueldata!Z$54:Z$70)/$E374/8.76","v":104.38070776255709},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL374,MSG_Fueldata!AA$54:AA$70)/$E374/8.76","v":105.95034246575344},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL374,MSG_Fueldata!AB$54:AB$70)/$E374/8.76","v":107.51997716894979},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL374,MSG_Fueldata!AC$54:AC$70)/$E374/8.76","v":109.08961187214614},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL374,MSG_Fueldata!AD$54:AD$70)/$E374/8.76","v":110.65924657534248},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL374,MSG_Fueldata!AE$54:AE$70)/$E374/8.76","v":112.22888127853882},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL374,MSG_Fueldata!AF$54:AF$70)/$E374/8.76","v":113.79851598173518},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL374,MSG_Fueldata!AG$54:AG$70)/$E374/8.76","v":115.36815068493152},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL374,MSG_Fueldata!AH$54:AH$70)/$E374/8.76","v":116.93778538812788},116.93778538812788,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL374,MSG_Fueldata!AI$54:AI$70)/$E374/8.76","v":116.93778538812788},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL374,MSG_Fueldata!AJ$54:AJ$70)/$E374/8.76","v":116.93778538812788},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A184","v":"MALEPCOANUSC"},"MAL","EPCOANUSC","MAwEPCOANUSC",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A375,MSG_Generic!$G$8:$G$378)","v":0.37},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A375,MSG_Generic!$X$8:$X$378)/8.76","v":0.93792422559545841},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A375,MSG_Generic!$H$8:$H$378)","v":124.89704292527823},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A375,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A375,MSG_Generic!$L$8:$L$378)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C375,Gen_Param_2011!$BA$27:$BA$47)","v":1.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A375,MSG_Generic!$Z$8:$Z$378)","v":1.2762750000000012},{"$f":"VLOOKUP(C375,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Supercritical coal"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A375,MSG_Generic!AG$8:AG$378)*$L375","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A375,MSG_Generic!AH$8:AH$378)*$L375","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A375,MSG_Generic!AI$8:AI$378)*$L375","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A375,MSG_Generic!AJ$8:AJ$378)*$L375","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A375,MSG_Generic!AK$8:AK$378)*$L375","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A375,MSG_Generic!AL$8:AL$378)*$L375","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A375,MSG_Generic!AM$8:AM$378)*$L375","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A375,MSG_Generic!AN$8:AN$378)*$L375","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A375,MSG_Generic!AO$8:AO$378)*$L375","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A375,MSG_Generic!AP$8:AP$378)*$L375","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A375,MSG_Generic!AQ$8:AQ$378)*$L375","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A375,MSG_Generic!AR$8:AR$378)*$L375","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A375,MSG_Generic!AS$8:AS$378)*$L375","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A375,MSG_Generic!AT$8:AT$378)*$L375","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A375,MSG_Generic!AU$8:AU$378)*$L375","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A375,MSG_Generic!AV$8:AV$378)*$L375","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A375,MSG_Generic!AW$8:AW$378)*$L375","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A375,MSG_Generic!AX$8:AX$378)*$L375","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A375,MSG_Generic!AY$8:AY$378)*$L375","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A375,MSG_Generic!AZ$8:AZ$378)*$L375","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A375,MSG_Generic!BA$8:BA$378)*$L375","v":3067.3993350000028},3067.3993350000028,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A375,MSG_Generic!BC$8:BC$378)*$L375","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A375,MSG_Generic!BD$8:BD$378)*$L375","v":3067.3993350000028},{"$f":"IF(MID($A375,6,1)=\"O\",MID($A375,6,3)&LEFT(VLOOKUP($B375,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A375,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B375,NameConvs!$B$57:$G$69,6,FALSE),MID($A375,6,3)))","v":"COA"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL375,MSG_Fueldata!N$54:N$70)/$E375/8.76","v":44.736517339257063},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL375,MSG_Fueldata!O$54:O$70)/$E375/8.76","v":45.045045045045043},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL375,MSG_Fueldata!P$54:P$70)/$E375/8.76","v":45.353572750833024},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL375,MSG_Fueldata!Q$54:Q$70)/$E375/8.76","v":45.662100456621005},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL375,MSG_Fueldata!R$54:R$70)/$E375/8.76","v":45.970628162408985},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL375,MSG_Fueldata!S$54:S$70)/$E375/8.76","v":46.279155868196966},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL375,MSG_Fueldata!T$54:T$70)/$E375/8.76","v":46.587683573984947},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL375,MSG_Fueldata!U$54:U$70)/$E375/8.76","v":46.896211279772928},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL375,MSG_Fueldata!V$54:V$70)/$E375/8.76","v":47.204738985560908},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL375,MSG_Fueldata!W$54:W$70)/$E375/8.76","v":47.513266691348882},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL375,MSG_Fueldata!X$54:X$70)/$E375/8.76","v":47.821794397136863},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL375,MSG_Fueldata!Y$54:Y$70)/$E375/8.76","v":48.130322102924843},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL375,MSG_Fueldata!Z$54:Z$70)/$E375/8.76","v":48.438849808712824},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL375,MSG_Fueldata!AA$54:AA$70)/$E375/8.76","v":48.747377514500805},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL375,MSG_Fueldata!AB$54:AB$70)/$E375/8.76","v":49.055905220288786},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL375,MSG_Fueldata!AC$54:AC$70)/$E375/8.76","v":49.364432926076766},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL375,MSG_Fueldata!AD$54:AD$70)/$E375/8.76","v":49.672960631864747},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL375,MSG_Fueldata!AE$54:AE$70)/$E375/8.76","v":49.981488337652728},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL375,MSG_Fueldata!AF$54:AF$70)/$E375/8.76","v":50.290016043440701},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL375,MSG_Fueldata!AG$54:AG$70)/$E375/8.76","v":50.598543749228682},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL375,MSG_Fueldata!AH$54:AH$70)/$E375/8.76","v":51.215599160804643},51.215599160804643,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL375,MSG_Fueldata!AI$54:AI$70)/$E375/8.76","v":51.215599160804643},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL375,MSG_Fueldata!AJ$54:AJ$70)/$E375/8.76","v":51.215599160804643},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A185","v":"MALEPGASNLCC"},"MAL","EPGASNLCC","MAwEPGASNLCC",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A376,MSG_Generic!$G$8:$G$378)","v":0.48},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A376,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A376,MSG_Generic!$H$8:$H$378)","v":25.363137254901961},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A376,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A376,MSG_Generic!$L$8:$L$378)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C376,Gen_Param_2011!$BA$27:$BA$47)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A376,MSG_Generic!$Z$8:$Z$378)","v":1.2136666666666682},{"$f":"VLOOKUP(C376,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"CCGT Associated Gas"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A376,MSG_Generic!AG$8:AG$378)*$L376","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A376,MSG_Generic!AH$8:AH$378)*$L376","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A376,MSG_Generic!AI$8:AI$378)*$L376","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A376,MSG_Generic!AJ$8:AJ$378)*$L376","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A376,MSG_Generic!AK$8:AK$378)*$L376","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A376,MSG_Generic!AL$8:AL$378)*$L376","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A376,MSG_Generic!AM$8:AM$378)*$L376","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A376,MSG_Generic!AN$8:AN$378)*$L376","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A376,MSG_Generic!AO$8:AO$378)*$L376","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A376,MSG_Generic!AP$8:AP$378)*$L376","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A376,MSG_Generic!AQ$8:AQ$378)*$L376","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A376,MSG_Generic!AR$8:AR$378)*$L376","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A376,MSG_Generic!AS$8:AS$378)*$L376","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A376,MSG_Generic!AT$8:AT$378)*$L376","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A376,MSG_Generic!AU$8:AU$378)*$L376","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A376,MSG_Generic!AV$8:AV$378)*$L376","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A376,MSG_Generic!AW$8:AW$378)*$L376","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A376,MSG_Generic!AX$8:AX$378)*$L376","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A376,MSG_Generic!AY$8:AY$378)*$L376","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A376,MSG_Generic!AZ$8:AZ$378)*$L376","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A376,MSG_Generic!BA$8:BA$378)*$L376","v":1297.4096666666683},1297.4096666666683,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A376,MSG_Generic!BC$8:BC$378)*$L376","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A376,MSG_Generic!BD$8:BD$378)*$L376","v":1297.4096666666683},{"$f":"IF(MID($A376,6,1)=\"O\",MID($A376,6,3)&LEFT(VLOOKUP($B376,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A376,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B376,NameConvs!$B$57:$G$69,6,FALSE),MID($A376,6,3)))","v":"GASNA"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL376,MSG_Fueldata!N$54:N$70)/$E376/8.76","v":90.777207001522086},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL376,MSG_Fueldata!O$54:O$70)/$E376/8.76","v":91.82363013698631},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL376,MSG_Fueldata!P$54:P$70)/$E376/8.76","v":92.870053272450562},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL376,MSG_Fueldata!Q$54:Q$70)/$E376/8.76","v":93.916476407914786},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL376,MSG_Fueldata!R$54:R$70)/$E376/8.76","v":94.962899543378995},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL376,MSG_Fueldata!S$54:S$70)/$E376/8.76","v":96.009322678843233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL376,MSG_Fueldata!T$54:T$70)/$E376/8.76","v":97.055745814307471},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL376,MSG_Fueldata!U$54:U$70)/$E376/8.76","v":98.102168949771709},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL376,MSG_Fueldata!V$54:V$70)/$E376/8.76","v":99.148592085235933},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL376,MSG_Fueldata!W$54:W$70)/$E376/8.76","v":100.19501522070016},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL376,MSG_Fueldata!X$54:X$70)/$E376/8.76","v":101.24143835616439},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL376,MSG_Fueldata!Y$54:Y$70)/$E376/8.76","v":102.81107305936075},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL376,MSG_Fueldata!Z$54:Z$70)/$E376/8.76","v":104.38070776255709},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL376,MSG_Fueldata!AA$54:AA$70)/$E376/8.76","v":105.95034246575344},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL376,MSG_Fueldata!AB$54:AB$70)/$E376/8.76","v":107.51997716894979},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL376,MSG_Fueldata!AC$54:AC$70)/$E376/8.76","v":109.08961187214614},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL376,MSG_Fueldata!AD$54:AD$70)/$E376/8.76","v":110.65924657534248},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL376,MSG_Fueldata!AE$54:AE$70)/$E376/8.76","v":112.22888127853882},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL376,MSG_Fueldata!AF$54:AF$70)/$E376/8.76","v":113.79851598173518},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL376,MSG_Fueldata!AG$54:AG$70)/$E376/8.76","v":115.36815068493152},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL376,MSG_Fueldata!AH$54:AH$70)/$E376/8.76","v":116.93778538812788},116.93778538812788,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL376,MSG_Fueldata!AI$54:AI$70)/$E376/8.76","v":116.93778538812788},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL376,MSG_Fueldata!AJ$54:AJ$70)/$E376/8.76","v":116.93778538812788},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A186","v":"MALEPHYDNU"},"MAL","EPHYDNU","MAwEPHYDNU",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A377,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A377,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A377,MSG_Generic!$H$8:$H$378)","v":52.485216216216216},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A377,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A377,MSG_Generic!$L$8:$L$378)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C377,Gen_Param_2011!$BA$27:$BA$47)","v":0.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A377,MSG_Generic!$Z$8:$Z$378)","v":1.3431220000000013},{"$f":"VLOOKUP(C377,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Hydro"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A377,MSG_Generic!AG$8:AG$378)*$L377","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A377,MSG_Generic!AH$8:AH$378)*$L377","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A377,MSG_Generic!AI$8:AI$378)*$L377","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A377,MSG_Generic!AJ$8:AJ$378)*$L377","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A377,MSG_Generic!AK$8:AK$378)*$L377","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A377,MSG_Generic!AL$8:AL$378)*$L377","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A377,MSG_Generic!AM$8:AM$378)*$L377","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A377,MSG_Generic!AN$8:AN$378)*$L377","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A377,MSG_Generic!AO$8:AO$378)*$L377","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A377,MSG_Generic!AP$8:AP$378)*$L377","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A377,MSG_Generic!AQ$8:AQ$378)*$L377","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A377,MSG_Generic!AR$8:AR$378)*$L377","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A377,MSG_Generic!AS$8:AS$378)*$L377","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A377,MSG_Generic!AT$8:AT$378)*$L377","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A377,MSG_Generic!AU$8:AU$378)*$L377","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A377,MSG_Generic!AV$8:AV$378)*$L377","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A377,MSG_Generic!AW$8:AW$378)*$L377","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A377,MSG_Generic!AX$8:AX$378)*$L377","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A377,MSG_Generic!AY$8:AY$378)*$L377","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A377,MSG_Generic!AZ$8:AZ$378)*$L377","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A377,MSG_Generic!BA$8:BA$378)*$L377","v":2686.2440000000024},2686.2440000000024,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A377,MSG_Generic!BC$8:BC$378)*$L377","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A377,MSG_Generic!BD$8:BD$378)*$L377","v":2686.2440000000024},{"$f":"IF(MID($A377,6,1)=\"O\",MID($A377,6,3)&LEFT(VLOOKUP($B377,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A377,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B377,NameConvs!$B$57:$G$69,6,FALSE),MID($A377,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL377,MSG_Fueldata!N$54:N$70)/$E377/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL377,MSG_Fueldata!O$54:O$70)/$E377/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL377,MSG_Fueldata!P$54:P$70)/$E377/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL377,MSG_Fueldata!Q$54:Q$70)/$E377/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL377,MSG_Fueldata!R$54:R$70)/$E377/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL377,MSG_Fueldata!S$54:S$70)/$E377/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL377,MSG_Fueldata!T$54:T$70)/$E377/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL377,MSG_Fueldata!U$54:U$70)/$E377/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL377,MSG_Fueldata!V$54:V$70)/$E377/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL377,MSG_Fueldata!W$54:W$70)/$E377/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL377,MSG_Fueldata!X$54:X$70)/$E377/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL377,MSG_Fueldata!Y$54:Y$70)/$E377/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL377,MSG_Fueldata!Z$54:Z$70)/$E377/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL377,MSG_Fueldata!AA$54:AA$70)/$E377/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL377,MSG_Fueldata!AB$54:AB$70)/$E377/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL377,MSG_Fueldata!AC$54:AC$70)/$E377/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL377,MSG_Fueldata!AD$54:AD$70)/$E377/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL377,MSG_Fueldata!AE$54:AE$70)/$E377/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL377,MSG_Fueldata!AF$54:AF$70)/$E377/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL377,MSG_Fueldata!AG$54:AG$70)/$E377/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL377,MSG_Fueldata!AH$54:AH$70)/$E377/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL377,MSG_Fueldata!AI$54:AI$70)/$E377/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL377,MSG_Fueldata!AJ$54:AJ$70)/$E377/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A187","v":"MALEPHYDNUmic"},"MAL","EPHYDNUmic","MAwEPHYDNUmic",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A378,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A378,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A378,MSG_Generic!$H$8:$H$378)","v":47.52},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A378,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A378,MSG_Generic!$L$8:$L$378)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C378,Gen_Param_2011!$BA$27:$BA$47)","v":0.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A378,MSG_Generic!$Z$8:$Z$378)","v":1.1550000000000011},{"$f":"VLOOKUP(C378,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Small Hydro"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A378,MSG_Generic!AG$8:AG$378)*$L378","v":4620.0000000000045},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A378,MSG_Generic!AH$8:AH$378)*$L378","v":4574.7240000000047},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A378,MSG_Generic!AI$8:AI$378)*$L378","v":4529.448000000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A378,MSG_Generic!AJ$8:AJ$378)*$L378","v":4484.1720000000041},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A378,MSG_Generic!AK$8:AK$378)*$L378","v":4438.8960000000043},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A378,MSG_Generic!AL$8:AL$378)*$L378","v":4393.6200000000044},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A378,MSG_Generic!AM$8:AM$378)*$L378","v":4350.5385000000042},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A378,MSG_Generic!AN$8:AN$378)*$L378","v":4307.457000000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A378,MSG_Generic!AO$8:AO$378)*$L378","v":4264.3755000000037},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A378,MSG_Generic!AP$8:AP$378)*$L378","v":4221.2940000000044},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A378,MSG_Generic!AQ$8:AQ$378)*$L378","v":4178.2125000000042},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A378,MSG_Generic!AR$8:AR$378)*$L378","v":4138.2495000000044},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A378,MSG_Generic!AS$8:AS$378)*$L378","v":4098.2865000000038},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A378,MSG_Generic!AT$8:AT$378)*$L378","v":4058.3235000000036},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A378,MSG_Generic!AU$8:AU$378)*$L378","v":4018.3605000000039},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A378,MSG_Generic!AV$8:AV$378)*$L378","v":3978.3975000000041},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A378,MSG_Generic!AW$8:AW$378)*$L378","v":3938.4345000000039},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A378,MSG_Generic!AX$8:AX$378)*$L378","v":3898.4715000000042},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A378,MSG_Generic!AY$8:AY$378)*$L378","v":3858.5085000000036},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A378,MSG_Generic!AZ$8:AZ$378)*$L378","v":3818.5455000000038},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A378,MSG_Generic!BA$8:BA$378)*$L378","v":3778.6980000000035},3778.6980000000035,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A378,MSG_Generic!BC$8:BC$378)*$L378","v":3434.7390000000037},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A378,MSG_Generic!BD$8:BD$378)*$L378","v":3090.664500000003},{"$f":"IF(MID($A378,6,1)=\"O\",MID($A378,6,3)&LEFT(VLOOKUP($B378,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A378,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B378,NameConvs!$B$57:$G$69,6,FALSE),MID($A378,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL378,MSG_Fueldata!N$54:N$70)/$E378/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL378,MSG_Fueldata!O$54:O$70)/$E378/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL378,MSG_Fueldata!P$54:P$70)/$E378/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL378,MSG_Fueldata!Q$54:Q$70)/$E378/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL378,MSG_Fueldata!R$54:R$70)/$E378/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL378,MSG_Fueldata!S$54:S$70)/$E378/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL378,MSG_Fueldata!T$54:T$70)/$E378/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL378,MSG_Fueldata!U$54:U$70)/$E378/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL378,MSG_Fueldata!V$54:V$70)/$E378/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL378,MSG_Fueldata!W$54:W$70)/$E378/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL378,MSG_Fueldata!X$54:X$70)/$E378/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL378,MSG_Fueldata!Y$54:Y$70)/$E378/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL378,MSG_Fueldata!Z$54:Z$70)/$E378/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL378,MSG_Fueldata!AA$54:AA$70)/$E378/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL378,MSG_Fueldata!AB$54:AB$70)/$E378/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL378,MSG_Fueldata!AC$54:AC$70)/$E378/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL378,MSG_Fueldata!AD$54:AD$70)/$E378/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL378,MSG_Fueldata!AE$54:AE$70)/$E378/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL378,MSG_Fueldata!AF$54:AF$70)/$E378/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL378,MSG_Fueldata!AG$54:AG$70)/$E378/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL378,MSG_Fueldata!AH$54:AH$70)/$E378/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL378,MSG_Fueldata!AI$54:AI$70)/$E378/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL378,MSG_Fueldata!AJ$54:AJ$70)/$E378/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A188","v":"MALEPBIONU"},"MAL","EPBIONU","MAwEPBIONU",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A379,MSG_Generic!$G$8:$G$378)","v":0.38},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A379,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A379,MSG_Generic!$H$8:$H$378)","v":175.33459459459462},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A379,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A379,MSG_Generic!$L$8:$L$378)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C379,Gen_Param_2011!$BA$27:$BA$47)","v":0.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A379,MSG_Generic!$Z$8:$Z$378)","v":1.2762750000000012},{"$f":"VLOOKUP(C379,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Biomass"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A379,MSG_Generic!AG$8:AG$378)*$L379","v":3190.6875000000027},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A379,MSG_Generic!AH$8:AH$378)*$L379","v":3129.4263000000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A379,MSG_Generic!AI$8:AI$378)*$L379","v":3068.1651000000029},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A379,MSG_Generic!AJ$8:AJ$378)*$L379","v":3006.9039000000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A379,MSG_Generic!AK$8:AK$378)*$L379","v":2945.6427000000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A379,MSG_Generic!AL$8:AL$378)*$L379","v":2884.1262450000027},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A379,MSG_Generic!AM$8:AM$378)*$L379","v":2828.7359100000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A379,MSG_Generic!AN$8:AN$378)*$L379","v":2773.3455750000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A379,MSG_Generic!AO$8:AO$378)*$L379","v":2717.9552400000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A379,MSG_Generic!AP$8:AP$378)*$L379","v":2662.564905000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A379,MSG_Generic!AQ$8:AQ$378)*$L379","v":2607.0469425000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A379,MSG_Generic!AR$8:AR$378)*$L379","v":2582.1595800000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A379,MSG_Generic!AS$8:AS$378)*$L379","v":2557.2722175000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A379,MSG_Generic!AT$8:AT$378)*$L379","v":2532.3848550000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A379,MSG_Generic!AU$8:AU$378)*$L379","v":2507.4974925000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A379,MSG_Generic!AV$8:AV$378)*$L379","v":2482.6101300000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A379,MSG_Generic!AW$8:AW$378)*$L379","v":2457.7227675000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A379,MSG_Generic!AX$8:AX$378)*$L379","v":2432.8354050000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A379,MSG_Generic!AY$8:AY$378)*$L379","v":2407.9480425000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A379,MSG_Generic!AZ$8:AZ$378)*$L379","v":2383.0606800000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A379,MSG_Generic!BA$8:BA$378)*$L379","v":2357.7904350000022},2357.7904350000022,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A379,MSG_Generic!BC$8:BC$378)*$L379","v":2143.120980000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A379,MSG_Generic!BD$8:BD$378)*$L379","v":1928.4515250000018},{"$f":"IF(MID($A379,6,1)=\"O\",MID($A379,6,3)&LEFT(VLOOKUP($B379,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A379,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B379,NameConvs!$B$57:$G$69,6,FALSE),MID($A379,6,3)))","v":"BIO"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL379,MSG_Fueldata!N$54:N$70)/$E379/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL379,MSG_Fueldata!O$54:O$70)/$E379/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL379,MSG_Fueldata!P$54:P$70)/$E379/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL379,MSG_Fueldata!Q$54:Q$70)/$E379/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL379,MSG_Fueldata!R$54:R$70)/$E379/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL379,MSG_Fueldata!S$54:S$70)/$E379/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL379,MSG_Fueldata!T$54:T$70)/$E379/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL379,MSG_Fueldata!U$54:U$70)/$E379/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL379,MSG_Fueldata!V$54:V$70)/$E379/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL379,MSG_Fueldata!W$54:W$70)/$E379/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL379,MSG_Fueldata!X$54:X$70)/$E379/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL379,MSG_Fueldata!Y$54:Y$70)/$E379/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL379,MSG_Fueldata!Z$54:Z$70)/$E379/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL379,MSG_Fueldata!AA$54:AA$70)/$E379/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL379,MSG_Fueldata!AB$54:AB$70)/$E379/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL379,MSG_Fueldata!AC$54:AC$70)/$E379/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL379,MSG_Fueldata!AD$54:AD$70)/$E379/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL379,MSG_Fueldata!AE$54:AE$70)/$E379/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL379,MSG_Fueldata!AF$54:AF$70)/$E379/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL379,MSG_Fueldata!AG$54:AG$70)/$E379/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL379,MSG_Fueldata!AH$54:AH$70)/$E379/8.76","v":14.119202114876233},14.119202114876233,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL379,MSG_Fueldata!AI$54:AI$70)/$E379/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL379,MSG_Fueldata!AJ$54:AJ$70)/$E379/8.76","v":14.119202114876233},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A189","v":"MALEPWNDNU25"},"MAL","EPWNDNU25","MAwEPWNDNU25",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A380,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A380,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A380,MSG_Generic!$H$8:$H$378)","v":152.66868243243243},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A380,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A380,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C380,Gen_Param_2011!$BA$27:$BA$47)","v":0.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A380,MSG_Generic!$Z$8:$Z$378)","v":1.1550000000000011},{"$f":"VLOOKUP(C380,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Bulk Wind (20% CF)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A380,MSG_Generic!AG$8:AG$378)*$L380","v":2310.0000000000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A380,MSG_Generic!AH$8:AH$378)*$L380","v":2265.648000000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A380,MSG_Generic!AI$8:AI$378)*$L380","v":2221.2960000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A380,MSG_Generic!AJ$8:AJ$378)*$L380","v":2176.9440000000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A380,MSG_Generic!AK$8:AK$378)*$L380","v":2132.5920000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A380,MSG_Generic!AL$8:AL$378)*$L380","v":2088.0090000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A380,MSG_Generic!AM$8:AM$378)*$L380","v":2055.6690000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A380,MSG_Generic!AN$8:AN$378)*$L380","v":2023.329000000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A380,MSG_Generic!AO$8:AO$378)*$L380","v":1990.9890000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A380,MSG_Generic!AP$8:AP$378)*$L380","v":1958.6490000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A380,MSG_Generic!AQ$8:AQ$378)*$L380","v":1926.3090000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A380,MSG_Generic!AR$8:AR$378)*$L380","v":1907.9445000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A380,MSG_Generic!AS$8:AS$378)*$L380","v":1889.5800000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A380,MSG_Generic!AT$8:AT$378)*$L380","v":1871.2155000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A380,MSG_Generic!AU$8:AU$378)*$L380","v":1852.8510000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A380,MSG_Generic!AV$8:AV$378)*$L380","v":1834.4865000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A380,MSG_Generic!AW$8:AW$378)*$L380","v":1816.1220000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A380,MSG_Generic!AX$8:AX$378)*$L380","v":1797.7575000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A380,MSG_Generic!AY$8:AY$378)*$L380","v":1779.3930000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A380,MSG_Generic!AZ$8:AZ$378)*$L380","v":1761.0285000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A380,MSG_Generic!BA$8:BA$378)*$L380","v":1742.0865000000017},1742.0865000000017,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A380,MSG_Generic!BC$8:BC$378)*$L380","v":1659.0420000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A380,MSG_Generic!BD$8:BD$378)*$L380","v":1575.8820000000017},{"$f":"IF(MID($A380,6,1)=\"O\",MID($A380,6,3)&LEFT(VLOOKUP($B380,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A380,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B380,NameConvs!$B$57:$G$69,6,FALSE),MID($A380,6,3)))","v":"WND"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL380,MSG_Fueldata!N$54:N$70)/$E380/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL380,MSG_Fueldata!O$54:O$70)/$E380/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL380,MSG_Fueldata!P$54:P$70)/$E380/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL380,MSG_Fueldata!Q$54:Q$70)/$E380/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL380,MSG_Fueldata!R$54:R$70)/$E380/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL380,MSG_Fueldata!S$54:S$70)/$E380/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL380,MSG_Fueldata!T$54:T$70)/$E380/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL380,MSG_Fueldata!U$54:U$70)/$E380/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL380,MSG_Fueldata!V$54:V$70)/$E380/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL380,MSG_Fueldata!W$54:W$70)/$E380/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL380,MSG_Fueldata!X$54:X$70)/$E380/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL380,MSG_Fueldata!Y$54:Y$70)/$E380/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL380,MSG_Fueldata!Z$54:Z$70)/$E380/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL380,MSG_Fueldata!AA$54:AA$70)/$E380/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL380,MSG_Fueldata!AB$54:AB$70)/$E380/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL380,MSG_Fueldata!AC$54:AC$70)/$E380/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL380,MSG_Fueldata!AD$54:AD$70)/$E380/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL380,MSG_Fueldata!AE$54:AE$70)/$E380/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL380,MSG_Fueldata!AF$54:AF$70)/$E380/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL380,MSG_Fueldata!AG$54:AG$70)/$E380/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL380,MSG_Fueldata!AH$54:AH$70)/$E380/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL380,MSG_Fueldata!AI$54:AI$70)/$E380/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL380,MSG_Fueldata!AJ$54:AJ$70)/$E380/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A190","v":"MALEPWNDNU30"},"MAL","EPWNDNU30","MAwEPWNDNU30",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A381,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A381,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A381,MSG_Generic!$H$8:$H$378)","v":125.13912162162161},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A381,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A381,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C381,Gen_Param_2011!$BA$27:$BA$47)","v":0.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A381,MSG_Generic!$Z$8:$Z$378)","v":1.1550000000000011},{"$f":"VLOOKUP(C381,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Bulk Wind (30% CF)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A381,MSG_Generic!AG$8:AG$378)*$L381","v":2310.0000000000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A381,MSG_Generic!AH$8:AH$378)*$L381","v":2265.648000000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A381,MSG_Generic!AI$8:AI$378)*$L381","v":2221.2960000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A381,MSG_Generic!AJ$8:AJ$378)*$L381","v":2176.9440000000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A381,MSG_Generic!AK$8:AK$378)*$L381","v":2132.5920000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A381,MSG_Generic!AL$8:AL$378)*$L381","v":2088.0090000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A381,MSG_Generic!AM$8:AM$378)*$L381","v":2055.6690000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A381,MSG_Generic!AN$8:AN$378)*$L381","v":2023.329000000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A381,MSG_Generic!AO$8:AO$378)*$L381","v":1990.9890000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A381,MSG_Generic!AP$8:AP$378)*$L381","v":1958.6490000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A381,MSG_Generic!AQ$8:AQ$378)*$L381","v":1926.3090000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A381,MSG_Generic!AR$8:AR$378)*$L381","v":1907.9445000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A381,MSG_Generic!AS$8:AS$378)*$L381","v":1889.5800000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A381,MSG_Generic!AT$8:AT$378)*$L381","v":1871.2155000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A381,MSG_Generic!AU$8:AU$378)*$L381","v":1852.8510000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A381,MSG_Generic!AV$8:AV$378)*$L381","v":1834.4865000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A381,MSG_Generic!AW$8:AW$378)*$L381","v":1816.1220000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A381,MSG_Generic!AX$8:AX$378)*$L381","v":1797.7575000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A381,MSG_Generic!AY$8:AY$378)*$L381","v":1779.3930000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A381,MSG_Generic!AZ$8:AZ$378)*$L381","v":1761.0285000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A381,MSG_Generic!BA$8:BA$378)*$L381","v":1742.0865000000017},1742.0865000000017,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A381,MSG_Generic!BC$8:BC$378)*$L381","v":1659.0420000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A381,MSG_Generic!BD$8:BD$378)*$L381","v":1575.8820000000017},{"$f":"IF(MID($A381,6,1)=\"O\",MID($A381,6,3)&LEFT(VLOOKUP($B381,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A381,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B381,NameConvs!$B$57:$G$69,6,FALSE),MID($A381,6,3)))","v":"WND"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL381,MSG_Fueldata!N$54:N$70)/$E381/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL381,MSG_Fueldata!O$54:O$70)/$E381/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL381,MSG_Fueldata!P$54:P$70)/$E381/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL381,MSG_Fueldata!Q$54:Q$70)/$E381/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL381,MSG_Fueldata!R$54:R$70)/$E381/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL381,MSG_Fueldata!S$54:S$70)/$E381/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL381,MSG_Fueldata!T$54:T$70)/$E381/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL381,MSG_Fueldata!U$54:U$70)/$E381/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL381,MSG_Fueldata!V$54:V$70)/$E381/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL381,MSG_Fueldata!W$54:W$70)/$E381/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL381,MSG_Fueldata!X$54:X$70)/$E381/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL381,MSG_Fueldata!Y$54:Y$70)/$E381/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL381,MSG_Fueldata!Z$54:Z$70)/$E381/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL381,MSG_Fueldata!AA$54:AA$70)/$E381/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL381,MSG_Fueldata!AB$54:AB$70)/$E381/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL381,MSG_Fueldata!AC$54:AC$70)/$E381/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL381,MSG_Fueldata!AD$54:AD$70)/$E381/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL381,MSG_Fueldata!AE$54:AE$70)/$E381/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL381,MSG_Fueldata!AF$54:AF$70)/$E381/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL381,MSG_Fueldata!AG$54:AG$70)/$E381/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL381,MSG_Fueldata!AH$54:AH$70)/$E381/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL381,MSG_Fueldata!AI$54:AI$70)/$E381/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL381,MSG_Fueldata!AJ$54:AJ$70)/$E381/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A191","v":"MALEPSOLNUPVut"},"MAL","EPSOLNUPVut","MAwEPSOLNUPVut",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A382,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A382,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A382,MSG_Generic!$H$8:$H$378)","v":176.03783783783788},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A382,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A382,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C382,Gen_Param_2011!$BA$27:$BA$47)","v":0.25},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A382,MSG_Generic!$Z$8:$Z$378)","v":1.100000000000001},{"$f":"VLOOKUP(C382,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Solar PV (utility)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A382,MSG_Generic!AG$8:AG$378)*$L382","v":2200.0000000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A382,MSG_Generic!AH$8:AH$378)*$L382","v":2118.7100000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A382,MSG_Generic!AI$8:AI$378)*$L382","v":2037.4200000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A382,MSG_Generic!AJ$8:AJ$378)*$L382","v":1956.1300000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A382,MSG_Generic!AK$8:AK$378)*$L382","v":1874.8400000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A382,MSG_Generic!AL$8:AL$378)*$L382","v":1793.7700000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A382,MSG_Generic!AM$8:AM$378)*$L382","v":1759.3400000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A382,MSG_Generic!AN$8:AN$378)*$L382","v":1724.9100000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A382,MSG_Generic!AO$8:AO$378)*$L382","v":1690.4800000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A382,MSG_Generic!AP$8:AP$378)*$L382","v":1656.0500000000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A382,MSG_Generic!AQ$8:AQ$378)*$L382","v":1621.5100000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A382,MSG_Generic!AR$8:AR$378)*$L382","v":1598.7400000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A382,MSG_Generic!AS$8:AS$378)*$L382","v":1575.9700000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A382,MSG_Generic!AT$8:AT$378)*$L382","v":1553.2000000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A382,MSG_Generic!AU$8:AU$378)*$L382","v":1530.4300000000012},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A382,MSG_Generic!AV$8:AV$378)*$L382","v":1507.6600000000012},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A382,MSG_Generic!AW$8:AW$378)*$L382","v":1484.8900000000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A382,MSG_Generic!AX$8:AX$378)*$L382","v":1462.1200000000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A382,MSG_Generic!AY$8:AY$378)*$L382","v":1439.3500000000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A382,MSG_Generic!AZ$8:AZ$378)*$L382","v":1416.5800000000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A382,MSG_Generic!BA$8:BA$378)*$L382","v":1394.0300000000011},1394.0300000000011,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A382,MSG_Generic!BC$8:BC$378)*$L382","v":1267.0900000000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A382,MSG_Generic!BD$8:BD$378)*$L382","v":1140.150000000001},{"$f":"IF(MID($A382,6,1)=\"O\",MID($A382,6,3)&LEFT(VLOOKUP($B382,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A382,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B382,NameConvs!$B$57:$G$69,6,FALSE),MID($A382,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL382,MSG_Fueldata!N$54:N$70)/$E382/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL382,MSG_Fueldata!O$54:O$70)/$E382/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL382,MSG_Fueldata!P$54:P$70)/$E382/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL382,MSG_Fueldata!Q$54:Q$70)/$E382/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL382,MSG_Fueldata!R$54:R$70)/$E382/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL382,MSG_Fueldata!S$54:S$70)/$E382/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL382,MSG_Fueldata!T$54:T$70)/$E382/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL382,MSG_Fueldata!U$54:U$70)/$E382/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL382,MSG_Fueldata!V$54:V$70)/$E382/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL382,MSG_Fueldata!W$54:W$70)/$E382/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL382,MSG_Fueldata!X$54:X$70)/$E382/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL382,MSG_Fueldata!Y$54:Y$70)/$E382/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL382,MSG_Fueldata!Z$54:Z$70)/$E382/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL382,MSG_Fueldata!AA$54:AA$70)/$E382/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL382,MSG_Fueldata!AB$54:AB$70)/$E382/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL382,MSG_Fueldata!AC$54:AC$70)/$E382/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL382,MSG_Fueldata!AD$54:AD$70)/$E382/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL382,MSG_Fueldata!AE$54:AE$70)/$E382/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL382,MSG_Fueldata!AF$54:AF$70)/$E382/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL382,MSG_Fueldata!AG$54:AG$70)/$E382/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL382,MSG_Fueldata!AH$54:AH$70)/$E382/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL382,MSG_Fueldata!AI$54:AI$70)/$E382/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL382,MSG_Fueldata!AJ$54:AJ$70)/$E382/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A192","v":"MALEPSOLNUPVrt"},"MAL","EPSOLNUPVrt","MAwEPSOLNUPVrt",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A383,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A383,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A383,MSG_Generic!$H$8:$H$378)","v":208.30979729729731},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A383,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A383,MSG_Generic!$L$8:$L$378)","v":20},0.1067814770659507,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C383,Gen_Param_2011!$BA$27:$BA$47)","v":0.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A383,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C383,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Solar PV (roof top)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A383,MSG_Generic!AG$8:AG$378)*$L383","v":2100},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A383,MSG_Generic!AH$8:AH$378)*$L383","v":2022.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A383,MSG_Generic!AI$8:AI$378)*$L383","v":1945},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A383,MSG_Generic!AJ$8:AJ$378)*$L383","v":1867.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A383,MSG_Generic!AK$8:AK$378)*$L383","v":1790},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A383,MSG_Generic!AL$8:AL$378)*$L383","v":1712.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A383,MSG_Generic!AM$8:AM$378)*$L383","v":1679.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A383,MSG_Generic!AN$8:AN$378)*$L383","v":1646.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A383,MSG_Generic!AO$8:AO$378)*$L383","v":1613.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A383,MSG_Generic!AP$8:AP$378)*$L383","v":1580.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A383,MSG_Generic!AQ$8:AQ$378)*$L383","v":1547.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A383,MSG_Generic!AR$8:AR$378)*$L383","v":1526.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A383,MSG_Generic!AS$8:AS$378)*$L383","v":1504.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A383,MSG_Generic!AT$8:AT$378)*$L383","v":1482.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A383,MSG_Generic!AU$8:AU$378)*$L383","v":1461},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A383,MSG_Generic!AV$8:AV$378)*$L383","v":1439.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A383,MSG_Generic!AW$8:AW$378)*$L383","v":1417.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A383,MSG_Generic!AX$8:AX$378)*$L383","v":1395.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A383,MSG_Generic!AY$8:AY$378)*$L383","v":1374.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A383,MSG_Generic!AZ$8:AZ$378)*$L383","v":1352.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A383,MSG_Generic!BA$8:BA$378)*$L383","v":1330.7},1330.7,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A383,MSG_Generic!BC$8:BC$378)*$L383","v":1209.5999999999999},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A383,MSG_Generic!BD$8:BD$378)*$L383","v":1088.4000000000001},{"$f":"IF(MID($A383,6,1)=\"O\",MID($A383,6,3)&LEFT(VLOOKUP($B383,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A383,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B383,NameConvs!$B$57:$G$69,6,FALSE),MID($A383,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL383,MSG_Fueldata!N$54:N$70)/$E383/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL383,MSG_Fueldata!O$54:O$70)/$E383/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL383,MSG_Fueldata!P$54:P$70)/$E383/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL383,MSG_Fueldata!Q$54:Q$70)/$E383/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL383,MSG_Fueldata!R$54:R$70)/$E383/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL383,MSG_Fueldata!S$54:S$70)/$E383/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL383,MSG_Fueldata!T$54:T$70)/$E383/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL383,MSG_Fueldata!U$54:U$70)/$E383/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL383,MSG_Fueldata!V$54:V$70)/$E383/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL383,MSG_Fueldata!W$54:W$70)/$E383/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL383,MSG_Fueldata!X$54:X$70)/$E383/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL383,MSG_Fueldata!Y$54:Y$70)/$E383/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL383,MSG_Fueldata!Z$54:Z$70)/$E383/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL383,MSG_Fueldata!AA$54:AA$70)/$E383/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL383,MSG_Fueldata!AB$54:AB$70)/$E383/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL383,MSG_Fueldata!AC$54:AC$70)/$E383/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL383,MSG_Fueldata!AD$54:AD$70)/$E383/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL383,MSG_Fueldata!AE$54:AE$70)/$E383/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL383,MSG_Fueldata!AF$54:AF$70)/$E383/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL383,MSG_Fueldata!AG$54:AG$70)/$E383/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL383,MSG_Fueldata!AH$54:AH$70)/$E383/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL383,MSG_Fueldata!AI$54:AI$70)/$E383/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL383,MSG_Fueldata!AJ$54:AJ$70)/$E383/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A193","v":"MALEPSOLNUPVst"},"MAL","EPSOLNUPVst","MAwEPSOLNUPVst",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A384,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A384,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A384,MSG_Generic!$H$8:$H$378)","v":166.66666666666666},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A384,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A384,MSG_Generic!$L$8:$L$378)","v":20},0.1067814770659507,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C384,Gen_Param_2011!$BA$27:$BA$47)","v":0.22500000000000001},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A384,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C384,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Rooftop PV with 1h Battery"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A384,MSG_Generic!AG$8:AG$378)*$L384","v":4257.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A384,MSG_Generic!AH$8:AH$378)*$L384","v":4100.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A384,MSG_Generic!AI$8:AI$378)*$L384","v":3943.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A384,MSG_Generic!AJ$8:AJ$378)*$L384","v":3785.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A384,MSG_Generic!AK$8:AK$378)*$L384","v":3628.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A384,MSG_Generic!AL$8:AL$378)*$L384","v":3471.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A384,MSG_Generic!AM$8:AM$378)*$L384","v":3373.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A384,MSG_Generic!AN$8:AN$378)*$L384","v":3275.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A384,MSG_Generic!AO$8:AO$378)*$L384","v":3177.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A384,MSG_Generic!AP$8:AP$378)*$L384","v":3079},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A384,MSG_Generic!AQ$8:AQ$378)*$L384","v":2981.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A384,MSG_Generic!AR$8:AR$378)*$L384","v":2926.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A384,MSG_Generic!AS$8:AS$378)*$L384","v":2872.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A384,MSG_Generic!AT$8:AT$378)*$L384","v":2817.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A384,MSG_Generic!AU$8:AU$378)*$L384","v":2763.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A384,MSG_Generic!AV$8:AV$378)*$L384","v":2708.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A384,MSG_Generic!AW$8:AW$378)*$L384","v":2654.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A384,MSG_Generic!AX$8:AX$378)*$L384","v":2599.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A384,MSG_Generic!AY$8:AY$378)*$L384","v":2545.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A384,MSG_Generic!AZ$8:AZ$378)*$L384","v":2490.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A384,MSG_Generic!BA$8:BA$378)*$L384","v":2435.6999999999998},2435.6999999999998,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A384,MSG_Generic!BC$8:BC$378)*$L384","v":2214},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A384,MSG_Generic!BD$8:BD$378)*$L384","v":1992.2},{"$f":"IF(MID($A384,6,1)=\"O\",MID($A384,6,3)&LEFT(VLOOKUP($B384,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A384,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B384,NameConvs!$B$57:$G$69,6,FALSE),MID($A384,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL384,MSG_Fueldata!N$54:N$70)/$E384/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL384,MSG_Fueldata!O$54:O$70)/$E384/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL384,MSG_Fueldata!P$54:P$70)/$E384/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL384,MSG_Fueldata!Q$54:Q$70)/$E384/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL384,MSG_Fueldata!R$54:R$70)/$E384/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL384,MSG_Fueldata!S$54:S$70)/$E384/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL384,MSG_Fueldata!T$54:T$70)/$E384/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL384,MSG_Fueldata!U$54:U$70)/$E384/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL384,MSG_Fueldata!V$54:V$70)/$E384/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL384,MSG_Fueldata!W$54:W$70)/$E384/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL384,MSG_Fueldata!X$54:X$70)/$E384/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL384,MSG_Fueldata!Y$54:Y$70)/$E384/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL384,MSG_Fueldata!Z$54:Z$70)/$E384/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL384,MSG_Fueldata!AA$54:AA$70)/$E384/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL384,MSG_Fueldata!AB$54:AB$70)/$E384/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL384,MSG_Fueldata!AC$54:AC$70)/$E384/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL384,MSG_Fueldata!AD$54:AD$70)/$E384/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL384,MSG_Fueldata!AE$54:AE$70)/$E384/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL384,MSG_Fueldata!AF$54:AF$70)/$E384/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL384,MSG_Fueldata!AG$54:AG$70)/$E384/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL384,MSG_Fueldata!AH$54:AH$70)/$E384/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL384,MSG_Fueldata!AI$54:AI$70)/$E384/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL384,MSG_Fueldata!AJ$54:AJ$70)/$E384/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A194","v":"MALEPSOLNUPVst2"},{"$f":"LEFT(A385,3)","v":"MAL"},{"$f":"RIGHT(A385,LEN(A385)-3)","v":"EPSOLNUPVst2"},{"$f":"LEFT(B385,2)&\"w\"&C385","v":"MAwEPSOLNUPVst2"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A385,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A385,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A385,MSG_Generic!$H$8:$H$378)","v":150},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A385,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A385,MSG_Generic!$L$8:$L$378)","v":20},{"$f":"-PMT(disc_rate,I385,1)/(1+disc_rate)","v":0.1067814770659507},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C385,Gen_Param_2011!$BA$27:$BA$47)","v":0.25},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A385,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C385,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Rooftop PV with 2h Battery"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A385,MSG_Generic!AG$8:AG$378)*$L385","v":6275},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A385,MSG_Generic!AH$8:AH$378)*$L385","v":6043.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A385,MSG_Generic!AI$8:AI$378)*$L385","v":5811.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A385,MSG_Generic!AJ$8:AJ$378)*$L385","v":5579.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A385,MSG_Generic!AK$8:AK$378)*$L385","v":5348.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A385,MSG_Generic!AL$8:AL$378)*$L385","v":5116.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A385,MSG_Generic!AM$8:AM$378)*$L385","v":4971.8999999999996},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A385,MSG_Generic!AN$8:AN$378)*$L385","v":4827.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A385,MSG_Generic!AO$8:AO$378)*$L385","v":4682.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A385,MSG_Generic!AP$8:AP$378)*$L385","v":4538.1000000000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A385,MSG_Generic!AQ$8:AQ$378)*$L385","v":4393.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A385,MSG_Generic!AR$8:AR$378)*$L385","v":4313.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A385,MSG_Generic!AS$8:AS$378)*$L385","v":4232.8999999999996},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A385,MSG_Generic!AT$8:AT$378)*$L385","v":4152.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A385,MSG_Generic!AU$8:AU$378)*$L385","v":4072.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A385,MSG_Generic!AV$8:AV$378)*$L385","v":3991.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A385,MSG_Generic!AW$8:AW$378)*$L385","v":3911.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A385,MSG_Generic!AX$8:AX$378)*$L385","v":3830.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A385,MSG_Generic!AY$8:AY$378)*$L385","v":3750.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A385,MSG_Generic!AZ$8:AZ$378)*$L385","v":3670.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A385,MSG_Generic!BA$8:BA$378)*$L385","v":3590},{"$f":"AH385","v":3590},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A385,MSG_Generic!BC$8:BC$378)*$L385","v":3263.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A385,MSG_Generic!BD$8:BD$378)*$L385","v":2936.3},{"$f":"IF(MID($A385,6,1)=\"O\",MID($A385,6,3)&LEFT(VLOOKUP($B385,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A385,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B385,NameConvs!$B$57:$G$69,6,FALSE),MID($A385,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL385,MSG_Fueldata!N$54:N$70)/$E385/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL385,MSG_Fueldata!O$54:O$70)/$E385/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL385,MSG_Fueldata!P$54:P$70)/$E385/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL385,MSG_Fueldata!Q$54:Q$70)/$E385/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL385,MSG_Fueldata!R$54:R$70)/$E385/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL385,MSG_Fueldata!S$54:S$70)/$E385/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL385,MSG_Fueldata!T$54:T$70)/$E385/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL385,MSG_Fueldata!U$54:U$70)/$E385/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL385,MSG_Fueldata!V$54:V$70)/$E385/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL385,MSG_Fueldata!W$54:W$70)/$E385/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL385,MSG_Fueldata!X$54:X$70)/$E385/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL385,MSG_Fueldata!Y$54:Y$70)/$E385/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL385,MSG_Fueldata!Z$54:Z$70)/$E385/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL385,MSG_Fueldata!AA$54:AA$70)/$E385/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL385,MSG_Fueldata!AB$54:AB$70)/$E385/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL385,MSG_Fueldata!AC$54:AC$70)/$E385/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL385,MSG_Fueldata!AD$54:AD$70)/$E385/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL385,MSG_Fueldata!AE$54:AE$70)/$E385/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL385,MSG_Fueldata!AF$54:AF$70)/$E385/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL385,MSG_Fueldata!AG$54:AG$70)/$E385/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL385,MSG_Fueldata!AH$54:AH$70)/$E385/8.76","v":0},{"$f":"BG385","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL385,MSG_Fueldata!AI$54:AI$70)/$E385/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL385,MSG_Fueldata!AJ$54:AJ$70)/$E385/8.76","v":0},null,{"$f":"(($H385+N385*$J385)/($K385*8.76)+$G385/8.76+AM385+$F385*BL$2)/$M385","v":{"$error":"#VALUE!"}},{"$f":"(($H385+O385*$J385)/($K385*8.76)+$G385/8.76+AN385+$F385*BM$2)/$M385","v":{"$error":"#VALUE!"}},{"$f":"(($H385+P385*$J385)/($K385*8.76)+$G385/8.76+AO385+$F385*BN$2)/$M385","v":{"$error":"#VALUE!"}},{"$f":"(($H385+Q385*$J385)/($K385*8.76)+$G385/8.76+AP385+$F385*BO$2)/$M385","v":{"$error":"#VALUE!"}},{"$f":"(($H385+R385*$J385)/($K385*8.76)+$G385/8.76+AQ385+$F385*BP$2)/$M385","v":{"$error":"#VALUE!"}},{"$f":"(($H385+S385*$J385)/($K385*8.76)+$G385/8.76+AR385+$F385*BQ$2)/$M385","v":{"$error":"#VALUE!"}},{"$f":"(($H385+T385*$J385)/($K385*8.76)+$G385/8.76+AS385+$F385*BR$2)/$M385","v":{"$error":"#VALUE!"}},{"$f":"(($H385+U385*$J385)/($K385*8.76)+$G385/8.76+AT385+$F385*BS$2)/$M385","v":{"$error":"#VALUE!"}},{"$f":"(($H385+V385*$J385)/($K385*8.76)+$G385/8.76+AU385+$F385*BT$2)/$M385","v":{"$error":"#VALUE!"}},{"$f":"(($H385+W385*$J385)/($K385*8.76)+$G385/8.76+AV385+$F385*BU$2)/$M385","v":{"$error":"#VALUE!"}},{"$f":"(($H385+X385*$J385)/($K385*8.76)+$G385/8.76+AW385+$F385*BV$2)/$M385","v":{"$error":"#VALUE!"}},{"$f":"(($H385+Y385*$J385)/($K385*8.76)+$G385/8.76+AX385+$F385*BW$2)/$M385","v":{"$error":"#VALUE!"}},{"$f":"(($H385+Z385*$J385)/($K385*8.76)+$G385/8.76+AY385+$F385*BX$2)/$M385","v":{"$error":"#VALUE!"}},{"$f":"(($H385+AA385*$J385)/($K385*8.76)+$G385/8.76+AZ385+$F385*BY$2)/$M385","v":{"$error":"#VALUE!"}},{"$f":"(($H385+AB385*$J385)/($K385*8.76)+$G385/8.76+BA385+$F385*BZ$2)/$M385","v":{"$error":"#VALUE!"}},{"$f":"(($H385+AC385*$J385)/($K385*8.76)+$G385/8.76+BB385+$F385*CA$2)/$M385","v":{"$error":"#VALUE!"}},{"$f":"(($H385+AD385*$J385)/($K385*8.76)+$G385/8.76+BC385+$F385*CB$2)/$M385","v":{"$error":"#VALUE!"}},{"$f":"(($H385+AE385*$J385)/($K385*8.76)+$G385/8.76+BD385+$F385*CC$2)/$M385","v":{"$error":"#VALUE!"}},{"$f":"(($H385+AF385*$J385)/($K385*8.76)+$G385/8.76+BE385+$F385*CD$2)/$M385","v":{"$error":"#VALUE!"}},{"$f":"(($H385+AG385*$J385)/($K385*8.76)+$G385/8.76+BF385+$F385*CE$2)/$M385","v":{"$error":"#VALUE!"}},{"$f":"(($H385+AH385*$J385)/($K385*8.76)+$G385/8.76+BG385+$F385*CF$2)/$M385","v":{"$error":"#VALUE!"}},{"$f":"(($H385+AI385*$J385)/($K385*8.76)+$G385/8.76+BH385+$F385*CG$2)/$M385","v":{"$error":"#VALUE!"}},{"$f":"(($H385+AJ385*$J385)/($K385*8.76)+$G385/8.76+BI385+$F385*CH$2)/$M385","v":{"$error":"#VALUE!"}},{"$f":"(($H385+AK385*$J385)/($K385*8.76)+$G385/8.76+BJ385+$F385*CI$2)/$M385","v":{"$error":"#VALUE!"}}]
[{"$f":"MSG_Generic!A195","v":"MALEPSOLNUPVrtru"},"MAL","EPSOLNUPVrtru","MAwEPSOLNUPVrtru",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A386,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A386,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A386,MSG_Generic!$H$8:$H$378)","v":208.30979729729731},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A386,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A386,MSG_Generic!$L$8:$L$378)","v":20},{"$f":"-PMT(disc_rate,I386,1)/(1+disc_rate)","v":0.1067814770659507},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C386,Gen_Param_2011!$BA$27:$BA$47)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A386,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C386,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Solar PV (roof top - rural)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A386,MSG_Generic!AG$8:AG$378)*$L386","v":2100},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A386,MSG_Generic!AH$8:AH$378)*$L386","v":2022.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A386,MSG_Generic!AI$8:AI$378)*$L386","v":1945},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A386,MSG_Generic!AJ$8:AJ$378)*$L386","v":1867.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A386,MSG_Generic!AK$8:AK$378)*$L386","v":1790},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A386,MSG_Generic!AL$8:AL$378)*$L386","v":1712.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A386,MSG_Generic!AM$8:AM$378)*$L386","v":1679.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A386,MSG_Generic!AN$8:AN$378)*$L386","v":1646.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A386,MSG_Generic!AO$8:AO$378)*$L386","v":1613.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A386,MSG_Generic!AP$8:AP$378)*$L386","v":1580.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A386,MSG_Generic!AQ$8:AQ$378)*$L386","v":1547.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A386,MSG_Generic!AR$8:AR$378)*$L386","v":1526.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A386,MSG_Generic!AS$8:AS$378)*$L386","v":1504.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A386,MSG_Generic!AT$8:AT$378)*$L386","v":1482.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A386,MSG_Generic!AU$8:AU$378)*$L386","v":1461},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A386,MSG_Generic!AV$8:AV$378)*$L386","v":1439.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A386,MSG_Generic!AW$8:AW$378)*$L386","v":1417.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A386,MSG_Generic!AX$8:AX$378)*$L386","v":1395.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A386,MSG_Generic!AY$8:AY$378)*$L386","v":1374.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A386,MSG_Generic!AZ$8:AZ$378)*$L386","v":1352.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A386,MSG_Generic!BA$8:BA$378)*$L386","v":1330.7},1330.7,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A386,MSG_Generic!BC$8:BC$378)*$L386","v":1209.5999999999999},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A386,MSG_Generic!BD$8:BD$378)*$L386","v":1088.4000000000001},{"$f":"IF(MID($A386,6,1)=\"O\",MID($A386,6,3)&LEFT(VLOOKUP($B386,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A386,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B386,NameConvs!$B$57:$G$69,6,FALSE),MID($A386,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL386,MSG_Fueldata!N$54:N$70)/$E386/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL386,MSG_Fueldata!O$54:O$70)/$E386/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL386,MSG_Fueldata!P$54:P$70)/$E386/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL386,MSG_Fueldata!Q$54:Q$70)/$E386/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL386,MSG_Fueldata!R$54:R$70)/$E386/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL386,MSG_Fueldata!S$54:S$70)/$E386/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL386,MSG_Fueldata!T$54:T$70)/$E386/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL386,MSG_Fueldata!U$54:U$70)/$E386/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL386,MSG_Fueldata!V$54:V$70)/$E386/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL386,MSG_Fueldata!W$54:W$70)/$E386/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL386,MSG_Fueldata!X$54:X$70)/$E386/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL386,MSG_Fueldata!Y$54:Y$70)/$E386/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL386,MSG_Fueldata!Z$54:Z$70)/$E386/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL386,MSG_Fueldata!AA$54:AA$70)/$E386/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL386,MSG_Fueldata!AB$54:AB$70)/$E386/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL386,MSG_Fueldata!AC$54:AC$70)/$E386/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL386,MSG_Fueldata!AD$54:AD$70)/$E386/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL386,MSG_Fueldata!AE$54:AE$70)/$E386/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL386,MSG_Fueldata!AF$54:AF$70)/$E386/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL386,MSG_Fueldata!AG$54:AG$70)/$E386/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL386,MSG_Fueldata!AH$54:AH$70)/$E386/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL386,MSG_Fueldata!AI$54:AI$70)/$E386/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL386,MSG_Fueldata!AJ$54:AJ$70)/$E386/8.76","v":0},null,{"$error":"#DIV/0!"},{"$f":"(($H386+O386*$J386)/($K386*8.76)+$G386/8.76+AN386+$F386*BM$2)/$M386","v":{"$error":"#DIV/0!"}},{"$f":"(($H386+P386*$J386)/($K386*8.76)+$G386/8.76+AO386+$F386*BN$2)/$M386","v":{"$error":"#DIV/0!"}},{"$f":"(($H386+Q386*$J386)/($K386*8.76)+$G386/8.76+AP386+$F386*BO$2)/$M386","v":{"$error":"#DIV/0!"}},{"$f":"(($H386+R386*$J386)/($K386*8.76)+$G386/8.76+AQ386+$F386*BP$2)/$M386","v":{"$error":"#DIV/0!"}},{"$f":"(($H386+S386*$J386)/($K386*8.76)+$G386/8.76+AR386+$F386*BQ$2)/$M386","v":{"$error":"#DIV/0!"}},{"$f":"(($H386+T386*$J386)/($K386*8.76)+$G386/8.76+AS386+$F386*BR$2)/$M386","v":{"$error":"#DIV/0!"}},{"$f":"(($H386+U386*$J386)/($K386*8.76)+$G386/8.76+AT386+$F386*BS$2)/$M386","v":{"$error":"#DIV/0!"}},{"$f":"(($H386+V386*$J386)/($K386*8.76)+$G386/8.76+AU386+$F386*BT$2)/$M386","v":{"$error":"#DIV/0!"}},{"$f":"(($H386+W386*$J386)/($K386*8.76)+$G386/8.76+AV386+$F386*BU$2)/$M386","v":{"$error":"#DIV/0!"}},{"$f":"(($H386+X386*$J386)/($K386*8.76)+$G386/8.76+AW386+$F386*BV$2)/$M386","v":{"$error":"#DIV/0!"}},{"$f":"(($H386+Y386*$J386)/($K386*8.76)+$G386/8.76+AX386+$F386*BW$2)/$M386","v":{"$error":"#DIV/0!"}},{"$f":"(($H386+Z386*$J386)/($K386*8.76)+$G386/8.76+AY386+$F386*BX$2)/$M386","v":{"$error":"#DIV/0!"}},{"$f":"(($H386+AA386*$J386)/($K386*8.76)+$G386/8.76+AZ386+$F386*BY$2)/$M386","v":{"$error":"#DIV/0!"}},{"$f":"(($H386+AB386*$J386)/($K386*8.76)+$G386/8.76+BA386+$F386*BZ$2)/$M386","v":{"$error":"#DIV/0!"}},{"$f":"(($H386+AC386*$J386)/($K386*8.76)+$G386/8.76+BB386+$F386*CA$2)/$M386","v":{"$error":"#DIV/0!"}},{"$f":"(($H386+AD386*$J386)/($K386*8.76)+$G386/8.76+BC386+$F386*CB$2)/$M386","v":{"$error":"#DIV/0!"}},{"$f":"(($H386+AE386*$J386)/($K386*8.76)+$G386/8.76+BD386+$F386*CC$2)/$M386","v":{"$error":"#DIV/0!"}},{"$f":"(($H386+AF386*$J386)/($K386*8.76)+$G386/8.76+BE386+$F386*CD$2)/$M386","v":{"$error":"#DIV/0!"}},{"$f":"(($H386+AG386*$J386)/($K386*8.76)+$G386/8.76+BF386+$F386*CE$2)/$M386","v":{"$error":"#DIV/0!"}},{"$f":"(($H386+AH386*$J386)/($K386*8.76)+$G386/8.76+BG386+$F386*CF$2)/$M386","v":{"$error":"#DIV/0!"}},{"$f":"(($H386+AI386*$J386)/($K386*8.76)+$G386/8.76+BH386+$F386*CG$2)/$M386","v":{"$error":"#DIV/0!"}},{"$f":"(($H386+AJ386*$J386)/($K386*8.76)+$G386/8.76+BI386+$F386*CH$2)/$M386","v":{"$error":"#DIV/0!"}},{"$f":"(($H386+AK386*$J386)/($K386*8.76)+$G386/8.76+BJ386+$F386*CI$2)/$M386","v":{"$error":"#DIV/0!"}}]
[{"$f":"MSG_Generic!A196","v":"MALEPSOLNUPVstru"},"MAL","EPSOLNUPVstru","MAwEPSOLNUPVstru",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A387,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A387,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A387,MSG_Generic!$H$8:$H$378)","v":166.66666666666666},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A387,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A387,MSG_Generic!$L$8:$L$378)","v":20},0.1067814770659507,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C387,Gen_Param_2011!$BA$27:$BA$47)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A387,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C387,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"PV with 1h Battery (roof top - rural)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A387,MSG_Generic!AG$8:AG$378)*$L387","v":4257.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A387,MSG_Generic!AH$8:AH$378)*$L387","v":4100.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A387,MSG_Generic!AI$8:AI$378)*$L387","v":3943.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A387,MSG_Generic!AJ$8:AJ$378)*$L387","v":3785.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A387,MSG_Generic!AK$8:AK$378)*$L387","v":3628.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A387,MSG_Generic!AL$8:AL$378)*$L387","v":3471.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A387,MSG_Generic!AM$8:AM$378)*$L387","v":3373.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A387,MSG_Generic!AN$8:AN$378)*$L387","v":3275.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A387,MSG_Generic!AO$8:AO$378)*$L387","v":3177.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A387,MSG_Generic!AP$8:AP$378)*$L387","v":3079},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A387,MSG_Generic!AQ$8:AQ$378)*$L387","v":2981.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A387,MSG_Generic!AR$8:AR$378)*$L387","v":2926.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A387,MSG_Generic!AS$8:AS$378)*$L387","v":2872.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A387,MSG_Generic!AT$8:AT$378)*$L387","v":2817.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A387,MSG_Generic!AU$8:AU$378)*$L387","v":2763.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A387,MSG_Generic!AV$8:AV$378)*$L387","v":2708.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A387,MSG_Generic!AW$8:AW$378)*$L387","v":2654.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A387,MSG_Generic!AX$8:AX$378)*$L387","v":2599.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A387,MSG_Generic!AY$8:AY$378)*$L387","v":2545.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A387,MSG_Generic!AZ$8:AZ$378)*$L387","v":2490.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A387,MSG_Generic!BA$8:BA$378)*$L387","v":2435.6999999999998},2435.6999999999998,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A387,MSG_Generic!BC$8:BC$378)*$L387","v":2214},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A387,MSG_Generic!BD$8:BD$378)*$L387","v":1992.2},{"$f":"IF(MID($A387,6,1)=\"O\",MID($A387,6,3)&LEFT(VLOOKUP($B387,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A387,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B387,NameConvs!$B$57:$G$69,6,FALSE),MID($A387,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL387,MSG_Fueldata!N$54:N$70)/$E387/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL387,MSG_Fueldata!O$54:O$70)/$E387/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL387,MSG_Fueldata!P$54:P$70)/$E387/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL387,MSG_Fueldata!Q$54:Q$70)/$E387/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL387,MSG_Fueldata!R$54:R$70)/$E387/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL387,MSG_Fueldata!S$54:S$70)/$E387/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL387,MSG_Fueldata!T$54:T$70)/$E387/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL387,MSG_Fueldata!U$54:U$70)/$E387/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL387,MSG_Fueldata!V$54:V$70)/$E387/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL387,MSG_Fueldata!W$54:W$70)/$E387/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL387,MSG_Fueldata!X$54:X$70)/$E387/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL387,MSG_Fueldata!Y$54:Y$70)/$E387/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL387,MSG_Fueldata!Z$54:Z$70)/$E387/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL387,MSG_Fueldata!AA$54:AA$70)/$E387/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL387,MSG_Fueldata!AB$54:AB$70)/$E387/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL387,MSG_Fueldata!AC$54:AC$70)/$E387/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL387,MSG_Fueldata!AD$54:AD$70)/$E387/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL387,MSG_Fueldata!AE$54:AE$70)/$E387/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL387,MSG_Fueldata!AF$54:AF$70)/$E387/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL387,MSG_Fueldata!AG$54:AG$70)/$E387/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL387,MSG_Fueldata!AH$54:AH$70)/$E387/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL387,MSG_Fueldata!AI$54:AI$70)/$E387/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL387,MSG_Fueldata!AJ$54:AJ$70)/$E387/8.76","v":0},null,{"$f":"(($H387+N387*$J387)/($K387*8.76)+$G387/8.76+AM387+$F387*BL$2)/$M387","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Generic!A197","v":"MALEPSOLNUPVstru2"},{"$f":"LEFT(A388,3)","v":"MAL"},{"$f":"RIGHT(A388,LEN(A388)-3)","v":"EPSOLNUPVstru2"},{"$f":"LEFT(B388,2)&\"w\"&C388","v":"MAwEPSOLNUPVstru2"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A388,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A388,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A388,MSG_Generic!$H$8:$H$378)","v":150},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A388,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A388,MSG_Generic!$L$8:$L$378)","v":20},{"$f":"-PMT(disc_rate,I388,1)/(1+disc_rate)","v":0.1067814770659507},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C388,Gen_Param_2011!$BA$27:$BA$47)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A388,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C388,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"PV with 2h Battery (roof top - rural)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A388,MSG_Generic!AG$8:AG$378)*$L388","v":6275},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A388,MSG_Generic!AH$8:AH$378)*$L388","v":6043.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A388,MSG_Generic!AI$8:AI$378)*$L388","v":5811.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A388,MSG_Generic!AJ$8:AJ$378)*$L388","v":5579.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A388,MSG_Generic!AK$8:AK$378)*$L388","v":5348.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A388,MSG_Generic!AL$8:AL$378)*$L388","v":5116.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A388,MSG_Generic!AM$8:AM$378)*$L388","v":4971.8999999999996},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A388,MSG_Generic!AN$8:AN$378)*$L388","v":4827.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A388,MSG_Generic!AO$8:AO$378)*$L388","v":4682.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A388,MSG_Generic!AP$8:AP$378)*$L388","v":4538.1000000000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A388,MSG_Generic!AQ$8:AQ$378)*$L388","v":4393.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A388,MSG_Generic!AR$8:AR$378)*$L388","v":4313.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A388,MSG_Generic!AS$8:AS$378)*$L388","v":4232.8999999999996},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A388,MSG_Generic!AT$8:AT$378)*$L388","v":4152.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A388,MSG_Generic!AU$8:AU$378)*$L388","v":4072.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A388,MSG_Generic!AV$8:AV$378)*$L388","v":3991.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A388,MSG_Generic!AW$8:AW$378)*$L388","v":3911.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A388,MSG_Generic!AX$8:AX$378)*$L388","v":3830.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A388,MSG_Generic!AY$8:AY$378)*$L388","v":3750.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A388,MSG_Generic!AZ$8:AZ$378)*$L388","v":3670.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A388,MSG_Generic!BA$8:BA$378)*$L388","v":3590},{"$f":"AH388","v":3590},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A388,MSG_Generic!BC$8:BC$378)*$L388","v":3263.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A388,MSG_Generic!BD$8:BD$378)*$L388","v":2936.3},{"$f":"IF(MID($A388,6,1)=\"O\",MID($A388,6,3)&LEFT(VLOOKUP($B388,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A388,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B388,NameConvs!$B$57:$G$69,6,FALSE),MID($A388,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL388,MSG_Fueldata!N$54:N$70)/$E388/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL388,MSG_Fueldata!O$54:O$70)/$E388/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL388,MSG_Fueldata!P$54:P$70)/$E388/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL388,MSG_Fueldata!Q$54:Q$70)/$E388/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL388,MSG_Fueldata!R$54:R$70)/$E388/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL388,MSG_Fueldata!S$54:S$70)/$E388/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL388,MSG_Fueldata!T$54:T$70)/$E388/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL388,MSG_Fueldata!U$54:U$70)/$E388/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL388,MSG_Fueldata!V$54:V$70)/$E388/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL388,MSG_Fueldata!W$54:W$70)/$E388/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL388,MSG_Fueldata!X$54:X$70)/$E388/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL388,MSG_Fueldata!Y$54:Y$70)/$E388/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL388,MSG_Fueldata!Z$54:Z$70)/$E388/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL388,MSG_Fueldata!AA$54:AA$70)/$E388/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL388,MSG_Fueldata!AB$54:AB$70)/$E388/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL388,MSG_Fueldata!AC$54:AC$70)/$E388/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL388,MSG_Fueldata!AD$54:AD$70)/$E388/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL388,MSG_Fueldata!AE$54:AE$70)/$E388/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL388,MSG_Fueldata!AF$54:AF$70)/$E388/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL388,MSG_Fueldata!AG$54:AG$70)/$E388/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL388,MSG_Fueldata!AH$54:AH$70)/$E388/8.76","v":0},{"$f":"BG388","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL388,MSG_Fueldata!AI$54:AI$70)/$E388/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL388,MSG_Fueldata!AJ$54:AJ$70)/$E388/8.76","v":0},null,{"$f":"(($H388+N388*$J388)/($K388*8.76)+$G388/8.76+AM388+$F388*BL$2)/$M388","v":{"$error":"#DIV/0!"}},{"$f":"(($H388+O388*$J388)/($K388*8.76)+$G388/8.76+AN388+$F388*BM$2)/$M388","v":{"$error":"#DIV/0!"}},{"$f":"(($H388+P388*$J388)/($K388*8.76)+$G388/8.76+AO388+$F388*BN$2)/$M388","v":{"$error":"#DIV/0!"}},{"$f":"(($H388+Q388*$J388)/($K388*8.76)+$G388/8.76+AP388+$F388*BO$2)/$M388","v":{"$error":"#DIV/0!"}},{"$f":"(($H388+R388*$J388)/($K388*8.76)+$G388/8.76+AQ388+$F388*BP$2)/$M388","v":{"$error":"#DIV/0!"}},{"$f":"(($H388+S388*$J388)/($K388*8.76)+$G388/8.76+AR388+$F388*BQ$2)/$M388","v":{"$error":"#DIV/0!"}},{"$f":"(($H388+T388*$J388)/($K388*8.76)+$G388/8.76+AS388+$F388*BR$2)/$M388","v":{"$error":"#DIV/0!"}},{"$f":"(($H388+U388*$J388)/($K388*8.76)+$G388/8.76+AT388+$F388*BS$2)/$M388","v":{"$error":"#DIV/0!"}},{"$f":"(($H388+V388*$J388)/($K388*8.76)+$G388/8.76+AU388+$F388*BT$2)/$M388","v":{"$error":"#DIV/0!"}},{"$f":"(($H388+W388*$J388)/($K388*8.76)+$G388/8.76+AV388+$F388*BU$2)/$M388","v":{"$error":"#DIV/0!"}},{"$f":"(($H388+X388*$J388)/($K388*8.76)+$G388/8.76+AW388+$F388*BV$2)/$M388","v":{"$error":"#DIV/0!"}},{"$f":"(($H388+Y388*$J388)/($K388*8.76)+$G388/8.76+AX388+$F388*BW$2)/$M388","v":{"$error":"#DIV/0!"}},{"$f":"(($H388+Z388*$J388)/($K388*8.76)+$G388/8.76+AY388+$F388*BX$2)/$M388","v":{"$error":"#DIV/0!"}},{"$f":"(($H388+AA388*$J388)/($K388*8.76)+$G388/8.76+AZ388+$F388*BY$2)/$M388","v":{"$error":"#DIV/0!"}},{"$f":"(($H388+AB388*$J388)/($K388*8.76)+$G388/8.76+BA388+$F388*BZ$2)/$M388","v":{"$error":"#DIV/0!"}},{"$f":"(($H388+AC388*$J388)/($K388*8.76)+$G388/8.76+BB388+$F388*CA$2)/$M388","v":{"$error":"#DIV/0!"}},{"$f":"(($H388+AD388*$J388)/($K388*8.76)+$G388/8.76+BC388+$F388*CB$2)/$M388","v":{"$error":"#DIV/0!"}},{"$f":"(($H388+AE388*$J388)/($K388*8.76)+$G388/8.76+BD388+$F388*CC$2)/$M388","v":{"$error":"#DIV/0!"}},{"$f":"(($H388+AF388*$J388)/($K388*8.76)+$G388/8.76+BE388+$F388*CD$2)/$M388","v":{"$error":"#DIV/0!"}},{"$f":"(($H388+AG388*$J388)/($K388*8.76)+$G388/8.76+BF388+$F388*CE$2)/$M388","v":{"$error":"#DIV/0!"}},{"$f":"(($H388+AH388*$J388)/($K388*8.76)+$G388/8.76+BG388+$F388*CF$2)/$M388","v":{"$error":"#DIV/0!"}},{"$f":"(($H388+AI388*$J388)/($K388*8.76)+$G388/8.76+BH388+$F388*CG$2)/$M388","v":{"$error":"#DIV/0!"}},{"$f":"(($H388+AJ388*$J388)/($K388*8.76)+$G388/8.76+BI388+$F388*CH$2)/$M388","v":{"$error":"#DIV/0!"}},{"$f":"(($H388+AK388*$J388)/($K388*8.76)+$G388/8.76+BJ388+$F388*CI$2)/$M388","v":{"$error":"#DIV/0!"}}]
[{"$f":"MSG_Generic!A198","v":"MALEPTSONUTH"},"MAL","EPTSONUTH","MAwEPTSONUTH",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A389,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A389,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A389,MSG_Generic!$H$8:$H$378)","v":195.62131274131275},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A389,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A389,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C389,Gen_Param_2011!$BA$27:$BA$47)","v":0.35},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A389,MSG_Generic!$Z$8:$Z$378)","v":1.2762750000000012},{"$f":"VLOOKUP(C389,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Solar thermal no storage"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A389,MSG_Generic!AG$8:AG$378)*$L389","v":3828.8250000000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A389,MSG_Generic!AH$8:AH$378)*$L389","v":3720.5968800000032},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A389,MSG_Generic!AI$8:AI$378)*$L389","v":3612.3687600000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A389,MSG_Generic!AJ$8:AJ$378)*$L389","v":3504.1406400000033},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A389,MSG_Generic!AK$8:AK$378)*$L389","v":3395.9125200000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A389,MSG_Generic!AL$8:AL$378)*$L389","v":3287.9396550000029},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A389,MSG_Generic!AM$8:AM$378)*$L389","v":3224.7640425000027},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A389,MSG_Generic!AN$8:AN$378)*$L389","v":3161.5884300000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A389,MSG_Generic!AO$8:AO$378)*$L389","v":3098.4128175000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A389,MSG_Generic!AP$8:AP$378)*$L389","v":3035.2372050000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A389,MSG_Generic!AQ$8:AQ$378)*$L389","v":2972.0615925000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A389,MSG_Generic!AR$8:AR$378)*$L389","v":2917.6922775000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A389,MSG_Generic!AS$8:AS$378)*$L389","v":2863.3229625000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A389,MSG_Generic!AT$8:AT$378)*$L389","v":2808.9536475000027},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A389,MSG_Generic!AU$8:AU$378)*$L389","v":2754.5843325000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A389,MSG_Generic!AV$8:AV$378)*$L389","v":2700.2150175000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A389,MSG_Generic!AW$8:AW$378)*$L389","v":2645.8457025000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A389,MSG_Generic!AX$8:AX$378)*$L389","v":2591.4763875000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A389,MSG_Generic!AY$8:AY$378)*$L389","v":2537.1070725000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A389,MSG_Generic!AZ$8:AZ$378)*$L389","v":2482.7377575000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A389,MSG_Generic!BA$8:BA$378)*$L389","v":2428.3684425000024},2428.3684425000024,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A389,MSG_Generic!BC$8:BC$378)*$L389","v":2207.3176125000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A389,MSG_Generic!BD$8:BD$378)*$L389","v":1986.1391550000019},{"$f":"IF(MID($A389,6,1)=\"O\",MID($A389,6,3)&LEFT(VLOOKUP($B389,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A389,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B389,NameConvs!$B$57:$G$69,6,FALSE),MID($A389,6,3)))","v":"TSO"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL389,MSG_Fueldata!N$54:N$70)/$E389/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL389,MSG_Fueldata!O$54:O$70)/$E389/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL389,MSG_Fueldata!P$54:P$70)/$E389/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL389,MSG_Fueldata!Q$54:Q$70)/$E389/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL389,MSG_Fueldata!R$54:R$70)/$E389/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL389,MSG_Fueldata!S$54:S$70)/$E389/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL389,MSG_Fueldata!T$54:T$70)/$E389/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL389,MSG_Fueldata!U$54:U$70)/$E389/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL389,MSG_Fueldata!V$54:V$70)/$E389/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL389,MSG_Fueldata!W$54:W$70)/$E389/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL389,MSG_Fueldata!X$54:X$70)/$E389/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL389,MSG_Fueldata!Y$54:Y$70)/$E389/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL389,MSG_Fueldata!Z$54:Z$70)/$E389/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL389,MSG_Fueldata!AA$54:AA$70)/$E389/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL389,MSG_Fueldata!AB$54:AB$70)/$E389/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL389,MSG_Fueldata!AC$54:AC$70)/$E389/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL389,MSG_Fueldata!AD$54:AD$70)/$E389/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL389,MSG_Fueldata!AE$54:AE$70)/$E389/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL389,MSG_Fueldata!AF$54:AF$70)/$E389/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL389,MSG_Fueldata!AG$54:AG$70)/$E389/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL389,MSG_Fueldata!AH$54:AH$70)/$E389/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL389,MSG_Fueldata!AI$54:AI$70)/$E389/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL389,MSG_Fueldata!AJ$54:AJ$70)/$E389/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A199","v":"MALEPTSONUTHst"},"MAL","EPTSONUTHst","MAwEPTSONUTHst",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A390,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A390,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A390,MSG_Generic!$H$8:$H$378)","v":165.92391891891893},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A390,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A390,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C390,Gen_Param_2011!$BA$27:$BA$47)","v":0.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A390,MSG_Generic!$Z$8:$Z$378)","v":1.2762750000000012},{"$f":"VLOOKUP(C390,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Solar thermal with Storage"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A390,MSG_Generic!AG$8:AG$378)*$L390","v":6891.8850000000066},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A390,MSG_Generic!AH$8:AH$378)*$L390","v":6697.1254350000054},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A390,MSG_Generic!AI$8:AI$378)*$L390","v":6502.365870000006},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A390,MSG_Generic!AJ$8:AJ$378)*$L390","v":6307.6063050000057},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A390,MSG_Generic!AK$8:AK$378)*$L390","v":6112.8467400000063},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A390,MSG_Generic!AL$8:AL$378)*$L390","v":5918.3424300000052},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A390,MSG_Generic!AM$8:AM$378)*$L390","v":5777.5692975000047},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A390,MSG_Generic!AN$8:AN$378)*$L390","v":5636.7961650000052},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A390,MSG_Generic!AO$8:AO$378)*$L390","v":5496.0230325000048},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A390,MSG_Generic!AP$8:AP$378)*$L390","v":5355.2499000000053},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A390,MSG_Generic!AQ$8:AQ$378)*$L390","v":5214.6043950000048},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A390,MSG_Generic!AR$8:AR$378)*$L390","v":5119.266652500005},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A390,MSG_Generic!AS$8:AS$378)*$L390","v":5023.9289100000051},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A390,MSG_Generic!AT$8:AT$378)*$L390","v":4928.5911675000043},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A390,MSG_Generic!AU$8:AU$378)*$L390","v":4833.2534250000044},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A390,MSG_Generic!AV$8:AV$378)*$L390","v":4737.9156825000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A390,MSG_Generic!AW$8:AW$378)*$L390","v":4642.5779400000038},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A390,MSG_Generic!AX$8:AX$378)*$L390","v":4547.2401975000039},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A390,MSG_Generic!AY$8:AY$378)*$L390","v":4451.902455000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A390,MSG_Generic!AZ$8:AZ$378)*$L390","v":4356.5647125000041},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A390,MSG_Generic!BA$8:BA$378)*$L390","v":4260.7164600000042},4260.7164600000042,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A390,MSG_Generic!BC$8:BC$378)*$L390","v":3705.0263250000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A390,MSG_Generic!BD$8:BD$378)*$L390","v":3149.2085625000027},{"$f":"IF(MID($A390,6,1)=\"O\",MID($A390,6,3)&LEFT(VLOOKUP($B390,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A390,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B390,NameConvs!$B$57:$G$69,6,FALSE),MID($A390,6,3)))","v":"TSO"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL390,MSG_Fueldata!N$54:N$70)/$E390/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL390,MSG_Fueldata!O$54:O$70)/$E390/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL390,MSG_Fueldata!P$54:P$70)/$E390/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL390,MSG_Fueldata!Q$54:Q$70)/$E390/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL390,MSG_Fueldata!R$54:R$70)/$E390/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL390,MSG_Fueldata!S$54:S$70)/$E390/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL390,MSG_Fueldata!T$54:T$70)/$E390/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL390,MSG_Fueldata!U$54:U$70)/$E390/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL390,MSG_Fueldata!V$54:V$70)/$E390/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL390,MSG_Fueldata!W$54:W$70)/$E390/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL390,MSG_Fueldata!X$54:X$70)/$E390/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL390,MSG_Fueldata!Y$54:Y$70)/$E390/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL390,MSG_Fueldata!Z$54:Z$70)/$E390/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL390,MSG_Fueldata!AA$54:AA$70)/$E390/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL390,MSG_Fueldata!AB$54:AB$70)/$E390/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL390,MSG_Fueldata!AC$54:AC$70)/$E390/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL390,MSG_Fueldata!AD$54:AD$70)/$E390/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL390,MSG_Fueldata!AE$54:AE$70)/$E390/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL390,MSG_Fueldata!AF$54:AF$70)/$E390/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL390,MSG_Fueldata!AG$54:AG$70)/$E390/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL390,MSG_Fueldata!AH$54:AH$70)/$E390/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL390,MSG_Fueldata!AI$54:AI$70)/$E390/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL390,MSG_Fueldata!AJ$54:AJ$70)/$E390/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A200","v":"MALEPGASNUSO"},"MAL","EPGASNUSO","MAwEPGASNUSO",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A391,MSG_Generic!$G$8:$G$378)","v":0.53},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A391,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A391,MSG_Generic!$H$8:$H$378)","v":165.92391891891893},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A391,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A391,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C391,Gen_Param_2011!$BA$27:$BA$47)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A391,MSG_Generic!$Z$8:$Z$378)","v":1.2762750000000012},{"$f":"VLOOKUP(C391,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Solar thermal with gas co-firing"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A391,MSG_Generic!AG$8:AG$378)*$L391","v":1771.8525825000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A391,MSG_Generic!AH$8:AH$378)*$L391","v":1754.4952425000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A391,MSG_Generic!AI$8:AI$378)*$L391","v":1737.1379025000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A391,MSG_Generic!AJ$8:AJ$378)*$L391","v":1719.7805625000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A391,MSG_Generic!AK$8:AK$378)*$L391","v":1702.4232225000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A391,MSG_Generic!AL$8:AL$378)*$L391","v":1685.0658825000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A391,MSG_Generic!AM$8:AM$378)*$L391","v":1676.7700950000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A391,MSG_Generic!AN$8:AN$378)*$L391","v":1668.4743075000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A391,MSG_Generic!AO$8:AO$378)*$L391","v":1660.1785200000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A391,MSG_Generic!AP$8:AP$378)*$L391","v":1651.8827325000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A391,MSG_Generic!AQ$8:AQ$378)*$L391","v":1643.3316900000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A391,MSG_Generic!AR$8:AR$378)*$L391","v":1635.2911575000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A391,MSG_Generic!AS$8:AS$378)*$L391","v":1627.2506250000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A391,MSG_Generic!AT$8:AT$378)*$L391","v":1619.2100925000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A391,MSG_Generic!AU$8:AU$378)*$L391","v":1611.1695600000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A391,MSG_Generic!AV$8:AV$378)*$L391","v":1603.1290275000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A391,MSG_Generic!AW$8:AW$378)*$L391","v":1595.0884950000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A391,MSG_Generic!AX$8:AX$378)*$L391","v":1587.0479625000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A391,MSG_Generic!AY$8:AY$378)*$L391","v":1579.0074300000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A391,MSG_Generic!AZ$8:AZ$378)*$L391","v":1570.9668975000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A391,MSG_Generic!BA$8:BA$378)*$L391","v":1562.9263650000014},1562.9263650000014,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A391,MSG_Generic!BC$8:BC$378)*$L391","v":1562.9263650000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A391,MSG_Generic!BD$8:BD$378)*$L391","v":1562.9263650000014},{"$f":"IF(MID($A391,6,1)=\"O\",MID($A391,6,3)&LEFT(VLOOKUP($B391,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A391,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B391,NameConvs!$B$57:$G$69,6,FALSE),MID($A391,6,3)))","v":"GASNA"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL391,MSG_Fueldata!N$54:N$70)/$E391/8.76","v":82.213319548548299},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL391,MSG_Fueldata!O$54:O$70)/$E391/8.76","v":83.16102352028949},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL391,MSG_Fueldata!P$54:P$70)/$E391/8.76","v":84.108727492030681},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL391,MSG_Fueldata!Q$54:Q$70)/$E391/8.76","v":85.056431463771872},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL391,MSG_Fueldata!R$54:R$70)/$E391/8.76","v":86.004135435513064},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL391,MSG_Fueldata!S$54:S$70)/$E391/8.76","v":86.951839407254241},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL391,MSG_Fueldata!T$54:T$70)/$E391/8.76","v":87.899543378995432},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL391,MSG_Fueldata!U$54:U$70)/$E391/8.76","v":88.847247350736637},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL391,MSG_Fueldata!V$54:V$70)/$E391/8.76","v":89.794951322477814},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL391,MSG_Fueldata!W$54:W$70)/$E391/8.76","v":90.742655294219006},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL391,MSG_Fueldata!X$54:X$70)/$E391/8.76","v":91.690359265960211},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL391,MSG_Fueldata!Y$54:Y$70)/$E391/8.76","v":93.111915223571984},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL391,MSG_Fueldata!Z$54:Z$70)/$E391/8.76","v":94.533471181183771},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL391,MSG_Fueldata!AA$54:AA$70)/$E391/8.76","v":95.955027138795572},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL391,MSG_Fueldata!AB$54:AB$70)/$E391/8.76","v":97.376583096407344},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL391,MSG_Fueldata!AC$54:AC$70)/$E391/8.76","v":98.798139054019131},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL391,MSG_Fueldata!AD$54:AD$70)/$E391/8.76","v":100.21969501163092},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL391,MSG_Fueldata!AE$54:AE$70)/$E391/8.76","v":101.64125096924271},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL391,MSG_Fueldata!AF$54:AF$70)/$E391/8.76","v":103.06280692685449},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL391,MSG_Fueldata!AG$54:AG$70)/$E391/8.76","v":104.48436288446626},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL391,MSG_Fueldata!AH$54:AH$70)/$E391/8.76","v":105.90591884207807},105.90591884207807,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL391,MSG_Fueldata!AI$54:AI$70)/$E391/8.76","v":105.90591884207807},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL391,MSG_Fueldata!AJ$54:AJ$70)/$E391/8.76","v":105.90591884207807},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A205","v":"NIGEPODSNU"},"NIG","EPODSNU","NIwEPODSNU",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A392,MSG_Generic!$G$8:$G$378)","v":0.35},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A392,MSG_Generic!$X$8:$X$378)/8.76","v":0.76186285714285706},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A392,MSG_Generic!$H$8:$H$378)","v":148.91999999999999},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A392,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A392,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C392,Gen_Param_2011!$BA$27:$BA$47)","v":0.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A392,MSG_Generic!$Z$8:$Z$378)","v":1.100000000000001},{"$f":"VLOOKUP(C392,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Diesel Centralized"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A392,MSG_Generic!AG$8:AG$378)*$L392","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A392,MSG_Generic!AH$8:AH$378)*$L392","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A392,MSG_Generic!AI$8:AI$378)*$L392","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A392,MSG_Generic!AJ$8:AJ$378)*$L392","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A392,MSG_Generic!AK$8:AK$378)*$L392","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A392,MSG_Generic!AL$8:AL$378)*$L392","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A392,MSG_Generic!AM$8:AM$378)*$L392","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A392,MSG_Generic!AN$8:AN$378)*$L392","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A392,MSG_Generic!AO$8:AO$378)*$L392","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A392,MSG_Generic!AP$8:AP$378)*$L392","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A392,MSG_Generic!AQ$8:AQ$378)*$L392","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A392,MSG_Generic!AR$8:AR$378)*$L392","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A392,MSG_Generic!AS$8:AS$378)*$L392","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A392,MSG_Generic!AT$8:AT$378)*$L392","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A392,MSG_Generic!AU$8:AU$378)*$L392","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A392,MSG_Generic!AV$8:AV$378)*$L392","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A392,MSG_Generic!AW$8:AW$378)*$L392","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A392,MSG_Generic!AX$8:AX$378)*$L392","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A392,MSG_Generic!AY$8:AY$378)*$L392","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A392,MSG_Generic!AZ$8:AZ$378)*$L392","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A392,MSG_Generic!BA$8:BA$378)*$L392","v":1177.0000000000011},{"$f":"AH392","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A392,MSG_Generic!BC$8:BC$378)*$L392","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A392,MSG_Generic!BD$8:BD$378)*$L392","v":1177.0000000000011},{"$f":"IF(MID($A392,6,1)=\"O\",MID($A392,6,3)&LEFT(VLOOKUP($B392,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A392,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B392,NameConvs!$B$57:$G$69,6,FALSE),MID($A392,6,3)))","v":"ODSI"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL392,MSG_Fueldata!N$54:N$70)/$E392/8.76","v":259.29549902152644},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL392,MSG_Fueldata!O$54:O$70)/$E392/8.76","v":264.51402478799741},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL392,MSG_Fueldata!P$54:P$70)/$E392/8.76","v":269.73255055446839},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL392,MSG_Fueldata!Q$54:Q$70)/$E392/8.76","v":274.95107632093936},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL392,MSG_Fueldata!R$54:R$70)/$E392/8.76","v":280.16960208741028},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL392,MSG_Fueldata!S$54:S$70)/$E392/8.76","v":285.38812785388126},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL392,MSG_Fueldata!T$54:T$70)/$E392/8.76","v":290.60665362035229},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL392,MSG_Fueldata!U$54:U$70)/$E392/8.76","v":295.82517938682327},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL392,MSG_Fueldata!V$54:V$70)/$E392/8.76","v":301.04370515329424},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL392,MSG_Fueldata!W$54:W$70)/$E392/8.76","v":306.26223091976522},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL392,MSG_Fueldata!X$54:X$70)/$E392/8.76","v":311.15459882583173},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL392,MSG_Fueldata!Y$54:Y$70)/$E392/8.76","v":315.06849315068496},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL392,MSG_Fueldata!Z$54:Z$70)/$E392/8.76","v":318.98238747553819},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL392,MSG_Fueldata!AA$54:AA$70)/$E392/8.76","v":322.89628180039142},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL392,MSG_Fueldata!AB$54:AB$70)/$E392/8.76","v":326.81017612524465},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL392,MSG_Fueldata!AC$54:AC$70)/$E392/8.76","v":330.72407045009788},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL392,MSG_Fueldata!AD$54:AD$70)/$E392/8.76","v":334.63796477495112},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL392,MSG_Fueldata!AE$54:AE$70)/$E392/8.76","v":338.55185909980435},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL392,MSG_Fueldata!AF$54:AF$70)/$E392/8.76","v":342.46575342465752},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL392,MSG_Fueldata!AG$54:AG$70)/$E392/8.76","v":346.37964774951081},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL392,MSG_Fueldata!AH$54:AH$70)/$E392/8.76","v":350.94585779517291},350.94585779517291,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL392,MSG_Fueldata!AI$54:AI$70)/$E392/8.76","v":350.94585779517291},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL392,MSG_Fueldata!AJ$54:AJ$70)/$E392/8.76","v":350.94585779517291},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A206","v":"NIGEPODSNUind"},{"$f":"LEFT(A393,3)","v":"NIG"},{"$f":"RIGHT(A393,LEN(A393)-3)","v":"EPODSNUind"},{"$f":"LEFT(B393,2)&\"w\"&C393","v":"NIwEPODSNUind"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A393,MSG_Generic!$G$8:$G$378)","v":0.35},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A393,MSG_Generic!$X$8:$X$378)/8.76","v":0.76186285714285706},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A393,MSG_Generic!$H$8:$H$378)","v":484.86599999999999},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A393,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A393,MSG_Generic!$L$8:$L$378)","v":20},{"$f":"-PMT(disc_rate,I393,1)/(1+disc_rate)","v":0.1067814770659507},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C393,Gen_Param_2011!$BA$27:$BA$47)","v":0.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A393,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C393,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Diesel 100 kW system (industry)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A393,MSG_Generic!AG$8:AG$378)*$L393","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A393,MSG_Generic!AH$8:AH$378)*$L393","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A393,MSG_Generic!AI$8:AI$378)*$L393","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A393,MSG_Generic!AJ$8:AJ$378)*$L393","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A393,MSG_Generic!AK$8:AK$378)*$L393","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A393,MSG_Generic!AL$8:AL$378)*$L393","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A393,MSG_Generic!AM$8:AM$378)*$L393","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A393,MSG_Generic!AN$8:AN$378)*$L393","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A393,MSG_Generic!AO$8:AO$378)*$L393","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A393,MSG_Generic!AP$8:AP$378)*$L393","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A393,MSG_Generic!AQ$8:AQ$378)*$L393","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A393,MSG_Generic!AR$8:AR$378)*$L393","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A393,MSG_Generic!AS$8:AS$378)*$L393","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A393,MSG_Generic!AT$8:AT$378)*$L393","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A393,MSG_Generic!AU$8:AU$378)*$L393","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A393,MSG_Generic!AV$8:AV$378)*$L393","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A393,MSG_Generic!AW$8:AW$378)*$L393","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A393,MSG_Generic!AX$8:AX$378)*$L393","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A393,MSG_Generic!AY$8:AY$378)*$L393","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A393,MSG_Generic!AZ$8:AZ$378)*$L393","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A393,MSG_Generic!BA$8:BA$378)*$L393","v":658.7},{"$f":"AH393","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A393,MSG_Generic!BC$8:BC$378)*$L393","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A393,MSG_Generic!BD$8:BD$378)*$L393","v":658.7},{"$f":"IF(MID($A393,6,1)=\"O\",MID($A393,6,3)&LEFT(VLOOKUP($B393,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A393,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B393,NameConvs!$B$57:$G$69,6,FALSE),MID($A393,6,3)))","v":"ODSI"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL393,MSG_Fueldata!N$54:N$70)/$E393/8.76","v":259.29549902152644},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL393,MSG_Fueldata!O$54:O$70)/$E393/8.76","v":264.51402478799741},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL393,MSG_Fueldata!P$54:P$70)/$E393/8.76","v":269.73255055446839},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL393,MSG_Fueldata!Q$54:Q$70)/$E393/8.76","v":274.95107632093936},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL393,MSG_Fueldata!R$54:R$70)/$E393/8.76","v":280.16960208741028},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL393,MSG_Fueldata!S$54:S$70)/$E393/8.76","v":285.38812785388126},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL393,MSG_Fueldata!T$54:T$70)/$E393/8.76","v":290.60665362035229},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL393,MSG_Fueldata!U$54:U$70)/$E393/8.76","v":295.82517938682327},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL393,MSG_Fueldata!V$54:V$70)/$E393/8.76","v":301.04370515329424},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL393,MSG_Fueldata!W$54:W$70)/$E393/8.76","v":306.26223091976522},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL393,MSG_Fueldata!X$54:X$70)/$E393/8.76","v":311.15459882583173},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL393,MSG_Fueldata!Y$54:Y$70)/$E393/8.76","v":315.06849315068496},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL393,MSG_Fueldata!Z$54:Z$70)/$E393/8.76","v":318.98238747553819},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL393,MSG_Fueldata!AA$54:AA$70)/$E393/8.76","v":322.89628180039142},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL393,MSG_Fueldata!AB$54:AB$70)/$E393/8.76","v":326.81017612524465},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL393,MSG_Fueldata!AC$54:AC$70)/$E393/8.76","v":330.72407045009788},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL393,MSG_Fueldata!AD$54:AD$70)/$E393/8.76","v":334.63796477495112},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL393,MSG_Fueldata!AE$54:AE$70)/$E393/8.76","v":338.55185909980435},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL393,MSG_Fueldata!AF$54:AF$70)/$E393/8.76","v":342.46575342465752},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL393,MSG_Fueldata!AG$54:AG$70)/$E393/8.76","v":346.37964774951081},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL393,MSG_Fueldata!AH$54:AH$70)/$E393/8.76","v":350.94585779517291},{"$f":"BG393","v":350.94585779517291},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL393,MSG_Fueldata!AI$54:AI$70)/$E393/8.76","v":350.94585779517291},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL393,MSG_Fueldata!AJ$54:AJ$70)/$E393/8.76","v":350.94585779517291},null,{"$f":"(($H393+N393*$J393)/($K393*8.76)+$G393/8.76+AM393+$F393*BL$2)/$M393","v":{"$error":"#VALUE!"}},{"$f":"(($H393+O393*$J393)/($K393*8.76)+$G393/8.76+AN393+$F393*BM$2)/$M393","v":{"$error":"#VALUE!"}},{"$f":"(($H393+P393*$J393)/($K393*8.76)+$G393/8.76+AO393+$F393*BN$2)/$M393","v":{"$error":"#VALUE!"}},{"$f":"(($H393+Q393*$J393)/($K393*8.76)+$G393/8.76+AP393+$F393*BO$2)/$M393","v":{"$error":"#VALUE!"}},{"$f":"(($H393+R393*$J393)/($K393*8.76)+$G393/8.76+AQ393+$F393*BP$2)/$M393","v":{"$error":"#VALUE!"}},{"$f":"(($H393+S393*$J393)/($K393*8.76)+$G393/8.76+AR393+$F393*BQ$2)/$M393","v":{"$error":"#VALUE!"}},{"$f":"(($H393+T393*$J393)/($K393*8.76)+$G393/8.76+AS393+$F393*BR$2)/$M393","v":{"$error":"#VALUE!"}},{"$f":"(($H393+U393*$J393)/($K393*8.76)+$G393/8.76+AT393+$F393*BS$2)/$M393","v":{"$error":"#VALUE!"}},{"$f":"(($H393+V393*$J393)/($K393*8.76)+$G393/8.76+AU393+$F393*BT$2)/$M393","v":{"$error":"#VALUE!"}},{"$f":"(($H393+W393*$J393)/($K393*8.76)+$G393/8.76+AV393+$F393*BU$2)/$M393","v":{"$error":"#VALUE!"}},{"$f":"(($H393+X393*$J393)/($K393*8.76)+$G393/8.76+AW393+$F393*BV$2)/$M393","v":{"$error":"#VALUE!"}},{"$f":"(($H393+Y393*$J393)/($K393*8.76)+$G393/8.76+AX393+$F393*BW$2)/$M393","v":{"$error":"#VALUE!"}},{"$f":"(($H393+Z393*$J393)/($K393*8.76)+$G393/8.76+AY393+$F393*BX$2)/$M393","v":{"$error":"#VALUE!"}},{"$f":"(($H393+AA393*$J393)/($K393*8.76)+$G393/8.76+AZ393+$F393*BY$2)/$M393","v":{"$error":"#VALUE!"}},{"$f":"(($H393+AB393*$J393)/($K393*8.76)+$G393/8.76+BA393+$F393*BZ$2)/$M393","v":{"$error":"#VALUE!"}},{"$f":"(($H393+AC393*$J393)/($K393*8.76)+$G393/8.76+BB393+$F393*CA$2)/$M393","v":{"$error":"#VALUE!"}},{"$f":"(($H393+AD393*$J393)/($K393*8.76)+$G393/8.76+BC393+$F393*CB$2)/$M393","v":{"$error":"#VALUE!"}},{"$f":"(($H393+AE393*$J393)/($K393*8.76)+$G393/8.76+BD393+$F393*CC$2)/$M393","v":{"$error":"#VALUE!"}},{"$f":"(($H393+AF393*$J393)/($K393*8.76)+$G393/8.76+BE393+$F393*CD$2)/$M393","v":{"$error":"#VALUE!"}},{"$f":"(($H393+AG393*$J393)/($K393*8.76)+$G393/8.76+BF393+$F393*CE$2)/$M393","v":{"$error":"#VALUE!"}},{"$f":"(($H393+AH393*$J393)/($K393*8.76)+$G393/8.76+BG393+$F393*CF$2)/$M393","v":{"$error":"#VALUE!"}},{"$f":"(($H393+AI393*$J393)/($K393*8.76)+$G393/8.76+BH393+$F393*CG$2)/$M393","v":{"$error":"#VALUE!"}},{"$f":"(($H393+AJ393*$J393)/($K393*8.76)+$G393/8.76+BI393+$F393*CH$2)/$M393","v":{"$error":"#VALUE!"}},{"$f":"(($H393+AK393*$J393)/($K393*8.76)+$G393/8.76+BJ393+$F393*CI$2)/$M393","v":{"$error":"#VALUE!"}}]
[{"$f":"MSG_Generic!A207","v":"NIGEPODSNUurb"},"NIG","EPODSNUurb","NIwEPODSNUurb",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A394,MSG_Generic!$G$8:$G$378)","v":0.16},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A394,MSG_Generic!$X$8:$X$378)/8.76","v":1.6665749999999997},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A394,MSG_Generic!$H$8:$H$378)","v":290.9196},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A394,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A394,MSG_Generic!$L$8:$L$378)","v":10},0.14795035898410144,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C394,Gen_Param_2011!$BA$27:$BA$47)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A394,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C394,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Diesel/Gasoline 1kW system (Urban)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A394,MSG_Generic!AG$8:AG$378)*$L394","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A394,MSG_Generic!AH$8:AH$378)*$L394","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A394,MSG_Generic!AI$8:AI$378)*$L394","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A394,MSG_Generic!AJ$8:AJ$378)*$L394","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A394,MSG_Generic!AK$8:AK$378)*$L394","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A394,MSG_Generic!AL$8:AL$378)*$L394","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A394,MSG_Generic!AM$8:AM$378)*$L394","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A394,MSG_Generic!AN$8:AN$378)*$L394","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A394,MSG_Generic!AO$8:AO$378)*$L394","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A394,MSG_Generic!AP$8:AP$378)*$L394","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A394,MSG_Generic!AQ$8:AQ$378)*$L394","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A394,MSG_Generic!AR$8:AR$378)*$L394","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A394,MSG_Generic!AS$8:AS$378)*$L394","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A394,MSG_Generic!AT$8:AT$378)*$L394","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A394,MSG_Generic!AU$8:AU$378)*$L394","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A394,MSG_Generic!AV$8:AV$378)*$L394","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A394,MSG_Generic!AW$8:AW$378)*$L394","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A394,MSG_Generic!AX$8:AX$378)*$L394","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A394,MSG_Generic!AY$8:AY$378)*$L394","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A394,MSG_Generic!AZ$8:AZ$378)*$L394","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A394,MSG_Generic!BA$8:BA$378)*$L394","v":691.9},691.9,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A394,MSG_Generic!BC$8:BC$378)*$L394","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A394,MSG_Generic!BD$8:BD$378)*$L394","v":691.9},{"$f":"IF(MID($A394,6,1)=\"O\",MID($A394,6,3)&LEFT(VLOOKUP($B394,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A394,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B394,NameConvs!$B$57:$G$69,6,FALSE),MID($A394,6,3)))","v":"ODSI"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL394,MSG_Fueldata!N$54:N$70)/$E394/8.76","v":567.20890410958907},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL394,MSG_Fueldata!O$54:O$70)/$E394/8.76","v":578.6244292237443},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL394,MSG_Fueldata!P$54:P$70)/$E394/8.76","v":590.03995433789953},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL394,MSG_Fueldata!Q$54:Q$70)/$E394/8.76","v":601.45547945205476},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL394,MSG_Fueldata!R$54:R$70)/$E394/8.76","v":612.8710045662101},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL394,MSG_Fueldata!S$54:S$70)/$E394/8.76","v":624.28652968036533},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL394,MSG_Fueldata!T$54:T$70)/$E394/8.76","v":635.70205479452056},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL394,MSG_Fueldata!U$54:U$70)/$E394/8.76","v":647.11757990867579},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL394,MSG_Fueldata!V$54:V$70)/$E394/8.76","v":658.53310502283102},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL394,MSG_Fueldata!W$54:W$70)/$E394/8.76","v":669.94863013698637},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL394,MSG_Fueldata!X$54:X$70)/$E394/8.76","v":680.65068493150682},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL394,MSG_Fueldata!Y$54:Y$70)/$E394/8.76","v":689.21232876712327},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL394,MSG_Fueldata!Z$54:Z$70)/$E394/8.76","v":697.77397260273972},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL394,MSG_Fueldata!AA$54:AA$70)/$E394/8.76","v":706.33561643835617},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL394,MSG_Fueldata!AB$54:AB$70)/$E394/8.76","v":714.89726027397262},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL394,MSG_Fueldata!AC$54:AC$70)/$E394/8.76","v":723.45890410958907},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL394,MSG_Fueldata!AD$54:AD$70)/$E394/8.76","v":732.02054794520552},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL394,MSG_Fueldata!AE$54:AE$70)/$E394/8.76","v":740.58219178082197},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL394,MSG_Fueldata!AF$54:AF$70)/$E394/8.76","v":749.14383561643842},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL394,MSG_Fueldata!AG$54:AG$70)/$E394/8.76","v":757.70547945205476},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL394,MSG_Fueldata!AH$54:AH$70)/$E394/8.76","v":767.69406392694066},767.69406392694066,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL394,MSG_Fueldata!AI$54:AI$70)/$E394/8.76","v":767.69406392694066},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL394,MSG_Fueldata!AJ$54:AJ$70)/$E394/8.76","v":767.69406392694066},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Generic!A208","v":"NIGEPODSNUrur"},"NIG","EPODSNUrur","NIwEPODSNUrur",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A395,MSG_Generic!$G$8:$G$378)","v":0.16},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A395,MSG_Generic!$X$8:$X$378)/8.76","v":1.6665749999999997},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A395,MSG_Generic!$H$8:$H$378)","v":290.9196},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A395,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A395,MSG_Generic!$L$8:$L$378)","v":10},0.14795035898410144,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C395,Gen_Param_2011!$BA$27:$BA$47)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A395,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C395,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Diesel/Gasoline 1kW system (Rural)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A395,MSG_Generic!AG$8:AG$378)*$L395","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A395,MSG_Generic!AH$8:AH$378)*$L395","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A395,MSG_Generic!AI$8:AI$378)*$L395","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A395,MSG_Generic!AJ$8:AJ$378)*$L395","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A395,MSG_Generic!AK$8:AK$378)*$L395","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A395,MSG_Generic!AL$8:AL$378)*$L395","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A395,MSG_Generic!AM$8:AM$378)*$L395","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A395,MSG_Generic!AN$8:AN$378)*$L395","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A395,MSG_Generic!AO$8:AO$378)*$L395","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A395,MSG_Generic!AP$8:AP$378)*$L395","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A395,MSG_Generic!AQ$8:AQ$378)*$L395","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A395,MSG_Generic!AR$8:AR$378)*$L395","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A395,MSG_Generic!AS$8:AS$378)*$L395","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A395,MSG_Generic!AT$8:AT$378)*$L395","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A395,MSG_Generic!AU$8:AU$378)*$L395","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A395,MSG_Generic!AV$8:AV$378)*$L395","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A395,MSG_Generic!AW$8:AW$378)*$L395","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A395,MSG_Generic!AX$8:AX$378)*$L395","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A395,MSG_Generic!AY$8:AY$378)*$L395","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A395,MSG_Generic!AZ$8:AZ$378)*$L395","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A395,MSG_Generic!BA$8:BA$378)*$L395","v":691.9},691.9,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A395,MSG_Generic!BC$8:BC$378)*$L395","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A395,MSG_Generic!BD$8:BD$378)*$L395","v":691.9},{"$f":"IF(MID($A395,6,1)=\"O\",MID($A395,6,3)&LEFT(VLOOKUP($B395,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A395,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B395,NameConvs!$B$57:$G$69,6,FALSE),MID($A395,6,3)))","v":"ODSI"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL395,MSG_Fueldata!N$54:N$70)/$E395/8.76","v":567.20890410958907},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL395,MSG_Fueldata!O$54:O$70)/$E395/8.76","v":578.6244292237443},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL395,MSG_Fueldata!P$54:P$70)/$E395/8.76","v":590.03995433789953},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL395,MSG_Fueldata!Q$54:Q$70)/$E395/8.76","v":601.45547945205476},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL395,MSG_Fueldata!R$54:R$70)/$E395/8.76","v":612.8710045662101},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL395,MSG_Fueldata!S$54:S$70)/$E395/8.76","v":624.28652968036533},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL395,MSG_Fueldata!T$54:T$70)/$E395/8.76","v":635.70205479452056},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL395,MSG_Fueldata!U$54:U$70)/$E395/8.76","v":647.11757990867579},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL395,MSG_Fueldata!V$54:V$70)/$E395/8.76","v":658.53310502283102},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL395,MSG_Fueldata!W$54:W$70)/$E395/8.76","v":669.94863013698637},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL395,MSG_Fueldata!X$54:X$70)/$E395/8.76","v":680.65068493150682},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL395,MSG_Fueldata!Y$54:Y$70)/$E395/8.76","v":689.21232876712327},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL395,MSG_Fueldata!Z$54:Z$70)/$E395/8.76","v":697.77397260273972},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL395,MSG_Fueldata!AA$54:AA$70)/$E395/8.76","v":706.33561643835617},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL395,MSG_Fueldata!AB$54:AB$70)/$E395/8.76","v":714.89726027397262},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL395,MSG_Fueldata!AC$54:AC$70)/$E395/8.76","v":723.45890410958907},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL395,MSG_Fueldata!AD$54:AD$70)/$E395/8.76","v":732.02054794520552},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL395,MSG_Fueldata!AE$54:AE$70)/$E395/8.76","v":740.58219178082197},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL395,MSG_Fueldata!AF$54:AF$70)/$E395/8.76","v":749.14383561643842},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL395,MSG_Fueldata!AG$54:AG$70)/$E395/8.76","v":757.70547945205476},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL395,MSG_Fueldata!AH$54:AH$70)/$E395/8.76","v":767.69406392694066},767.69406392694066,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL395,MSG_Fueldata!AI$54:AI$70)/$E395/8.76","v":767.69406392694066},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL395,MSG_Fueldata!AJ$54:AJ$70)/$E395/8.76","v":767.69406392694066},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Generic!A209","v":"NIGEPOHFNU"},"NIG","EPOHFNU","NIwEPOHFNU",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A396,MSG_Generic!$G$8:$G$378)","v":0.35},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A396,MSG_Generic!$X$8:$X$378)/8.76","v":0.8297485714285715},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A396,MSG_Generic!$H$8:$H$378)","v":131.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A396,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A396,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C396,Gen_Param_2011!$BA$27:$BA$47)","v":0.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A396,MSG_Generic!$Z$8:$Z$378)","v":1.1550000000000011},{"$f":"VLOOKUP(C396,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"HFO"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A396,MSG_Generic!AG$8:AG$378)*$L396","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A396,MSG_Generic!AH$8:AH$378)*$L396","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A396,MSG_Generic!AI$8:AI$378)*$L396","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A396,MSG_Generic!AJ$8:AJ$378)*$L396","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A396,MSG_Generic!AK$8:AK$378)*$L396","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A396,MSG_Generic!AL$8:AL$378)*$L396","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A396,MSG_Generic!AM$8:AM$378)*$L396","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A396,MSG_Generic!AN$8:AN$378)*$L396","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A396,MSG_Generic!AO$8:AO$378)*$L396","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A396,MSG_Generic!AP$8:AP$378)*$L396","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A396,MSG_Generic!AQ$8:AQ$378)*$L396","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A396,MSG_Generic!AR$8:AR$378)*$L396","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A396,MSG_Generic!AS$8:AS$378)*$L396","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A396,MSG_Generic!AT$8:AT$378)*$L396","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A396,MSG_Generic!AU$8:AU$378)*$L396","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A396,MSG_Generic!AV$8:AV$378)*$L396","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A396,MSG_Generic!AW$8:AW$378)*$L396","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A396,MSG_Generic!AX$8:AX$378)*$L396","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A396,MSG_Generic!AY$8:AY$378)*$L396","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A396,MSG_Generic!AZ$8:AZ$378)*$L396","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A396,MSG_Generic!BA$8:BA$378)*$L396","v":1559.2500000000016},1559.2500000000016,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A396,MSG_Generic!BC$8:BC$378)*$L396","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A396,MSG_Generic!BD$8:BD$378)*$L396","v":1559.2500000000016},{"$f":"IF(MID($A396,6,1)=\"O\",MID($A396,6,3)&LEFT(VLOOKUP($B396,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A396,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B396,NameConvs!$B$57:$G$69,6,FALSE),MID($A396,6,3)))","v":"OHFI"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL396,MSG_Fueldata!N$54:N$70)/$E396/8.76","v":167.64514024787999},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL396,MSG_Fueldata!O$54:O$70)/$E396/8.76","v":170.90671885192435},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL396,MSG_Fueldata!P$54:P$70)/$E396/8.76","v":174.16829745596871},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL396,MSG_Fueldata!Q$54:Q$70)/$E396/8.76","v":177.42987606001307},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL396,MSG_Fueldata!R$54:R$70)/$E396/8.76","v":180.6914546640574},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL396,MSG_Fueldata!S$54:S$70)/$E396/8.76","v":183.95303326810179},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL396,MSG_Fueldata!T$54:T$70)/$E396/8.76","v":187.21461187214612},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL396,MSG_Fueldata!U$54:U$70)/$E396/8.76","v":190.47619047619048},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL396,MSG_Fueldata!V$54:V$70)/$E396/8.76","v":193.73776908023487},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL396,MSG_Fueldata!W$54:W$70)/$E396/8.76","v":196.9993476842792},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL396,MSG_Fueldata!X$54:X$70)/$E396/8.76","v":200.26092628832356},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL396,MSG_Fueldata!Y$54:Y$70)/$E396/8.76","v":202.87018917155905},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL396,MSG_Fueldata!Z$54:Z$70)/$E396/8.76","v":205.47945205479456},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL396,MSG_Fueldata!AA$54:AA$70)/$E396/8.76","v":208.08871493803002},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL396,MSG_Fueldata!AB$54:AB$70)/$E396/8.76","v":210.69797782126551},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL396,MSG_Fueldata!AC$54:AC$70)/$E396/8.76","v":213.307240704501},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL396,MSG_Fueldata!AD$54:AD$70)/$E396/8.76","v":215.91650358773649},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL396,MSG_Fueldata!AE$54:AE$70)/$E396/8.76","v":218.52576647097197},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL396,MSG_Fueldata!AF$54:AF$70)/$E396/8.76","v":221.13502935420746},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL396,MSG_Fueldata!AG$54:AG$70)/$E396/8.76","v":223.74429223744295},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL396,MSG_Fueldata!AH$54:AH$70)/$E396/8.76","v":226.67971298108284},226.67971298108284,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL396,MSG_Fueldata!AI$54:AI$70)/$E396/8.76","v":226.67971298108284},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL396,MSG_Fueldata!AJ$54:AJ$70)/$E396/8.76","v":226.67971298108284},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A210","v":"NIGEPGASNUOC"},"NIG","EPGASNUOC","NIwEPGASNUOC",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A397,MSG_Generic!$G$8:$G$378)","v":0.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A397,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A397,MSG_Generic!$H$8:$H$378)","v":174.52959194488608},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A397,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A397,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C397,Gen_Param_2011!$BA$27:$BA$47)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A397,MSG_Generic!$Z$8:$Z$378)","v":1.1550000000000011},{"$f":"VLOOKUP(C397,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"OCGT"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A397,MSG_Generic!AG$8:AG$378)*$L397","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A397,MSG_Generic!AH$8:AH$378)*$L397","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A397,MSG_Generic!AI$8:AI$378)*$L397","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A397,MSG_Generic!AJ$8:AJ$378)*$L397","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A397,MSG_Generic!AK$8:AK$378)*$L397","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A397,MSG_Generic!AL$8:AL$378)*$L397","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A397,MSG_Generic!AM$8:AM$378)*$L397","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A397,MSG_Generic!AN$8:AN$378)*$L397","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A397,MSG_Generic!AO$8:AO$378)*$L397","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A397,MSG_Generic!AP$8:AP$378)*$L397","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A397,MSG_Generic!AQ$8:AQ$378)*$L397","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A397,MSG_Generic!AR$8:AR$378)*$L397","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A397,MSG_Generic!AS$8:AS$378)*$L397","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A397,MSG_Generic!AT$8:AT$378)*$L397","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A397,MSG_Generic!AU$8:AU$378)*$L397","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A397,MSG_Generic!AV$8:AV$378)*$L397","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A397,MSG_Generic!AW$8:AW$378)*$L397","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A397,MSG_Generic!AX$8:AX$378)*$L397","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A397,MSG_Generic!AY$8:AY$378)*$L397","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A397,MSG_Generic!AZ$8:AZ$378)*$L397","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A397,MSG_Generic!BA$8:BA$378)*$L397","v":696.46500000000071},696.46500000000071,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A397,MSG_Generic!BC$8:BC$378)*$L397","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A397,MSG_Generic!BD$8:BD$378)*$L397","v":696.46500000000071},{"$f":"IF(MID($A397,6,1)=\"O\",MID($A397,6,3)&LEFT(VLOOKUP($B397,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A397,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B397,NameConvs!$B$57:$G$69,6,FALSE),MID($A397,6,3)))","v":"GASNA"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL397,MSG_Fueldata!N$54:N$70)/$E397/8.76","v":145.24353120243532},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL397,MSG_Fueldata!O$54:O$70)/$E397/8.76","v":146.91780821917811},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL397,MSG_Fueldata!P$54:P$70)/$E397/8.76","v":148.59208523592088},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL397,MSG_Fueldata!Q$54:Q$70)/$E397/8.76","v":150.26636225266364},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL397,MSG_Fueldata!R$54:R$70)/$E397/8.76","v":151.9406392694064},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL397,MSG_Fueldata!S$54:S$70)/$E397/8.76","v":153.6149162861492},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL397,MSG_Fueldata!T$54:T$70)/$E397/8.76","v":155.28919330289196},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL397,MSG_Fueldata!U$54:U$70)/$E397/8.76","v":156.96347031963472},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL397,MSG_Fueldata!V$54:V$70)/$E397/8.76","v":158.63774733637749},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL397,MSG_Fueldata!W$54:W$70)/$E397/8.76","v":160.31202435312028},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL397,MSG_Fueldata!X$54:X$70)/$E397/8.76","v":161.98630136986304},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL397,MSG_Fueldata!Y$54:Y$70)/$E397/8.76","v":164.49771689497717},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL397,MSG_Fueldata!Z$54:Z$70)/$E397/8.76","v":167.00913242009136},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL397,MSG_Fueldata!AA$54:AA$70)/$E397/8.76","v":169.52054794520552},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL397,MSG_Fueldata!AB$54:AB$70)/$E397/8.76","v":172.03196347031965},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL397,MSG_Fueldata!AC$54:AC$70)/$E397/8.76","v":174.54337899543381},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL397,MSG_Fueldata!AD$54:AD$70)/$E397/8.76","v":177.05479452054794},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL397,MSG_Fueldata!AE$54:AE$70)/$E397/8.76","v":179.56621004566213},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL397,MSG_Fueldata!AF$54:AF$70)/$E397/8.76","v":182.07762557077629},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL397,MSG_Fueldata!AG$54:AG$70)/$E397/8.76","v":184.58904109589045},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL397,MSG_Fueldata!AH$54:AH$70)/$E397/8.76","v":187.10045662100461},187.10045662100461,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL397,MSG_Fueldata!AI$54:AI$70)/$E397/8.76","v":187.10045662100461},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL397,MSG_Fueldata!AJ$54:AJ$70)/$E397/8.76","v":187.10045662100461},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A211","v":"NIGEPGASNUCC"},"NIG","EPGASNUCC","NIwEPGASNUCC",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A398,MSG_Generic!$G$8:$G$378)","v":0.48},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A398,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A398,MSG_Generic!$H$8:$H$378)","v":25.363137254901961},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A398,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A398,MSG_Generic!$L$8:$L$378)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C398,Gen_Param_2011!$BA$27:$BA$47)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A398,MSG_Generic!$Z$8:$Z$378)","v":1.2136666666666682},{"$f":"VLOOKUP(C398,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"CCGT"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A398,MSG_Generic!AG$8:AG$378)*$L398","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A398,MSG_Generic!AH$8:AH$378)*$L398","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A398,MSG_Generic!AI$8:AI$378)*$L398","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A398,MSG_Generic!AJ$8:AJ$378)*$L398","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A398,MSG_Generic!AK$8:AK$378)*$L398","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A398,MSG_Generic!AL$8:AL$378)*$L398","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A398,MSG_Generic!AM$8:AM$378)*$L398","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A398,MSG_Generic!AN$8:AN$378)*$L398","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A398,MSG_Generic!AO$8:AO$378)*$L398","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A398,MSG_Generic!AP$8:AP$378)*$L398","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A398,MSG_Generic!AQ$8:AQ$378)*$L398","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A398,MSG_Generic!AR$8:AR$378)*$L398","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A398,MSG_Generic!AS$8:AS$378)*$L398","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A398,MSG_Generic!AT$8:AT$378)*$L398","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A398,MSG_Generic!AU$8:AU$378)*$L398","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A398,MSG_Generic!AV$8:AV$378)*$L398","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A398,MSG_Generic!AW$8:AW$378)*$L398","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A398,MSG_Generic!AX$8:AX$378)*$L398","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A398,MSG_Generic!AY$8:AY$378)*$L398","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A398,MSG_Generic!AZ$8:AZ$378)*$L398","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A398,MSG_Generic!BA$8:BA$378)*$L398","v":1297.4096666666683},1297.4096666666683,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A398,MSG_Generic!BC$8:BC$378)*$L398","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A398,MSG_Generic!BD$8:BD$378)*$L398","v":1297.4096666666683},{"$f":"IF(MID($A398,6,1)=\"O\",MID($A398,6,3)&LEFT(VLOOKUP($B398,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A398,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B398,NameConvs!$B$57:$G$69,6,FALSE),MID($A398,6,3)))","v":"GASNA"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL398,MSG_Fueldata!N$54:N$70)/$E398/8.76","v":90.777207001522086},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL398,MSG_Fueldata!O$54:O$70)/$E398/8.76","v":91.82363013698631},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL398,MSG_Fueldata!P$54:P$70)/$E398/8.76","v":92.870053272450562},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL398,MSG_Fueldata!Q$54:Q$70)/$E398/8.76","v":93.916476407914786},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL398,MSG_Fueldata!R$54:R$70)/$E398/8.76","v":94.962899543378995},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL398,MSG_Fueldata!S$54:S$70)/$E398/8.76","v":96.009322678843233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL398,MSG_Fueldata!T$54:T$70)/$E398/8.76","v":97.055745814307471},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL398,MSG_Fueldata!U$54:U$70)/$E398/8.76","v":98.102168949771709},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL398,MSG_Fueldata!V$54:V$70)/$E398/8.76","v":99.148592085235933},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL398,MSG_Fueldata!W$54:W$70)/$E398/8.76","v":100.19501522070016},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL398,MSG_Fueldata!X$54:X$70)/$E398/8.76","v":101.24143835616439},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL398,MSG_Fueldata!Y$54:Y$70)/$E398/8.76","v":102.81107305936075},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL398,MSG_Fueldata!Z$54:Z$70)/$E398/8.76","v":104.38070776255709},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL398,MSG_Fueldata!AA$54:AA$70)/$E398/8.76","v":105.95034246575344},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL398,MSG_Fueldata!AB$54:AB$70)/$E398/8.76","v":107.51997716894979},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL398,MSG_Fueldata!AC$54:AC$70)/$E398/8.76","v":109.08961187214614},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL398,MSG_Fueldata!AD$54:AD$70)/$E398/8.76","v":110.65924657534248},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL398,MSG_Fueldata!AE$54:AE$70)/$E398/8.76","v":112.22888127853882},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL398,MSG_Fueldata!AF$54:AF$70)/$E398/8.76","v":113.79851598173518},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL398,MSG_Fueldata!AG$54:AG$70)/$E398/8.76","v":115.36815068493152},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL398,MSG_Fueldata!AH$54:AH$70)/$E398/8.76","v":116.93778538812788},116.93778538812788,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL398,MSG_Fueldata!AI$54:AI$70)/$E398/8.76","v":116.93778538812788},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL398,MSG_Fueldata!AJ$54:AJ$70)/$E398/8.76","v":116.93778538812788},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A212","v":"NIGEPCOANUSC"},"NIG","EPCOANUSC","NIwEPCOANUSC",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A399,MSG_Generic!$G$8:$G$378)","v":0.37},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A399,MSG_Generic!$X$8:$X$378)/8.76","v":0.93792422559545841},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A399,MSG_Generic!$H$8:$H$378)","v":124.89704292527823},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A399,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A399,MSG_Generic!$L$8:$L$378)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C399,Gen_Param_2011!$BA$27:$BA$47)","v":1.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A399,MSG_Generic!$Z$8:$Z$378)","v":1.2762750000000012},{"$f":"VLOOKUP(C399,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Supercritical coal"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A399,MSG_Generic!AG$8:AG$378)*$L399","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A399,MSG_Generic!AH$8:AH$378)*$L399","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A399,MSG_Generic!AI$8:AI$378)*$L399","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A399,MSG_Generic!AJ$8:AJ$378)*$L399","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A399,MSG_Generic!AK$8:AK$378)*$L399","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A399,MSG_Generic!AL$8:AL$378)*$L399","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A399,MSG_Generic!AM$8:AM$378)*$L399","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A399,MSG_Generic!AN$8:AN$378)*$L399","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A399,MSG_Generic!AO$8:AO$378)*$L399","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A399,MSG_Generic!AP$8:AP$378)*$L399","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A399,MSG_Generic!AQ$8:AQ$378)*$L399","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A399,MSG_Generic!AR$8:AR$378)*$L399","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A399,MSG_Generic!AS$8:AS$378)*$L399","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A399,MSG_Generic!AT$8:AT$378)*$L399","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A399,MSG_Generic!AU$8:AU$378)*$L399","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A399,MSG_Generic!AV$8:AV$378)*$L399","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A399,MSG_Generic!AW$8:AW$378)*$L399","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A399,MSG_Generic!AX$8:AX$378)*$L399","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A399,MSG_Generic!AY$8:AY$378)*$L399","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A399,MSG_Generic!AZ$8:AZ$378)*$L399","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A399,MSG_Generic!BA$8:BA$378)*$L399","v":3067.3993350000028},3067.3993350000028,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A399,MSG_Generic!BC$8:BC$378)*$L399","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A399,MSG_Generic!BD$8:BD$378)*$L399","v":3067.3993350000028},"COAN",{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL399,MSG_Fueldata!N$54:N$70)/$E399/8.76","v":29.31013204985808},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL399,MSG_Fueldata!O$54:O$70)/$E399/8.76","v":29.31013204985808},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL399,MSG_Fueldata!P$54:P$70)/$E399/8.76","v":29.61865975564606},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL399,MSG_Fueldata!Q$54:Q$70)/$E399/8.76","v":29.927187461434041},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL399,MSG_Fueldata!R$54:R$70)/$E399/8.76","v":29.927187461434041},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL399,MSG_Fueldata!S$54:S$70)/$E399/8.76","v":30.235715167222015},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL399,MSG_Fueldata!T$54:T$70)/$E399/8.76","v":30.235715167222015},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL399,MSG_Fueldata!U$54:U$70)/$E399/8.76","v":30.544242873009996},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL399,MSG_Fueldata!V$54:V$70)/$E399/8.76","v":30.852770578797976},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL399,MSG_Fueldata!W$54:W$70)/$E399/8.76","v":30.852770578797976},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL399,MSG_Fueldata!X$54:X$70)/$E399/8.76","v":31.161298284585957},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL399,MSG_Fueldata!Y$54:Y$70)/$E399/8.76","v":31.469825990373938},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL399,MSG_Fueldata!Z$54:Z$70)/$E399/8.76","v":31.469825990373938},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL399,MSG_Fueldata!AA$54:AA$70)/$E399/8.76","v":31.778353696161918},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL399,MSG_Fueldata!AB$54:AB$70)/$E399/8.76","v":32.086881401949896},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL399,MSG_Fueldata!AC$54:AC$70)/$E399/8.76","v":32.086881401949896},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL399,MSG_Fueldata!AD$54:AD$70)/$E399/8.76","v":32.395409107737876},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL399,MSG_Fueldata!AE$54:AE$70)/$E399/8.76","v":32.703936813525857},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL399,MSG_Fueldata!AF$54:AF$70)/$E399/8.76","v":32.703936813525857},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL399,MSG_Fueldata!AG$54:AG$70)/$E399/8.76","v":33.012464519313831},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL399,MSG_Fueldata!AH$54:AH$70)/$E399/8.76","v":33.320992225101811},33.320992225101811,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL399,MSG_Fueldata!AI$54:AI$70)/$E399/8.76","v":33.320992225101811},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL399,MSG_Fueldata!AJ$54:AJ$70)/$E399/8.76","v":33.320992225101811},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A213","v":"NIGEPGASNLCC"},"NIG","EPGASNLCC","NIwEPGASNLCC",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A400,MSG_Generic!$G$8:$G$378)","v":0.48},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A400,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A400,MSG_Generic!$H$8:$H$378)","v":25.363137254901961},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A400,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A400,MSG_Generic!$L$8:$L$378)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C400,Gen_Param_2011!$BA$27:$BA$47)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A400,MSG_Generic!$Z$8:$Z$378)","v":1.2136666666666682},{"$f":"VLOOKUP(C400,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"CCGT Associated Gas"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A400,MSG_Generic!AG$8:AG$378)*$L400","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A400,MSG_Generic!AH$8:AH$378)*$L400","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A400,MSG_Generic!AI$8:AI$378)*$L400","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A400,MSG_Generic!AJ$8:AJ$378)*$L400","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A400,MSG_Generic!AK$8:AK$378)*$L400","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A400,MSG_Generic!AL$8:AL$378)*$L400","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A400,MSG_Generic!AM$8:AM$378)*$L400","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A400,MSG_Generic!AN$8:AN$378)*$L400","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A400,MSG_Generic!AO$8:AO$378)*$L400","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A400,MSG_Generic!AP$8:AP$378)*$L400","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A400,MSG_Generic!AQ$8:AQ$378)*$L400","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A400,MSG_Generic!AR$8:AR$378)*$L400","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A400,MSG_Generic!AS$8:AS$378)*$L400","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A400,MSG_Generic!AT$8:AT$378)*$L400","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A400,MSG_Generic!AU$8:AU$378)*$L400","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A400,MSG_Generic!AV$8:AV$378)*$L400","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A400,MSG_Generic!AW$8:AW$378)*$L400","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A400,MSG_Generic!AX$8:AX$378)*$L400","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A400,MSG_Generic!AY$8:AY$378)*$L400","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A400,MSG_Generic!AZ$8:AZ$378)*$L400","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A400,MSG_Generic!BA$8:BA$378)*$L400","v":1297.4096666666683},1297.4096666666683,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A400,MSG_Generic!BC$8:BC$378)*$L400","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A400,MSG_Generic!BD$8:BD$378)*$L400","v":1297.4096666666683},{"$f":"IF(MID($A400,6,1)=\"O\",MID($A400,6,3)&LEFT(VLOOKUP($B400,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A400,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B400,NameConvs!$B$57:$G$69,6,FALSE),MID($A400,6,3)))","v":"GASNA"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL400,MSG_Fueldata!N$54:N$70)/$E400/8.76","v":90.777207001522086},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL400,MSG_Fueldata!O$54:O$70)/$E400/8.76","v":91.82363013698631},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL400,MSG_Fueldata!P$54:P$70)/$E400/8.76","v":92.870053272450562},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL400,MSG_Fueldata!Q$54:Q$70)/$E400/8.76","v":93.916476407914786},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL400,MSG_Fueldata!R$54:R$70)/$E400/8.76","v":94.962899543378995},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL400,MSG_Fueldata!S$54:S$70)/$E400/8.76","v":96.009322678843233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL400,MSG_Fueldata!T$54:T$70)/$E400/8.76","v":97.055745814307471},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL400,MSG_Fueldata!U$54:U$70)/$E400/8.76","v":98.102168949771709},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL400,MSG_Fueldata!V$54:V$70)/$E400/8.76","v":99.148592085235933},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL400,MSG_Fueldata!W$54:W$70)/$E400/8.76","v":100.19501522070016},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL400,MSG_Fueldata!X$54:X$70)/$E400/8.76","v":101.24143835616439},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL400,MSG_Fueldata!Y$54:Y$70)/$E400/8.76","v":102.81107305936075},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL400,MSG_Fueldata!Z$54:Z$70)/$E400/8.76","v":104.38070776255709},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL400,MSG_Fueldata!AA$54:AA$70)/$E400/8.76","v":105.95034246575344},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL400,MSG_Fueldata!AB$54:AB$70)/$E400/8.76","v":107.51997716894979},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL400,MSG_Fueldata!AC$54:AC$70)/$E400/8.76","v":109.08961187214614},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL400,MSG_Fueldata!AD$54:AD$70)/$E400/8.76","v":110.65924657534248},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL400,MSG_Fueldata!AE$54:AE$70)/$E400/8.76","v":112.22888127853882},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL400,MSG_Fueldata!AF$54:AF$70)/$E400/8.76","v":113.79851598173518},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL400,MSG_Fueldata!AG$54:AG$70)/$E400/8.76","v":115.36815068493152},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL400,MSG_Fueldata!AH$54:AH$70)/$E400/8.76","v":116.93778538812788},116.93778538812788,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL400,MSG_Fueldata!AI$54:AI$70)/$E400/8.76","v":116.93778538812788},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL400,MSG_Fueldata!AJ$54:AJ$70)/$E400/8.76","v":116.93778538812788},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A214","v":"NIGEPHYDNU"},"NIG","EPHYDNU","NIwEPHYDNU",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A401,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A401,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A401,MSG_Generic!$H$8:$H$378)","v":52.485216216216216},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A401,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A401,MSG_Generic!$L$8:$L$378)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C401,Gen_Param_2011!$BA$27:$BA$47)","v":0.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A401,MSG_Generic!$Z$8:$Z$378)","v":1.3431220000000013},{"$f":"VLOOKUP(C401,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Hydro"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A401,MSG_Generic!AG$8:AG$378)*$L401","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A401,MSG_Generic!AH$8:AH$378)*$L401","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A401,MSG_Generic!AI$8:AI$378)*$L401","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A401,MSG_Generic!AJ$8:AJ$378)*$L401","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A401,MSG_Generic!AK$8:AK$378)*$L401","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A401,MSG_Generic!AL$8:AL$378)*$L401","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A401,MSG_Generic!AM$8:AM$378)*$L401","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A401,MSG_Generic!AN$8:AN$378)*$L401","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A401,MSG_Generic!AO$8:AO$378)*$L401","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A401,MSG_Generic!AP$8:AP$378)*$L401","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A401,MSG_Generic!AQ$8:AQ$378)*$L401","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A401,MSG_Generic!AR$8:AR$378)*$L401","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A401,MSG_Generic!AS$8:AS$378)*$L401","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A401,MSG_Generic!AT$8:AT$378)*$L401","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A401,MSG_Generic!AU$8:AU$378)*$L401","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A401,MSG_Generic!AV$8:AV$378)*$L401","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A401,MSG_Generic!AW$8:AW$378)*$L401","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A401,MSG_Generic!AX$8:AX$378)*$L401","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A401,MSG_Generic!AY$8:AY$378)*$L401","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A401,MSG_Generic!AZ$8:AZ$378)*$L401","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A401,MSG_Generic!BA$8:BA$378)*$L401","v":2686.2440000000024},2686.2440000000024,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A401,MSG_Generic!BC$8:BC$378)*$L401","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A401,MSG_Generic!BD$8:BD$378)*$L401","v":2686.2440000000024},{"$f":"IF(MID($A401,6,1)=\"O\",MID($A401,6,3)&LEFT(VLOOKUP($B401,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A401,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B401,NameConvs!$B$57:$G$69,6,FALSE),MID($A401,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL401,MSG_Fueldata!N$54:N$70)/$E401/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL401,MSG_Fueldata!O$54:O$70)/$E401/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL401,MSG_Fueldata!P$54:P$70)/$E401/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL401,MSG_Fueldata!Q$54:Q$70)/$E401/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL401,MSG_Fueldata!R$54:R$70)/$E401/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL401,MSG_Fueldata!S$54:S$70)/$E401/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL401,MSG_Fueldata!T$54:T$70)/$E401/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL401,MSG_Fueldata!U$54:U$70)/$E401/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL401,MSG_Fueldata!V$54:V$70)/$E401/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL401,MSG_Fueldata!W$54:W$70)/$E401/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL401,MSG_Fueldata!X$54:X$70)/$E401/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL401,MSG_Fueldata!Y$54:Y$70)/$E401/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL401,MSG_Fueldata!Z$54:Z$70)/$E401/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL401,MSG_Fueldata!AA$54:AA$70)/$E401/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL401,MSG_Fueldata!AB$54:AB$70)/$E401/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL401,MSG_Fueldata!AC$54:AC$70)/$E401/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL401,MSG_Fueldata!AD$54:AD$70)/$E401/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL401,MSG_Fueldata!AE$54:AE$70)/$E401/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL401,MSG_Fueldata!AF$54:AF$70)/$E401/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL401,MSG_Fueldata!AG$54:AG$70)/$E401/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL401,MSG_Fueldata!AH$54:AH$70)/$E401/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL401,MSG_Fueldata!AI$54:AI$70)/$E401/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL401,MSG_Fueldata!AJ$54:AJ$70)/$E401/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A215","v":"NIGEPHYDNUmic"},"NIG","EPHYDNUmic","NIwEPHYDNUmic",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A402,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A402,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A402,MSG_Generic!$H$8:$H$378)","v":47.52},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A402,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A402,MSG_Generic!$L$8:$L$378)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C402,Gen_Param_2011!$BA$27:$BA$47)","v":0.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A402,MSG_Generic!$Z$8:$Z$378)","v":1.1550000000000011},{"$f":"VLOOKUP(C402,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Small Hydro"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A402,MSG_Generic!AG$8:AG$378)*$L402","v":4620.0000000000045},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A402,MSG_Generic!AH$8:AH$378)*$L402","v":4574.7240000000047},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A402,MSG_Generic!AI$8:AI$378)*$L402","v":4529.448000000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A402,MSG_Generic!AJ$8:AJ$378)*$L402","v":4484.1720000000041},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A402,MSG_Generic!AK$8:AK$378)*$L402","v":4438.8960000000043},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A402,MSG_Generic!AL$8:AL$378)*$L402","v":4393.6200000000044},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A402,MSG_Generic!AM$8:AM$378)*$L402","v":4350.5385000000042},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A402,MSG_Generic!AN$8:AN$378)*$L402","v":4307.457000000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A402,MSG_Generic!AO$8:AO$378)*$L402","v":4264.3755000000037},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A402,MSG_Generic!AP$8:AP$378)*$L402","v":4221.2940000000044},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A402,MSG_Generic!AQ$8:AQ$378)*$L402","v":4178.2125000000042},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A402,MSG_Generic!AR$8:AR$378)*$L402","v":4138.2495000000044},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A402,MSG_Generic!AS$8:AS$378)*$L402","v":4098.2865000000038},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A402,MSG_Generic!AT$8:AT$378)*$L402","v":4058.3235000000036},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A402,MSG_Generic!AU$8:AU$378)*$L402","v":4018.3605000000039},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A402,MSG_Generic!AV$8:AV$378)*$L402","v":3978.3975000000041},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A402,MSG_Generic!AW$8:AW$378)*$L402","v":3938.4345000000039},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A402,MSG_Generic!AX$8:AX$378)*$L402","v":3898.4715000000042},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A402,MSG_Generic!AY$8:AY$378)*$L402","v":3858.5085000000036},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A402,MSG_Generic!AZ$8:AZ$378)*$L402","v":3818.5455000000038},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A402,MSG_Generic!BA$8:BA$378)*$L402","v":3778.6980000000035},3778.6980000000035,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A402,MSG_Generic!BC$8:BC$378)*$L402","v":3434.7390000000037},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A402,MSG_Generic!BD$8:BD$378)*$L402","v":3090.664500000003},{"$f":"IF(MID($A402,6,1)=\"O\",MID($A402,6,3)&LEFT(VLOOKUP($B402,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A402,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B402,NameConvs!$B$57:$G$69,6,FALSE),MID($A402,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL402,MSG_Fueldata!N$54:N$70)/$E402/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL402,MSG_Fueldata!O$54:O$70)/$E402/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL402,MSG_Fueldata!P$54:P$70)/$E402/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL402,MSG_Fueldata!Q$54:Q$70)/$E402/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL402,MSG_Fueldata!R$54:R$70)/$E402/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL402,MSG_Fueldata!S$54:S$70)/$E402/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL402,MSG_Fueldata!T$54:T$70)/$E402/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL402,MSG_Fueldata!U$54:U$70)/$E402/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL402,MSG_Fueldata!V$54:V$70)/$E402/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL402,MSG_Fueldata!W$54:W$70)/$E402/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL402,MSG_Fueldata!X$54:X$70)/$E402/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL402,MSG_Fueldata!Y$54:Y$70)/$E402/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL402,MSG_Fueldata!Z$54:Z$70)/$E402/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL402,MSG_Fueldata!AA$54:AA$70)/$E402/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL402,MSG_Fueldata!AB$54:AB$70)/$E402/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL402,MSG_Fueldata!AC$54:AC$70)/$E402/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL402,MSG_Fueldata!AD$54:AD$70)/$E402/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL402,MSG_Fueldata!AE$54:AE$70)/$E402/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL402,MSG_Fueldata!AF$54:AF$70)/$E402/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL402,MSG_Fueldata!AG$54:AG$70)/$E402/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL402,MSG_Fueldata!AH$54:AH$70)/$E402/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL402,MSG_Fueldata!AI$54:AI$70)/$E402/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL402,MSG_Fueldata!AJ$54:AJ$70)/$E402/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A216","v":"NIGEPBIONU"},"NIG","EPBIONU","NIwEPBIONU",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A403,MSG_Generic!$G$8:$G$378)","v":0.38},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A403,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A403,MSG_Generic!$H$8:$H$378)","v":175.33459459459462},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A403,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A403,MSG_Generic!$L$8:$L$378)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C403,Gen_Param_2011!$BA$27:$BA$47)","v":0.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A403,MSG_Generic!$Z$8:$Z$378)","v":1.2762750000000012},{"$f":"VLOOKUP(C403,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Biomass"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A403,MSG_Generic!AG$8:AG$378)*$L403","v":3190.6875000000027},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A403,MSG_Generic!AH$8:AH$378)*$L403","v":3129.4263000000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A403,MSG_Generic!AI$8:AI$378)*$L403","v":3068.1651000000029},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A403,MSG_Generic!AJ$8:AJ$378)*$L403","v":3006.9039000000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A403,MSG_Generic!AK$8:AK$378)*$L403","v":2945.6427000000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A403,MSG_Generic!AL$8:AL$378)*$L403","v":2884.1262450000027},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A403,MSG_Generic!AM$8:AM$378)*$L403","v":2828.7359100000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A403,MSG_Generic!AN$8:AN$378)*$L403","v":2773.3455750000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A403,MSG_Generic!AO$8:AO$378)*$L403","v":2717.9552400000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A403,MSG_Generic!AP$8:AP$378)*$L403","v":2662.564905000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A403,MSG_Generic!AQ$8:AQ$378)*$L403","v":2607.0469425000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A403,MSG_Generic!AR$8:AR$378)*$L403","v":2582.1595800000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A403,MSG_Generic!AS$8:AS$378)*$L403","v":2557.2722175000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A403,MSG_Generic!AT$8:AT$378)*$L403","v":2532.3848550000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A403,MSG_Generic!AU$8:AU$378)*$L403","v":2507.4974925000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A403,MSG_Generic!AV$8:AV$378)*$L403","v":2482.6101300000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A403,MSG_Generic!AW$8:AW$378)*$L403","v":2457.7227675000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A403,MSG_Generic!AX$8:AX$378)*$L403","v":2432.8354050000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A403,MSG_Generic!AY$8:AY$378)*$L403","v":2407.9480425000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A403,MSG_Generic!AZ$8:AZ$378)*$L403","v":2383.0606800000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A403,MSG_Generic!BA$8:BA$378)*$L403","v":2357.7904350000022},2357.7904350000022,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A403,MSG_Generic!BC$8:BC$378)*$L403","v":2143.120980000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A403,MSG_Generic!BD$8:BD$378)*$L403","v":1928.4515250000018},{"$f":"IF(MID($A403,6,1)=\"O\",MID($A403,6,3)&LEFT(VLOOKUP($B403,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A403,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B403,NameConvs!$B$57:$G$69,6,FALSE),MID($A403,6,3)))","v":"BIO"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL403,MSG_Fueldata!N$54:N$70)/$E403/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL403,MSG_Fueldata!O$54:O$70)/$E403/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL403,MSG_Fueldata!P$54:P$70)/$E403/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL403,MSG_Fueldata!Q$54:Q$70)/$E403/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL403,MSG_Fueldata!R$54:R$70)/$E403/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL403,MSG_Fueldata!S$54:S$70)/$E403/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL403,MSG_Fueldata!T$54:T$70)/$E403/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL403,MSG_Fueldata!U$54:U$70)/$E403/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL403,MSG_Fueldata!V$54:V$70)/$E403/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL403,MSG_Fueldata!W$54:W$70)/$E403/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL403,MSG_Fueldata!X$54:X$70)/$E403/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL403,MSG_Fueldata!Y$54:Y$70)/$E403/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL403,MSG_Fueldata!Z$54:Z$70)/$E403/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL403,MSG_Fueldata!AA$54:AA$70)/$E403/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL403,MSG_Fueldata!AB$54:AB$70)/$E403/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL403,MSG_Fueldata!AC$54:AC$70)/$E403/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL403,MSG_Fueldata!AD$54:AD$70)/$E403/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL403,MSG_Fueldata!AE$54:AE$70)/$E403/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL403,MSG_Fueldata!AF$54:AF$70)/$E403/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL403,MSG_Fueldata!AG$54:AG$70)/$E403/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL403,MSG_Fueldata!AH$54:AH$70)/$E403/8.76","v":14.119202114876233},14.119202114876233,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL403,MSG_Fueldata!AI$54:AI$70)/$E403/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL403,MSG_Fueldata!AJ$54:AJ$70)/$E403/8.76","v":14.119202114876233},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A217","v":"NIGEPWNDNU25"},"NIG","EPWNDNU25","NIwEPWNDNU25",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A404,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A404,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A404,MSG_Generic!$H$8:$H$378)","v":152.66868243243243},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A404,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A404,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C404,Gen_Param_2011!$BA$27:$BA$47)","v":0.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A404,MSG_Generic!$Z$8:$Z$378)","v":1.1550000000000011},{"$f":"VLOOKUP(C404,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Bulk Wind (20% CF)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A404,MSG_Generic!AG$8:AG$378)*$L404","v":2310.0000000000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A404,MSG_Generic!AH$8:AH$378)*$L404","v":2265.648000000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A404,MSG_Generic!AI$8:AI$378)*$L404","v":2221.2960000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A404,MSG_Generic!AJ$8:AJ$378)*$L404","v":2176.9440000000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A404,MSG_Generic!AK$8:AK$378)*$L404","v":2132.5920000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A404,MSG_Generic!AL$8:AL$378)*$L404","v":2088.0090000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A404,MSG_Generic!AM$8:AM$378)*$L404","v":2055.6690000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A404,MSG_Generic!AN$8:AN$378)*$L404","v":2023.329000000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A404,MSG_Generic!AO$8:AO$378)*$L404","v":1990.9890000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A404,MSG_Generic!AP$8:AP$378)*$L404","v":1958.6490000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A404,MSG_Generic!AQ$8:AQ$378)*$L404","v":1926.3090000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A404,MSG_Generic!AR$8:AR$378)*$L404","v":1907.9445000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A404,MSG_Generic!AS$8:AS$378)*$L404","v":1889.5800000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A404,MSG_Generic!AT$8:AT$378)*$L404","v":1871.2155000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A404,MSG_Generic!AU$8:AU$378)*$L404","v":1852.8510000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A404,MSG_Generic!AV$8:AV$378)*$L404","v":1834.4865000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A404,MSG_Generic!AW$8:AW$378)*$L404","v":1816.1220000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A404,MSG_Generic!AX$8:AX$378)*$L404","v":1797.7575000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A404,MSG_Generic!AY$8:AY$378)*$L404","v":1779.3930000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A404,MSG_Generic!AZ$8:AZ$378)*$L404","v":1761.0285000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A404,MSG_Generic!BA$8:BA$378)*$L404","v":1742.0865000000017},1742.0865000000017,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A404,MSG_Generic!BC$8:BC$378)*$L404","v":1659.0420000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A404,MSG_Generic!BD$8:BD$378)*$L404","v":1575.8820000000017},{"$f":"IF(MID($A404,6,1)=\"O\",MID($A404,6,3)&LEFT(VLOOKUP($B404,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A404,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B404,NameConvs!$B$57:$G$69,6,FALSE),MID($A404,6,3)))","v":"WND"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL404,MSG_Fueldata!N$54:N$70)/$E404/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL404,MSG_Fueldata!O$54:O$70)/$E404/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL404,MSG_Fueldata!P$54:P$70)/$E404/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL404,MSG_Fueldata!Q$54:Q$70)/$E404/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL404,MSG_Fueldata!R$54:R$70)/$E404/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL404,MSG_Fueldata!S$54:S$70)/$E404/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL404,MSG_Fueldata!T$54:T$70)/$E404/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL404,MSG_Fueldata!U$54:U$70)/$E404/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL404,MSG_Fueldata!V$54:V$70)/$E404/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL404,MSG_Fueldata!W$54:W$70)/$E404/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL404,MSG_Fueldata!X$54:X$70)/$E404/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL404,MSG_Fueldata!Y$54:Y$70)/$E404/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL404,MSG_Fueldata!Z$54:Z$70)/$E404/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL404,MSG_Fueldata!AA$54:AA$70)/$E404/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL404,MSG_Fueldata!AB$54:AB$70)/$E404/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL404,MSG_Fueldata!AC$54:AC$70)/$E404/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL404,MSG_Fueldata!AD$54:AD$70)/$E404/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL404,MSG_Fueldata!AE$54:AE$70)/$E404/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL404,MSG_Fueldata!AF$54:AF$70)/$E404/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL404,MSG_Fueldata!AG$54:AG$70)/$E404/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL404,MSG_Fueldata!AH$54:AH$70)/$E404/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL404,MSG_Fueldata!AI$54:AI$70)/$E404/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL404,MSG_Fueldata!AJ$54:AJ$70)/$E404/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A218","v":"NIGEPWNDNU30"},"NIG","EPWNDNU30","NIwEPWNDNU30",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A405,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A405,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A405,MSG_Generic!$H$8:$H$378)","v":125.13912162162161},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A405,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A405,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C405,Gen_Param_2011!$BA$27:$BA$47)","v":0.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A405,MSG_Generic!$Z$8:$Z$378)","v":1.1550000000000011},{"$f":"VLOOKUP(C405,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Bulk Wind (30% CF)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A405,MSG_Generic!AG$8:AG$378)*$L405","v":2310.0000000000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A405,MSG_Generic!AH$8:AH$378)*$L405","v":2265.648000000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A405,MSG_Generic!AI$8:AI$378)*$L405","v":2221.2960000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A405,MSG_Generic!AJ$8:AJ$378)*$L405","v":2176.9440000000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A405,MSG_Generic!AK$8:AK$378)*$L405","v":2132.5920000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A405,MSG_Generic!AL$8:AL$378)*$L405","v":2088.0090000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A405,MSG_Generic!AM$8:AM$378)*$L405","v":2055.6690000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A405,MSG_Generic!AN$8:AN$378)*$L405","v":2023.329000000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A405,MSG_Generic!AO$8:AO$378)*$L405","v":1990.9890000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A405,MSG_Generic!AP$8:AP$378)*$L405","v":1958.6490000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A405,MSG_Generic!AQ$8:AQ$378)*$L405","v":1926.3090000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A405,MSG_Generic!AR$8:AR$378)*$L405","v":1907.9445000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A405,MSG_Generic!AS$8:AS$378)*$L405","v":1889.5800000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A405,MSG_Generic!AT$8:AT$378)*$L405","v":1871.2155000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A405,MSG_Generic!AU$8:AU$378)*$L405","v":1852.8510000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A405,MSG_Generic!AV$8:AV$378)*$L405","v":1834.4865000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A405,MSG_Generic!AW$8:AW$378)*$L405","v":1816.1220000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A405,MSG_Generic!AX$8:AX$378)*$L405","v":1797.7575000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A405,MSG_Generic!AY$8:AY$378)*$L405","v":1779.3930000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A405,MSG_Generic!AZ$8:AZ$378)*$L405","v":1761.0285000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A405,MSG_Generic!BA$8:BA$378)*$L405","v":1742.0865000000017},1742.0865000000017,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A405,MSG_Generic!BC$8:BC$378)*$L405","v":1659.0420000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A405,MSG_Generic!BD$8:BD$378)*$L405","v":1575.8820000000017},{"$f":"IF(MID($A405,6,1)=\"O\",MID($A405,6,3)&LEFT(VLOOKUP($B405,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A405,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B405,NameConvs!$B$57:$G$69,6,FALSE),MID($A405,6,3)))","v":"WND"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL405,MSG_Fueldata!N$54:N$70)/$E405/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL405,MSG_Fueldata!O$54:O$70)/$E405/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL405,MSG_Fueldata!P$54:P$70)/$E405/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL405,MSG_Fueldata!Q$54:Q$70)/$E405/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL405,MSG_Fueldata!R$54:R$70)/$E405/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL405,MSG_Fueldata!S$54:S$70)/$E405/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL405,MSG_Fueldata!T$54:T$70)/$E405/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL405,MSG_Fueldata!U$54:U$70)/$E405/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL405,MSG_Fueldata!V$54:V$70)/$E405/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL405,MSG_Fueldata!W$54:W$70)/$E405/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL405,MSG_Fueldata!X$54:X$70)/$E405/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL405,MSG_Fueldata!Y$54:Y$70)/$E405/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL405,MSG_Fueldata!Z$54:Z$70)/$E405/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL405,MSG_Fueldata!AA$54:AA$70)/$E405/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL405,MSG_Fueldata!AB$54:AB$70)/$E405/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL405,MSG_Fueldata!AC$54:AC$70)/$E405/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL405,MSG_Fueldata!AD$54:AD$70)/$E405/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL405,MSG_Fueldata!AE$54:AE$70)/$E405/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL405,MSG_Fueldata!AF$54:AF$70)/$E405/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL405,MSG_Fueldata!AG$54:AG$70)/$E405/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL405,MSG_Fueldata!AH$54:AH$70)/$E405/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL405,MSG_Fueldata!AI$54:AI$70)/$E405/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL405,MSG_Fueldata!AJ$54:AJ$70)/$E405/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A219","v":"NIGEPSOLNUPVut"},"NIG","EPSOLNUPVut","NIwEPSOLNUPVut",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A406,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A406,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A406,MSG_Generic!$H$8:$H$378)","v":176.03783783783788},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A406,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A406,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C406,Gen_Param_2011!$BA$27:$BA$47)","v":0.25},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A406,MSG_Generic!$Z$8:$Z$378)","v":1.100000000000001},{"$f":"VLOOKUP(C406,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Solar PV (utility)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A406,MSG_Generic!AG$8:AG$378)*$L406","v":2200.0000000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A406,MSG_Generic!AH$8:AH$378)*$L406","v":2118.7100000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A406,MSG_Generic!AI$8:AI$378)*$L406","v":2037.4200000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A406,MSG_Generic!AJ$8:AJ$378)*$L406","v":1956.1300000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A406,MSG_Generic!AK$8:AK$378)*$L406","v":1874.8400000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A406,MSG_Generic!AL$8:AL$378)*$L406","v":1793.7700000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A406,MSG_Generic!AM$8:AM$378)*$L406","v":1759.3400000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A406,MSG_Generic!AN$8:AN$378)*$L406","v":1724.9100000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A406,MSG_Generic!AO$8:AO$378)*$L406","v":1690.4800000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A406,MSG_Generic!AP$8:AP$378)*$L406","v":1656.0500000000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A406,MSG_Generic!AQ$8:AQ$378)*$L406","v":1621.5100000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A406,MSG_Generic!AR$8:AR$378)*$L406","v":1598.7400000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A406,MSG_Generic!AS$8:AS$378)*$L406","v":1575.9700000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A406,MSG_Generic!AT$8:AT$378)*$L406","v":1553.2000000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A406,MSG_Generic!AU$8:AU$378)*$L406","v":1530.4300000000012},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A406,MSG_Generic!AV$8:AV$378)*$L406","v":1507.6600000000012},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A406,MSG_Generic!AW$8:AW$378)*$L406","v":1484.8900000000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A406,MSG_Generic!AX$8:AX$378)*$L406","v":1462.1200000000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A406,MSG_Generic!AY$8:AY$378)*$L406","v":1439.3500000000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A406,MSG_Generic!AZ$8:AZ$378)*$L406","v":1416.5800000000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A406,MSG_Generic!BA$8:BA$378)*$L406","v":1394.0300000000011},1394.0300000000011,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A406,MSG_Generic!BC$8:BC$378)*$L406","v":1267.0900000000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A406,MSG_Generic!BD$8:BD$378)*$L406","v":1140.150000000001},{"$f":"IF(MID($A406,6,1)=\"O\",MID($A406,6,3)&LEFT(VLOOKUP($B406,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A406,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B406,NameConvs!$B$57:$G$69,6,FALSE),MID($A406,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL406,MSG_Fueldata!N$54:N$70)/$E406/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL406,MSG_Fueldata!O$54:O$70)/$E406/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL406,MSG_Fueldata!P$54:P$70)/$E406/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL406,MSG_Fueldata!Q$54:Q$70)/$E406/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL406,MSG_Fueldata!R$54:R$70)/$E406/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL406,MSG_Fueldata!S$54:S$70)/$E406/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL406,MSG_Fueldata!T$54:T$70)/$E406/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL406,MSG_Fueldata!U$54:U$70)/$E406/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL406,MSG_Fueldata!V$54:V$70)/$E406/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL406,MSG_Fueldata!W$54:W$70)/$E406/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL406,MSG_Fueldata!X$54:X$70)/$E406/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL406,MSG_Fueldata!Y$54:Y$70)/$E406/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL406,MSG_Fueldata!Z$54:Z$70)/$E406/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL406,MSG_Fueldata!AA$54:AA$70)/$E406/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL406,MSG_Fueldata!AB$54:AB$70)/$E406/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL406,MSG_Fueldata!AC$54:AC$70)/$E406/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL406,MSG_Fueldata!AD$54:AD$70)/$E406/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL406,MSG_Fueldata!AE$54:AE$70)/$E406/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL406,MSG_Fueldata!AF$54:AF$70)/$E406/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL406,MSG_Fueldata!AG$54:AG$70)/$E406/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL406,MSG_Fueldata!AH$54:AH$70)/$E406/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL406,MSG_Fueldata!AI$54:AI$70)/$E406/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL406,MSG_Fueldata!AJ$54:AJ$70)/$E406/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A220","v":"NIGEPSOLNUPVrt"},"NIG","EPSOLNUPVrt","NIwEPSOLNUPVrt",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A407,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A407,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A407,MSG_Generic!$H$8:$H$378)","v":208.30979729729731},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A407,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A407,MSG_Generic!$L$8:$L$378)","v":20},0.1067814770659507,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C407,Gen_Param_2011!$BA$27:$BA$47)","v":0.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A407,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C407,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Solar PV (roof top)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A407,MSG_Generic!AG$8:AG$378)*$L407","v":2100},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A407,MSG_Generic!AH$8:AH$378)*$L407","v":2022.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A407,MSG_Generic!AI$8:AI$378)*$L407","v":1945},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A407,MSG_Generic!AJ$8:AJ$378)*$L407","v":1867.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A407,MSG_Generic!AK$8:AK$378)*$L407","v":1790},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A407,MSG_Generic!AL$8:AL$378)*$L407","v":1712.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A407,MSG_Generic!AM$8:AM$378)*$L407","v":1679.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A407,MSG_Generic!AN$8:AN$378)*$L407","v":1646.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A407,MSG_Generic!AO$8:AO$378)*$L407","v":1613.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A407,MSG_Generic!AP$8:AP$378)*$L407","v":1580.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A407,MSG_Generic!AQ$8:AQ$378)*$L407","v":1547.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A407,MSG_Generic!AR$8:AR$378)*$L407","v":1526.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A407,MSG_Generic!AS$8:AS$378)*$L407","v":1504.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A407,MSG_Generic!AT$8:AT$378)*$L407","v":1482.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A407,MSG_Generic!AU$8:AU$378)*$L407","v":1461},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A407,MSG_Generic!AV$8:AV$378)*$L407","v":1439.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A407,MSG_Generic!AW$8:AW$378)*$L407","v":1417.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A407,MSG_Generic!AX$8:AX$378)*$L407","v":1395.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A407,MSG_Generic!AY$8:AY$378)*$L407","v":1374.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A407,MSG_Generic!AZ$8:AZ$378)*$L407","v":1352.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A407,MSG_Generic!BA$8:BA$378)*$L407","v":1330.7},1330.7,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A407,MSG_Generic!BC$8:BC$378)*$L407","v":1209.5999999999999},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A407,MSG_Generic!BD$8:BD$378)*$L407","v":1088.4000000000001},{"$f":"IF(MID($A407,6,1)=\"O\",MID($A407,6,3)&LEFT(VLOOKUP($B407,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A407,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B407,NameConvs!$B$57:$G$69,6,FALSE),MID($A407,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL407,MSG_Fueldata!N$54:N$70)/$E407/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL407,MSG_Fueldata!O$54:O$70)/$E407/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL407,MSG_Fueldata!P$54:P$70)/$E407/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL407,MSG_Fueldata!Q$54:Q$70)/$E407/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL407,MSG_Fueldata!R$54:R$70)/$E407/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL407,MSG_Fueldata!S$54:S$70)/$E407/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL407,MSG_Fueldata!T$54:T$70)/$E407/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL407,MSG_Fueldata!U$54:U$70)/$E407/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL407,MSG_Fueldata!V$54:V$70)/$E407/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL407,MSG_Fueldata!W$54:W$70)/$E407/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL407,MSG_Fueldata!X$54:X$70)/$E407/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL407,MSG_Fueldata!Y$54:Y$70)/$E407/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL407,MSG_Fueldata!Z$54:Z$70)/$E407/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL407,MSG_Fueldata!AA$54:AA$70)/$E407/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL407,MSG_Fueldata!AB$54:AB$70)/$E407/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL407,MSG_Fueldata!AC$54:AC$70)/$E407/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL407,MSG_Fueldata!AD$54:AD$70)/$E407/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL407,MSG_Fueldata!AE$54:AE$70)/$E407/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL407,MSG_Fueldata!AF$54:AF$70)/$E407/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL407,MSG_Fueldata!AG$54:AG$70)/$E407/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL407,MSG_Fueldata!AH$54:AH$70)/$E407/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL407,MSG_Fueldata!AI$54:AI$70)/$E407/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL407,MSG_Fueldata!AJ$54:AJ$70)/$E407/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A221","v":"NIGEPSOLNUPVst"},{"$f":"LEFT(A408,3)","v":"NIG"},{"$f":"RIGHT(A408,LEN(A408)-3)","v":"EPSOLNUPVst"},"NIwEPSOLNUPVst",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A408,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A408,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A408,MSG_Generic!$H$8:$H$378)","v":166.66666666666666},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A408,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A408,MSG_Generic!$L$8:$L$378)","v":20},0.1067814770659507,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C408,Gen_Param_2011!$BA$27:$BA$47)","v":0.22500000000000001},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A408,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C408,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Rooftop PV with 1h Battery"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A408,MSG_Generic!AG$8:AG$378)*$L408","v":4257.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A408,MSG_Generic!AH$8:AH$378)*$L408","v":4100.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A408,MSG_Generic!AI$8:AI$378)*$L408","v":3943.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A408,MSG_Generic!AJ$8:AJ$378)*$L408","v":3785.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A408,MSG_Generic!AK$8:AK$378)*$L408","v":3628.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A408,MSG_Generic!AL$8:AL$378)*$L408","v":3471.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A408,MSG_Generic!AM$8:AM$378)*$L408","v":3373.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A408,MSG_Generic!AN$8:AN$378)*$L408","v":3275.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A408,MSG_Generic!AO$8:AO$378)*$L408","v":3177.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A408,MSG_Generic!AP$8:AP$378)*$L408","v":3079},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A408,MSG_Generic!AQ$8:AQ$378)*$L408","v":2981.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A408,MSG_Generic!AR$8:AR$378)*$L408","v":2926.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A408,MSG_Generic!AS$8:AS$378)*$L408","v":2872.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A408,MSG_Generic!AT$8:AT$378)*$L408","v":2817.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A408,MSG_Generic!AU$8:AU$378)*$L408","v":2763.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A408,MSG_Generic!AV$8:AV$378)*$L408","v":2708.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A408,MSG_Generic!AW$8:AW$378)*$L408","v":2654.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A408,MSG_Generic!AX$8:AX$378)*$L408","v":2599.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A408,MSG_Generic!AY$8:AY$378)*$L408","v":2545.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A408,MSG_Generic!AZ$8:AZ$378)*$L408","v":2490.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A408,MSG_Generic!BA$8:BA$378)*$L408","v":2435.6999999999998},2435.6999999999998,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A408,MSG_Generic!BC$8:BC$378)*$L408","v":2214},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A408,MSG_Generic!BD$8:BD$378)*$L408","v":1992.2},{"$f":"IF(MID($A408,6,1)=\"O\",MID($A408,6,3)&LEFT(VLOOKUP($B408,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A408,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B408,NameConvs!$B$57:$G$69,6,FALSE),MID($A408,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL408,MSG_Fueldata!N$54:N$70)/$E408/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL408,MSG_Fueldata!O$54:O$70)/$E408/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL408,MSG_Fueldata!P$54:P$70)/$E408/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL408,MSG_Fueldata!Q$54:Q$70)/$E408/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL408,MSG_Fueldata!R$54:R$70)/$E408/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL408,MSG_Fueldata!S$54:S$70)/$E408/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL408,MSG_Fueldata!T$54:T$70)/$E408/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL408,MSG_Fueldata!U$54:U$70)/$E408/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL408,MSG_Fueldata!V$54:V$70)/$E408/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL408,MSG_Fueldata!W$54:W$70)/$E408/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL408,MSG_Fueldata!X$54:X$70)/$E408/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL408,MSG_Fueldata!Y$54:Y$70)/$E408/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL408,MSG_Fueldata!Z$54:Z$70)/$E408/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL408,MSG_Fueldata!AA$54:AA$70)/$E408/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL408,MSG_Fueldata!AB$54:AB$70)/$E408/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL408,MSG_Fueldata!AC$54:AC$70)/$E408/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL408,MSG_Fueldata!AD$54:AD$70)/$E408/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL408,MSG_Fueldata!AE$54:AE$70)/$E408/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL408,MSG_Fueldata!AF$54:AF$70)/$E408/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL408,MSG_Fueldata!AG$54:AG$70)/$E408/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL408,MSG_Fueldata!AH$54:AH$70)/$E408/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL408,MSG_Fueldata!AI$54:AI$70)/$E408/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL408,MSG_Fueldata!AJ$54:AJ$70)/$E408/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A222","v":"NIGEPSOLNUPVst2"},{"$f":"LEFT(A409,3)","v":"NIG"},{"$f":"RIGHT(A409,LEN(A409)-3)","v":"EPSOLNUPVst2"},{"$f":"LEFT(B409,2)&\"w\"&C409","v":"NIwEPSOLNUPVst2"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A409,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A409,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A409,MSG_Generic!$H$8:$H$378)","v":150},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A409,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A409,MSG_Generic!$L$8:$L$378)","v":20},{"$f":"-PMT(disc_rate,I409,1)/(1+disc_rate)","v":0.1067814770659507},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C409,Gen_Param_2011!$BA$27:$BA$47)","v":0.25},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A409,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C409,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Rooftop PV with 2h Battery"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A409,MSG_Generic!AG$8:AG$378)*$L409","v":6275},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A409,MSG_Generic!AH$8:AH$378)*$L409","v":6043.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A409,MSG_Generic!AI$8:AI$378)*$L409","v":5811.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A409,MSG_Generic!AJ$8:AJ$378)*$L409","v":5579.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A409,MSG_Generic!AK$8:AK$378)*$L409","v":5348.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A409,MSG_Generic!AL$8:AL$378)*$L409","v":5116.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A409,MSG_Generic!AM$8:AM$378)*$L409","v":4971.8999999999996},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A409,MSG_Generic!AN$8:AN$378)*$L409","v":4827.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A409,MSG_Generic!AO$8:AO$378)*$L409","v":4682.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A409,MSG_Generic!AP$8:AP$378)*$L409","v":4538.1000000000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A409,MSG_Generic!AQ$8:AQ$378)*$L409","v":4393.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A409,MSG_Generic!AR$8:AR$378)*$L409","v":4313.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A409,MSG_Generic!AS$8:AS$378)*$L409","v":4232.8999999999996},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A409,MSG_Generic!AT$8:AT$378)*$L409","v":4152.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A409,MSG_Generic!AU$8:AU$378)*$L409","v":4072.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A409,MSG_Generic!AV$8:AV$378)*$L409","v":3991.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A409,MSG_Generic!AW$8:AW$378)*$L409","v":3911.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A409,MSG_Generic!AX$8:AX$378)*$L409","v":3830.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A409,MSG_Generic!AY$8:AY$378)*$L409","v":3750.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A409,MSG_Generic!AZ$8:AZ$378)*$L409","v":3670.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A409,MSG_Generic!BA$8:BA$378)*$L409","v":3590},{"$f":"AH409","v":3590},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A409,MSG_Generic!BC$8:BC$378)*$L409","v":3263.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A409,MSG_Generic!BD$8:BD$378)*$L409","v":2936.3},{"$f":"IF(MID($A409,6,1)=\"O\",MID($A409,6,3)&LEFT(VLOOKUP($B409,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A409,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B409,NameConvs!$B$57:$G$69,6,FALSE),MID($A409,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL409,MSG_Fueldata!N$54:N$70)/$E409/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL409,MSG_Fueldata!O$54:O$70)/$E409/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL409,MSG_Fueldata!P$54:P$70)/$E409/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL409,MSG_Fueldata!Q$54:Q$70)/$E409/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL409,MSG_Fueldata!R$54:R$70)/$E409/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL409,MSG_Fueldata!S$54:S$70)/$E409/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL409,MSG_Fueldata!T$54:T$70)/$E409/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL409,MSG_Fueldata!U$54:U$70)/$E409/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL409,MSG_Fueldata!V$54:V$70)/$E409/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL409,MSG_Fueldata!W$54:W$70)/$E409/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL409,MSG_Fueldata!X$54:X$70)/$E409/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL409,MSG_Fueldata!Y$54:Y$70)/$E409/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL409,MSG_Fueldata!Z$54:Z$70)/$E409/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL409,MSG_Fueldata!AA$54:AA$70)/$E409/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL409,MSG_Fueldata!AB$54:AB$70)/$E409/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL409,MSG_Fueldata!AC$54:AC$70)/$E409/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL409,MSG_Fueldata!AD$54:AD$70)/$E409/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL409,MSG_Fueldata!AE$54:AE$70)/$E409/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL409,MSG_Fueldata!AF$54:AF$70)/$E409/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL409,MSG_Fueldata!AG$54:AG$70)/$E409/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL409,MSG_Fueldata!AH$54:AH$70)/$E409/8.76","v":0},{"$f":"BG409","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL409,MSG_Fueldata!AI$54:AI$70)/$E409/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL409,MSG_Fueldata!AJ$54:AJ$70)/$E409/8.76","v":0},null,{"$f":"(($H409+N409*$J409)/($K409*8.76)+$G409/8.76+AM409+$F409*BL$2)/$M409","v":{"$error":"#VALUE!"}},{"$f":"(($H409+O409*$J409)/($K409*8.76)+$G409/8.76+AN409+$F409*BM$2)/$M409","v":{"$error":"#VALUE!"}},{"$f":"(($H409+P409*$J409)/($K409*8.76)+$G409/8.76+AO409+$F409*BN$2)/$M409","v":{"$error":"#VALUE!"}},{"$f":"(($H409+Q409*$J409)/($K409*8.76)+$G409/8.76+AP409+$F409*BO$2)/$M409","v":{"$error":"#VALUE!"}},{"$f":"(($H409+R409*$J409)/($K409*8.76)+$G409/8.76+AQ409+$F409*BP$2)/$M409","v":{"$error":"#VALUE!"}},{"$f":"(($H409+S409*$J409)/($K409*8.76)+$G409/8.76+AR409+$F409*BQ$2)/$M409","v":{"$error":"#VALUE!"}},{"$f":"(($H409+T409*$J409)/($K409*8.76)+$G409/8.76+AS409+$F409*BR$2)/$M409","v":{"$error":"#VALUE!"}},{"$f":"(($H409+U409*$J409)/($K409*8.76)+$G409/8.76+AT409+$F409*BS$2)/$M409","v":{"$error":"#VALUE!"}},{"$f":"(($H409+V409*$J409)/($K409*8.76)+$G409/8.76+AU409+$F409*BT$2)/$M409","v":{"$error":"#VALUE!"}},{"$f":"(($H409+W409*$J409)/($K409*8.76)+$G409/8.76+AV409+$F409*BU$2)/$M409","v":{"$error":"#VALUE!"}},{"$f":"(($H409+X409*$J409)/($K409*8.76)+$G409/8.76+AW409+$F409*BV$2)/$M409","v":{"$error":"#VALUE!"}},{"$f":"(($H409+Y409*$J409)/($K409*8.76)+$G409/8.76+AX409+$F409*BW$2)/$M409","v":{"$error":"#VALUE!"}},{"$f":"(($H409+Z409*$J409)/($K409*8.76)+$G409/8.76+AY409+$F409*BX$2)/$M409","v":{"$error":"#VALUE!"}},{"$f":"(($H409+AA409*$J409)/($K409*8.76)+$G409/8.76+AZ409+$F409*BY$2)/$M409","v":{"$error":"#VALUE!"}},{"$f":"(($H409+AB409*$J409)/($K409*8.76)+$G409/8.76+BA409+$F409*BZ$2)/$M409","v":{"$error":"#VALUE!"}},{"$f":"(($H409+AC409*$J409)/($K409*8.76)+$G409/8.76+BB409+$F409*CA$2)/$M409","v":{"$error":"#VALUE!"}},{"$f":"(($H409+AD409*$J409)/($K409*8.76)+$G409/8.76+BC409+$F409*CB$2)/$M409","v":{"$error":"#VALUE!"}},{"$f":"(($H409+AE409*$J409)/($K409*8.76)+$G409/8.76+BD409+$F409*CC$2)/$M409","v":{"$error":"#VALUE!"}},{"$f":"(($H409+AF409*$J409)/($K409*8.76)+$G409/8.76+BE409+$F409*CD$2)/$M409","v":{"$error":"#VALUE!"}},{"$f":"(($H409+AG409*$J409)/($K409*8.76)+$G409/8.76+BF409+$F409*CE$2)/$M409","v":{"$error":"#VALUE!"}},{"$f":"(($H409+AH409*$J409)/($K409*8.76)+$G409/8.76+BG409+$F409*CF$2)/$M409","v":{"$error":"#VALUE!"}},{"$f":"(($H409+AI409*$J409)/($K409*8.76)+$G409/8.76+BH409+$F409*CG$2)/$M409","v":{"$error":"#VALUE!"}},{"$f":"(($H409+AJ409*$J409)/($K409*8.76)+$G409/8.76+BI409+$F409*CH$2)/$M409","v":{"$error":"#VALUE!"}},{"$f":"(($H409+AK409*$J409)/($K409*8.76)+$G409/8.76+BJ409+$F409*CI$2)/$M409","v":{"$error":"#VALUE!"}}]
[{"$f":"MSG_Generic!A223","v":"NIGEPSOLNUPVrtru"},"NIG","EPSOLNUPVrtru","NIwEPSOLNUPVrtru",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A410,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A410,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A410,MSG_Generic!$H$8:$H$378)","v":208.30979729729731},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A410,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A410,MSG_Generic!$L$8:$L$378)","v":20},0.1067814770659507,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C410,Gen_Param_2011!$BA$27:$BA$47)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A410,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C410,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Solar PV (roof top - rural)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A410,MSG_Generic!AG$8:AG$378)*$L410","v":2100},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A410,MSG_Generic!AH$8:AH$378)*$L410","v":2022.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A410,MSG_Generic!AI$8:AI$378)*$L410","v":1945},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A410,MSG_Generic!AJ$8:AJ$378)*$L410","v":1867.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A410,MSG_Generic!AK$8:AK$378)*$L410","v":1790},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A410,MSG_Generic!AL$8:AL$378)*$L410","v":1712.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A410,MSG_Generic!AM$8:AM$378)*$L410","v":1679.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A410,MSG_Generic!AN$8:AN$378)*$L410","v":1646.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A410,MSG_Generic!AO$8:AO$378)*$L410","v":1613.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A410,MSG_Generic!AP$8:AP$378)*$L410","v":1580.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A410,MSG_Generic!AQ$8:AQ$378)*$L410","v":1547.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A410,MSG_Generic!AR$8:AR$378)*$L410","v":1526.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A410,MSG_Generic!AS$8:AS$378)*$L410","v":1504.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A410,MSG_Generic!AT$8:AT$378)*$L410","v":1482.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A410,MSG_Generic!AU$8:AU$378)*$L410","v":1461},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A410,MSG_Generic!AV$8:AV$378)*$L410","v":1439.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A410,MSG_Generic!AW$8:AW$378)*$L410","v":1417.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A410,MSG_Generic!AX$8:AX$378)*$L410","v":1395.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A410,MSG_Generic!AY$8:AY$378)*$L410","v":1374.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A410,MSG_Generic!AZ$8:AZ$378)*$L410","v":1352.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A410,MSG_Generic!BA$8:BA$378)*$L410","v":1330.7},1330.7,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A410,MSG_Generic!BC$8:BC$378)*$L410","v":1209.5999999999999},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A410,MSG_Generic!BD$8:BD$378)*$L410","v":1088.4000000000001},{"$f":"IF(MID($A410,6,1)=\"O\",MID($A410,6,3)&LEFT(VLOOKUP($B410,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A410,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B410,NameConvs!$B$57:$G$69,6,FALSE),MID($A410,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL410,MSG_Fueldata!N$54:N$70)/$E410/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL410,MSG_Fueldata!O$54:O$70)/$E410/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL410,MSG_Fueldata!P$54:P$70)/$E410/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL410,MSG_Fueldata!Q$54:Q$70)/$E410/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL410,MSG_Fueldata!R$54:R$70)/$E410/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL410,MSG_Fueldata!S$54:S$70)/$E410/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL410,MSG_Fueldata!T$54:T$70)/$E410/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL410,MSG_Fueldata!U$54:U$70)/$E410/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL410,MSG_Fueldata!V$54:V$70)/$E410/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL410,MSG_Fueldata!W$54:W$70)/$E410/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL410,MSG_Fueldata!X$54:X$70)/$E410/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL410,MSG_Fueldata!Y$54:Y$70)/$E410/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL410,MSG_Fueldata!Z$54:Z$70)/$E410/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL410,MSG_Fueldata!AA$54:AA$70)/$E410/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL410,MSG_Fueldata!AB$54:AB$70)/$E410/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL410,MSG_Fueldata!AC$54:AC$70)/$E410/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL410,MSG_Fueldata!AD$54:AD$70)/$E410/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL410,MSG_Fueldata!AE$54:AE$70)/$E410/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL410,MSG_Fueldata!AF$54:AF$70)/$E410/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL410,MSG_Fueldata!AG$54:AG$70)/$E410/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL410,MSG_Fueldata!AH$54:AH$70)/$E410/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL410,MSG_Fueldata!AI$54:AI$70)/$E410/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL410,MSG_Fueldata!AJ$54:AJ$70)/$E410/8.76","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Generic!A224","v":"NIGEPSOLNUPVstru"},"NIG","EPSOLNUPVstru","NIwEPSOLNUPVstru",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A411,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A411,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A411,MSG_Generic!$H$8:$H$378)","v":166.66666666666666},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A411,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A411,MSG_Generic!$L$8:$L$378)","v":20},0.1067814770659507,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C411,Gen_Param_2011!$BA$27:$BA$47)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A411,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C411,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"PV with 1h Battery (roof top - rural)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A411,MSG_Generic!AG$8:AG$378)*$L411","v":4257.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A411,MSG_Generic!AH$8:AH$378)*$L411","v":4100.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A411,MSG_Generic!AI$8:AI$378)*$L411","v":3943.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A411,MSG_Generic!AJ$8:AJ$378)*$L411","v":3785.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A411,MSG_Generic!AK$8:AK$378)*$L411","v":3628.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A411,MSG_Generic!AL$8:AL$378)*$L411","v":3471.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A411,MSG_Generic!AM$8:AM$378)*$L411","v":3373.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A411,MSG_Generic!AN$8:AN$378)*$L411","v":3275.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A411,MSG_Generic!AO$8:AO$378)*$L411","v":3177.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A411,MSG_Generic!AP$8:AP$378)*$L411","v":3079},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A411,MSG_Generic!AQ$8:AQ$378)*$L411","v":2981.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A411,MSG_Generic!AR$8:AR$378)*$L411","v":2926.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A411,MSG_Generic!AS$8:AS$378)*$L411","v":2872.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A411,MSG_Generic!AT$8:AT$378)*$L411","v":2817.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A411,MSG_Generic!AU$8:AU$378)*$L411","v":2763.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A411,MSG_Generic!AV$8:AV$378)*$L411","v":2708.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A411,MSG_Generic!AW$8:AW$378)*$L411","v":2654.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A411,MSG_Generic!AX$8:AX$378)*$L411","v":2599.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A411,MSG_Generic!AY$8:AY$378)*$L411","v":2545.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A411,MSG_Generic!AZ$8:AZ$378)*$L411","v":2490.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A411,MSG_Generic!BA$8:BA$378)*$L411","v":2435.6999999999998},2435.6999999999998,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A411,MSG_Generic!BC$8:BC$378)*$L411","v":2214},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A411,MSG_Generic!BD$8:BD$378)*$L411","v":1992.2},{"$f":"IF(MID($A411,6,1)=\"O\",MID($A411,6,3)&LEFT(VLOOKUP($B411,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A411,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B411,NameConvs!$B$57:$G$69,6,FALSE),MID($A411,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL411,MSG_Fueldata!N$54:N$70)/$E411/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL411,MSG_Fueldata!O$54:O$70)/$E411/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL411,MSG_Fueldata!P$54:P$70)/$E411/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL411,MSG_Fueldata!Q$54:Q$70)/$E411/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL411,MSG_Fueldata!R$54:R$70)/$E411/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL411,MSG_Fueldata!S$54:S$70)/$E411/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL411,MSG_Fueldata!T$54:T$70)/$E411/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL411,MSG_Fueldata!U$54:U$70)/$E411/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL411,MSG_Fueldata!V$54:V$70)/$E411/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL411,MSG_Fueldata!W$54:W$70)/$E411/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL411,MSG_Fueldata!X$54:X$70)/$E411/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL411,MSG_Fueldata!Y$54:Y$70)/$E411/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL411,MSG_Fueldata!Z$54:Z$70)/$E411/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL411,MSG_Fueldata!AA$54:AA$70)/$E411/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL411,MSG_Fueldata!AB$54:AB$70)/$E411/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL411,MSG_Fueldata!AC$54:AC$70)/$E411/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL411,MSG_Fueldata!AD$54:AD$70)/$E411/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL411,MSG_Fueldata!AE$54:AE$70)/$E411/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL411,MSG_Fueldata!AF$54:AF$70)/$E411/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL411,MSG_Fueldata!AG$54:AG$70)/$E411/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL411,MSG_Fueldata!AH$54:AH$70)/$E411/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL411,MSG_Fueldata!AI$54:AI$70)/$E411/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL411,MSG_Fueldata!AJ$54:AJ$70)/$E411/8.76","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Generic!A225","v":"NIGEPSOLNUPVstru2"},{"$f":"LEFT(A412,3)","v":"NIG"},{"$f":"RIGHT(A412,LEN(A412)-3)","v":"EPSOLNUPVstru2"},{"$f":"LEFT(B412,2)&\"w\"&C412","v":"NIwEPSOLNUPVstru2"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A412,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A412,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A412,MSG_Generic!$H$8:$H$378)","v":150},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A412,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A412,MSG_Generic!$L$8:$L$378)","v":20},{"$f":"-PMT(disc_rate,I412,1)/(1+disc_rate)","v":0.1067814770659507},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C412,Gen_Param_2011!$BA$27:$BA$47)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A412,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C412,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"PV with 2h Battery (roof top - rural)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A412,MSG_Generic!AG$8:AG$378)*$L412","v":6275},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A412,MSG_Generic!AH$8:AH$378)*$L412","v":6043.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A412,MSG_Generic!AI$8:AI$378)*$L412","v":5811.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A412,MSG_Generic!AJ$8:AJ$378)*$L412","v":5579.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A412,MSG_Generic!AK$8:AK$378)*$L412","v":5348.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A412,MSG_Generic!AL$8:AL$378)*$L412","v":5116.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A412,MSG_Generic!AM$8:AM$378)*$L412","v":4971.8999999999996},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A412,MSG_Generic!AN$8:AN$378)*$L412","v":4827.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A412,MSG_Generic!AO$8:AO$378)*$L412","v":4682.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A412,MSG_Generic!AP$8:AP$378)*$L412","v":4538.1000000000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A412,MSG_Generic!AQ$8:AQ$378)*$L412","v":4393.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A412,MSG_Generic!AR$8:AR$378)*$L412","v":4313.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A412,MSG_Generic!AS$8:AS$378)*$L412","v":4232.8999999999996},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A412,MSG_Generic!AT$8:AT$378)*$L412","v":4152.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A412,MSG_Generic!AU$8:AU$378)*$L412","v":4072.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A412,MSG_Generic!AV$8:AV$378)*$L412","v":3991.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A412,MSG_Generic!AW$8:AW$378)*$L412","v":3911.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A412,MSG_Generic!AX$8:AX$378)*$L412","v":3830.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A412,MSG_Generic!AY$8:AY$378)*$L412","v":3750.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A412,MSG_Generic!AZ$8:AZ$378)*$L412","v":3670.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A412,MSG_Generic!BA$8:BA$378)*$L412","v":3590},{"$f":"AH412","v":3590},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A412,MSG_Generic!BC$8:BC$378)*$L412","v":3263.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A412,MSG_Generic!BD$8:BD$378)*$L412","v":2936.3},{"$f":"IF(MID($A412,6,1)=\"O\",MID($A412,6,3)&LEFT(VLOOKUP($B412,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A412,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B412,NameConvs!$B$57:$G$69,6,FALSE),MID($A412,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL412,MSG_Fueldata!N$54:N$70)/$E412/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL412,MSG_Fueldata!O$54:O$70)/$E412/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL412,MSG_Fueldata!P$54:P$70)/$E412/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL412,MSG_Fueldata!Q$54:Q$70)/$E412/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL412,MSG_Fueldata!R$54:R$70)/$E412/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL412,MSG_Fueldata!S$54:S$70)/$E412/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL412,MSG_Fueldata!T$54:T$70)/$E412/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL412,MSG_Fueldata!U$54:U$70)/$E412/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL412,MSG_Fueldata!V$54:V$70)/$E412/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL412,MSG_Fueldata!W$54:W$70)/$E412/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL412,MSG_Fueldata!X$54:X$70)/$E412/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL412,MSG_Fueldata!Y$54:Y$70)/$E412/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL412,MSG_Fueldata!Z$54:Z$70)/$E412/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL412,MSG_Fueldata!AA$54:AA$70)/$E412/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL412,MSG_Fueldata!AB$54:AB$70)/$E412/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL412,MSG_Fueldata!AC$54:AC$70)/$E412/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL412,MSG_Fueldata!AD$54:AD$70)/$E412/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL412,MSG_Fueldata!AE$54:AE$70)/$E412/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL412,MSG_Fueldata!AF$54:AF$70)/$E412/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL412,MSG_Fueldata!AG$54:AG$70)/$E412/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL412,MSG_Fueldata!AH$54:AH$70)/$E412/8.76","v":0},{"$f":"BG412","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL412,MSG_Fueldata!AI$54:AI$70)/$E412/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL412,MSG_Fueldata!AJ$54:AJ$70)/$E412/8.76","v":0},null,{"$f":"(($H412+N412*$J412)/($K412*8.76)+$G412/8.76+AM412+$F412*BL$2)/$M412","v":{"$error":"#DIV/0!"}},{"$f":"(($H412+O412*$J412)/($K412*8.76)+$G412/8.76+AN412+$F412*BM$2)/$M412","v":{"$error":"#DIV/0!"}},{"$f":"(($H412+P412*$J412)/($K412*8.76)+$G412/8.76+AO412+$F412*BN$2)/$M412","v":{"$error":"#DIV/0!"}},{"$f":"(($H412+Q412*$J412)/($K412*8.76)+$G412/8.76+AP412+$F412*BO$2)/$M412","v":{"$error":"#DIV/0!"}},{"$f":"(($H412+R412*$J412)/($K412*8.76)+$G412/8.76+AQ412+$F412*BP$2)/$M412","v":{"$error":"#DIV/0!"}},{"$f":"(($H412+S412*$J412)/($K412*8.76)+$G412/8.76+AR412+$F412*BQ$2)/$M412","v":{"$error":"#DIV/0!"}},{"$f":"(($H412+T412*$J412)/($K412*8.76)+$G412/8.76+AS412+$F412*BR$2)/$M412","v":{"$error":"#DIV/0!"}},{"$f":"(($H412+U412*$J412)/($K412*8.76)+$G412/8.76+AT412+$F412*BS$2)/$M412","v":{"$error":"#DIV/0!"}},{"$f":"(($H412+V412*$J412)/($K412*8.76)+$G412/8.76+AU412+$F412*BT$2)/$M412","v":{"$error":"#DIV/0!"}},{"$f":"(($H412+W412*$J412)/($K412*8.76)+$G412/8.76+AV412+$F412*BU$2)/$M412","v":{"$error":"#DIV/0!"}},{"$f":"(($H412+X412*$J412)/($K412*8.76)+$G412/8.76+AW412+$F412*BV$2)/$M412","v":{"$error":"#DIV/0!"}},{"$f":"(($H412+Y412*$J412)/($K412*8.76)+$G412/8.76+AX412+$F412*BW$2)/$M412","v":{"$error":"#DIV/0!"}},{"$f":"(($H412+Z412*$J412)/($K412*8.76)+$G412/8.76+AY412+$F412*BX$2)/$M412","v":{"$error":"#DIV/0!"}},{"$f":"(($H412+AA412*$J412)/($K412*8.76)+$G412/8.76+AZ412+$F412*BY$2)/$M412","v":{"$error":"#DIV/0!"}},{"$f":"(($H412+AB412*$J412)/($K412*8.76)+$G412/8.76+BA412+$F412*BZ$2)/$M412","v":{"$error":"#DIV/0!"}},{"$f":"(($H412+AC412*$J412)/($K412*8.76)+$G412/8.76+BB412+$F412*CA$2)/$M412","v":{"$error":"#DIV/0!"}},{"$f":"(($H412+AD412*$J412)/($K412*8.76)+$G412/8.76+BC412+$F412*CB$2)/$M412","v":{"$error":"#DIV/0!"}},{"$f":"(($H412+AE412*$J412)/($K412*8.76)+$G412/8.76+BD412+$F412*CC$2)/$M412","v":{"$error":"#DIV/0!"}},{"$f":"(($H412+AF412*$J412)/($K412*8.76)+$G412/8.76+BE412+$F412*CD$2)/$M412","v":{"$error":"#DIV/0!"}},{"$f":"(($H412+AG412*$J412)/($K412*8.76)+$G412/8.76+BF412+$F412*CE$2)/$M412","v":{"$error":"#DIV/0!"}},{"$f":"(($H412+AH412*$J412)/($K412*8.76)+$G412/8.76+BG412+$F412*CF$2)/$M412","v":{"$error":"#DIV/0!"}},{"$f":"(($H412+AI412*$J412)/($K412*8.76)+$G412/8.76+BH412+$F412*CG$2)/$M412","v":{"$error":"#DIV/0!"}},{"$f":"(($H412+AJ412*$J412)/($K412*8.76)+$G412/8.76+BI412+$F412*CH$2)/$M412","v":{"$error":"#DIV/0!"}},{"$f":"(($H412+AK412*$J412)/($K412*8.76)+$G412/8.76+BJ412+$F412*CI$2)/$M412","v":{"$error":"#DIV/0!"}}]
[{"$f":"MSG_Generic!A226","v":"NIGEPTSONUTH"},"NIG","EPTSONUTH","NIwEPTSONUTH",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A413,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A413,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A413,MSG_Generic!$H$8:$H$378)","v":195.62131274131275},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A413,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A413,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C413,Gen_Param_2011!$BA$27:$BA$47)","v":0.35},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A413,MSG_Generic!$Z$8:$Z$378)","v":1.2762750000000012},{"$f":"VLOOKUP(C413,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Solar thermal no storage"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A413,MSG_Generic!AG$8:AG$378)*$L413","v":3828.8250000000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A413,MSG_Generic!AH$8:AH$378)*$L413","v":3720.5968800000032},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A413,MSG_Generic!AI$8:AI$378)*$L413","v":3612.3687600000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A413,MSG_Generic!AJ$8:AJ$378)*$L413","v":3504.1406400000033},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A413,MSG_Generic!AK$8:AK$378)*$L413","v":3395.9125200000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A413,MSG_Generic!AL$8:AL$378)*$L413","v":3287.9396550000029},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A413,MSG_Generic!AM$8:AM$378)*$L413","v":3224.7640425000027},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A413,MSG_Generic!AN$8:AN$378)*$L413","v":3161.5884300000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A413,MSG_Generic!AO$8:AO$378)*$L413","v":3098.4128175000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A413,MSG_Generic!AP$8:AP$378)*$L413","v":3035.2372050000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A413,MSG_Generic!AQ$8:AQ$378)*$L413","v":2972.0615925000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A413,MSG_Generic!AR$8:AR$378)*$L413","v":2917.6922775000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A413,MSG_Generic!AS$8:AS$378)*$L413","v":2863.3229625000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A413,MSG_Generic!AT$8:AT$378)*$L413","v":2808.9536475000027},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A413,MSG_Generic!AU$8:AU$378)*$L413","v":2754.5843325000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A413,MSG_Generic!AV$8:AV$378)*$L413","v":2700.2150175000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A413,MSG_Generic!AW$8:AW$378)*$L413","v":2645.8457025000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A413,MSG_Generic!AX$8:AX$378)*$L413","v":2591.4763875000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A413,MSG_Generic!AY$8:AY$378)*$L413","v":2537.1070725000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A413,MSG_Generic!AZ$8:AZ$378)*$L413","v":2482.7377575000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A413,MSG_Generic!BA$8:BA$378)*$L413","v":2428.3684425000024},2428.3684425000024,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A413,MSG_Generic!BC$8:BC$378)*$L413","v":2207.3176125000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A413,MSG_Generic!BD$8:BD$378)*$L413","v":1986.1391550000019},{"$f":"IF(MID($A413,6,1)=\"O\",MID($A413,6,3)&LEFT(VLOOKUP($B413,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A413,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B413,NameConvs!$B$57:$G$69,6,FALSE),MID($A413,6,3)))","v":"TSO"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL413,MSG_Fueldata!N$54:N$70)/$E413/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL413,MSG_Fueldata!O$54:O$70)/$E413/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL413,MSG_Fueldata!P$54:P$70)/$E413/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL413,MSG_Fueldata!Q$54:Q$70)/$E413/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL413,MSG_Fueldata!R$54:R$70)/$E413/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL413,MSG_Fueldata!S$54:S$70)/$E413/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL413,MSG_Fueldata!T$54:T$70)/$E413/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL413,MSG_Fueldata!U$54:U$70)/$E413/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL413,MSG_Fueldata!V$54:V$70)/$E413/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL413,MSG_Fueldata!W$54:W$70)/$E413/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL413,MSG_Fueldata!X$54:X$70)/$E413/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL413,MSG_Fueldata!Y$54:Y$70)/$E413/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL413,MSG_Fueldata!Z$54:Z$70)/$E413/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL413,MSG_Fueldata!AA$54:AA$70)/$E413/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL413,MSG_Fueldata!AB$54:AB$70)/$E413/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL413,MSG_Fueldata!AC$54:AC$70)/$E413/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL413,MSG_Fueldata!AD$54:AD$70)/$E413/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL413,MSG_Fueldata!AE$54:AE$70)/$E413/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL413,MSG_Fueldata!AF$54:AF$70)/$E413/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL413,MSG_Fueldata!AG$54:AG$70)/$E413/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL413,MSG_Fueldata!AH$54:AH$70)/$E413/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL413,MSG_Fueldata!AI$54:AI$70)/$E413/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL413,MSG_Fueldata!AJ$54:AJ$70)/$E413/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A227","v":"NIGEPTSONUTHst"},"NIG","EPTSONUTHst","NIwEPTSONUTHst",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A414,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A414,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A414,MSG_Generic!$H$8:$H$378)","v":165.92391891891893},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A414,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A414,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C414,Gen_Param_2011!$BA$27:$BA$47)","v":0.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A414,MSG_Generic!$Z$8:$Z$378)","v":1.2762750000000012},{"$f":"VLOOKUP(C414,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Solar thermal with Storage"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A414,MSG_Generic!AG$8:AG$378)*$L414","v":6891.8850000000066},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A414,MSG_Generic!AH$8:AH$378)*$L414","v":6697.1254350000054},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A414,MSG_Generic!AI$8:AI$378)*$L414","v":6502.365870000006},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A414,MSG_Generic!AJ$8:AJ$378)*$L414","v":6307.6063050000057},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A414,MSG_Generic!AK$8:AK$378)*$L414","v":6112.8467400000063},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A414,MSG_Generic!AL$8:AL$378)*$L414","v":5918.3424300000052},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A414,MSG_Generic!AM$8:AM$378)*$L414","v":5777.5692975000047},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A414,MSG_Generic!AN$8:AN$378)*$L414","v":5636.7961650000052},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A414,MSG_Generic!AO$8:AO$378)*$L414","v":5496.0230325000048},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A414,MSG_Generic!AP$8:AP$378)*$L414","v":5355.2499000000053},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A414,MSG_Generic!AQ$8:AQ$378)*$L414","v":5214.6043950000048},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A414,MSG_Generic!AR$8:AR$378)*$L414","v":5119.266652500005},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A414,MSG_Generic!AS$8:AS$378)*$L414","v":5023.9289100000051},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A414,MSG_Generic!AT$8:AT$378)*$L414","v":4928.5911675000043},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A414,MSG_Generic!AU$8:AU$378)*$L414","v":4833.2534250000044},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A414,MSG_Generic!AV$8:AV$378)*$L414","v":4737.9156825000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A414,MSG_Generic!AW$8:AW$378)*$L414","v":4642.5779400000038},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A414,MSG_Generic!AX$8:AX$378)*$L414","v":4547.2401975000039},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A414,MSG_Generic!AY$8:AY$378)*$L414","v":4451.902455000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A414,MSG_Generic!AZ$8:AZ$378)*$L414","v":4356.5647125000041},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A414,MSG_Generic!BA$8:BA$378)*$L414","v":4260.7164600000042},4260.7164600000042,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A414,MSG_Generic!BC$8:BC$378)*$L414","v":3705.0263250000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A414,MSG_Generic!BD$8:BD$378)*$L414","v":3149.2085625000027},{"$f":"IF(MID($A414,6,1)=\"O\",MID($A414,6,3)&LEFT(VLOOKUP($B414,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A414,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B414,NameConvs!$B$57:$G$69,6,FALSE),MID($A414,6,3)))","v":"TSO"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL414,MSG_Fueldata!N$54:N$70)/$E414/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL414,MSG_Fueldata!O$54:O$70)/$E414/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL414,MSG_Fueldata!P$54:P$70)/$E414/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL414,MSG_Fueldata!Q$54:Q$70)/$E414/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL414,MSG_Fueldata!R$54:R$70)/$E414/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL414,MSG_Fueldata!S$54:S$70)/$E414/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL414,MSG_Fueldata!T$54:T$70)/$E414/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL414,MSG_Fueldata!U$54:U$70)/$E414/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL414,MSG_Fueldata!V$54:V$70)/$E414/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL414,MSG_Fueldata!W$54:W$70)/$E414/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL414,MSG_Fueldata!X$54:X$70)/$E414/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL414,MSG_Fueldata!Y$54:Y$70)/$E414/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL414,MSG_Fueldata!Z$54:Z$70)/$E414/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL414,MSG_Fueldata!AA$54:AA$70)/$E414/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL414,MSG_Fueldata!AB$54:AB$70)/$E414/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL414,MSG_Fueldata!AC$54:AC$70)/$E414/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL414,MSG_Fueldata!AD$54:AD$70)/$E414/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL414,MSG_Fueldata!AE$54:AE$70)/$E414/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL414,MSG_Fueldata!AF$54:AF$70)/$E414/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL414,MSG_Fueldata!AG$54:AG$70)/$E414/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL414,MSG_Fueldata!AH$54:AH$70)/$E414/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL414,MSG_Fueldata!AI$54:AI$70)/$E414/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL414,MSG_Fueldata!AJ$54:AJ$70)/$E414/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A228","v":"NIGEPGASNUSO"},"NIG","EPGASNUSO","NIwEPGASNUSO",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A415,MSG_Generic!$G$8:$G$378)","v":0.53},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A415,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A415,MSG_Generic!$H$8:$H$378)","v":165.92391891891893},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A415,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A415,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C415,Gen_Param_2011!$BA$27:$BA$47)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A415,MSG_Generic!$Z$8:$Z$378)","v":1.2762750000000012},{"$f":"VLOOKUP(C415,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Solar thermal with gas co-firing"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A415,MSG_Generic!AG$8:AG$378)*$L415","v":1771.8525825000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A415,MSG_Generic!AH$8:AH$378)*$L415","v":1754.4952425000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A415,MSG_Generic!AI$8:AI$378)*$L415","v":1737.1379025000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A415,MSG_Generic!AJ$8:AJ$378)*$L415","v":1719.7805625000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A415,MSG_Generic!AK$8:AK$378)*$L415","v":1702.4232225000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A415,MSG_Generic!AL$8:AL$378)*$L415","v":1685.0658825000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A415,MSG_Generic!AM$8:AM$378)*$L415","v":1676.7700950000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A415,MSG_Generic!AN$8:AN$378)*$L415","v":1668.4743075000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A415,MSG_Generic!AO$8:AO$378)*$L415","v":1660.1785200000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A415,MSG_Generic!AP$8:AP$378)*$L415","v":1651.8827325000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A415,MSG_Generic!AQ$8:AQ$378)*$L415","v":1643.3316900000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A415,MSG_Generic!AR$8:AR$378)*$L415","v":1635.2911575000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A415,MSG_Generic!AS$8:AS$378)*$L415","v":1627.2506250000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A415,MSG_Generic!AT$8:AT$378)*$L415","v":1619.2100925000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A415,MSG_Generic!AU$8:AU$378)*$L415","v":1611.1695600000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A415,MSG_Generic!AV$8:AV$378)*$L415","v":1603.1290275000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A415,MSG_Generic!AW$8:AW$378)*$L415","v":1595.0884950000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A415,MSG_Generic!AX$8:AX$378)*$L415","v":1587.0479625000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A415,MSG_Generic!AY$8:AY$378)*$L415","v":1579.0074300000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A415,MSG_Generic!AZ$8:AZ$378)*$L415","v":1570.9668975000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A415,MSG_Generic!BA$8:BA$378)*$L415","v":1562.9263650000014},1562.9263650000014,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A415,MSG_Generic!BC$8:BC$378)*$L415","v":1562.9263650000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A415,MSG_Generic!BD$8:BD$378)*$L415","v":1562.9263650000014},{"$f":"IF(MID($A415,6,1)=\"O\",MID($A415,6,3)&LEFT(VLOOKUP($B415,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A415,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B415,NameConvs!$B$57:$G$69,6,FALSE),MID($A415,6,3)))","v":"GASNA"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL415,MSG_Fueldata!N$54:N$70)/$E415/8.76","v":82.213319548548299},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL415,MSG_Fueldata!O$54:O$70)/$E415/8.76","v":83.16102352028949},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL415,MSG_Fueldata!P$54:P$70)/$E415/8.76","v":84.108727492030681},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL415,MSG_Fueldata!Q$54:Q$70)/$E415/8.76","v":85.056431463771872},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL415,MSG_Fueldata!R$54:R$70)/$E415/8.76","v":86.004135435513064},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL415,MSG_Fueldata!S$54:S$70)/$E415/8.76","v":86.951839407254241},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL415,MSG_Fueldata!T$54:T$70)/$E415/8.76","v":87.899543378995432},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL415,MSG_Fueldata!U$54:U$70)/$E415/8.76","v":88.847247350736637},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL415,MSG_Fueldata!V$54:V$70)/$E415/8.76","v":89.794951322477814},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL415,MSG_Fueldata!W$54:W$70)/$E415/8.76","v":90.742655294219006},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL415,MSG_Fueldata!X$54:X$70)/$E415/8.76","v":91.690359265960211},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL415,MSG_Fueldata!Y$54:Y$70)/$E415/8.76","v":93.111915223571984},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL415,MSG_Fueldata!Z$54:Z$70)/$E415/8.76","v":94.533471181183771},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL415,MSG_Fueldata!AA$54:AA$70)/$E415/8.76","v":95.955027138795572},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL415,MSG_Fueldata!AB$54:AB$70)/$E415/8.76","v":97.376583096407344},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL415,MSG_Fueldata!AC$54:AC$70)/$E415/8.76","v":98.798139054019131},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL415,MSG_Fueldata!AD$54:AD$70)/$E415/8.76","v":100.21969501163092},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL415,MSG_Fueldata!AE$54:AE$70)/$E415/8.76","v":101.64125096924271},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL415,MSG_Fueldata!AF$54:AF$70)/$E415/8.76","v":103.06280692685449},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL415,MSG_Fueldata!AG$54:AG$70)/$E415/8.76","v":104.48436288446626},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL415,MSG_Fueldata!AH$54:AH$70)/$E415/8.76","v":105.90591884207807},105.90591884207807,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL415,MSG_Fueldata!AI$54:AI$70)/$E415/8.76","v":105.90591884207807},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL415,MSG_Fueldata!AJ$54:AJ$70)/$E415/8.76","v":105.90591884207807},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A233","v":"NGAEPODSNU"},"NGA","EPODSNU","NGwEPODSNU",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A416,MSG_Generic!$G$8:$G$378)","v":0.35},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A416,MSG_Generic!$X$8:$X$378)/8.76","v":0.76186285714285706},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A416,MSG_Generic!$H$8:$H$378)","v":148.91999999999999},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A416,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A416,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C416,Gen_Param_2011!$BA$27:$BA$47)","v":0.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A416,MSG_Generic!$Z$8:$Z$378)","v":1.100000000000001},{"$f":"VLOOKUP(C416,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Diesel Centralized"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A416,MSG_Generic!AG$8:AG$378)*$L416","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A416,MSG_Generic!AH$8:AH$378)*$L416","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A416,MSG_Generic!AI$8:AI$378)*$L416","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A416,MSG_Generic!AJ$8:AJ$378)*$L416","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A416,MSG_Generic!AK$8:AK$378)*$L416","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A416,MSG_Generic!AL$8:AL$378)*$L416","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A416,MSG_Generic!AM$8:AM$378)*$L416","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A416,MSG_Generic!AN$8:AN$378)*$L416","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A416,MSG_Generic!AO$8:AO$378)*$L416","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A416,MSG_Generic!AP$8:AP$378)*$L416","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A416,MSG_Generic!AQ$8:AQ$378)*$L416","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A416,MSG_Generic!AR$8:AR$378)*$L416","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A416,MSG_Generic!AS$8:AS$378)*$L416","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A416,MSG_Generic!AT$8:AT$378)*$L416","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A416,MSG_Generic!AU$8:AU$378)*$L416","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A416,MSG_Generic!AV$8:AV$378)*$L416","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A416,MSG_Generic!AW$8:AW$378)*$L416","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A416,MSG_Generic!AX$8:AX$378)*$L416","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A416,MSG_Generic!AY$8:AY$378)*$L416","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A416,MSG_Generic!AZ$8:AZ$378)*$L416","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A416,MSG_Generic!BA$8:BA$378)*$L416","v":1177.0000000000011},1177.0000000000011,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A416,MSG_Generic!BC$8:BC$378)*$L416","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A416,MSG_Generic!BD$8:BD$378)*$L416","v":1177.0000000000011},{"$f":"IF(MID($A416,6,1)=\"O\",MID($A416,6,3)&LEFT(VLOOKUP($B416,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A416,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B416,NameConvs!$B$57:$G$69,6,FALSE),MID($A416,6,3)))","v":"ODSC"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL416,MSG_Fueldata!N$54:N$70)/$E416/8.76","v":225.37508153946513},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL416,MSG_Fueldata!O$54:O$70)/$E416/8.76","v":229.94129158512723},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL416,MSG_Fueldata!P$54:P$70)/$E416/8.76","v":234.50750163078931},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL416,MSG_Fueldata!Q$54:Q$70)/$E416/8.76","v":239.07371167645141},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL416,MSG_Fueldata!R$54:R$70)/$E416/8.76","v":243.63992172211351},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL416,MSG_Fueldata!S$54:S$70)/$E416/8.76","v":248.20613176777559},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL416,MSG_Fueldata!T$54:T$70)/$E416/8.76","v":252.77234181343769},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL416,MSG_Fueldata!U$54:U$70)/$E416/8.76","v":257.33855185909982},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL416,MSG_Fueldata!V$54:V$70)/$E416/8.76","v":261.90476190476193},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL416,MSG_Fueldata!W$54:W$70)/$E416/8.76","v":266.47097195042403},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL416,MSG_Fueldata!X$54:X$70)/$E416/8.76","v":270.71102413568167},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL416,MSG_Fueldata!Y$54:Y$70)/$E416/8.76","v":273.97260273972603},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL416,MSG_Fueldata!Z$54:Z$70)/$E416/8.76","v":277.23418134377044},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL416,MSG_Fueldata!AA$54:AA$70)/$E416/8.76","v":280.49575994781475},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL416,MSG_Fueldata!AB$54:AB$70)/$E416/8.76","v":283.75733855185911},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL416,MSG_Fueldata!AC$54:AC$70)/$E416/8.76","v":287.01891715590347},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL416,MSG_Fueldata!AD$54:AD$70)/$E416/8.76","v":290.28049575994783},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL416,MSG_Fueldata!AE$54:AE$70)/$E416/8.76","v":293.54207436399219},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL416,MSG_Fueldata!AF$54:AF$70)/$E416/8.76","v":296.80365296803654},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL416,MSG_Fueldata!AG$54:AG$70)/$E416/8.76","v":300.0652315720809},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL416,MSG_Fueldata!AH$54:AH$70)/$E416/8.76","v":303.97912589693414},303.97912589693414,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL416,MSG_Fueldata!AI$54:AI$70)/$E416/8.76","v":303.97912589693414},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL416,MSG_Fueldata!AJ$54:AJ$70)/$E416/8.76","v":303.97912589693414},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A234","v":"NGAEPODSNUind"},{"$f":"LEFT(A417,3)","v":"NGA"},{"$f":"RIGHT(A417,LEN(A417)-3)","v":"EPODSNUind"},{"$f":"LEFT(B417,2)&\"w\"&C417","v":"NGwEPODSNUind"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A417,MSG_Generic!$G$8:$G$378)","v":0.35},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A417,MSG_Generic!$X$8:$X$378)/8.76","v":0.76186285714285706},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A417,MSG_Generic!$H$8:$H$378)","v":484.86599999999999},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A417,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A417,MSG_Generic!$L$8:$L$378)","v":20},{"$f":"-PMT(disc_rate,I417,1)/(1+disc_rate)","v":0.1067814770659507},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C417,Gen_Param_2011!$BA$27:$BA$47)","v":0.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A417,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C417,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Diesel 100 kW system (industry)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A417,MSG_Generic!AG$8:AG$378)*$L417","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A417,MSG_Generic!AH$8:AH$378)*$L417","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A417,MSG_Generic!AI$8:AI$378)*$L417","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A417,MSG_Generic!AJ$8:AJ$378)*$L417","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A417,MSG_Generic!AK$8:AK$378)*$L417","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A417,MSG_Generic!AL$8:AL$378)*$L417","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A417,MSG_Generic!AM$8:AM$378)*$L417","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A417,MSG_Generic!AN$8:AN$378)*$L417","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A417,MSG_Generic!AO$8:AO$378)*$L417","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A417,MSG_Generic!AP$8:AP$378)*$L417","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A417,MSG_Generic!AQ$8:AQ$378)*$L417","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A417,MSG_Generic!AR$8:AR$378)*$L417","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A417,MSG_Generic!AS$8:AS$378)*$L417","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A417,MSG_Generic!AT$8:AT$378)*$L417","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A417,MSG_Generic!AU$8:AU$378)*$L417","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A417,MSG_Generic!AV$8:AV$378)*$L417","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A417,MSG_Generic!AW$8:AW$378)*$L417","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A417,MSG_Generic!AX$8:AX$378)*$L417","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A417,MSG_Generic!AY$8:AY$378)*$L417","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A417,MSG_Generic!AZ$8:AZ$378)*$L417","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A417,MSG_Generic!BA$8:BA$378)*$L417","v":658.7},{"$f":"AH417","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A417,MSG_Generic!BC$8:BC$378)*$L417","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A417,MSG_Generic!BD$8:BD$378)*$L417","v":658.7},{"$f":"IF(MID($A417,6,1)=\"O\",MID($A417,6,3)&LEFT(VLOOKUP($B417,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A417,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B417,NameConvs!$B$57:$G$69,6,FALSE),MID($A417,6,3)))","v":"ODSC"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL417,MSG_Fueldata!N$54:N$70)/$E417/8.76","v":225.37508153946513},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL417,MSG_Fueldata!O$54:O$70)/$E417/8.76","v":229.94129158512723},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL417,MSG_Fueldata!P$54:P$70)/$E417/8.76","v":234.50750163078931},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL417,MSG_Fueldata!Q$54:Q$70)/$E417/8.76","v":239.07371167645141},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL417,MSG_Fueldata!R$54:R$70)/$E417/8.76","v":243.63992172211351},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL417,MSG_Fueldata!S$54:S$70)/$E417/8.76","v":248.20613176777559},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL417,MSG_Fueldata!T$54:T$70)/$E417/8.76","v":252.77234181343769},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL417,MSG_Fueldata!U$54:U$70)/$E417/8.76","v":257.33855185909982},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL417,MSG_Fueldata!V$54:V$70)/$E417/8.76","v":261.90476190476193},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL417,MSG_Fueldata!W$54:W$70)/$E417/8.76","v":266.47097195042403},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL417,MSG_Fueldata!X$54:X$70)/$E417/8.76","v":270.71102413568167},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL417,MSG_Fueldata!Y$54:Y$70)/$E417/8.76","v":273.97260273972603},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL417,MSG_Fueldata!Z$54:Z$70)/$E417/8.76","v":277.23418134377044},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL417,MSG_Fueldata!AA$54:AA$70)/$E417/8.76","v":280.49575994781475},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL417,MSG_Fueldata!AB$54:AB$70)/$E417/8.76","v":283.75733855185911},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL417,MSG_Fueldata!AC$54:AC$70)/$E417/8.76","v":287.01891715590347},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL417,MSG_Fueldata!AD$54:AD$70)/$E417/8.76","v":290.28049575994783},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL417,MSG_Fueldata!AE$54:AE$70)/$E417/8.76","v":293.54207436399219},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL417,MSG_Fueldata!AF$54:AF$70)/$E417/8.76","v":296.80365296803654},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL417,MSG_Fueldata!AG$54:AG$70)/$E417/8.76","v":300.0652315720809},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL417,MSG_Fueldata!AH$54:AH$70)/$E417/8.76","v":303.97912589693414},{"$f":"BG417","v":303.97912589693414},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL417,MSG_Fueldata!AI$54:AI$70)/$E417/8.76","v":303.97912589693414},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL417,MSG_Fueldata!AJ$54:AJ$70)/$E417/8.76","v":303.97912589693414},null,{"$f":"(($H417+N417*$J417)/($K417*8.76)+$G417/8.76+AM417+$F417*BL$2)/$M417","v":{"$error":"#VALUE!"}},{"$f":"(($H417+O417*$J417)/($K417*8.76)+$G417/8.76+AN417+$F417*BM$2)/$M417","v":{"$error":"#VALUE!"}},{"$f":"(($H417+P417*$J417)/($K417*8.76)+$G417/8.76+AO417+$F417*BN$2)/$M417","v":{"$error":"#VALUE!"}},{"$f":"(($H417+Q417*$J417)/($K417*8.76)+$G417/8.76+AP417+$F417*BO$2)/$M417","v":{"$error":"#VALUE!"}},{"$f":"(($H417+R417*$J417)/($K417*8.76)+$G417/8.76+AQ417+$F417*BP$2)/$M417","v":{"$error":"#VALUE!"}},{"$f":"(($H417+S417*$J417)/($K417*8.76)+$G417/8.76+AR417+$F417*BQ$2)/$M417","v":{"$error":"#VALUE!"}},{"$f":"(($H417+T417*$J417)/($K417*8.76)+$G417/8.76+AS417+$F417*BR$2)/$M417","v":{"$error":"#VALUE!"}},{"$f":"(($H417+U417*$J417)/($K417*8.76)+$G417/8.76+AT417+$F417*BS$2)/$M417","v":{"$error":"#VALUE!"}},{"$f":"(($H417+V417*$J417)/($K417*8.76)+$G417/8.76+AU417+$F417*BT$2)/$M417","v":{"$error":"#VALUE!"}},{"$f":"(($H417+W417*$J417)/($K417*8.76)+$G417/8.76+AV417+$F417*BU$2)/$M417","v":{"$error":"#VALUE!"}},{"$f":"(($H417+X417*$J417)/($K417*8.76)+$G417/8.76+AW417+$F417*BV$2)/$M417","v":{"$error":"#VALUE!"}},{"$f":"(($H417+Y417*$J417)/($K417*8.76)+$G417/8.76+AX417+$F417*BW$2)/$M417","v":{"$error":"#VALUE!"}},{"$f":"(($H417+Z417*$J417)/($K417*8.76)+$G417/8.76+AY417+$F417*BX$2)/$M417","v":{"$error":"#VALUE!"}},{"$f":"(($H417+AA417*$J417)/($K417*8.76)+$G417/8.76+AZ417+$F417*BY$2)/$M417","v":{"$error":"#VALUE!"}},{"$f":"(($H417+AB417*$J417)/($K417*8.76)+$G417/8.76+BA417+$F417*BZ$2)/$M417","v":{"$error":"#VALUE!"}},{"$f":"(($H417+AC417*$J417)/($K417*8.76)+$G417/8.76+BB417+$F417*CA$2)/$M417","v":{"$error":"#VALUE!"}},{"$f":"(($H417+AD417*$J417)/($K417*8.76)+$G417/8.76+BC417+$F417*CB$2)/$M417","v":{"$error":"#VALUE!"}},{"$f":"(($H417+AE417*$J417)/($K417*8.76)+$G417/8.76+BD417+$F417*CC$2)/$M417","v":{"$error":"#VALUE!"}},{"$f":"(($H417+AF417*$J417)/($K417*8.76)+$G417/8.76+BE417+$F417*CD$2)/$M417","v":{"$error":"#VALUE!"}},{"$f":"(($H417+AG417*$J417)/($K417*8.76)+$G417/8.76+BF417+$F417*CE$2)/$M417","v":{"$error":"#VALUE!"}},{"$f":"(($H417+AH417*$J417)/($K417*8.76)+$G417/8.76+BG417+$F417*CF$2)/$M417","v":{"$error":"#VALUE!"}},{"$f":"(($H417+AI417*$J417)/($K417*8.76)+$G417/8.76+BH417+$F417*CG$2)/$M417","v":{"$error":"#VALUE!"}},{"$f":"(($H417+AJ417*$J417)/($K417*8.76)+$G417/8.76+BI417+$F417*CH$2)/$M417","v":{"$error":"#VALUE!"}},{"$f":"(($H417+AK417*$J417)/($K417*8.76)+$G417/8.76+BJ417+$F417*CI$2)/$M417","v":{"$error":"#VALUE!"}}]
[{"$f":"MSG_Generic!A235","v":"NGAEPODSNUurb"},"NGA","EPODSNUurb","NGwEPODSNUurb",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A418,MSG_Generic!$G$8:$G$378)","v":0.16},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A418,MSG_Generic!$X$8:$X$378)/8.76","v":1.6665749999999997},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A418,MSG_Generic!$H$8:$H$378)","v":290.9196},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A418,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A418,MSG_Generic!$L$8:$L$378)","v":10},0.14795035898410144,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C418,Gen_Param_2011!$BA$27:$BA$47)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A418,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C418,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Diesel/Gasoline 1kW system (Urban)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A418,MSG_Generic!AG$8:AG$378)*$L418","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A418,MSG_Generic!AH$8:AH$378)*$L418","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A418,MSG_Generic!AI$8:AI$378)*$L418","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A418,MSG_Generic!AJ$8:AJ$378)*$L418","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A418,MSG_Generic!AK$8:AK$378)*$L418","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A418,MSG_Generic!AL$8:AL$378)*$L418","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A418,MSG_Generic!AM$8:AM$378)*$L418","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A418,MSG_Generic!AN$8:AN$378)*$L418","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A418,MSG_Generic!AO$8:AO$378)*$L418","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A418,MSG_Generic!AP$8:AP$378)*$L418","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A418,MSG_Generic!AQ$8:AQ$378)*$L418","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A418,MSG_Generic!AR$8:AR$378)*$L418","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A418,MSG_Generic!AS$8:AS$378)*$L418","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A418,MSG_Generic!AT$8:AT$378)*$L418","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A418,MSG_Generic!AU$8:AU$378)*$L418","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A418,MSG_Generic!AV$8:AV$378)*$L418","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A418,MSG_Generic!AW$8:AW$378)*$L418","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A418,MSG_Generic!AX$8:AX$378)*$L418","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A418,MSG_Generic!AY$8:AY$378)*$L418","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A418,MSG_Generic!AZ$8:AZ$378)*$L418","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A418,MSG_Generic!BA$8:BA$378)*$L418","v":691.9},691.9,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A418,MSG_Generic!BC$8:BC$378)*$L418","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A418,MSG_Generic!BD$8:BD$378)*$L418","v":691.9},{"$f":"IF(MID($A418,6,1)=\"O\",MID($A418,6,3)&LEFT(VLOOKUP($B418,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A418,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B418,NameConvs!$B$57:$G$69,6,FALSE),MID($A418,6,3)))","v":"ODSC"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL418,MSG_Fueldata!N$54:N$70)/$E418/8.76","v":493.00799086757991},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL418,MSG_Fueldata!O$54:O$70)/$E418/8.76","v":502.99657534246575},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL418,MSG_Fueldata!P$54:P$70)/$E418/8.76","v":512.98515981735159},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL418,MSG_Fueldata!Q$54:Q$70)/$E418/8.76","v":522.97374429223748},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL418,MSG_Fueldata!R$54:R$70)/$E418/8.76","v":532.96232876712327},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL418,MSG_Fueldata!S$54:S$70)/$E418/8.76","v":542.95091324200916},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL418,MSG_Fueldata!T$54:T$70)/$E418/8.76","v":552.93949771689495},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL418,MSG_Fueldata!U$54:U$70)/$E418/8.76","v":562.92808219178085},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL418,MSG_Fueldata!V$54:V$70)/$E418/8.76","v":572.91666666666663},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL418,MSG_Fueldata!W$54:W$70)/$E418/8.76","v":582.90525114155253},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL418,MSG_Fueldata!X$54:X$70)/$E418/8.76","v":592.18036529680364},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL418,MSG_Fueldata!Y$54:Y$70)/$E418/8.76","v":599.31506849315065},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL418,MSG_Fueldata!Z$54:Z$70)/$E418/8.76","v":606.44977168949777},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL418,MSG_Fueldata!AA$54:AA$70)/$E418/8.76","v":613.58447488584477},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL418,MSG_Fueldata!AB$54:AB$70)/$E418/8.76","v":620.71917808219177},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL418,MSG_Fueldata!AC$54:AC$70)/$E418/8.76","v":627.85388127853878},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL418,MSG_Fueldata!AD$54:AD$70)/$E418/8.76","v":634.9885844748859},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL418,MSG_Fueldata!AE$54:AE$70)/$E418/8.76","v":642.1232876712329},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL418,MSG_Fueldata!AF$54:AF$70)/$E418/8.76","v":649.25799086757991},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL418,MSG_Fueldata!AG$54:AG$70)/$E418/8.76","v":656.39269406392691},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL418,MSG_Fueldata!AH$54:AH$70)/$E418/8.76","v":664.95433789954336},664.95433789954336,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL418,MSG_Fueldata!AI$54:AI$70)/$E418/8.76","v":664.95433789954336},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL418,MSG_Fueldata!AJ$54:AJ$70)/$E418/8.76","v":664.95433789954336},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Generic!A236","v":"NGAEPODSNUrur"},"NGA","EPODSNUrur","NGwEPODSNUrur",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A419,MSG_Generic!$G$8:$G$378)","v":0.16},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A419,MSG_Generic!$X$8:$X$378)/8.76","v":1.6665749999999997},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A419,MSG_Generic!$H$8:$H$378)","v":290.9196},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A419,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A419,MSG_Generic!$L$8:$L$378)","v":10},0.14795035898410144,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C419,Gen_Param_2011!$BA$27:$BA$47)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A419,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C419,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Diesel/Gasoline 1kW system (Rural)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A419,MSG_Generic!AG$8:AG$378)*$L419","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A419,MSG_Generic!AH$8:AH$378)*$L419","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A419,MSG_Generic!AI$8:AI$378)*$L419","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A419,MSG_Generic!AJ$8:AJ$378)*$L419","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A419,MSG_Generic!AK$8:AK$378)*$L419","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A419,MSG_Generic!AL$8:AL$378)*$L419","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A419,MSG_Generic!AM$8:AM$378)*$L419","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A419,MSG_Generic!AN$8:AN$378)*$L419","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A419,MSG_Generic!AO$8:AO$378)*$L419","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A419,MSG_Generic!AP$8:AP$378)*$L419","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A419,MSG_Generic!AQ$8:AQ$378)*$L419","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A419,MSG_Generic!AR$8:AR$378)*$L419","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A419,MSG_Generic!AS$8:AS$378)*$L419","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A419,MSG_Generic!AT$8:AT$378)*$L419","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A419,MSG_Generic!AU$8:AU$378)*$L419","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A419,MSG_Generic!AV$8:AV$378)*$L419","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A419,MSG_Generic!AW$8:AW$378)*$L419","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A419,MSG_Generic!AX$8:AX$378)*$L419","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A419,MSG_Generic!AY$8:AY$378)*$L419","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A419,MSG_Generic!AZ$8:AZ$378)*$L419","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A419,MSG_Generic!BA$8:BA$378)*$L419","v":691.9},691.9,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A419,MSG_Generic!BC$8:BC$378)*$L419","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A419,MSG_Generic!BD$8:BD$378)*$L419","v":691.9},{"$f":"IF(MID($A419,6,1)=\"O\",MID($A419,6,3)&LEFT(VLOOKUP($B419,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A419,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B419,NameConvs!$B$57:$G$69,6,FALSE),MID($A419,6,3)))","v":"ODSC"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL419,MSG_Fueldata!N$54:N$70)/$E419/8.76","v":493.00799086757991},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL419,MSG_Fueldata!O$54:O$70)/$E419/8.76","v":502.99657534246575},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL419,MSG_Fueldata!P$54:P$70)/$E419/8.76","v":512.98515981735159},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL419,MSG_Fueldata!Q$54:Q$70)/$E419/8.76","v":522.97374429223748},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL419,MSG_Fueldata!R$54:R$70)/$E419/8.76","v":532.96232876712327},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL419,MSG_Fueldata!S$54:S$70)/$E419/8.76","v":542.95091324200916},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL419,MSG_Fueldata!T$54:T$70)/$E419/8.76","v":552.93949771689495},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL419,MSG_Fueldata!U$54:U$70)/$E419/8.76","v":562.92808219178085},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL419,MSG_Fueldata!V$54:V$70)/$E419/8.76","v":572.91666666666663},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL419,MSG_Fueldata!W$54:W$70)/$E419/8.76","v":582.90525114155253},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL419,MSG_Fueldata!X$54:X$70)/$E419/8.76","v":592.18036529680364},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL419,MSG_Fueldata!Y$54:Y$70)/$E419/8.76","v":599.31506849315065},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL419,MSG_Fueldata!Z$54:Z$70)/$E419/8.76","v":606.44977168949777},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL419,MSG_Fueldata!AA$54:AA$70)/$E419/8.76","v":613.58447488584477},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL419,MSG_Fueldata!AB$54:AB$70)/$E419/8.76","v":620.71917808219177},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL419,MSG_Fueldata!AC$54:AC$70)/$E419/8.76","v":627.85388127853878},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL419,MSG_Fueldata!AD$54:AD$70)/$E419/8.76","v":634.9885844748859},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL419,MSG_Fueldata!AE$54:AE$70)/$E419/8.76","v":642.1232876712329},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL419,MSG_Fueldata!AF$54:AF$70)/$E419/8.76","v":649.25799086757991},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL419,MSG_Fueldata!AG$54:AG$70)/$E419/8.76","v":656.39269406392691},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL419,MSG_Fueldata!AH$54:AH$70)/$E419/8.76","v":664.95433789954336},664.95433789954336,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL419,MSG_Fueldata!AI$54:AI$70)/$E419/8.76","v":664.95433789954336},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL419,MSG_Fueldata!AJ$54:AJ$70)/$E419/8.76","v":664.95433789954336},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Generic!A237","v":"NGAEPOHFNU"},"NGA","EPOHFNU","NGwEPOHFNU",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A420,MSG_Generic!$G$8:$G$378)","v":0.35},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A420,MSG_Generic!$X$8:$X$378)/8.76","v":0.8297485714285715},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A420,MSG_Generic!$H$8:$H$378)","v":131.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A420,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A420,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C420,Gen_Param_2011!$BA$27:$BA$47)","v":0.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A420,MSG_Generic!$Z$8:$Z$378)","v":1.1550000000000011},{"$f":"VLOOKUP(C420,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"HFO"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A420,MSG_Generic!AG$8:AG$378)*$L420","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A420,MSG_Generic!AH$8:AH$378)*$L420","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A420,MSG_Generic!AI$8:AI$378)*$L420","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A420,MSG_Generic!AJ$8:AJ$378)*$L420","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A420,MSG_Generic!AK$8:AK$378)*$L420","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A420,MSG_Generic!AL$8:AL$378)*$L420","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A420,MSG_Generic!AM$8:AM$378)*$L420","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A420,MSG_Generic!AN$8:AN$378)*$L420","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A420,MSG_Generic!AO$8:AO$378)*$L420","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A420,MSG_Generic!AP$8:AP$378)*$L420","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A420,MSG_Generic!AQ$8:AQ$378)*$L420","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A420,MSG_Generic!AR$8:AR$378)*$L420","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A420,MSG_Generic!AS$8:AS$378)*$L420","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A420,MSG_Generic!AT$8:AT$378)*$L420","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A420,MSG_Generic!AU$8:AU$378)*$L420","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A420,MSG_Generic!AV$8:AV$378)*$L420","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A420,MSG_Generic!AW$8:AW$378)*$L420","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A420,MSG_Generic!AX$8:AX$378)*$L420","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A420,MSG_Generic!AY$8:AY$378)*$L420","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A420,MSG_Generic!AZ$8:AZ$378)*$L420","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A420,MSG_Generic!BA$8:BA$378)*$L420","v":1559.2500000000016},1559.2500000000016,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A420,MSG_Generic!BC$8:BC$378)*$L420","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A420,MSG_Generic!BD$8:BD$378)*$L420","v":1559.2500000000016},{"$f":"IF(MID($A420,6,1)=\"O\",MID($A420,6,3)&LEFT(VLOOKUP($B420,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A420,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B420,NameConvs!$B$57:$G$69,6,FALSE),MID($A420,6,3)))","v":"OHFC"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL420,MSG_Fueldata!N$54:N$70)/$E420/8.76","v":132.74624918460535},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL420,MSG_Fueldata!O$54:O$70)/$E420/8.76","v":135.42074363992171},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL420,MSG_Fueldata!P$54:P$70)/$E420/8.76","v":138.0952380952381},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL420,MSG_Fueldata!Q$54:Q$70)/$E420/8.76","v":140.76973255055449},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL420,MSG_Fueldata!R$54:R$70)/$E420/8.76","v":143.44422700587086},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL420,MSG_Fueldata!S$54:S$70)/$E420/8.76","v":146.11872146118722},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL420,MSG_Fueldata!T$54:T$70)/$E420/8.76","v":148.79321591650361},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL420,MSG_Fueldata!U$54:U$70)/$E420/8.76","v":151.46771037181998},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL420,MSG_Fueldata!V$54:V$70)/$E420/8.76","v":154.14220482713637},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL420,MSG_Fueldata!W$54:W$70)/$E420/8.76","v":156.81669928245273},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL420,MSG_Fueldata!X$54:X$70)/$E420/8.76","v":159.28571428571428},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL420,MSG_Fueldata!Y$54:Y$70)/$E420/8.76","v":161.23939986953687},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL420,MSG_Fueldata!Z$54:Z$70)/$E420/8.76","v":163.19308545335943},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL420,MSG_Fueldata!AA$54:AA$70)/$E420/8.76","v":165.14677103718199},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL420,MSG_Fueldata!AB$54:AB$70)/$E420/8.76","v":167.10045662100458},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL420,MSG_Fueldata!AC$54:AC$70)/$E420/8.76","v":169.05414220482717},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL420,MSG_Fueldata!AD$54:AD$70)/$E420/8.76","v":171.00782778864971},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL420,MSG_Fueldata!AE$54:AE$70)/$E420/8.76","v":172.96151337247227},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL420,MSG_Fueldata!AF$54:AF$70)/$E420/8.76","v":174.91519895629483},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL420,MSG_Fueldata!AG$54:AG$70)/$E420/8.76","v":176.86888454011742},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL420,MSG_Fueldata!AH$54:AH$70)/$E420/8.76","v":179.23679060665361},179.23679060665361,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL420,MSG_Fueldata!AI$54:AI$70)/$E420/8.76","v":179.23679060665361},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL420,MSG_Fueldata!AJ$54:AJ$70)/$E420/8.76","v":179.23679060665361},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A238","v":"NGAEPGASNUOC"},"NGA","EPGASNUOC","NGwEPGASNUOC",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A421,MSG_Generic!$G$8:$G$378)","v":0.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A421,MSG_Generic!$X$8:$X$378)/8.76","v":0.67351598173515992},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A421,MSG_Generic!$H$8:$H$378)","v":174.52959194488608},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A421,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A421,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C421,Gen_Param_2011!$BA$27:$BA$47)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A421,MSG_Generic!$Z$8:$Z$378)","v":1.1550000000000011},{"$f":"VLOOKUP(C421,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"OCGT"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A421,MSG_Generic!AG$8:AG$378)*$L421","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A421,MSG_Generic!AH$8:AH$378)*$L421","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A421,MSG_Generic!AI$8:AI$378)*$L421","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A421,MSG_Generic!AJ$8:AJ$378)*$L421","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A421,MSG_Generic!AK$8:AK$378)*$L421","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A421,MSG_Generic!AL$8:AL$378)*$L421","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A421,MSG_Generic!AM$8:AM$378)*$L421","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A421,MSG_Generic!AN$8:AN$378)*$L421","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A421,MSG_Generic!AO$8:AO$378)*$L421","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A421,MSG_Generic!AP$8:AP$378)*$L421","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A421,MSG_Generic!AQ$8:AQ$378)*$L421","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A421,MSG_Generic!AR$8:AR$378)*$L421","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A421,MSG_Generic!AS$8:AS$378)*$L421","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A421,MSG_Generic!AT$8:AT$378)*$L421","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A421,MSG_Generic!AU$8:AU$378)*$L421","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A421,MSG_Generic!AV$8:AV$378)*$L421","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A421,MSG_Generic!AW$8:AW$378)*$L421","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A421,MSG_Generic!AX$8:AX$378)*$L421","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A421,MSG_Generic!AY$8:AY$378)*$L421","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A421,MSG_Generic!AZ$8:AZ$378)*$L421","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A421,MSG_Generic!BA$8:BA$378)*$L421","v":696.46500000000071},696.46500000000071,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A421,MSG_Generic!BC$8:BC$378)*$L421","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A421,MSG_Generic!BD$8:BD$378)*$L421","v":696.46500000000071},{"$f":"IF(MID($A421,6,1)=\"O\",MID($A421,6,3)&LEFT(VLOOKUP($B421,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A421,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B421,NameConvs!$B$57:$G$69,6,FALSE),MID($A421,6,3)))","v":"GASLOCal"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL421,MSG_Fueldata!N$54:N$70)/$E421/8.76","v":101.97869101978692},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL421,MSG_Fueldata!O$54:O$70)/$E421/8.76","v":103.12024353120245},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL421,MSG_Fueldata!P$54:P$70)/$E421/8.76","v":104.26179604261797},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL421,MSG_Fueldata!Q$54:Q$70)/$E421/8.76","v":105.4033485540335},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL421,MSG_Fueldata!R$54:R$70)/$E421/8.76","v":106.54490106544901},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL421,MSG_Fueldata!S$54:S$70)/$E421/8.76","v":107.68645357686454},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL421,MSG_Fueldata!T$54:T$70)/$E421/8.76","v":108.82800608828006},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL421,MSG_Fueldata!U$54:U$70)/$E421/8.76","v":109.96955859969559},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL421,MSG_Fueldata!V$54:V$70)/$E421/8.76","v":111.11111111111111},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL421,MSG_Fueldata!W$54:W$70)/$E421/8.76","v":112.25266362252664},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL421,MSG_Fueldata!X$54:X$70)/$E421/8.76","v":113.39421613394217},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL421,MSG_Fueldata!Y$54:Y$70)/$E421/8.76","v":115.29680365296804},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL421,MSG_Fueldata!Z$54:Z$70)/$E421/8.76","v":117.19939117199392},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL421,MSG_Fueldata!AA$54:AA$70)/$E421/8.76","v":119.10197869101981},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL421,MSG_Fueldata!AB$54:AB$70)/$E421/8.76","v":121.00456621004567},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL421,MSG_Fueldata!AC$54:AC$70)/$E421/8.76","v":122.90715372907155},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL421,MSG_Fueldata!AD$54:AD$70)/$E421/8.76","v":124.80974124809744},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL421,MSG_Fueldata!AE$54:AE$70)/$E421/8.76","v":126.7123287671233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL421,MSG_Fueldata!AF$54:AF$70)/$E421/8.76","v":128.61491628614917},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL421,MSG_Fueldata!AG$54:AG$70)/$E421/8.76","v":130.51750380517507},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL421,MSG_Fueldata!AH$54:AH$70)/$E421/8.76","v":132.42009132420091},132.42009132420091,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL421,MSG_Fueldata!AI$54:AI$70)/$E421/8.76","v":132.42009132420091},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL421,MSG_Fueldata!AJ$54:AJ$70)/$E421/8.76","v":132.42009132420091},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A239","v":"NGAEPGASNUCC"},"NGA","EPGASNUCC","NGwEPGASNUCC",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A422,MSG_Generic!$G$8:$G$378)","v":0.48},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A422,MSG_Generic!$X$8:$X$378)/8.76","v":0.42094748858447489},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A422,MSG_Generic!$H$8:$H$378)","v":25.363137254901961},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A422,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A422,MSG_Generic!$L$8:$L$378)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C422,Gen_Param_2011!$BA$27:$BA$47)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A422,MSG_Generic!$Z$8:$Z$378)","v":1.2136666666666682},{"$f":"VLOOKUP(C422,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"CCGT"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A422,MSG_Generic!AG$8:AG$378)*$L422","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A422,MSG_Generic!AH$8:AH$378)*$L422","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A422,MSG_Generic!AI$8:AI$378)*$L422","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A422,MSG_Generic!AJ$8:AJ$378)*$L422","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A422,MSG_Generic!AK$8:AK$378)*$L422","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A422,MSG_Generic!AL$8:AL$378)*$L422","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A422,MSG_Generic!AM$8:AM$378)*$L422","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A422,MSG_Generic!AN$8:AN$378)*$L422","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A422,MSG_Generic!AO$8:AO$378)*$L422","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A422,MSG_Generic!AP$8:AP$378)*$L422","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A422,MSG_Generic!AQ$8:AQ$378)*$L422","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A422,MSG_Generic!AR$8:AR$378)*$L422","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A422,MSG_Generic!AS$8:AS$378)*$L422","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A422,MSG_Generic!AT$8:AT$378)*$L422","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A422,MSG_Generic!AU$8:AU$378)*$L422","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A422,MSG_Generic!AV$8:AV$378)*$L422","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A422,MSG_Generic!AW$8:AW$378)*$L422","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A422,MSG_Generic!AX$8:AX$378)*$L422","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A422,MSG_Generic!AY$8:AY$378)*$L422","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A422,MSG_Generic!AZ$8:AZ$378)*$L422","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A422,MSG_Generic!BA$8:BA$378)*$L422","v":1297.4096666666683},1297.4096666666683,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A422,MSG_Generic!BC$8:BC$378)*$L422","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A422,MSG_Generic!BD$8:BD$378)*$L422","v":1297.4096666666683},{"$f":"IF(MID($A422,6,1)=\"O\",MID($A422,6,3)&LEFT(VLOOKUP($B422,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A422,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B422,NameConvs!$B$57:$G$69,6,FALSE),MID($A422,6,3)))","v":"GASLOCal"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL422,MSG_Fueldata!N$54:N$70)/$E422/8.76","v":63.736681887366828},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL422,MSG_Fueldata!O$54:O$70)/$E422/8.76","v":64.450152207001523},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL422,MSG_Fueldata!P$54:P$70)/$E422/8.76","v":65.163622526636232},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL422,MSG_Fueldata!Q$54:Q$70)/$E422/8.76","v":65.877092846270941},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL422,MSG_Fueldata!R$54:R$70)/$E422/8.76","v":66.590563165905635},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL422,MSG_Fueldata!S$54:S$70)/$E422/8.76","v":67.304033485540344},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL422,MSG_Fueldata!T$54:T$70)/$E422/8.76","v":68.017503805175039},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL422,MSG_Fueldata!U$54:U$70)/$E422/8.76","v":68.730974124809748},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL422,MSG_Fueldata!V$54:V$70)/$E422/8.76","v":69.444444444444457},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL422,MSG_Fueldata!W$54:W$70)/$E422/8.76","v":70.157914764079152},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL422,MSG_Fueldata!X$54:X$70)/$E422/8.76","v":70.871385083713861},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL422,MSG_Fueldata!Y$54:Y$70)/$E422/8.76","v":72.060502283105023},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL422,MSG_Fueldata!Z$54:Z$70)/$E422/8.76","v":73.2496194824962},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL422,MSG_Fueldata!AA$54:AA$70)/$E422/8.76","v":74.438736681887377},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL422,MSG_Fueldata!AB$54:AB$70)/$E422/8.76","v":75.62785388127854},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL422,MSG_Fueldata!AC$54:AC$70)/$E422/8.76","v":76.816971080669717},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL422,MSG_Fueldata!AD$54:AD$70)/$E422/8.76","v":78.006088280060894},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL422,MSG_Fueldata!AE$54:AE$70)/$E422/8.76","v":79.195205479452056},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL422,MSG_Fueldata!AF$54:AF$70)/$E422/8.76","v":80.384322678843233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL422,MSG_Fueldata!AG$54:AG$70)/$E422/8.76","v":81.57343987823441},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL422,MSG_Fueldata!AH$54:AH$70)/$E422/8.76","v":82.762557077625573},82.762557077625573,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL422,MSG_Fueldata!AI$54:AI$70)/$E422/8.76","v":82.762557077625573},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL422,MSG_Fueldata!AJ$54:AJ$70)/$E422/8.76","v":82.762557077625573},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A240","v":"NGAEPCOANUSC"},"NGA","EPCOANUSC","NGwEPCOANUSC",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A423,MSG_Generic!$G$8:$G$378)","v":0.37},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A423,MSG_Generic!$X$8:$X$378)/8.76","v":0.93792422559545841},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A423,MSG_Generic!$H$8:$H$378)","v":124.89704292527823},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A423,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A423,MSG_Generic!$L$8:$L$378)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C423,Gen_Param_2011!$BA$27:$BA$47)","v":1.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A423,MSG_Generic!$Z$8:$Z$378)","v":1.2762750000000012},{"$f":"VLOOKUP(C423,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Supercritical coal"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A423,MSG_Generic!AG$8:AG$378)*$L423","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A423,MSG_Generic!AH$8:AH$378)*$L423","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A423,MSG_Generic!AI$8:AI$378)*$L423","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A423,MSG_Generic!AJ$8:AJ$378)*$L423","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A423,MSG_Generic!AK$8:AK$378)*$L423","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A423,MSG_Generic!AL$8:AL$378)*$L423","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A423,MSG_Generic!AM$8:AM$378)*$L423","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A423,MSG_Generic!AN$8:AN$378)*$L423","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A423,MSG_Generic!AO$8:AO$378)*$L423","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A423,MSG_Generic!AP$8:AP$378)*$L423","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A423,MSG_Generic!AQ$8:AQ$378)*$L423","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A423,MSG_Generic!AR$8:AR$378)*$L423","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A423,MSG_Generic!AS$8:AS$378)*$L423","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A423,MSG_Generic!AT$8:AT$378)*$L423","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A423,MSG_Generic!AU$8:AU$378)*$L423","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A423,MSG_Generic!AV$8:AV$378)*$L423","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A423,MSG_Generic!AW$8:AW$378)*$L423","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A423,MSG_Generic!AX$8:AX$378)*$L423","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A423,MSG_Generic!AY$8:AY$378)*$L423","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A423,MSG_Generic!AZ$8:AZ$378)*$L423","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A423,MSG_Generic!BA$8:BA$378)*$L423","v":3067.3993350000028},3067.3993350000028,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A423,MSG_Generic!BC$8:BC$378)*$L423","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A423,MSG_Generic!BD$8:BD$378)*$L423","v":3067.3993350000028},"COAN",{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL423,MSG_Fueldata!N$54:N$70)/$E423/8.76","v":29.31013204985808},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL423,MSG_Fueldata!O$54:O$70)/$E423/8.76","v":29.31013204985808},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL423,MSG_Fueldata!P$54:P$70)/$E423/8.76","v":29.61865975564606},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL423,MSG_Fueldata!Q$54:Q$70)/$E423/8.76","v":29.927187461434041},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL423,MSG_Fueldata!R$54:R$70)/$E423/8.76","v":29.927187461434041},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL423,MSG_Fueldata!S$54:S$70)/$E423/8.76","v":30.235715167222015},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL423,MSG_Fueldata!T$54:T$70)/$E423/8.76","v":30.235715167222015},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL423,MSG_Fueldata!U$54:U$70)/$E423/8.76","v":30.544242873009996},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL423,MSG_Fueldata!V$54:V$70)/$E423/8.76","v":30.852770578797976},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL423,MSG_Fueldata!W$54:W$70)/$E423/8.76","v":30.852770578797976},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL423,MSG_Fueldata!X$54:X$70)/$E423/8.76","v":31.161298284585957},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL423,MSG_Fueldata!Y$54:Y$70)/$E423/8.76","v":31.469825990373938},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL423,MSG_Fueldata!Z$54:Z$70)/$E423/8.76","v":31.469825990373938},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL423,MSG_Fueldata!AA$54:AA$70)/$E423/8.76","v":31.778353696161918},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL423,MSG_Fueldata!AB$54:AB$70)/$E423/8.76","v":32.086881401949896},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL423,MSG_Fueldata!AC$54:AC$70)/$E423/8.76","v":32.086881401949896},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL423,MSG_Fueldata!AD$54:AD$70)/$E423/8.76","v":32.395409107737876},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL423,MSG_Fueldata!AE$54:AE$70)/$E423/8.76","v":32.703936813525857},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL423,MSG_Fueldata!AF$54:AF$70)/$E423/8.76","v":32.703936813525857},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL423,MSG_Fueldata!AG$54:AG$70)/$E423/8.76","v":33.012464519313831},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL423,MSG_Fueldata!AH$54:AH$70)/$E423/8.76","v":33.320992225101811},33.320992225101811,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL423,MSG_Fueldata!AI$54:AI$70)/$E423/8.76","v":33.320992225101811},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL423,MSG_Fueldata!AJ$54:AJ$70)/$E423/8.76","v":33.320992225101811},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A241","v":"NGAEPGASNLCC"},"NGA","EPGASNLCC","NGwEPGASNLCC",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A424,MSG_Generic!$G$8:$G$378)","v":0.48},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A424,MSG_Generic!$X$8:$X$378)/8.76","v":0.42094748858447489},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A424,MSG_Generic!$H$8:$H$378)","v":25.363137254901961},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A424,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A424,MSG_Generic!$L$8:$L$378)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C424,Gen_Param_2011!$BA$27:$BA$47)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A424,MSG_Generic!$Z$8:$Z$378)","v":1.2136666666666682},{"$f":"VLOOKUP(C424,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"CCGT Associated Gas"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A424,MSG_Generic!AG$8:AG$378)*$L424","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A424,MSG_Generic!AH$8:AH$378)*$L424","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A424,MSG_Generic!AI$8:AI$378)*$L424","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A424,MSG_Generic!AJ$8:AJ$378)*$L424","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A424,MSG_Generic!AK$8:AK$378)*$L424","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A424,MSG_Generic!AL$8:AL$378)*$L424","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A424,MSG_Generic!AM$8:AM$378)*$L424","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A424,MSG_Generic!AN$8:AN$378)*$L424","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A424,MSG_Generic!AO$8:AO$378)*$L424","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A424,MSG_Generic!AP$8:AP$378)*$L424","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A424,MSG_Generic!AQ$8:AQ$378)*$L424","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A424,MSG_Generic!AR$8:AR$378)*$L424","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A424,MSG_Generic!AS$8:AS$378)*$L424","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A424,MSG_Generic!AT$8:AT$378)*$L424","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A424,MSG_Generic!AU$8:AU$378)*$L424","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A424,MSG_Generic!AV$8:AV$378)*$L424","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A424,MSG_Generic!AW$8:AW$378)*$L424","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A424,MSG_Generic!AX$8:AX$378)*$L424","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A424,MSG_Generic!AY$8:AY$378)*$L424","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A424,MSG_Generic!AZ$8:AZ$378)*$L424","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A424,MSG_Generic!BA$8:BA$378)*$L424","v":1297.4096666666683},1297.4096666666683,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A424,MSG_Generic!BC$8:BC$378)*$L424","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A424,MSG_Generic!BD$8:BD$378)*$L424","v":1297.4096666666683},{"$f":"IF(MID($A424,6,1)=\"O\",MID($A424,6,3)&LEFT(VLOOKUP($B424,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A424,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B424,NameConvs!$B$57:$G$69,6,FALSE),MID($A424,6,3)))","v":"GASLOCal"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL424,MSG_Fueldata!N$54:N$70)/$E424/8.76","v":63.736681887366828},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL424,MSG_Fueldata!O$54:O$70)/$E424/8.76","v":64.450152207001523},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL424,MSG_Fueldata!P$54:P$70)/$E424/8.76","v":65.163622526636232},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL424,MSG_Fueldata!Q$54:Q$70)/$E424/8.76","v":65.877092846270941},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL424,MSG_Fueldata!R$54:R$70)/$E424/8.76","v":66.590563165905635},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL424,MSG_Fueldata!S$54:S$70)/$E424/8.76","v":67.304033485540344},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL424,MSG_Fueldata!T$54:T$70)/$E424/8.76","v":68.017503805175039},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL424,MSG_Fueldata!U$54:U$70)/$E424/8.76","v":68.730974124809748},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL424,MSG_Fueldata!V$54:V$70)/$E424/8.76","v":69.444444444444457},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL424,MSG_Fueldata!W$54:W$70)/$E424/8.76","v":70.157914764079152},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL424,MSG_Fueldata!X$54:X$70)/$E424/8.76","v":70.871385083713861},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL424,MSG_Fueldata!Y$54:Y$70)/$E424/8.76","v":72.060502283105023},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL424,MSG_Fueldata!Z$54:Z$70)/$E424/8.76","v":73.2496194824962},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL424,MSG_Fueldata!AA$54:AA$70)/$E424/8.76","v":74.438736681887377},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL424,MSG_Fueldata!AB$54:AB$70)/$E424/8.76","v":75.62785388127854},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL424,MSG_Fueldata!AC$54:AC$70)/$E424/8.76","v":76.816971080669717},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL424,MSG_Fueldata!AD$54:AD$70)/$E424/8.76","v":78.006088280060894},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL424,MSG_Fueldata!AE$54:AE$70)/$E424/8.76","v":79.195205479452056},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL424,MSG_Fueldata!AF$54:AF$70)/$E424/8.76","v":80.384322678843233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL424,MSG_Fueldata!AG$54:AG$70)/$E424/8.76","v":81.57343987823441},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL424,MSG_Fueldata!AH$54:AH$70)/$E424/8.76","v":82.762557077625573},82.762557077625573,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL424,MSG_Fueldata!AI$54:AI$70)/$E424/8.76","v":82.762557077625573},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL424,MSG_Fueldata!AJ$54:AJ$70)/$E424/8.76","v":82.762557077625573},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A242","v":"NGAEPHYDNU"},"NGA","EPHYDNU","NGwEPHYDNU",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A425,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A425,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A425,MSG_Generic!$H$8:$H$378)","v":52.485216216216216},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A425,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A425,MSG_Generic!$L$8:$L$378)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C425,Gen_Param_2011!$BA$27:$BA$47)","v":0.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A425,MSG_Generic!$Z$8:$Z$378)","v":1.3431220000000013},{"$f":"VLOOKUP(C425,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Hydro"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A425,MSG_Generic!AG$8:AG$378)*$L425","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A425,MSG_Generic!AH$8:AH$378)*$L425","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A425,MSG_Generic!AI$8:AI$378)*$L425","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A425,MSG_Generic!AJ$8:AJ$378)*$L425","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A425,MSG_Generic!AK$8:AK$378)*$L425","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A425,MSG_Generic!AL$8:AL$378)*$L425","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A425,MSG_Generic!AM$8:AM$378)*$L425","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A425,MSG_Generic!AN$8:AN$378)*$L425","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A425,MSG_Generic!AO$8:AO$378)*$L425","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A425,MSG_Generic!AP$8:AP$378)*$L425","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A425,MSG_Generic!AQ$8:AQ$378)*$L425","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A425,MSG_Generic!AR$8:AR$378)*$L425","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A425,MSG_Generic!AS$8:AS$378)*$L425","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A425,MSG_Generic!AT$8:AT$378)*$L425","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A425,MSG_Generic!AU$8:AU$378)*$L425","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A425,MSG_Generic!AV$8:AV$378)*$L425","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A425,MSG_Generic!AW$8:AW$378)*$L425","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A425,MSG_Generic!AX$8:AX$378)*$L425","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A425,MSG_Generic!AY$8:AY$378)*$L425","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A425,MSG_Generic!AZ$8:AZ$378)*$L425","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A425,MSG_Generic!BA$8:BA$378)*$L425","v":2686.2440000000024},2686.2440000000024,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A425,MSG_Generic!BC$8:BC$378)*$L425","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A425,MSG_Generic!BD$8:BD$378)*$L425","v":2686.2440000000024},{"$f":"IF(MID($A425,6,1)=\"O\",MID($A425,6,3)&LEFT(VLOOKUP($B425,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A425,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B425,NameConvs!$B$57:$G$69,6,FALSE),MID($A425,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL425,MSG_Fueldata!N$54:N$70)/$E425/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL425,MSG_Fueldata!O$54:O$70)/$E425/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL425,MSG_Fueldata!P$54:P$70)/$E425/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL425,MSG_Fueldata!Q$54:Q$70)/$E425/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL425,MSG_Fueldata!R$54:R$70)/$E425/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL425,MSG_Fueldata!S$54:S$70)/$E425/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL425,MSG_Fueldata!T$54:T$70)/$E425/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL425,MSG_Fueldata!U$54:U$70)/$E425/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL425,MSG_Fueldata!V$54:V$70)/$E425/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL425,MSG_Fueldata!W$54:W$70)/$E425/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL425,MSG_Fueldata!X$54:X$70)/$E425/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL425,MSG_Fueldata!Y$54:Y$70)/$E425/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL425,MSG_Fueldata!Z$54:Z$70)/$E425/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL425,MSG_Fueldata!AA$54:AA$70)/$E425/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL425,MSG_Fueldata!AB$54:AB$70)/$E425/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL425,MSG_Fueldata!AC$54:AC$70)/$E425/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL425,MSG_Fueldata!AD$54:AD$70)/$E425/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL425,MSG_Fueldata!AE$54:AE$70)/$E425/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL425,MSG_Fueldata!AF$54:AF$70)/$E425/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL425,MSG_Fueldata!AG$54:AG$70)/$E425/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL425,MSG_Fueldata!AH$54:AH$70)/$E425/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL425,MSG_Fueldata!AI$54:AI$70)/$E425/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL425,MSG_Fueldata!AJ$54:AJ$70)/$E425/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A243","v":"NGAEPHYDNUmic"},"NGA","EPHYDNUmic","NGwEPHYDNUmic",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A426,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A426,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A426,MSG_Generic!$H$8:$H$378)","v":47.52},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A426,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A426,MSG_Generic!$L$8:$L$378)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C426,Gen_Param_2011!$BA$27:$BA$47)","v":0.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A426,MSG_Generic!$Z$8:$Z$378)","v":1.1550000000000011},{"$f":"VLOOKUP(C426,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Small Hydro"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A426,MSG_Generic!AG$8:AG$378)*$L426","v":4620.0000000000045},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A426,MSG_Generic!AH$8:AH$378)*$L426","v":4574.7240000000047},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A426,MSG_Generic!AI$8:AI$378)*$L426","v":4529.448000000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A426,MSG_Generic!AJ$8:AJ$378)*$L426","v":4484.1720000000041},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A426,MSG_Generic!AK$8:AK$378)*$L426","v":4438.8960000000043},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A426,MSG_Generic!AL$8:AL$378)*$L426","v":4393.6200000000044},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A426,MSG_Generic!AM$8:AM$378)*$L426","v":4350.5385000000042},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A426,MSG_Generic!AN$8:AN$378)*$L426","v":4307.457000000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A426,MSG_Generic!AO$8:AO$378)*$L426","v":4264.3755000000037},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A426,MSG_Generic!AP$8:AP$378)*$L426","v":4221.2940000000044},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A426,MSG_Generic!AQ$8:AQ$378)*$L426","v":4178.2125000000042},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A426,MSG_Generic!AR$8:AR$378)*$L426","v":4138.2495000000044},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A426,MSG_Generic!AS$8:AS$378)*$L426","v":4098.2865000000038},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A426,MSG_Generic!AT$8:AT$378)*$L426","v":4058.3235000000036},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A426,MSG_Generic!AU$8:AU$378)*$L426","v":4018.3605000000039},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A426,MSG_Generic!AV$8:AV$378)*$L426","v":3978.3975000000041},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A426,MSG_Generic!AW$8:AW$378)*$L426","v":3938.4345000000039},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A426,MSG_Generic!AX$8:AX$378)*$L426","v":3898.4715000000042},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A426,MSG_Generic!AY$8:AY$378)*$L426","v":3858.5085000000036},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A426,MSG_Generic!AZ$8:AZ$378)*$L426","v":3818.5455000000038},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A426,MSG_Generic!BA$8:BA$378)*$L426","v":3778.6980000000035},3778.6980000000035,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A426,MSG_Generic!BC$8:BC$378)*$L426","v":3434.7390000000037},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A426,MSG_Generic!BD$8:BD$378)*$L426","v":3090.664500000003},{"$f":"IF(MID($A426,6,1)=\"O\",MID($A426,6,3)&LEFT(VLOOKUP($B426,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A426,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B426,NameConvs!$B$57:$G$69,6,FALSE),MID($A426,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL426,MSG_Fueldata!N$54:N$70)/$E426/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL426,MSG_Fueldata!O$54:O$70)/$E426/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL426,MSG_Fueldata!P$54:P$70)/$E426/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL426,MSG_Fueldata!Q$54:Q$70)/$E426/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL426,MSG_Fueldata!R$54:R$70)/$E426/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL426,MSG_Fueldata!S$54:S$70)/$E426/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL426,MSG_Fueldata!T$54:T$70)/$E426/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL426,MSG_Fueldata!U$54:U$70)/$E426/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL426,MSG_Fueldata!V$54:V$70)/$E426/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL426,MSG_Fueldata!W$54:W$70)/$E426/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL426,MSG_Fueldata!X$54:X$70)/$E426/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL426,MSG_Fueldata!Y$54:Y$70)/$E426/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL426,MSG_Fueldata!Z$54:Z$70)/$E426/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL426,MSG_Fueldata!AA$54:AA$70)/$E426/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL426,MSG_Fueldata!AB$54:AB$70)/$E426/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL426,MSG_Fueldata!AC$54:AC$70)/$E426/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL426,MSG_Fueldata!AD$54:AD$70)/$E426/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL426,MSG_Fueldata!AE$54:AE$70)/$E426/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL426,MSG_Fueldata!AF$54:AF$70)/$E426/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL426,MSG_Fueldata!AG$54:AG$70)/$E426/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL426,MSG_Fueldata!AH$54:AH$70)/$E426/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL426,MSG_Fueldata!AI$54:AI$70)/$E426/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL426,MSG_Fueldata!AJ$54:AJ$70)/$E426/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A244","v":"NGAEPBIONU"},"NGA","EPBIONU",{"$f":"LEFT(B427,2)&\"w\"&C427","v":"NGwEPBIONU"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A427,MSG_Generic!$G$8:$G$378)","v":0.38},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A427,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A427,MSG_Generic!$H$8:$H$378)","v":175.33459459459462},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A427,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A427,MSG_Generic!$L$8:$L$378)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C427,Gen_Param_2011!$BA$27:$BA$47)","v":0.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A427,MSG_Generic!$Z$8:$Z$378)","v":1.2762750000000012},{"$f":"VLOOKUP(C427,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Biomass"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A427,MSG_Generic!AG$8:AG$378)*$L427","v":3190.6875000000027},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A427,MSG_Generic!AH$8:AH$378)*$L427","v":3129.4263000000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A427,MSG_Generic!AI$8:AI$378)*$L427","v":3068.1651000000029},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A427,MSG_Generic!AJ$8:AJ$378)*$L427","v":3006.9039000000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A427,MSG_Generic!AK$8:AK$378)*$L427","v":2945.6427000000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A427,MSG_Generic!AL$8:AL$378)*$L427","v":2884.1262450000027},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A427,MSG_Generic!AM$8:AM$378)*$L427","v":2828.7359100000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A427,MSG_Generic!AN$8:AN$378)*$L427","v":2773.3455750000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A427,MSG_Generic!AO$8:AO$378)*$L427","v":2717.9552400000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A427,MSG_Generic!AP$8:AP$378)*$L427","v":2662.564905000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A427,MSG_Generic!AQ$8:AQ$378)*$L427","v":2607.0469425000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A427,MSG_Generic!AR$8:AR$378)*$L427","v":2582.1595800000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A427,MSG_Generic!AS$8:AS$378)*$L427","v":2557.2722175000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A427,MSG_Generic!AT$8:AT$378)*$L427","v":2532.3848550000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A427,MSG_Generic!AU$8:AU$378)*$L427","v":2507.4974925000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A427,MSG_Generic!AV$8:AV$378)*$L427","v":2482.6101300000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A427,MSG_Generic!AW$8:AW$378)*$L427","v":2457.7227675000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A427,MSG_Generic!AX$8:AX$378)*$L427","v":2432.8354050000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A427,MSG_Generic!AY$8:AY$378)*$L427","v":2407.9480425000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A427,MSG_Generic!AZ$8:AZ$378)*$L427","v":2383.0606800000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A427,MSG_Generic!BA$8:BA$378)*$L427","v":2357.7904350000022},2357.7904350000022,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A427,MSG_Generic!BC$8:BC$378)*$L427","v":2143.120980000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A427,MSG_Generic!BD$8:BD$378)*$L427","v":1928.4515250000018},{"$f":"IF(MID($A427,6,1)=\"O\",MID($A427,6,3)&LEFT(VLOOKUP($B427,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A427,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B427,NameConvs!$B$57:$G$69,6,FALSE),MID($A427,6,3)))","v":"BIO"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL427,MSG_Fueldata!N$54:N$70)/$E427/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL427,MSG_Fueldata!O$54:O$70)/$E427/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL427,MSG_Fueldata!P$54:P$70)/$E427/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL427,MSG_Fueldata!Q$54:Q$70)/$E427/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL427,MSG_Fueldata!R$54:R$70)/$E427/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL427,MSG_Fueldata!S$54:S$70)/$E427/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL427,MSG_Fueldata!T$54:T$70)/$E427/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL427,MSG_Fueldata!U$54:U$70)/$E427/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL427,MSG_Fueldata!V$54:V$70)/$E427/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL427,MSG_Fueldata!W$54:W$70)/$E427/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL427,MSG_Fueldata!X$54:X$70)/$E427/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL427,MSG_Fueldata!Y$54:Y$70)/$E427/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL427,MSG_Fueldata!Z$54:Z$70)/$E427/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL427,MSG_Fueldata!AA$54:AA$70)/$E427/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL427,MSG_Fueldata!AB$54:AB$70)/$E427/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL427,MSG_Fueldata!AC$54:AC$70)/$E427/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL427,MSG_Fueldata!AD$54:AD$70)/$E427/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL427,MSG_Fueldata!AE$54:AE$70)/$E427/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL427,MSG_Fueldata!AF$54:AF$70)/$E427/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL427,MSG_Fueldata!AG$54:AG$70)/$E427/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL427,MSG_Fueldata!AH$54:AH$70)/$E427/8.76","v":14.119202114876233},14.119202114876233,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL427,MSG_Fueldata!AI$54:AI$70)/$E427/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL427,MSG_Fueldata!AJ$54:AJ$70)/$E427/8.76","v":14.119202114876233},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A245","v":"NGAEPWNDNU25"},"NGA","EPWNDNU25","NGwEPWNDNU25",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A428,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A428,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A428,MSG_Generic!$H$8:$H$378)","v":152.66868243243243},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A428,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A428,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C428,Gen_Param_2011!$BA$27:$BA$47)","v":0.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A428,MSG_Generic!$Z$8:$Z$378)","v":1.1550000000000011},{"$f":"VLOOKUP(C428,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Bulk Wind (20% CF)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A428,MSG_Generic!AG$8:AG$378)*$L428","v":2310.0000000000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A428,MSG_Generic!AH$8:AH$378)*$L428","v":2265.648000000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A428,MSG_Generic!AI$8:AI$378)*$L428","v":2221.2960000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A428,MSG_Generic!AJ$8:AJ$378)*$L428","v":2176.9440000000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A428,MSG_Generic!AK$8:AK$378)*$L428","v":2132.5920000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A428,MSG_Generic!AL$8:AL$378)*$L428","v":2088.0090000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A428,MSG_Generic!AM$8:AM$378)*$L428","v":2055.6690000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A428,MSG_Generic!AN$8:AN$378)*$L428","v":2023.329000000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A428,MSG_Generic!AO$8:AO$378)*$L428","v":1990.9890000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A428,MSG_Generic!AP$8:AP$378)*$L428","v":1958.6490000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A428,MSG_Generic!AQ$8:AQ$378)*$L428","v":1926.3090000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A428,MSG_Generic!AR$8:AR$378)*$L428","v":1907.9445000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A428,MSG_Generic!AS$8:AS$378)*$L428","v":1889.5800000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A428,MSG_Generic!AT$8:AT$378)*$L428","v":1871.2155000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A428,MSG_Generic!AU$8:AU$378)*$L428","v":1852.8510000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A428,MSG_Generic!AV$8:AV$378)*$L428","v":1834.4865000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A428,MSG_Generic!AW$8:AW$378)*$L428","v":1816.1220000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A428,MSG_Generic!AX$8:AX$378)*$L428","v":1797.7575000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A428,MSG_Generic!AY$8:AY$378)*$L428","v":1779.3930000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A428,MSG_Generic!AZ$8:AZ$378)*$L428","v":1761.0285000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A428,MSG_Generic!BA$8:BA$378)*$L428","v":1742.0865000000017},1742.0865000000017,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A428,MSG_Generic!BC$8:BC$378)*$L428","v":1659.0420000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A428,MSG_Generic!BD$8:BD$378)*$L428","v":1575.8820000000017},{"$f":"IF(MID($A428,6,1)=\"O\",MID($A428,6,3)&LEFT(VLOOKUP($B428,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A428,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B428,NameConvs!$B$57:$G$69,6,FALSE),MID($A428,6,3)))","v":"WND"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL428,MSG_Fueldata!N$54:N$70)/$E428/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL428,MSG_Fueldata!O$54:O$70)/$E428/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL428,MSG_Fueldata!P$54:P$70)/$E428/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL428,MSG_Fueldata!Q$54:Q$70)/$E428/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL428,MSG_Fueldata!R$54:R$70)/$E428/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL428,MSG_Fueldata!S$54:S$70)/$E428/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL428,MSG_Fueldata!T$54:T$70)/$E428/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL428,MSG_Fueldata!U$54:U$70)/$E428/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL428,MSG_Fueldata!V$54:V$70)/$E428/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL428,MSG_Fueldata!W$54:W$70)/$E428/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL428,MSG_Fueldata!X$54:X$70)/$E428/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL428,MSG_Fueldata!Y$54:Y$70)/$E428/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL428,MSG_Fueldata!Z$54:Z$70)/$E428/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL428,MSG_Fueldata!AA$54:AA$70)/$E428/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL428,MSG_Fueldata!AB$54:AB$70)/$E428/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL428,MSG_Fueldata!AC$54:AC$70)/$E428/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL428,MSG_Fueldata!AD$54:AD$70)/$E428/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL428,MSG_Fueldata!AE$54:AE$70)/$E428/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL428,MSG_Fueldata!AF$54:AF$70)/$E428/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL428,MSG_Fueldata!AG$54:AG$70)/$E428/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL428,MSG_Fueldata!AH$54:AH$70)/$E428/8.76","v":0},{"$f":"BG428","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL428,MSG_Fueldata!AI$54:AI$70)/$E428/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL428,MSG_Fueldata!AJ$54:AJ$70)/$E428/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A246","v":"NGAEPWNDNU30"},"NGA","EPWNDNU30","NGwEPWNDNU30",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A429,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A429,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A429,MSG_Generic!$H$8:$H$378)","v":125.13912162162161},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A429,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A429,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C429,Gen_Param_2011!$BA$27:$BA$47)","v":0.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A429,MSG_Generic!$Z$8:$Z$378)","v":1.1550000000000011},{"$f":"VLOOKUP(C429,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Bulk Wind (30% CF)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A429,MSG_Generic!AG$8:AG$378)*$L429","v":2310.0000000000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A429,MSG_Generic!AH$8:AH$378)*$L429","v":2265.648000000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A429,MSG_Generic!AI$8:AI$378)*$L429","v":2221.2960000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A429,MSG_Generic!AJ$8:AJ$378)*$L429","v":2176.9440000000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A429,MSG_Generic!AK$8:AK$378)*$L429","v":2132.5920000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A429,MSG_Generic!AL$8:AL$378)*$L429","v":2088.0090000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A429,MSG_Generic!AM$8:AM$378)*$L429","v":2055.6690000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A429,MSG_Generic!AN$8:AN$378)*$L429","v":2023.329000000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A429,MSG_Generic!AO$8:AO$378)*$L429","v":1990.9890000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A429,MSG_Generic!AP$8:AP$378)*$L429","v":1958.6490000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A429,MSG_Generic!AQ$8:AQ$378)*$L429","v":1926.3090000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A429,MSG_Generic!AR$8:AR$378)*$L429","v":1907.9445000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A429,MSG_Generic!AS$8:AS$378)*$L429","v":1889.5800000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A429,MSG_Generic!AT$8:AT$378)*$L429","v":1871.2155000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A429,MSG_Generic!AU$8:AU$378)*$L429","v":1852.8510000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A429,MSG_Generic!AV$8:AV$378)*$L429","v":1834.4865000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A429,MSG_Generic!AW$8:AW$378)*$L429","v":1816.1220000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A429,MSG_Generic!AX$8:AX$378)*$L429","v":1797.7575000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A429,MSG_Generic!AY$8:AY$378)*$L429","v":1779.3930000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A429,MSG_Generic!AZ$8:AZ$378)*$L429","v":1761.0285000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A429,MSG_Generic!BA$8:BA$378)*$L429","v":1742.0865000000017},1742.0865000000017,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A429,MSG_Generic!BC$8:BC$378)*$L429","v":1659.0420000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A429,MSG_Generic!BD$8:BD$378)*$L429","v":1575.8820000000017},{"$f":"IF(MID($A429,6,1)=\"O\",MID($A429,6,3)&LEFT(VLOOKUP($B429,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A429,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B429,NameConvs!$B$57:$G$69,6,FALSE),MID($A429,6,3)))","v":"WND"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL429,MSG_Fueldata!N$54:N$70)/$E429/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL429,MSG_Fueldata!O$54:O$70)/$E429/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL429,MSG_Fueldata!P$54:P$70)/$E429/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL429,MSG_Fueldata!Q$54:Q$70)/$E429/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL429,MSG_Fueldata!R$54:R$70)/$E429/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL429,MSG_Fueldata!S$54:S$70)/$E429/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL429,MSG_Fueldata!T$54:T$70)/$E429/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL429,MSG_Fueldata!U$54:U$70)/$E429/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL429,MSG_Fueldata!V$54:V$70)/$E429/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL429,MSG_Fueldata!W$54:W$70)/$E429/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL429,MSG_Fueldata!X$54:X$70)/$E429/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL429,MSG_Fueldata!Y$54:Y$70)/$E429/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL429,MSG_Fueldata!Z$54:Z$70)/$E429/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL429,MSG_Fueldata!AA$54:AA$70)/$E429/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL429,MSG_Fueldata!AB$54:AB$70)/$E429/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL429,MSG_Fueldata!AC$54:AC$70)/$E429/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL429,MSG_Fueldata!AD$54:AD$70)/$E429/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL429,MSG_Fueldata!AE$54:AE$70)/$E429/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL429,MSG_Fueldata!AF$54:AF$70)/$E429/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL429,MSG_Fueldata!AG$54:AG$70)/$E429/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL429,MSG_Fueldata!AH$54:AH$70)/$E429/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL429,MSG_Fueldata!AI$54:AI$70)/$E429/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL429,MSG_Fueldata!AJ$54:AJ$70)/$E429/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A247","v":"NGAEPSOLNUPVut"},"NGA","EPSOLNUPVut","NGwEPSOLNUPVut",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A430,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A430,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A430,MSG_Generic!$H$8:$H$378)","v":176.03783783783788},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A430,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A430,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C430,Gen_Param_2011!$BA$27:$BA$47)","v":0.25},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A430,MSG_Generic!$Z$8:$Z$378)","v":1.100000000000001},{"$f":"VLOOKUP(C430,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Solar PV (utility)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A430,MSG_Generic!AG$8:AG$378)*$L430","v":2200.0000000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A430,MSG_Generic!AH$8:AH$378)*$L430","v":2118.7100000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A430,MSG_Generic!AI$8:AI$378)*$L430","v":2037.4200000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A430,MSG_Generic!AJ$8:AJ$378)*$L430","v":1956.1300000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A430,MSG_Generic!AK$8:AK$378)*$L430","v":1874.8400000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A430,MSG_Generic!AL$8:AL$378)*$L430","v":1793.7700000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A430,MSG_Generic!AM$8:AM$378)*$L430","v":1759.3400000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A430,MSG_Generic!AN$8:AN$378)*$L430","v":1724.9100000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A430,MSG_Generic!AO$8:AO$378)*$L430","v":1690.4800000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A430,MSG_Generic!AP$8:AP$378)*$L430","v":1656.0500000000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A430,MSG_Generic!AQ$8:AQ$378)*$L430","v":1621.5100000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A430,MSG_Generic!AR$8:AR$378)*$L430","v":1598.7400000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A430,MSG_Generic!AS$8:AS$378)*$L430","v":1575.9700000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A430,MSG_Generic!AT$8:AT$378)*$L430","v":1553.2000000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A430,MSG_Generic!AU$8:AU$378)*$L430","v":1530.4300000000012},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A430,MSG_Generic!AV$8:AV$378)*$L430","v":1507.6600000000012},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A430,MSG_Generic!AW$8:AW$378)*$L430","v":1484.8900000000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A430,MSG_Generic!AX$8:AX$378)*$L430","v":1462.1200000000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A430,MSG_Generic!AY$8:AY$378)*$L430","v":1439.3500000000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A430,MSG_Generic!AZ$8:AZ$378)*$L430","v":1416.5800000000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A430,MSG_Generic!BA$8:BA$378)*$L430","v":1394.0300000000011},1394.0300000000011,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A430,MSG_Generic!BC$8:BC$378)*$L430","v":1267.0900000000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A430,MSG_Generic!BD$8:BD$378)*$L430","v":1140.150000000001},{"$f":"IF(MID($A430,6,1)=\"O\",MID($A430,6,3)&LEFT(VLOOKUP($B430,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A430,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B430,NameConvs!$B$57:$G$69,6,FALSE),MID($A430,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL430,MSG_Fueldata!N$54:N$70)/$E430/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL430,MSG_Fueldata!O$54:O$70)/$E430/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL430,MSG_Fueldata!P$54:P$70)/$E430/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL430,MSG_Fueldata!Q$54:Q$70)/$E430/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL430,MSG_Fueldata!R$54:R$70)/$E430/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL430,MSG_Fueldata!S$54:S$70)/$E430/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL430,MSG_Fueldata!T$54:T$70)/$E430/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL430,MSG_Fueldata!U$54:U$70)/$E430/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL430,MSG_Fueldata!V$54:V$70)/$E430/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL430,MSG_Fueldata!W$54:W$70)/$E430/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL430,MSG_Fueldata!X$54:X$70)/$E430/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL430,MSG_Fueldata!Y$54:Y$70)/$E430/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL430,MSG_Fueldata!Z$54:Z$70)/$E430/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL430,MSG_Fueldata!AA$54:AA$70)/$E430/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL430,MSG_Fueldata!AB$54:AB$70)/$E430/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL430,MSG_Fueldata!AC$54:AC$70)/$E430/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL430,MSG_Fueldata!AD$54:AD$70)/$E430/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL430,MSG_Fueldata!AE$54:AE$70)/$E430/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL430,MSG_Fueldata!AF$54:AF$70)/$E430/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL430,MSG_Fueldata!AG$54:AG$70)/$E430/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL430,MSG_Fueldata!AH$54:AH$70)/$E430/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL430,MSG_Fueldata!AI$54:AI$70)/$E430/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL430,MSG_Fueldata!AJ$54:AJ$70)/$E430/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A248","v":"NGAEPSOLNUPVrt"},"NGA","EPSOLNUPVrt","NGwEPSOLNUPVrt",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A431,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A431,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A431,MSG_Generic!$H$8:$H$378)","v":208.30979729729731},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A431,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A431,MSG_Generic!$L$8:$L$378)","v":20},0.1067814770659507,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C431,Gen_Param_2011!$BA$27:$BA$47)","v":0.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A431,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C431,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Solar PV (roof top)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A431,MSG_Generic!AG$8:AG$378)*$L431","v":2100},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A431,MSG_Generic!AH$8:AH$378)*$L431","v":2022.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A431,MSG_Generic!AI$8:AI$378)*$L431","v":1945},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A431,MSG_Generic!AJ$8:AJ$378)*$L431","v":1867.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A431,MSG_Generic!AK$8:AK$378)*$L431","v":1790},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A431,MSG_Generic!AL$8:AL$378)*$L431","v":1712.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A431,MSG_Generic!AM$8:AM$378)*$L431","v":1679.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A431,MSG_Generic!AN$8:AN$378)*$L431","v":1646.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A431,MSG_Generic!AO$8:AO$378)*$L431","v":1613.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A431,MSG_Generic!AP$8:AP$378)*$L431","v":1580.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A431,MSG_Generic!AQ$8:AQ$378)*$L431","v":1547.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A431,MSG_Generic!AR$8:AR$378)*$L431","v":1526.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A431,MSG_Generic!AS$8:AS$378)*$L431","v":1504.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A431,MSG_Generic!AT$8:AT$378)*$L431","v":1482.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A431,MSG_Generic!AU$8:AU$378)*$L431","v":1461},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A431,MSG_Generic!AV$8:AV$378)*$L431","v":1439.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A431,MSG_Generic!AW$8:AW$378)*$L431","v":1417.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A431,MSG_Generic!AX$8:AX$378)*$L431","v":1395.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A431,MSG_Generic!AY$8:AY$378)*$L431","v":1374.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A431,MSG_Generic!AZ$8:AZ$378)*$L431","v":1352.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A431,MSG_Generic!BA$8:BA$378)*$L431","v":1330.7},1330.7,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A431,MSG_Generic!BC$8:BC$378)*$L431","v":1209.5999999999999},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A431,MSG_Generic!BD$8:BD$378)*$L431","v":1088.4000000000001},{"$f":"IF(MID($A431,6,1)=\"O\",MID($A431,6,3)&LEFT(VLOOKUP($B431,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A431,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B431,NameConvs!$B$57:$G$69,6,FALSE),MID($A431,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL431,MSG_Fueldata!N$54:N$70)/$E431/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL431,MSG_Fueldata!O$54:O$70)/$E431/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL431,MSG_Fueldata!P$54:P$70)/$E431/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL431,MSG_Fueldata!Q$54:Q$70)/$E431/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL431,MSG_Fueldata!R$54:R$70)/$E431/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL431,MSG_Fueldata!S$54:S$70)/$E431/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL431,MSG_Fueldata!T$54:T$70)/$E431/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL431,MSG_Fueldata!U$54:U$70)/$E431/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL431,MSG_Fueldata!V$54:V$70)/$E431/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL431,MSG_Fueldata!W$54:W$70)/$E431/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL431,MSG_Fueldata!X$54:X$70)/$E431/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL431,MSG_Fueldata!Y$54:Y$70)/$E431/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL431,MSG_Fueldata!Z$54:Z$70)/$E431/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL431,MSG_Fueldata!AA$54:AA$70)/$E431/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL431,MSG_Fueldata!AB$54:AB$70)/$E431/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL431,MSG_Fueldata!AC$54:AC$70)/$E431/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL431,MSG_Fueldata!AD$54:AD$70)/$E431/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL431,MSG_Fueldata!AE$54:AE$70)/$E431/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL431,MSG_Fueldata!AF$54:AF$70)/$E431/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL431,MSG_Fueldata!AG$54:AG$70)/$E431/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL431,MSG_Fueldata!AH$54:AH$70)/$E431/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL431,MSG_Fueldata!AI$54:AI$70)/$E431/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL431,MSG_Fueldata!AJ$54:AJ$70)/$E431/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A249","v":"NGAEPSOLNUPVst"},"NGA","EPSOLNUPVst","NGwEPSOLNUPVst",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A432,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A432,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A432,MSG_Generic!$H$8:$H$378)","v":166.66666666666666},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A432,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A432,MSG_Generic!$L$8:$L$378)","v":20},0.1067814770659507,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C432,Gen_Param_2011!$BA$27:$BA$47)","v":0.22500000000000001},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A432,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C432,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Rooftop PV with 1h Battery"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A432,MSG_Generic!AG$8:AG$378)*$L432","v":4257.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A432,MSG_Generic!AH$8:AH$378)*$L432","v":4100.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A432,MSG_Generic!AI$8:AI$378)*$L432","v":3943.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A432,MSG_Generic!AJ$8:AJ$378)*$L432","v":3785.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A432,MSG_Generic!AK$8:AK$378)*$L432","v":3628.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A432,MSG_Generic!AL$8:AL$378)*$L432","v":3471.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A432,MSG_Generic!AM$8:AM$378)*$L432","v":3373.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A432,MSG_Generic!AN$8:AN$378)*$L432","v":3275.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A432,MSG_Generic!AO$8:AO$378)*$L432","v":3177.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A432,MSG_Generic!AP$8:AP$378)*$L432","v":3079},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A432,MSG_Generic!AQ$8:AQ$378)*$L432","v":2981.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A432,MSG_Generic!AR$8:AR$378)*$L432","v":2926.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A432,MSG_Generic!AS$8:AS$378)*$L432","v":2872.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A432,MSG_Generic!AT$8:AT$378)*$L432","v":2817.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A432,MSG_Generic!AU$8:AU$378)*$L432","v":2763.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A432,MSG_Generic!AV$8:AV$378)*$L432","v":2708.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A432,MSG_Generic!AW$8:AW$378)*$L432","v":2654.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A432,MSG_Generic!AX$8:AX$378)*$L432","v":2599.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A432,MSG_Generic!AY$8:AY$378)*$L432","v":2545.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A432,MSG_Generic!AZ$8:AZ$378)*$L432","v":2490.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A432,MSG_Generic!BA$8:BA$378)*$L432","v":2435.6999999999998},2435.6999999999998,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A432,MSG_Generic!BC$8:BC$378)*$L432","v":2214},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A432,MSG_Generic!BD$8:BD$378)*$L432","v":1992.2},{"$f":"IF(MID($A432,6,1)=\"O\",MID($A432,6,3)&LEFT(VLOOKUP($B432,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A432,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B432,NameConvs!$B$57:$G$69,6,FALSE),MID($A432,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL432,MSG_Fueldata!N$54:N$70)/$E432/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL432,MSG_Fueldata!O$54:O$70)/$E432/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL432,MSG_Fueldata!P$54:P$70)/$E432/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL432,MSG_Fueldata!Q$54:Q$70)/$E432/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL432,MSG_Fueldata!R$54:R$70)/$E432/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL432,MSG_Fueldata!S$54:S$70)/$E432/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL432,MSG_Fueldata!T$54:T$70)/$E432/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL432,MSG_Fueldata!U$54:U$70)/$E432/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL432,MSG_Fueldata!V$54:V$70)/$E432/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL432,MSG_Fueldata!W$54:W$70)/$E432/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL432,MSG_Fueldata!X$54:X$70)/$E432/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL432,MSG_Fueldata!Y$54:Y$70)/$E432/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL432,MSG_Fueldata!Z$54:Z$70)/$E432/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL432,MSG_Fueldata!AA$54:AA$70)/$E432/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL432,MSG_Fueldata!AB$54:AB$70)/$E432/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL432,MSG_Fueldata!AC$54:AC$70)/$E432/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL432,MSG_Fueldata!AD$54:AD$70)/$E432/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL432,MSG_Fueldata!AE$54:AE$70)/$E432/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL432,MSG_Fueldata!AF$54:AF$70)/$E432/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL432,MSG_Fueldata!AG$54:AG$70)/$E432/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL432,MSG_Fueldata!AH$54:AH$70)/$E432/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL432,MSG_Fueldata!AI$54:AI$70)/$E432/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL432,MSG_Fueldata!AJ$54:AJ$70)/$E432/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A250","v":"NGAEPSOLNUPVst2"},{"$f":"LEFT(A433,3)","v":"NGA"},{"$f":"RIGHT(A433,LEN(A433)-3)","v":"EPSOLNUPVst2"},{"$f":"LEFT(B433,2)&\"w\"&C433","v":"NGwEPSOLNUPVst2"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A433,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A433,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A433,MSG_Generic!$H$8:$H$378)","v":150},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A433,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A433,MSG_Generic!$L$8:$L$378)","v":20},{"$f":"-PMT(disc_rate,I433,1)/(1+disc_rate)","v":0.1067814770659507},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C433,Gen_Param_2011!$BA$27:$BA$47)","v":0.25},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A433,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C433,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Rooftop PV with 2h Battery"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A433,MSG_Generic!AG$8:AG$378)*$L433","v":6275},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A433,MSG_Generic!AH$8:AH$378)*$L433","v":6043.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A433,MSG_Generic!AI$8:AI$378)*$L433","v":5811.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A433,MSG_Generic!AJ$8:AJ$378)*$L433","v":5579.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A433,MSG_Generic!AK$8:AK$378)*$L433","v":5348.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A433,MSG_Generic!AL$8:AL$378)*$L433","v":5116.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A433,MSG_Generic!AM$8:AM$378)*$L433","v":4971.8999999999996},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A433,MSG_Generic!AN$8:AN$378)*$L433","v":4827.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A433,MSG_Generic!AO$8:AO$378)*$L433","v":4682.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A433,MSG_Generic!AP$8:AP$378)*$L433","v":4538.1000000000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A433,MSG_Generic!AQ$8:AQ$378)*$L433","v":4393.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A433,MSG_Generic!AR$8:AR$378)*$L433","v":4313.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A433,MSG_Generic!AS$8:AS$378)*$L433","v":4232.8999999999996},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A433,MSG_Generic!AT$8:AT$378)*$L433","v":4152.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A433,MSG_Generic!AU$8:AU$378)*$L433","v":4072.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A433,MSG_Generic!AV$8:AV$378)*$L433","v":3991.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A433,MSG_Generic!AW$8:AW$378)*$L433","v":3911.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A433,MSG_Generic!AX$8:AX$378)*$L433","v":3830.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A433,MSG_Generic!AY$8:AY$378)*$L433","v":3750.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A433,MSG_Generic!AZ$8:AZ$378)*$L433","v":3670.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A433,MSG_Generic!BA$8:BA$378)*$L433","v":3590},{"$f":"AH433","v":3590},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A433,MSG_Generic!BC$8:BC$378)*$L433","v":3263.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A433,MSG_Generic!BD$8:BD$378)*$L433","v":2936.3},{"$f":"IF(MID($A433,6,1)=\"O\",MID($A433,6,3)&LEFT(VLOOKUP($B433,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A433,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B433,NameConvs!$B$57:$G$69,6,FALSE),MID($A433,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL433,MSG_Fueldata!N$54:N$70)/$E433/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL433,MSG_Fueldata!O$54:O$70)/$E433/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL433,MSG_Fueldata!P$54:P$70)/$E433/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL433,MSG_Fueldata!Q$54:Q$70)/$E433/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL433,MSG_Fueldata!R$54:R$70)/$E433/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL433,MSG_Fueldata!S$54:S$70)/$E433/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL433,MSG_Fueldata!T$54:T$70)/$E433/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL433,MSG_Fueldata!U$54:U$70)/$E433/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL433,MSG_Fueldata!V$54:V$70)/$E433/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL433,MSG_Fueldata!W$54:W$70)/$E433/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL433,MSG_Fueldata!X$54:X$70)/$E433/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL433,MSG_Fueldata!Y$54:Y$70)/$E433/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL433,MSG_Fueldata!Z$54:Z$70)/$E433/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL433,MSG_Fueldata!AA$54:AA$70)/$E433/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL433,MSG_Fueldata!AB$54:AB$70)/$E433/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL433,MSG_Fueldata!AC$54:AC$70)/$E433/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL433,MSG_Fueldata!AD$54:AD$70)/$E433/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL433,MSG_Fueldata!AE$54:AE$70)/$E433/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL433,MSG_Fueldata!AF$54:AF$70)/$E433/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL433,MSG_Fueldata!AG$54:AG$70)/$E433/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL433,MSG_Fueldata!AH$54:AH$70)/$E433/8.76","v":0},{"$f":"BG433","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL433,MSG_Fueldata!AI$54:AI$70)/$E433/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL433,MSG_Fueldata!AJ$54:AJ$70)/$E433/8.76","v":0},null,{"$f":"(($H433+N433*$J433)/($K433*8.76)+$G433/8.76+AM433+$F433*BL$2)/$M433","v":{"$error":"#VALUE!"}},{"$f":"(($H433+O433*$J433)/($K433*8.76)+$G433/8.76+AN433+$F433*BM$2)/$M433","v":{"$error":"#VALUE!"}},{"$f":"(($H433+P433*$J433)/($K433*8.76)+$G433/8.76+AO433+$F433*BN$2)/$M433","v":{"$error":"#VALUE!"}},{"$f":"(($H433+Q433*$J433)/($K433*8.76)+$G433/8.76+AP433+$F433*BO$2)/$M433","v":{"$error":"#VALUE!"}},{"$f":"(($H433+R433*$J433)/($K433*8.76)+$G433/8.76+AQ433+$F433*BP$2)/$M433","v":{"$error":"#VALUE!"}},{"$f":"(($H433+S433*$J433)/($K433*8.76)+$G433/8.76+AR433+$F433*BQ$2)/$M433","v":{"$error":"#VALUE!"}},{"$f":"(($H433+T433*$J433)/($K433*8.76)+$G433/8.76+AS433+$F433*BR$2)/$M433","v":{"$error":"#VALUE!"}},{"$f":"(($H433+U433*$J433)/($K433*8.76)+$G433/8.76+AT433+$F433*BS$2)/$M433","v":{"$error":"#VALUE!"}},{"$f":"(($H433+V433*$J433)/($K433*8.76)+$G433/8.76+AU433+$F433*BT$2)/$M433","v":{"$error":"#VALUE!"}},{"$f":"(($H433+W433*$J433)/($K433*8.76)+$G433/8.76+AV433+$F433*BU$2)/$M433","v":{"$error":"#VALUE!"}},{"$f":"(($H433+X433*$J433)/($K433*8.76)+$G433/8.76+AW433+$F433*BV$2)/$M433","v":{"$error":"#VALUE!"}},{"$f":"(($H433+Y433*$J433)/($K433*8.76)+$G433/8.76+AX433+$F433*BW$2)/$M433","v":{"$error":"#VALUE!"}},{"$f":"(($H433+Z433*$J433)/($K433*8.76)+$G433/8.76+AY433+$F433*BX$2)/$M433","v":{"$error":"#VALUE!"}},{"$f":"(($H433+AA433*$J433)/($K433*8.76)+$G433/8.76+AZ433+$F433*BY$2)/$M433","v":{"$error":"#VALUE!"}},{"$f":"(($H433+AB433*$J433)/($K433*8.76)+$G433/8.76+BA433+$F433*BZ$2)/$M433","v":{"$error":"#VALUE!"}},{"$f":"(($H433+AC433*$J433)/($K433*8.76)+$G433/8.76+BB433+$F433*CA$2)/$M433","v":{"$error":"#VALUE!"}},{"$f":"(($H433+AD433*$J433)/($K433*8.76)+$G433/8.76+BC433+$F433*CB$2)/$M433","v":{"$error":"#VALUE!"}},{"$f":"(($H433+AE433*$J433)/($K433*8.76)+$G433/8.76+BD433+$F433*CC$2)/$M433","v":{"$error":"#VALUE!"}},{"$f":"(($H433+AF433*$J433)/($K433*8.76)+$G433/8.76+BE433+$F433*CD$2)/$M433","v":{"$error":"#VALUE!"}},{"$f":"(($H433+AG433*$J433)/($K433*8.76)+$G433/8.76+BF433+$F433*CE$2)/$M433","v":{"$error":"#VALUE!"}},{"$f":"(($H433+AH433*$J433)/($K433*8.76)+$G433/8.76+BG433+$F433*CF$2)/$M433","v":{"$error":"#VALUE!"}},{"$f":"(($H433+AI433*$J433)/($K433*8.76)+$G433/8.76+BH433+$F433*CG$2)/$M433","v":{"$error":"#VALUE!"}},{"$f":"(($H433+AJ433*$J433)/($K433*8.76)+$G433/8.76+BI433+$F433*CH$2)/$M433","v":{"$error":"#VALUE!"}},{"$f":"(($H433+AK433*$J433)/($K433*8.76)+$G433/8.76+BJ433+$F433*CI$2)/$M433","v":{"$error":"#VALUE!"}}]
[{"$f":"MSG_Generic!A251","v":"NGAEPSOLNUPVrtru"},"NGA","EPSOLNUPVrtru","NGwEPSOLNUPVrtru",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A434,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A434,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A434,MSG_Generic!$H$8:$H$378)","v":208.30979729729731},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A434,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A434,MSG_Generic!$L$8:$L$378)","v":20},0.1067814770659507,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C434,Gen_Param_2011!$BA$27:$BA$47)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A434,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C434,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Solar PV (roof top - rural)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A434,MSG_Generic!AG$8:AG$378)*$L434","v":2100},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A434,MSG_Generic!AH$8:AH$378)*$L434","v":2022.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A434,MSG_Generic!AI$8:AI$378)*$L434","v":1945},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A434,MSG_Generic!AJ$8:AJ$378)*$L434","v":1867.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A434,MSG_Generic!AK$8:AK$378)*$L434","v":1790},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A434,MSG_Generic!AL$8:AL$378)*$L434","v":1712.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A434,MSG_Generic!AM$8:AM$378)*$L434","v":1679.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A434,MSG_Generic!AN$8:AN$378)*$L434","v":1646.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A434,MSG_Generic!AO$8:AO$378)*$L434","v":1613.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A434,MSG_Generic!AP$8:AP$378)*$L434","v":1580.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A434,MSG_Generic!AQ$8:AQ$378)*$L434","v":1547.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A434,MSG_Generic!AR$8:AR$378)*$L434","v":1526.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A434,MSG_Generic!AS$8:AS$378)*$L434","v":1504.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A434,MSG_Generic!AT$8:AT$378)*$L434","v":1482.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A434,MSG_Generic!AU$8:AU$378)*$L434","v":1461},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A434,MSG_Generic!AV$8:AV$378)*$L434","v":1439.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A434,MSG_Generic!AW$8:AW$378)*$L434","v":1417.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A434,MSG_Generic!AX$8:AX$378)*$L434","v":1395.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A434,MSG_Generic!AY$8:AY$378)*$L434","v":1374.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A434,MSG_Generic!AZ$8:AZ$378)*$L434","v":1352.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A434,MSG_Generic!BA$8:BA$378)*$L434","v":1330.7},1330.7,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A434,MSG_Generic!BC$8:BC$378)*$L434","v":1209.5999999999999},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A434,MSG_Generic!BD$8:BD$378)*$L434","v":1088.4000000000001},{"$f":"IF(MID($A434,6,1)=\"O\",MID($A434,6,3)&LEFT(VLOOKUP($B434,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A434,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B434,NameConvs!$B$57:$G$69,6,FALSE),MID($A434,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL434,MSG_Fueldata!N$54:N$70)/$E434/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL434,MSG_Fueldata!O$54:O$70)/$E434/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL434,MSG_Fueldata!P$54:P$70)/$E434/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL434,MSG_Fueldata!Q$54:Q$70)/$E434/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL434,MSG_Fueldata!R$54:R$70)/$E434/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL434,MSG_Fueldata!S$54:S$70)/$E434/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL434,MSG_Fueldata!T$54:T$70)/$E434/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL434,MSG_Fueldata!U$54:U$70)/$E434/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL434,MSG_Fueldata!V$54:V$70)/$E434/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL434,MSG_Fueldata!W$54:W$70)/$E434/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL434,MSG_Fueldata!X$54:X$70)/$E434/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL434,MSG_Fueldata!Y$54:Y$70)/$E434/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL434,MSG_Fueldata!Z$54:Z$70)/$E434/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL434,MSG_Fueldata!AA$54:AA$70)/$E434/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL434,MSG_Fueldata!AB$54:AB$70)/$E434/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL434,MSG_Fueldata!AC$54:AC$70)/$E434/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL434,MSG_Fueldata!AD$54:AD$70)/$E434/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL434,MSG_Fueldata!AE$54:AE$70)/$E434/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL434,MSG_Fueldata!AF$54:AF$70)/$E434/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL434,MSG_Fueldata!AG$54:AG$70)/$E434/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL434,MSG_Fueldata!AH$54:AH$70)/$E434/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL434,MSG_Fueldata!AI$54:AI$70)/$E434/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL434,MSG_Fueldata!AJ$54:AJ$70)/$E434/8.76","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Generic!A252","v":"NGAEPSOLNUPVstru"},"NGA","EPSOLNUPVstru","NGwEPSOLNUPVstru",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A435,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A435,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A435,MSG_Generic!$H$8:$H$378)","v":166.66666666666666},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A435,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A435,MSG_Generic!$L$8:$L$378)","v":20},0.1067814770659507,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C435,Gen_Param_2011!$BA$27:$BA$47)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A435,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C435,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"PV with 1h Battery (roof top - rural)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A435,MSG_Generic!AG$8:AG$378)*$L435","v":4257.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A435,MSG_Generic!AH$8:AH$378)*$L435","v":4100.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A435,MSG_Generic!AI$8:AI$378)*$L435","v":3943.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A435,MSG_Generic!AJ$8:AJ$378)*$L435","v":3785.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A435,MSG_Generic!AK$8:AK$378)*$L435","v":3628.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A435,MSG_Generic!AL$8:AL$378)*$L435","v":3471.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A435,MSG_Generic!AM$8:AM$378)*$L435","v":3373.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A435,MSG_Generic!AN$8:AN$378)*$L435","v":3275.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A435,MSG_Generic!AO$8:AO$378)*$L435","v":3177.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A435,MSG_Generic!AP$8:AP$378)*$L435","v":3079},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A435,MSG_Generic!AQ$8:AQ$378)*$L435","v":2981.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A435,MSG_Generic!AR$8:AR$378)*$L435","v":2926.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A435,MSG_Generic!AS$8:AS$378)*$L435","v":2872.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A435,MSG_Generic!AT$8:AT$378)*$L435","v":2817.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A435,MSG_Generic!AU$8:AU$378)*$L435","v":2763.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A435,MSG_Generic!AV$8:AV$378)*$L435","v":2708.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A435,MSG_Generic!AW$8:AW$378)*$L435","v":2654.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A435,MSG_Generic!AX$8:AX$378)*$L435","v":2599.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A435,MSG_Generic!AY$8:AY$378)*$L435","v":2545.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A435,MSG_Generic!AZ$8:AZ$378)*$L435","v":2490.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A435,MSG_Generic!BA$8:BA$378)*$L435","v":2435.6999999999998},2435.6999999999998,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A435,MSG_Generic!BC$8:BC$378)*$L435","v":2214},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A435,MSG_Generic!BD$8:BD$378)*$L435","v":1992.2},{"$f":"IF(MID($A435,6,1)=\"O\",MID($A435,6,3)&LEFT(VLOOKUP($B435,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A435,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B435,NameConvs!$B$57:$G$69,6,FALSE),MID($A435,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL435,MSG_Fueldata!N$54:N$70)/$E435/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL435,MSG_Fueldata!O$54:O$70)/$E435/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL435,MSG_Fueldata!P$54:P$70)/$E435/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL435,MSG_Fueldata!Q$54:Q$70)/$E435/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL435,MSG_Fueldata!R$54:R$70)/$E435/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL435,MSG_Fueldata!S$54:S$70)/$E435/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL435,MSG_Fueldata!T$54:T$70)/$E435/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL435,MSG_Fueldata!U$54:U$70)/$E435/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL435,MSG_Fueldata!V$54:V$70)/$E435/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL435,MSG_Fueldata!W$54:W$70)/$E435/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL435,MSG_Fueldata!X$54:X$70)/$E435/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL435,MSG_Fueldata!Y$54:Y$70)/$E435/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL435,MSG_Fueldata!Z$54:Z$70)/$E435/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL435,MSG_Fueldata!AA$54:AA$70)/$E435/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL435,MSG_Fueldata!AB$54:AB$70)/$E435/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL435,MSG_Fueldata!AC$54:AC$70)/$E435/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL435,MSG_Fueldata!AD$54:AD$70)/$E435/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL435,MSG_Fueldata!AE$54:AE$70)/$E435/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL435,MSG_Fueldata!AF$54:AF$70)/$E435/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL435,MSG_Fueldata!AG$54:AG$70)/$E435/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL435,MSG_Fueldata!AH$54:AH$70)/$E435/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL435,MSG_Fueldata!AI$54:AI$70)/$E435/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL435,MSG_Fueldata!AJ$54:AJ$70)/$E435/8.76","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Generic!A253","v":"NGAEPSOLNUPVstru2"},{"$f":"LEFT(A436,3)","v":"NGA"},{"$f":"RIGHT(A436,LEN(A436)-3)","v":"EPSOLNUPVstru2"},{"$f":"LEFT(B436,2)&\"w\"&C436","v":"NGwEPSOLNUPVstru2"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A436,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A436,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A436,MSG_Generic!$H$8:$H$378)","v":150},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A436,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A436,MSG_Generic!$L$8:$L$378)","v":20},{"$f":"-PMT(disc_rate,I436,1)/(1+disc_rate)","v":0.1067814770659507},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C436,Gen_Param_2011!$BA$27:$BA$47)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A436,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C436,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"PV with 2h Battery (roof top - rural)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A436,MSG_Generic!AG$8:AG$378)*$L436","v":6275},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A436,MSG_Generic!AH$8:AH$378)*$L436","v":6043.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A436,MSG_Generic!AI$8:AI$378)*$L436","v":5811.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A436,MSG_Generic!AJ$8:AJ$378)*$L436","v":5579.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A436,MSG_Generic!AK$8:AK$378)*$L436","v":5348.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A436,MSG_Generic!AL$8:AL$378)*$L436","v":5116.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A436,MSG_Generic!AM$8:AM$378)*$L436","v":4971.8999999999996},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A436,MSG_Generic!AN$8:AN$378)*$L436","v":4827.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A436,MSG_Generic!AO$8:AO$378)*$L436","v":4682.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A436,MSG_Generic!AP$8:AP$378)*$L436","v":4538.1000000000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A436,MSG_Generic!AQ$8:AQ$378)*$L436","v":4393.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A436,MSG_Generic!AR$8:AR$378)*$L436","v":4313.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A436,MSG_Generic!AS$8:AS$378)*$L436","v":4232.8999999999996},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A436,MSG_Generic!AT$8:AT$378)*$L436","v":4152.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A436,MSG_Generic!AU$8:AU$378)*$L436","v":4072.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A436,MSG_Generic!AV$8:AV$378)*$L436","v":3991.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A436,MSG_Generic!AW$8:AW$378)*$L436","v":3911.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A436,MSG_Generic!AX$8:AX$378)*$L436","v":3830.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A436,MSG_Generic!AY$8:AY$378)*$L436","v":3750.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A436,MSG_Generic!AZ$8:AZ$378)*$L436","v":3670.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A436,MSG_Generic!BA$8:BA$378)*$L436","v":3590},{"$f":"AH436","v":3590},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A436,MSG_Generic!BC$8:BC$378)*$L436","v":3263.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A436,MSG_Generic!BD$8:BD$378)*$L436","v":2936.3},{"$f":"IF(MID($A436,6,1)=\"O\",MID($A436,6,3)&LEFT(VLOOKUP($B436,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A436,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B436,NameConvs!$B$57:$G$69,6,FALSE),MID($A436,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL436,MSG_Fueldata!N$54:N$70)/$E436/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL436,MSG_Fueldata!O$54:O$70)/$E436/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL436,MSG_Fueldata!P$54:P$70)/$E436/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL436,MSG_Fueldata!Q$54:Q$70)/$E436/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL436,MSG_Fueldata!R$54:R$70)/$E436/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL436,MSG_Fueldata!S$54:S$70)/$E436/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL436,MSG_Fueldata!T$54:T$70)/$E436/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL436,MSG_Fueldata!U$54:U$70)/$E436/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL436,MSG_Fueldata!V$54:V$70)/$E436/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL436,MSG_Fueldata!W$54:W$70)/$E436/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL436,MSG_Fueldata!X$54:X$70)/$E436/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL436,MSG_Fueldata!Y$54:Y$70)/$E436/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL436,MSG_Fueldata!Z$54:Z$70)/$E436/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL436,MSG_Fueldata!AA$54:AA$70)/$E436/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL436,MSG_Fueldata!AB$54:AB$70)/$E436/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL436,MSG_Fueldata!AC$54:AC$70)/$E436/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL436,MSG_Fueldata!AD$54:AD$70)/$E436/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL436,MSG_Fueldata!AE$54:AE$70)/$E436/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL436,MSG_Fueldata!AF$54:AF$70)/$E436/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL436,MSG_Fueldata!AG$54:AG$70)/$E436/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL436,MSG_Fueldata!AH$54:AH$70)/$E436/8.76","v":0},{"$f":"BG436","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL436,MSG_Fueldata!AI$54:AI$70)/$E436/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL436,MSG_Fueldata!AJ$54:AJ$70)/$E436/8.76","v":0},null,{"$f":"(($H436+N436*$J436)/($K436*8.76)+$G436/8.76+AM436+$F436*BL$2)/$M436","v":{"$error":"#DIV/0!"}},{"$f":"(($H436+O436*$J436)/($K436*8.76)+$G436/8.76+AN436+$F436*BM$2)/$M436","v":{"$error":"#DIV/0!"}},{"$f":"(($H436+P436*$J436)/($K436*8.76)+$G436/8.76+AO436+$F436*BN$2)/$M436","v":{"$error":"#DIV/0!"}},{"$f":"(($H436+Q436*$J436)/($K436*8.76)+$G436/8.76+AP436+$F436*BO$2)/$M436","v":{"$error":"#DIV/0!"}},{"$f":"(($H436+R436*$J436)/($K436*8.76)+$G436/8.76+AQ436+$F436*BP$2)/$M436","v":{"$error":"#DIV/0!"}},{"$f":"(($H436+S436*$J436)/($K436*8.76)+$G436/8.76+AR436+$F436*BQ$2)/$M436","v":{"$error":"#DIV/0!"}},{"$f":"(($H436+T436*$J436)/($K436*8.76)+$G436/8.76+AS436+$F436*BR$2)/$M436","v":{"$error":"#DIV/0!"}},{"$f":"(($H436+U436*$J436)/($K436*8.76)+$G436/8.76+AT436+$F436*BS$2)/$M436","v":{"$error":"#DIV/0!"}},{"$f":"(($H436+V436*$J436)/($K436*8.76)+$G436/8.76+AU436+$F436*BT$2)/$M436","v":{"$error":"#DIV/0!"}},{"$f":"(($H436+W436*$J436)/($K436*8.76)+$G436/8.76+AV436+$F436*BU$2)/$M436","v":{"$error":"#DIV/0!"}},{"$f":"(($H436+X436*$J436)/($K436*8.76)+$G436/8.76+AW436+$F436*BV$2)/$M436","v":{"$error":"#DIV/0!"}},{"$f":"(($H436+Y436*$J436)/($K436*8.76)+$G436/8.76+AX436+$F436*BW$2)/$M436","v":{"$error":"#DIV/0!"}},{"$f":"(($H436+Z436*$J436)/($K436*8.76)+$G436/8.76+AY436+$F436*BX$2)/$M436","v":{"$error":"#DIV/0!"}},{"$f":"(($H436+AA436*$J436)/($K436*8.76)+$G436/8.76+AZ436+$F436*BY$2)/$M436","v":{"$error":"#DIV/0!"}},{"$f":"(($H436+AB436*$J436)/($K436*8.76)+$G436/8.76+BA436+$F436*BZ$2)/$M436","v":{"$error":"#DIV/0!"}},{"$f":"(($H436+AC436*$J436)/($K436*8.76)+$G436/8.76+BB436+$F436*CA$2)/$M436","v":{"$error":"#DIV/0!"}},{"$f":"(($H436+AD436*$J436)/($K436*8.76)+$G436/8.76+BC436+$F436*CB$2)/$M436","v":{"$error":"#DIV/0!"}},{"$f":"(($H436+AE436*$J436)/($K436*8.76)+$G436/8.76+BD436+$F436*CC$2)/$M436","v":{"$error":"#DIV/0!"}},{"$f":"(($H436+AF436*$J436)/($K436*8.76)+$G436/8.76+BE436+$F436*CD$2)/$M436","v":{"$error":"#DIV/0!"}},{"$f":"(($H436+AG436*$J436)/($K436*8.76)+$G436/8.76+BF436+$F436*CE$2)/$M436","v":{"$error":"#DIV/0!"}},{"$f":"(($H436+AH436*$J436)/($K436*8.76)+$G436/8.76+BG436+$F436*CF$2)/$M436","v":{"$error":"#DIV/0!"}},{"$f":"(($H436+AI436*$J436)/($K436*8.76)+$G436/8.76+BH436+$F436*CG$2)/$M436","v":{"$error":"#DIV/0!"}},{"$f":"(($H436+AJ436*$J436)/($K436*8.76)+$G436/8.76+BI436+$F436*CH$2)/$M436","v":{"$error":"#DIV/0!"}},{"$f":"(($H436+AK436*$J436)/($K436*8.76)+$G436/8.76+BJ436+$F436*CI$2)/$M436","v":{"$error":"#DIV/0!"}}]
[{"$f":"MSG_Generic!A254","v":"NGAEPTSONUTH"},"NGA","EPTSONUTH","NGwEPTSONUTH",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A437,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A437,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A437,MSG_Generic!$H$8:$H$378)","v":195.62131274131275},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A437,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A437,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C437,Gen_Param_2011!$BA$27:$BA$47)","v":0.35},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A437,MSG_Generic!$Z$8:$Z$378)","v":1.2762750000000012},{"$f":"VLOOKUP(C437,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Solar thermal no storage"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A437,MSG_Generic!AG$8:AG$378)*$L437","v":3828.8250000000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A437,MSG_Generic!AH$8:AH$378)*$L437","v":3720.5968800000032},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A437,MSG_Generic!AI$8:AI$378)*$L437","v":3612.3687600000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A437,MSG_Generic!AJ$8:AJ$378)*$L437","v":3504.1406400000033},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A437,MSG_Generic!AK$8:AK$378)*$L437","v":3395.9125200000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A437,MSG_Generic!AL$8:AL$378)*$L437","v":3287.9396550000029},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A437,MSG_Generic!AM$8:AM$378)*$L437","v":3224.7640425000027},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A437,MSG_Generic!AN$8:AN$378)*$L437","v":3161.5884300000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A437,MSG_Generic!AO$8:AO$378)*$L437","v":3098.4128175000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A437,MSG_Generic!AP$8:AP$378)*$L437","v":3035.2372050000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A437,MSG_Generic!AQ$8:AQ$378)*$L437","v":2972.0615925000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A437,MSG_Generic!AR$8:AR$378)*$L437","v":2917.6922775000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A437,MSG_Generic!AS$8:AS$378)*$L437","v":2863.3229625000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A437,MSG_Generic!AT$8:AT$378)*$L437","v":2808.9536475000027},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A437,MSG_Generic!AU$8:AU$378)*$L437","v":2754.5843325000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A437,MSG_Generic!AV$8:AV$378)*$L437","v":2700.2150175000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A437,MSG_Generic!AW$8:AW$378)*$L437","v":2645.8457025000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A437,MSG_Generic!AX$8:AX$378)*$L437","v":2591.4763875000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A437,MSG_Generic!AY$8:AY$378)*$L437","v":2537.1070725000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A437,MSG_Generic!AZ$8:AZ$378)*$L437","v":2482.7377575000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A437,MSG_Generic!BA$8:BA$378)*$L437","v":2428.3684425000024},2428.3684425000024,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A437,MSG_Generic!BC$8:BC$378)*$L437","v":2207.3176125000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A437,MSG_Generic!BD$8:BD$378)*$L437","v":1986.1391550000019},{"$f":"IF(MID($A437,6,1)=\"O\",MID($A437,6,3)&LEFT(VLOOKUP($B437,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A437,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B437,NameConvs!$B$57:$G$69,6,FALSE),MID($A437,6,3)))","v":"TSO"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL437,MSG_Fueldata!N$54:N$70)/$E437/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL437,MSG_Fueldata!O$54:O$70)/$E437/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL437,MSG_Fueldata!P$54:P$70)/$E437/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL437,MSG_Fueldata!Q$54:Q$70)/$E437/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL437,MSG_Fueldata!R$54:R$70)/$E437/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL437,MSG_Fueldata!S$54:S$70)/$E437/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL437,MSG_Fueldata!T$54:T$70)/$E437/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL437,MSG_Fueldata!U$54:U$70)/$E437/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL437,MSG_Fueldata!V$54:V$70)/$E437/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL437,MSG_Fueldata!W$54:W$70)/$E437/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL437,MSG_Fueldata!X$54:X$70)/$E437/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL437,MSG_Fueldata!Y$54:Y$70)/$E437/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL437,MSG_Fueldata!Z$54:Z$70)/$E437/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL437,MSG_Fueldata!AA$54:AA$70)/$E437/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL437,MSG_Fueldata!AB$54:AB$70)/$E437/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL437,MSG_Fueldata!AC$54:AC$70)/$E437/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL437,MSG_Fueldata!AD$54:AD$70)/$E437/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL437,MSG_Fueldata!AE$54:AE$70)/$E437/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL437,MSG_Fueldata!AF$54:AF$70)/$E437/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL437,MSG_Fueldata!AG$54:AG$70)/$E437/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL437,MSG_Fueldata!AH$54:AH$70)/$E437/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL437,MSG_Fueldata!AI$54:AI$70)/$E437/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL437,MSG_Fueldata!AJ$54:AJ$70)/$E437/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A255","v":"NGAEPTSONUTHst"},"NGA","EPTSONUTHst","NGwEPTSONUTHst",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A438,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A438,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A438,MSG_Generic!$H$8:$H$378)","v":165.92391891891893},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A438,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A438,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C438,Gen_Param_2011!$BA$27:$BA$47)","v":0.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A438,MSG_Generic!$Z$8:$Z$378)","v":1.2762750000000012},{"$f":"VLOOKUP(C438,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Solar thermal with Storage"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A438,MSG_Generic!AG$8:AG$378)*$L438","v":6891.8850000000066},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A438,MSG_Generic!AH$8:AH$378)*$L438","v":6697.1254350000054},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A438,MSG_Generic!AI$8:AI$378)*$L438","v":6502.365870000006},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A438,MSG_Generic!AJ$8:AJ$378)*$L438","v":6307.6063050000057},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A438,MSG_Generic!AK$8:AK$378)*$L438","v":6112.8467400000063},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A438,MSG_Generic!AL$8:AL$378)*$L438","v":5918.3424300000052},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A438,MSG_Generic!AM$8:AM$378)*$L438","v":5777.5692975000047},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A438,MSG_Generic!AN$8:AN$378)*$L438","v":5636.7961650000052},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A438,MSG_Generic!AO$8:AO$378)*$L438","v":5496.0230325000048},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A438,MSG_Generic!AP$8:AP$378)*$L438","v":5355.2499000000053},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A438,MSG_Generic!AQ$8:AQ$378)*$L438","v":5214.6043950000048},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A438,MSG_Generic!AR$8:AR$378)*$L438","v":5119.266652500005},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A438,MSG_Generic!AS$8:AS$378)*$L438","v":5023.9289100000051},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A438,MSG_Generic!AT$8:AT$378)*$L438","v":4928.5911675000043},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A438,MSG_Generic!AU$8:AU$378)*$L438","v":4833.2534250000044},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A438,MSG_Generic!AV$8:AV$378)*$L438","v":4737.9156825000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A438,MSG_Generic!AW$8:AW$378)*$L438","v":4642.5779400000038},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A438,MSG_Generic!AX$8:AX$378)*$L438","v":4547.2401975000039},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A438,MSG_Generic!AY$8:AY$378)*$L438","v":4451.902455000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A438,MSG_Generic!AZ$8:AZ$378)*$L438","v":4356.5647125000041},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A438,MSG_Generic!BA$8:BA$378)*$L438","v":4260.7164600000042},4260.7164600000042,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A438,MSG_Generic!BC$8:BC$378)*$L438","v":3705.0263250000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A438,MSG_Generic!BD$8:BD$378)*$L438","v":3149.2085625000027},{"$f":"IF(MID($A438,6,1)=\"O\",MID($A438,6,3)&LEFT(VLOOKUP($B438,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A438,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B438,NameConvs!$B$57:$G$69,6,FALSE),MID($A438,6,3)))","v":"TSO"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL438,MSG_Fueldata!N$54:N$70)/$E438/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL438,MSG_Fueldata!O$54:O$70)/$E438/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL438,MSG_Fueldata!P$54:P$70)/$E438/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL438,MSG_Fueldata!Q$54:Q$70)/$E438/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL438,MSG_Fueldata!R$54:R$70)/$E438/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL438,MSG_Fueldata!S$54:S$70)/$E438/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL438,MSG_Fueldata!T$54:T$70)/$E438/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL438,MSG_Fueldata!U$54:U$70)/$E438/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL438,MSG_Fueldata!V$54:V$70)/$E438/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL438,MSG_Fueldata!W$54:W$70)/$E438/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL438,MSG_Fueldata!X$54:X$70)/$E438/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL438,MSG_Fueldata!Y$54:Y$70)/$E438/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL438,MSG_Fueldata!Z$54:Z$70)/$E438/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL438,MSG_Fueldata!AA$54:AA$70)/$E438/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL438,MSG_Fueldata!AB$54:AB$70)/$E438/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL438,MSG_Fueldata!AC$54:AC$70)/$E438/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL438,MSG_Fueldata!AD$54:AD$70)/$E438/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL438,MSG_Fueldata!AE$54:AE$70)/$E438/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL438,MSG_Fueldata!AF$54:AF$70)/$E438/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL438,MSG_Fueldata!AG$54:AG$70)/$E438/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL438,MSG_Fueldata!AH$54:AH$70)/$E438/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL438,MSG_Fueldata!AI$54:AI$70)/$E438/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL438,MSG_Fueldata!AJ$54:AJ$70)/$E438/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A256","v":"NGAEPGASNUSO"},"NGA","EPGASNUSO","NGwEPGASNUSO",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A439,MSG_Generic!$G$8:$G$378)","v":0.53},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A439,MSG_Generic!$X$8:$X$378)/8.76","v":0.38123546135952441},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A439,MSG_Generic!$H$8:$H$378)","v":165.92391891891893},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A439,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A439,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C439,Gen_Param_2011!$BA$27:$BA$47)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A439,MSG_Generic!$Z$8:$Z$378)","v":1.2762750000000012},{"$f":"VLOOKUP(C439,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Solar thermal with gas co-firing"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A439,MSG_Generic!AG$8:AG$378)*$L439","v":1771.8525825000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A439,MSG_Generic!AH$8:AH$378)*$L439","v":1754.4952425000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A439,MSG_Generic!AI$8:AI$378)*$L439","v":1737.1379025000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A439,MSG_Generic!AJ$8:AJ$378)*$L439","v":1719.7805625000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A439,MSG_Generic!AK$8:AK$378)*$L439","v":1702.4232225000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A439,MSG_Generic!AL$8:AL$378)*$L439","v":1685.0658825000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A439,MSG_Generic!AM$8:AM$378)*$L439","v":1676.7700950000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A439,MSG_Generic!AN$8:AN$378)*$L439","v":1668.4743075000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A439,MSG_Generic!AO$8:AO$378)*$L439","v":1660.1785200000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A439,MSG_Generic!AP$8:AP$378)*$L439","v":1651.8827325000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A439,MSG_Generic!AQ$8:AQ$378)*$L439","v":1643.3316900000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A439,MSG_Generic!AR$8:AR$378)*$L439","v":1635.2911575000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A439,MSG_Generic!AS$8:AS$378)*$L439","v":1627.2506250000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A439,MSG_Generic!AT$8:AT$378)*$L439","v":1619.2100925000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A439,MSG_Generic!AU$8:AU$378)*$L439","v":1611.1695600000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A439,MSG_Generic!AV$8:AV$378)*$L439","v":1603.1290275000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A439,MSG_Generic!AW$8:AW$378)*$L439","v":1595.0884950000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A439,MSG_Generic!AX$8:AX$378)*$L439","v":1587.0479625000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A439,MSG_Generic!AY$8:AY$378)*$L439","v":1579.0074300000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A439,MSG_Generic!AZ$8:AZ$378)*$L439","v":1570.9668975000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A439,MSG_Generic!BA$8:BA$378)*$L439","v":1562.9263650000014},1562.9263650000014,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A439,MSG_Generic!BC$8:BC$378)*$L439","v":1562.9263650000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A439,MSG_Generic!BD$8:BD$378)*$L439","v":1562.9263650000014},{"$f":"IF(MID($A439,6,1)=\"O\",MID($A439,6,3)&LEFT(VLOOKUP($B439,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A439,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B439,NameConvs!$B$57:$G$69,6,FALSE),MID($A439,6,3)))","v":"GASLOCal"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL439,MSG_Fueldata!N$54:N$70)/$E439/8.76","v":57.723787369690704},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL439,MSG_Fueldata!O$54:O$70)/$E439/8.76","v":58.369949168605153},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL439,MSG_Fueldata!P$54:P$70)/$E439/8.76","v":59.016110967519602},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL439,MSG_Fueldata!Q$54:Q$70)/$E439/8.76","v":59.66227276643405},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL439,MSG_Fueldata!R$54:R$70)/$E439/8.76","v":60.308434565348499},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL439,MSG_Fueldata!S$54:S$70)/$E439/8.76","v":60.954596364262947},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL439,MSG_Fueldata!T$54:T$70)/$E439/8.76","v":61.600758163177396},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL439,MSG_Fueldata!U$54:U$70)/$E439/8.76","v":62.246919962091837},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL439,MSG_Fueldata!V$54:V$70)/$E439/8.76","v":62.893081761006286},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL439,MSG_Fueldata!W$54:W$70)/$E439/8.76","v":63.539243559920735},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL439,MSG_Fueldata!X$54:X$70)/$E439/8.76","v":64.185405358835183},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL439,MSG_Fueldata!Y$54:Y$70)/$E439/8.76","v":65.262341690359264},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL439,MSG_Fueldata!Z$54:Z$70)/$E439/8.76","v":66.339278021883345},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL439,MSG_Fueldata!AA$54:AA$70)/$E439/8.76","v":67.416214353407426},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL439,MSG_Fueldata!AB$54:AB$70)/$E439/8.76","v":68.493150684931507},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL439,MSG_Fueldata!AC$54:AC$70)/$E439/8.76","v":69.570087016455574},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL439,MSG_Fueldata!AD$54:AD$70)/$E439/8.76","v":70.647023347979669},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL439,MSG_Fueldata!AE$54:AE$70)/$E439/8.76","v":71.72395967950375},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL439,MSG_Fueldata!AF$54:AF$70)/$E439/8.76","v":72.800896011027831},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL439,MSG_Fueldata!AG$54:AG$70)/$E439/8.76","v":73.877832342551898},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL439,MSG_Fueldata!AH$54:AH$70)/$E439/8.76","v":74.954768674075993},74.954768674075993,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL439,MSG_Fueldata!AI$54:AI$70)/$E439/8.76","v":74.954768674075993},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL439,MSG_Fueldata!AJ$54:AJ$70)/$E439/8.76","v":74.954768674075993},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A261","v":"SIEEPODSNU"},"SIE","EPODSNU","SIwEPODSNU",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A440,MSG_Generic!$G$8:$G$378)","v":0.35},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A440,MSG_Generic!$X$8:$X$378)/8.76","v":0.76186285714285706},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A440,MSG_Generic!$H$8:$H$378)","v":148.91999999999999},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A440,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A440,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C440,Gen_Param_2011!$BA$27:$BA$47)","v":0.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A440,MSG_Generic!$Z$8:$Z$378)","v":1.100000000000001},{"$f":"VLOOKUP(C440,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Diesel Centralized"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A440,MSG_Generic!AG$8:AG$378)*$L440","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A440,MSG_Generic!AH$8:AH$378)*$L440","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A440,MSG_Generic!AI$8:AI$378)*$L440","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A440,MSG_Generic!AJ$8:AJ$378)*$L440","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A440,MSG_Generic!AK$8:AK$378)*$L440","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A440,MSG_Generic!AL$8:AL$378)*$L440","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A440,MSG_Generic!AM$8:AM$378)*$L440","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A440,MSG_Generic!AN$8:AN$378)*$L440","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A440,MSG_Generic!AO$8:AO$378)*$L440","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A440,MSG_Generic!AP$8:AP$378)*$L440","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A440,MSG_Generic!AQ$8:AQ$378)*$L440","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A440,MSG_Generic!AR$8:AR$378)*$L440","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A440,MSG_Generic!AS$8:AS$378)*$L440","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A440,MSG_Generic!AT$8:AT$378)*$L440","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A440,MSG_Generic!AU$8:AU$378)*$L440","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A440,MSG_Generic!AV$8:AV$378)*$L440","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A440,MSG_Generic!AW$8:AW$378)*$L440","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A440,MSG_Generic!AX$8:AX$378)*$L440","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A440,MSG_Generic!AY$8:AY$378)*$L440","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A440,MSG_Generic!AZ$8:AZ$378)*$L440","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A440,MSG_Generic!BA$8:BA$378)*$L440","v":1177.0000000000011},1177.0000000000011,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A440,MSG_Generic!BC$8:BC$378)*$L440","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A440,MSG_Generic!BD$8:BD$378)*$L440","v":1177.0000000000011},{"$f":"IF(MID($A440,6,1)=\"O\",MID($A440,6,3)&LEFT(VLOOKUP($B440,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A440,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B440,NameConvs!$B$57:$G$69,6,FALSE),MID($A440,6,3)))","v":"ODSC"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL440,MSG_Fueldata!N$54:N$70)/$E440/8.76","v":225.37508153946513},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL440,MSG_Fueldata!O$54:O$70)/$E440/8.76","v":229.94129158512723},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL440,MSG_Fueldata!P$54:P$70)/$E440/8.76","v":234.50750163078931},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL440,MSG_Fueldata!Q$54:Q$70)/$E440/8.76","v":239.07371167645141},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL440,MSG_Fueldata!R$54:R$70)/$E440/8.76","v":243.63992172211351},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL440,MSG_Fueldata!S$54:S$70)/$E440/8.76","v":248.20613176777559},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL440,MSG_Fueldata!T$54:T$70)/$E440/8.76","v":252.77234181343769},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL440,MSG_Fueldata!U$54:U$70)/$E440/8.76","v":257.33855185909982},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL440,MSG_Fueldata!V$54:V$70)/$E440/8.76","v":261.90476190476193},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL440,MSG_Fueldata!W$54:W$70)/$E440/8.76","v":266.47097195042403},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL440,MSG_Fueldata!X$54:X$70)/$E440/8.76","v":270.71102413568167},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL440,MSG_Fueldata!Y$54:Y$70)/$E440/8.76","v":273.97260273972603},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL440,MSG_Fueldata!Z$54:Z$70)/$E440/8.76","v":277.23418134377044},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL440,MSG_Fueldata!AA$54:AA$70)/$E440/8.76","v":280.49575994781475},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL440,MSG_Fueldata!AB$54:AB$70)/$E440/8.76","v":283.75733855185911},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL440,MSG_Fueldata!AC$54:AC$70)/$E440/8.76","v":287.01891715590347},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL440,MSG_Fueldata!AD$54:AD$70)/$E440/8.76","v":290.28049575994783},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL440,MSG_Fueldata!AE$54:AE$70)/$E440/8.76","v":293.54207436399219},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL440,MSG_Fueldata!AF$54:AF$70)/$E440/8.76","v":296.80365296803654},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL440,MSG_Fueldata!AG$54:AG$70)/$E440/8.76","v":300.0652315720809},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL440,MSG_Fueldata!AH$54:AH$70)/$E440/8.76","v":303.97912589693414},303.97912589693414,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL440,MSG_Fueldata!AI$54:AI$70)/$E440/8.76","v":303.97912589693414},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL440,MSG_Fueldata!AJ$54:AJ$70)/$E440/8.76","v":303.97912589693414},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A262","v":"SIEEPODSNUind"},{"$f":"LEFT(A441,3)","v":"SIE"},{"$f":"RIGHT(A441,LEN(A441)-3)","v":"EPODSNUind"},{"$f":"LEFT(B441,2)&\"w\"&C441","v":"SIwEPODSNUind"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A441,MSG_Generic!$G$8:$G$378)","v":0.35},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A441,MSG_Generic!$X$8:$X$378)/8.76","v":0.76186285714285706},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A441,MSG_Generic!$H$8:$H$378)","v":484.86599999999999},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A441,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A441,MSG_Generic!$L$8:$L$378)","v":20},{"$f":"-PMT(disc_rate,I441,1)/(1+disc_rate)","v":0.1067814770659507},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C441,Gen_Param_2011!$BA$27:$BA$47)","v":0.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A441,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C441,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Diesel 100 kW system (industry)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A441,MSG_Generic!AG$8:AG$378)*$L441","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A441,MSG_Generic!AH$8:AH$378)*$L441","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A441,MSG_Generic!AI$8:AI$378)*$L441","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A441,MSG_Generic!AJ$8:AJ$378)*$L441","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A441,MSG_Generic!AK$8:AK$378)*$L441","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A441,MSG_Generic!AL$8:AL$378)*$L441","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A441,MSG_Generic!AM$8:AM$378)*$L441","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A441,MSG_Generic!AN$8:AN$378)*$L441","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A441,MSG_Generic!AO$8:AO$378)*$L441","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A441,MSG_Generic!AP$8:AP$378)*$L441","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A441,MSG_Generic!AQ$8:AQ$378)*$L441","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A441,MSG_Generic!AR$8:AR$378)*$L441","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A441,MSG_Generic!AS$8:AS$378)*$L441","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A441,MSG_Generic!AT$8:AT$378)*$L441","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A441,MSG_Generic!AU$8:AU$378)*$L441","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A441,MSG_Generic!AV$8:AV$378)*$L441","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A441,MSG_Generic!AW$8:AW$378)*$L441","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A441,MSG_Generic!AX$8:AX$378)*$L441","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A441,MSG_Generic!AY$8:AY$378)*$L441","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A441,MSG_Generic!AZ$8:AZ$378)*$L441","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A441,MSG_Generic!BA$8:BA$378)*$L441","v":658.7},{"$f":"AH441","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A441,MSG_Generic!BC$8:BC$378)*$L441","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A441,MSG_Generic!BD$8:BD$378)*$L441","v":658.7},{"$f":"IF(MID($A441,6,1)=\"O\",MID($A441,6,3)&LEFT(VLOOKUP($B441,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A441,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B441,NameConvs!$B$57:$G$69,6,FALSE),MID($A441,6,3)))","v":"ODSC"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL441,MSG_Fueldata!N$54:N$70)/$E441/8.76","v":225.37508153946513},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL441,MSG_Fueldata!O$54:O$70)/$E441/8.76","v":229.94129158512723},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL441,MSG_Fueldata!P$54:P$70)/$E441/8.76","v":234.50750163078931},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL441,MSG_Fueldata!Q$54:Q$70)/$E441/8.76","v":239.07371167645141},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL441,MSG_Fueldata!R$54:R$70)/$E441/8.76","v":243.63992172211351},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL441,MSG_Fueldata!S$54:S$70)/$E441/8.76","v":248.20613176777559},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL441,MSG_Fueldata!T$54:T$70)/$E441/8.76","v":252.77234181343769},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL441,MSG_Fueldata!U$54:U$70)/$E441/8.76","v":257.33855185909982},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL441,MSG_Fueldata!V$54:V$70)/$E441/8.76","v":261.90476190476193},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL441,MSG_Fueldata!W$54:W$70)/$E441/8.76","v":266.47097195042403},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL441,MSG_Fueldata!X$54:X$70)/$E441/8.76","v":270.71102413568167},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL441,MSG_Fueldata!Y$54:Y$70)/$E441/8.76","v":273.97260273972603},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL441,MSG_Fueldata!Z$54:Z$70)/$E441/8.76","v":277.23418134377044},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL441,MSG_Fueldata!AA$54:AA$70)/$E441/8.76","v":280.49575994781475},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL441,MSG_Fueldata!AB$54:AB$70)/$E441/8.76","v":283.75733855185911},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL441,MSG_Fueldata!AC$54:AC$70)/$E441/8.76","v":287.01891715590347},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL441,MSG_Fueldata!AD$54:AD$70)/$E441/8.76","v":290.28049575994783},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL441,MSG_Fueldata!AE$54:AE$70)/$E441/8.76","v":293.54207436399219},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL441,MSG_Fueldata!AF$54:AF$70)/$E441/8.76","v":296.80365296803654},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL441,MSG_Fueldata!AG$54:AG$70)/$E441/8.76","v":300.0652315720809},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL441,MSG_Fueldata!AH$54:AH$70)/$E441/8.76","v":303.97912589693414},{"$f":"BG441","v":303.97912589693414},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL441,MSG_Fueldata!AI$54:AI$70)/$E441/8.76","v":303.97912589693414},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL441,MSG_Fueldata!AJ$54:AJ$70)/$E441/8.76","v":303.97912589693414},null,{"$f":"(($H441+N441*$J441)/($K441*8.76)+$G441/8.76+AM441+$F441*BL$2)/$M441","v":{"$error":"#VALUE!"}},{"$f":"(($H441+O441*$J441)/($K441*8.76)+$G441/8.76+AN441+$F441*BM$2)/$M441","v":{"$error":"#VALUE!"}},{"$f":"(($H441+P441*$J441)/($K441*8.76)+$G441/8.76+AO441+$F441*BN$2)/$M441","v":{"$error":"#VALUE!"}},{"$f":"(($H441+Q441*$J441)/($K441*8.76)+$G441/8.76+AP441+$F441*BO$2)/$M441","v":{"$error":"#VALUE!"}},{"$f":"(($H441+R441*$J441)/($K441*8.76)+$G441/8.76+AQ441+$F441*BP$2)/$M441","v":{"$error":"#VALUE!"}},{"$f":"(($H441+S441*$J441)/($K441*8.76)+$G441/8.76+AR441+$F441*BQ$2)/$M441","v":{"$error":"#VALUE!"}},{"$f":"(($H441+T441*$J441)/($K441*8.76)+$G441/8.76+AS441+$F441*BR$2)/$M441","v":{"$error":"#VALUE!"}},{"$f":"(($H441+U441*$J441)/($K441*8.76)+$G441/8.76+AT441+$F441*BS$2)/$M441","v":{"$error":"#VALUE!"}},{"$f":"(($H441+V441*$J441)/($K441*8.76)+$G441/8.76+AU441+$F441*BT$2)/$M441","v":{"$error":"#VALUE!"}},{"$f":"(($H441+W441*$J441)/($K441*8.76)+$G441/8.76+AV441+$F441*BU$2)/$M441","v":{"$error":"#VALUE!"}},{"$f":"(($H441+X441*$J441)/($K441*8.76)+$G441/8.76+AW441+$F441*BV$2)/$M441","v":{"$error":"#VALUE!"}},{"$f":"(($H441+Y441*$J441)/($K441*8.76)+$G441/8.76+AX441+$F441*BW$2)/$M441","v":{"$error":"#VALUE!"}},{"$f":"(($H441+Z441*$J441)/($K441*8.76)+$G441/8.76+AY441+$F441*BX$2)/$M441","v":{"$error":"#VALUE!"}},{"$f":"(($H441+AA441*$J441)/($K441*8.76)+$G441/8.76+AZ441+$F441*BY$2)/$M441","v":{"$error":"#VALUE!"}},{"$f":"(($H441+AB441*$J441)/($K441*8.76)+$G441/8.76+BA441+$F441*BZ$2)/$M441","v":{"$error":"#VALUE!"}},{"$f":"(($H441+AC441*$J441)/($K441*8.76)+$G441/8.76+BB441+$F441*CA$2)/$M441","v":{"$error":"#VALUE!"}},{"$f":"(($H441+AD441*$J441)/($K441*8.76)+$G441/8.76+BC441+$F441*CB$2)/$M441","v":{"$error":"#VALUE!"}},{"$f":"(($H441+AE441*$J441)/($K441*8.76)+$G441/8.76+BD441+$F441*CC$2)/$M441","v":{"$error":"#VALUE!"}},{"$f":"(($H441+AF441*$J441)/($K441*8.76)+$G441/8.76+BE441+$F441*CD$2)/$M441","v":{"$error":"#VALUE!"}},{"$f":"(($H441+AG441*$J441)/($K441*8.76)+$G441/8.76+BF441+$F441*CE$2)/$M441","v":{"$error":"#VALUE!"}},{"$f":"(($H441+AH441*$J441)/($K441*8.76)+$G441/8.76+BG441+$F441*CF$2)/$M441","v":{"$error":"#VALUE!"}},{"$f":"(($H441+AI441*$J441)/($K441*8.76)+$G441/8.76+BH441+$F441*CG$2)/$M441","v":{"$error":"#VALUE!"}},{"$f":"(($H441+AJ441*$J441)/($K441*8.76)+$G441/8.76+BI441+$F441*CH$2)/$M441","v":{"$error":"#VALUE!"}},{"$f":"(($H441+AK441*$J441)/($K441*8.76)+$G441/8.76+BJ441+$F441*CI$2)/$M441","v":{"$error":"#VALUE!"}}]
[{"$f":"MSG_Generic!A263","v":"SIEEPODSNUurb"},"SIE","EPODSNUurb","SIwEPODSNUurb",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A442,MSG_Generic!$G$8:$G$378)","v":0.16},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A442,MSG_Generic!$X$8:$X$378)/8.76","v":1.6665749999999997},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A442,MSG_Generic!$H$8:$H$378)","v":290.9196},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A442,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A442,MSG_Generic!$L$8:$L$378)","v":10},0.14795035898410144,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C442,Gen_Param_2011!$BA$27:$BA$47)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A442,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C442,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Diesel/Gasoline 1kW system (Urban)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A442,MSG_Generic!AG$8:AG$378)*$L442","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A442,MSG_Generic!AH$8:AH$378)*$L442","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A442,MSG_Generic!AI$8:AI$378)*$L442","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A442,MSG_Generic!AJ$8:AJ$378)*$L442","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A442,MSG_Generic!AK$8:AK$378)*$L442","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A442,MSG_Generic!AL$8:AL$378)*$L442","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A442,MSG_Generic!AM$8:AM$378)*$L442","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A442,MSG_Generic!AN$8:AN$378)*$L442","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A442,MSG_Generic!AO$8:AO$378)*$L442","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A442,MSG_Generic!AP$8:AP$378)*$L442","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A442,MSG_Generic!AQ$8:AQ$378)*$L442","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A442,MSG_Generic!AR$8:AR$378)*$L442","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A442,MSG_Generic!AS$8:AS$378)*$L442","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A442,MSG_Generic!AT$8:AT$378)*$L442","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A442,MSG_Generic!AU$8:AU$378)*$L442","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A442,MSG_Generic!AV$8:AV$378)*$L442","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A442,MSG_Generic!AW$8:AW$378)*$L442","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A442,MSG_Generic!AX$8:AX$378)*$L442","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A442,MSG_Generic!AY$8:AY$378)*$L442","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A442,MSG_Generic!AZ$8:AZ$378)*$L442","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A442,MSG_Generic!BA$8:BA$378)*$L442","v":691.9},691.9,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A442,MSG_Generic!BC$8:BC$378)*$L442","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A442,MSG_Generic!BD$8:BD$378)*$L442","v":691.9},{"$f":"IF(MID($A442,6,1)=\"O\",MID($A442,6,3)&LEFT(VLOOKUP($B442,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A442,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B442,NameConvs!$B$57:$G$69,6,FALSE),MID($A442,6,3)))","v":"ODSC"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL442,MSG_Fueldata!N$54:N$70)/$E442/8.76","v":493.00799086757991},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL442,MSG_Fueldata!O$54:O$70)/$E442/8.76","v":502.99657534246575},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL442,MSG_Fueldata!P$54:P$70)/$E442/8.76","v":512.98515981735159},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL442,MSG_Fueldata!Q$54:Q$70)/$E442/8.76","v":522.97374429223748},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL442,MSG_Fueldata!R$54:R$70)/$E442/8.76","v":532.96232876712327},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL442,MSG_Fueldata!S$54:S$70)/$E442/8.76","v":542.95091324200916},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL442,MSG_Fueldata!T$54:T$70)/$E442/8.76","v":552.93949771689495},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL442,MSG_Fueldata!U$54:U$70)/$E442/8.76","v":562.92808219178085},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL442,MSG_Fueldata!V$54:V$70)/$E442/8.76","v":572.91666666666663},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL442,MSG_Fueldata!W$54:W$70)/$E442/8.76","v":582.90525114155253},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL442,MSG_Fueldata!X$54:X$70)/$E442/8.76","v":592.18036529680364},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL442,MSG_Fueldata!Y$54:Y$70)/$E442/8.76","v":599.31506849315065},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL442,MSG_Fueldata!Z$54:Z$70)/$E442/8.76","v":606.44977168949777},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL442,MSG_Fueldata!AA$54:AA$70)/$E442/8.76","v":613.58447488584477},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL442,MSG_Fueldata!AB$54:AB$70)/$E442/8.76","v":620.71917808219177},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL442,MSG_Fueldata!AC$54:AC$70)/$E442/8.76","v":627.85388127853878},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL442,MSG_Fueldata!AD$54:AD$70)/$E442/8.76","v":634.9885844748859},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL442,MSG_Fueldata!AE$54:AE$70)/$E442/8.76","v":642.1232876712329},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL442,MSG_Fueldata!AF$54:AF$70)/$E442/8.76","v":649.25799086757991},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL442,MSG_Fueldata!AG$54:AG$70)/$E442/8.76","v":656.39269406392691},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL442,MSG_Fueldata!AH$54:AH$70)/$E442/8.76","v":664.95433789954336},664.95433789954336,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL442,MSG_Fueldata!AI$54:AI$70)/$E442/8.76","v":664.95433789954336},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL442,MSG_Fueldata!AJ$54:AJ$70)/$E442/8.76","v":664.95433789954336},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Generic!A264","v":"SIEEPODSNUrur"},"SIE","EPODSNUrur","SIwEPODSNUrur",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A443,MSG_Generic!$G$8:$G$378)","v":0.16},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A443,MSG_Generic!$X$8:$X$378)/8.76","v":1.6665749999999997},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A443,MSG_Generic!$H$8:$H$378)","v":290.9196},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A443,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A443,MSG_Generic!$L$8:$L$378)","v":10},0.14795035898410144,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C443,Gen_Param_2011!$BA$27:$BA$47)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A443,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C443,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Diesel/Gasoline 1kW system (Rural)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A443,MSG_Generic!AG$8:AG$378)*$L443","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A443,MSG_Generic!AH$8:AH$378)*$L443","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A443,MSG_Generic!AI$8:AI$378)*$L443","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A443,MSG_Generic!AJ$8:AJ$378)*$L443","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A443,MSG_Generic!AK$8:AK$378)*$L443","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A443,MSG_Generic!AL$8:AL$378)*$L443","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A443,MSG_Generic!AM$8:AM$378)*$L443","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A443,MSG_Generic!AN$8:AN$378)*$L443","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A443,MSG_Generic!AO$8:AO$378)*$L443","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A443,MSG_Generic!AP$8:AP$378)*$L443","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A443,MSG_Generic!AQ$8:AQ$378)*$L443","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A443,MSG_Generic!AR$8:AR$378)*$L443","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A443,MSG_Generic!AS$8:AS$378)*$L443","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A443,MSG_Generic!AT$8:AT$378)*$L443","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A443,MSG_Generic!AU$8:AU$378)*$L443","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A443,MSG_Generic!AV$8:AV$378)*$L443","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A443,MSG_Generic!AW$8:AW$378)*$L443","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A443,MSG_Generic!AX$8:AX$378)*$L443","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A443,MSG_Generic!AY$8:AY$378)*$L443","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A443,MSG_Generic!AZ$8:AZ$378)*$L443","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A443,MSG_Generic!BA$8:BA$378)*$L443","v":691.9},691.9,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A443,MSG_Generic!BC$8:BC$378)*$L443","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A443,MSG_Generic!BD$8:BD$378)*$L443","v":691.9},{"$f":"IF(MID($A443,6,1)=\"O\",MID($A443,6,3)&LEFT(VLOOKUP($B443,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A443,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B443,NameConvs!$B$57:$G$69,6,FALSE),MID($A443,6,3)))","v":"ODSC"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL443,MSG_Fueldata!N$54:N$70)/$E443/8.76","v":493.00799086757991},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL443,MSG_Fueldata!O$54:O$70)/$E443/8.76","v":502.99657534246575},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL443,MSG_Fueldata!P$54:P$70)/$E443/8.76","v":512.98515981735159},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL443,MSG_Fueldata!Q$54:Q$70)/$E443/8.76","v":522.97374429223748},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL443,MSG_Fueldata!R$54:R$70)/$E443/8.76","v":532.96232876712327},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL443,MSG_Fueldata!S$54:S$70)/$E443/8.76","v":542.95091324200916},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL443,MSG_Fueldata!T$54:T$70)/$E443/8.76","v":552.93949771689495},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL443,MSG_Fueldata!U$54:U$70)/$E443/8.76","v":562.92808219178085},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL443,MSG_Fueldata!V$54:V$70)/$E443/8.76","v":572.91666666666663},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL443,MSG_Fueldata!W$54:W$70)/$E443/8.76","v":582.90525114155253},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL443,MSG_Fueldata!X$54:X$70)/$E443/8.76","v":592.18036529680364},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL443,MSG_Fueldata!Y$54:Y$70)/$E443/8.76","v":599.31506849315065},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL443,MSG_Fueldata!Z$54:Z$70)/$E443/8.76","v":606.44977168949777},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL443,MSG_Fueldata!AA$54:AA$70)/$E443/8.76","v":613.58447488584477},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL443,MSG_Fueldata!AB$54:AB$70)/$E443/8.76","v":620.71917808219177},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL443,MSG_Fueldata!AC$54:AC$70)/$E443/8.76","v":627.85388127853878},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL443,MSG_Fueldata!AD$54:AD$70)/$E443/8.76","v":634.9885844748859},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL443,MSG_Fueldata!AE$54:AE$70)/$E443/8.76","v":642.1232876712329},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL443,MSG_Fueldata!AF$54:AF$70)/$E443/8.76","v":649.25799086757991},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL443,MSG_Fueldata!AG$54:AG$70)/$E443/8.76","v":656.39269406392691},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL443,MSG_Fueldata!AH$54:AH$70)/$E443/8.76","v":664.95433789954336},664.95433789954336,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL443,MSG_Fueldata!AI$54:AI$70)/$E443/8.76","v":664.95433789954336},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL443,MSG_Fueldata!AJ$54:AJ$70)/$E443/8.76","v":664.95433789954336},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Generic!A265","v":"SIEEPOHFNU"},"SIE","EPOHFNU","SIwEPOHFNU",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A444,MSG_Generic!$G$8:$G$378)","v":0.35},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A444,MSG_Generic!$X$8:$X$378)/8.76","v":0.8297485714285715},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A444,MSG_Generic!$H$8:$H$378)","v":131.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A444,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A444,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C444,Gen_Param_2011!$BA$27:$BA$47)","v":0.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A444,MSG_Generic!$Z$8:$Z$378)","v":1.1550000000000011},{"$f":"VLOOKUP(C444,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"HFO"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A444,MSG_Generic!AG$8:AG$378)*$L444","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A444,MSG_Generic!AH$8:AH$378)*$L444","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A444,MSG_Generic!AI$8:AI$378)*$L444","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A444,MSG_Generic!AJ$8:AJ$378)*$L444","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A444,MSG_Generic!AK$8:AK$378)*$L444","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A444,MSG_Generic!AL$8:AL$378)*$L444","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A444,MSG_Generic!AM$8:AM$378)*$L444","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A444,MSG_Generic!AN$8:AN$378)*$L444","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A444,MSG_Generic!AO$8:AO$378)*$L444","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A444,MSG_Generic!AP$8:AP$378)*$L444","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A444,MSG_Generic!AQ$8:AQ$378)*$L444","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A444,MSG_Generic!AR$8:AR$378)*$L444","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A444,MSG_Generic!AS$8:AS$378)*$L444","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A444,MSG_Generic!AT$8:AT$378)*$L444","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A444,MSG_Generic!AU$8:AU$378)*$L444","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A444,MSG_Generic!AV$8:AV$378)*$L444","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A444,MSG_Generic!AW$8:AW$378)*$L444","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A444,MSG_Generic!AX$8:AX$378)*$L444","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A444,MSG_Generic!AY$8:AY$378)*$L444","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A444,MSG_Generic!AZ$8:AZ$378)*$L444","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A444,MSG_Generic!BA$8:BA$378)*$L444","v":1559.2500000000016},1559.2500000000016,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A444,MSG_Generic!BC$8:BC$378)*$L444","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A444,MSG_Generic!BD$8:BD$378)*$L444","v":1559.2500000000016},{"$f":"IF(MID($A444,6,1)=\"O\",MID($A444,6,3)&LEFT(VLOOKUP($B444,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A444,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B444,NameConvs!$B$57:$G$69,6,FALSE),MID($A444,6,3)))","v":"OHFC"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL444,MSG_Fueldata!N$54:N$70)/$E444/8.76","v":132.74624918460535},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL444,MSG_Fueldata!O$54:O$70)/$E444/8.76","v":135.42074363992171},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL444,MSG_Fueldata!P$54:P$70)/$E444/8.76","v":138.0952380952381},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL444,MSG_Fueldata!Q$54:Q$70)/$E444/8.76","v":140.76973255055449},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL444,MSG_Fueldata!R$54:R$70)/$E444/8.76","v":143.44422700587086},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL444,MSG_Fueldata!S$54:S$70)/$E444/8.76","v":146.11872146118722},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL444,MSG_Fueldata!T$54:T$70)/$E444/8.76","v":148.79321591650361},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL444,MSG_Fueldata!U$54:U$70)/$E444/8.76","v":151.46771037181998},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL444,MSG_Fueldata!V$54:V$70)/$E444/8.76","v":154.14220482713637},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL444,MSG_Fueldata!W$54:W$70)/$E444/8.76","v":156.81669928245273},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL444,MSG_Fueldata!X$54:X$70)/$E444/8.76","v":159.28571428571428},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL444,MSG_Fueldata!Y$54:Y$70)/$E444/8.76","v":161.23939986953687},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL444,MSG_Fueldata!Z$54:Z$70)/$E444/8.76","v":163.19308545335943},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL444,MSG_Fueldata!AA$54:AA$70)/$E444/8.76","v":165.14677103718199},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL444,MSG_Fueldata!AB$54:AB$70)/$E444/8.76","v":167.10045662100458},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL444,MSG_Fueldata!AC$54:AC$70)/$E444/8.76","v":169.05414220482717},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL444,MSG_Fueldata!AD$54:AD$70)/$E444/8.76","v":171.00782778864971},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL444,MSG_Fueldata!AE$54:AE$70)/$E444/8.76","v":172.96151337247227},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL444,MSG_Fueldata!AF$54:AF$70)/$E444/8.76","v":174.91519895629483},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL444,MSG_Fueldata!AG$54:AG$70)/$E444/8.76","v":176.86888454011742},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL444,MSG_Fueldata!AH$54:AH$70)/$E444/8.76","v":179.23679060665361},179.23679060665361,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL444,MSG_Fueldata!AI$54:AI$70)/$E444/8.76","v":179.23679060665361},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL444,MSG_Fueldata!AJ$54:AJ$70)/$E444/8.76","v":179.23679060665361},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A266","v":"SIEEPGASNUOC"},"SIE","EPGASNUOC","SIwEPGASNUOC",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A445,MSG_Generic!$G$8:$G$378)","v":0.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A445,MSG_Generic!$X$8:$X$378)/8.76","v":0.67351598173515992},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A445,MSG_Generic!$H$8:$H$378)","v":174.52959194488608},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A445,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A445,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C445,Gen_Param_2011!$BA$27:$BA$47)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A445,MSG_Generic!$Z$8:$Z$378)","v":1.1550000000000011},{"$f":"VLOOKUP(C445,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"OCGT"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A445,MSG_Generic!AG$8:AG$378)*$L445","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A445,MSG_Generic!AH$8:AH$378)*$L445","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A445,MSG_Generic!AI$8:AI$378)*$L445","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A445,MSG_Generic!AJ$8:AJ$378)*$L445","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A445,MSG_Generic!AK$8:AK$378)*$L445","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A445,MSG_Generic!AL$8:AL$378)*$L445","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A445,MSG_Generic!AM$8:AM$378)*$L445","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A445,MSG_Generic!AN$8:AN$378)*$L445","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A445,MSG_Generic!AO$8:AO$378)*$L445","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A445,MSG_Generic!AP$8:AP$378)*$L445","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A445,MSG_Generic!AQ$8:AQ$378)*$L445","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A445,MSG_Generic!AR$8:AR$378)*$L445","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A445,MSG_Generic!AS$8:AS$378)*$L445","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A445,MSG_Generic!AT$8:AT$378)*$L445","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A445,MSG_Generic!AU$8:AU$378)*$L445","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A445,MSG_Generic!AV$8:AV$378)*$L445","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A445,MSG_Generic!AW$8:AW$378)*$L445","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A445,MSG_Generic!AX$8:AX$378)*$L445","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A445,MSG_Generic!AY$8:AY$378)*$L445","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A445,MSG_Generic!AZ$8:AZ$378)*$L445","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A445,MSG_Generic!BA$8:BA$378)*$L445","v":696.46500000000071},696.46500000000071,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A445,MSG_Generic!BC$8:BC$378)*$L445","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A445,MSG_Generic!BD$8:BD$378)*$L445","v":696.46500000000071},{"$f":"IF(MID($A445,6,1)=\"O\",MID($A445,6,3)&LEFT(VLOOKUP($B445,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A445,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B445,NameConvs!$B$57:$G$69,6,FALSE),MID($A445,6,3)))","v":"GASLNG"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL445,MSG_Fueldata!N$54:N$70)/$E445/8.76","v":132.03957382039576},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL445,MSG_Fueldata!O$54:O$70)/$E445/8.76","v":133.56164383561645},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL445,MSG_Fueldata!P$54:P$70)/$E445/8.76","v":135.08371385083717},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL445,MSG_Fueldata!Q$54:Q$70)/$E445/8.76","v":136.60578386605786},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL445,MSG_Fueldata!R$54:R$70)/$E445/8.76","v":138.12785388127855},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL445,MSG_Fueldata!S$54:S$70)/$E445/8.76","v":139.64992389649925},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL445,MSG_Fueldata!T$54:T$70)/$E445/8.76","v":141.17199391171994},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL445,MSG_Fueldata!U$54:U$70)/$E445/8.76","v":142.69406392694063},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL445,MSG_Fueldata!V$54:V$70)/$E445/8.76","v":144.21613394216135},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL445,MSG_Fueldata!W$54:W$70)/$E445/8.76","v":145.73820395738204},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL445,MSG_Fueldata!X$54:X$70)/$E445/8.76","v":147.26027397260273},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL445,MSG_Fueldata!Y$54:Y$70)/$E445/8.76","v":149.54337899543378},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL445,MSG_Fueldata!Z$54:Z$70)/$E445/8.76","v":151.82648401826484},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL445,MSG_Fueldata!AA$54:AA$70)/$E445/8.76","v":154.10958904109589},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL445,MSG_Fueldata!AB$54:AB$70)/$E445/8.76","v":156.39269406392694},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL445,MSG_Fueldata!AC$54:AC$70)/$E445/8.76","v":158.67579908675799},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL445,MSG_Fueldata!AD$54:AD$70)/$E445/8.76","v":160.95890410958904},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL445,MSG_Fueldata!AE$54:AE$70)/$E445/8.76","v":163.24200913242009},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL445,MSG_Fueldata!AF$54:AF$70)/$E445/8.76","v":165.52511415525115},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL445,MSG_Fueldata!AG$54:AG$70)/$E445/8.76","v":167.8082191780822},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL445,MSG_Fueldata!AH$54:AH$70)/$E445/8.76","v":170.09132420091325},170.09132420091325,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL445,MSG_Fueldata!AI$54:AI$70)/$E445/8.76","v":170.09132420091325},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL445,MSG_Fueldata!AJ$54:AJ$70)/$E445/8.76","v":170.09132420091325},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A267","v":"SIEEPGASNUCC"},"SIE","EPGASNUCC","SIwEPGASNUCC",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A446,MSG_Generic!$G$8:$G$378)","v":0.48},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A446,MSG_Generic!$X$8:$X$378)/8.76","v":0.42094748858447489},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A446,MSG_Generic!$H$8:$H$378)","v":25.363137254901961},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A446,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A446,MSG_Generic!$L$8:$L$378)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C446,Gen_Param_2011!$BA$27:$BA$47)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A446,MSG_Generic!$Z$8:$Z$378)","v":1.2136666666666682},{"$f":"VLOOKUP(C446,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"CCGT"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A446,MSG_Generic!AG$8:AG$378)*$L446","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A446,MSG_Generic!AH$8:AH$378)*$L446","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A446,MSG_Generic!AI$8:AI$378)*$L446","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A446,MSG_Generic!AJ$8:AJ$378)*$L446","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A446,MSG_Generic!AK$8:AK$378)*$L446","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A446,MSG_Generic!AL$8:AL$378)*$L446","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A446,MSG_Generic!AM$8:AM$378)*$L446","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A446,MSG_Generic!AN$8:AN$378)*$L446","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A446,MSG_Generic!AO$8:AO$378)*$L446","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A446,MSG_Generic!AP$8:AP$378)*$L446","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A446,MSG_Generic!AQ$8:AQ$378)*$L446","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A446,MSG_Generic!AR$8:AR$378)*$L446","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A446,MSG_Generic!AS$8:AS$378)*$L446","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A446,MSG_Generic!AT$8:AT$378)*$L446","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A446,MSG_Generic!AU$8:AU$378)*$L446","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A446,MSG_Generic!AV$8:AV$378)*$L446","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A446,MSG_Generic!AW$8:AW$378)*$L446","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A446,MSG_Generic!AX$8:AX$378)*$L446","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A446,MSG_Generic!AY$8:AY$378)*$L446","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A446,MSG_Generic!AZ$8:AZ$378)*$L446","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A446,MSG_Generic!BA$8:BA$378)*$L446","v":1297.4096666666683},1297.4096666666683,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A446,MSG_Generic!BC$8:BC$378)*$L446","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A446,MSG_Generic!BD$8:BD$378)*$L446","v":1297.4096666666683},{"$f":"IF(MID($A446,6,1)=\"O\",MID($A446,6,3)&LEFT(VLOOKUP($B446,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A446,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B446,NameConvs!$B$57:$G$69,6,FALSE),MID($A446,6,3)))","v":"GASLNG"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL446,MSG_Fueldata!N$54:N$70)/$E446/8.76","v":82.524733637747346},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL446,MSG_Fueldata!O$54:O$70)/$E446/8.76","v":83.476027397260282},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL446,MSG_Fueldata!P$54:P$70)/$E446/8.76","v":84.427321156773218},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL446,MSG_Fueldata!Q$54:Q$70)/$E446/8.76","v":85.378614916286153},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL446,MSG_Fueldata!R$54:R$70)/$E446/8.76","v":86.329908675799089},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL446,MSG_Fueldata!S$54:S$70)/$E446/8.76","v":87.281202435312025},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL446,MSG_Fueldata!T$54:T$70)/$E446/8.76","v":88.232496194824975},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL446,MSG_Fueldata!U$54:U$70)/$E446/8.76","v":89.183789954337897},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL446,MSG_Fueldata!V$54:V$70)/$E446/8.76","v":90.135083713850847},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL446,MSG_Fueldata!W$54:W$70)/$E446/8.76","v":91.086377473363783},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL446,MSG_Fueldata!X$54:X$70)/$E446/8.76","v":92.037671232876718},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL446,MSG_Fueldata!Y$54:Y$70)/$E446/8.76","v":93.464611872146122},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL446,MSG_Fueldata!Z$54:Z$70)/$E446/8.76","v":94.891552511415526},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL446,MSG_Fueldata!AA$54:AA$70)/$E446/8.76","v":96.31849315068493},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL446,MSG_Fueldata!AB$54:AB$70)/$E446/8.76","v":97.745433789954333},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL446,MSG_Fueldata!AC$54:AC$70)/$E446/8.76","v":99.172374429223751},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL446,MSG_Fueldata!AD$54:AD$70)/$E446/8.76","v":100.59931506849315},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL446,MSG_Fueldata!AE$54:AE$70)/$E446/8.76","v":102.02625570776256},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL446,MSG_Fueldata!AF$54:AF$70)/$E446/8.76","v":103.45319634703196},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL446,MSG_Fueldata!AG$54:AG$70)/$E446/8.76","v":104.88013698630137},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL446,MSG_Fueldata!AH$54:AH$70)/$E446/8.76","v":106.30707762557078},106.30707762557078,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL446,MSG_Fueldata!AI$54:AI$70)/$E446/8.76","v":106.30707762557078},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL446,MSG_Fueldata!AJ$54:AJ$70)/$E446/8.76","v":106.30707762557078},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A268","v":"SIEEPCOANUSC"},"SIE","EPCOANUSC","SIwEPCOANUSC",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A447,MSG_Generic!$G$8:$G$378)","v":0.37},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A447,MSG_Generic!$X$8:$X$378)/8.76","v":0.93792422559545841},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A447,MSG_Generic!$H$8:$H$378)","v":124.89704292527823},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A447,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A447,MSG_Generic!$L$8:$L$378)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C447,Gen_Param_2011!$BA$27:$BA$47)","v":1.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A447,MSG_Generic!$Z$8:$Z$378)","v":1.2762750000000012},{"$f":"VLOOKUP(C447,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Supercritical coal"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A447,MSG_Generic!AG$8:AG$378)*$L447","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A447,MSG_Generic!AH$8:AH$378)*$L447","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A447,MSG_Generic!AI$8:AI$378)*$L447","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A447,MSG_Generic!AJ$8:AJ$378)*$L447","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A447,MSG_Generic!AK$8:AK$378)*$L447","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A447,MSG_Generic!AL$8:AL$378)*$L447","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A447,MSG_Generic!AM$8:AM$378)*$L447","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A447,MSG_Generic!AN$8:AN$378)*$L447","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A447,MSG_Generic!AO$8:AO$378)*$L447","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A447,MSG_Generic!AP$8:AP$378)*$L447","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A447,MSG_Generic!AQ$8:AQ$378)*$L447","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A447,MSG_Generic!AR$8:AR$378)*$L447","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A447,MSG_Generic!AS$8:AS$378)*$L447","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A447,MSG_Generic!AT$8:AT$378)*$L447","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A447,MSG_Generic!AU$8:AU$378)*$L447","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A447,MSG_Generic!AV$8:AV$378)*$L447","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A447,MSG_Generic!AW$8:AW$378)*$L447","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A447,MSG_Generic!AX$8:AX$378)*$L447","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A447,MSG_Generic!AY$8:AY$378)*$L447","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A447,MSG_Generic!AZ$8:AZ$378)*$L447","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A447,MSG_Generic!BA$8:BA$378)*$L447","v":3067.3993350000028},3067.3993350000028,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A447,MSG_Generic!BC$8:BC$378)*$L447","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A447,MSG_Generic!BD$8:BD$378)*$L447","v":3067.3993350000028},{"$f":"IF(MID($A447,6,1)=\"O\",MID($A447,6,3)&LEFT(VLOOKUP($B447,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A447,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B447,NameConvs!$B$57:$G$69,6,FALSE),MID($A447,6,3)))","v":"COA"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL447,MSG_Fueldata!N$54:N$70)/$E447/8.76","v":44.736517339257063},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL447,MSG_Fueldata!O$54:O$70)/$E447/8.76","v":45.045045045045043},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL447,MSG_Fueldata!P$54:P$70)/$E447/8.76","v":45.353572750833024},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL447,MSG_Fueldata!Q$54:Q$70)/$E447/8.76","v":45.662100456621005},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL447,MSG_Fueldata!R$54:R$70)/$E447/8.76","v":45.970628162408985},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL447,MSG_Fueldata!S$54:S$70)/$E447/8.76","v":46.279155868196966},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL447,MSG_Fueldata!T$54:T$70)/$E447/8.76","v":46.587683573984947},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL447,MSG_Fueldata!U$54:U$70)/$E447/8.76","v":46.896211279772928},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL447,MSG_Fueldata!V$54:V$70)/$E447/8.76","v":47.204738985560908},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL447,MSG_Fueldata!W$54:W$70)/$E447/8.76","v":47.513266691348882},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL447,MSG_Fueldata!X$54:X$70)/$E447/8.76","v":47.821794397136863},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL447,MSG_Fueldata!Y$54:Y$70)/$E447/8.76","v":48.130322102924843},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL447,MSG_Fueldata!Z$54:Z$70)/$E447/8.76","v":48.438849808712824},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL447,MSG_Fueldata!AA$54:AA$70)/$E447/8.76","v":48.747377514500805},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL447,MSG_Fueldata!AB$54:AB$70)/$E447/8.76","v":49.055905220288786},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL447,MSG_Fueldata!AC$54:AC$70)/$E447/8.76","v":49.364432926076766},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL447,MSG_Fueldata!AD$54:AD$70)/$E447/8.76","v":49.672960631864747},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL447,MSG_Fueldata!AE$54:AE$70)/$E447/8.76","v":49.981488337652728},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL447,MSG_Fueldata!AF$54:AF$70)/$E447/8.76","v":50.290016043440701},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL447,MSG_Fueldata!AG$54:AG$70)/$E447/8.76","v":50.598543749228682},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL447,MSG_Fueldata!AH$54:AH$70)/$E447/8.76","v":51.215599160804643},51.215599160804643,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL447,MSG_Fueldata!AI$54:AI$70)/$E447/8.76","v":51.215599160804643},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL447,MSG_Fueldata!AJ$54:AJ$70)/$E447/8.76","v":51.215599160804643},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A269","v":"SIEEPGASNLCC"},"SIE","EPGASNLCC","SIwEPGASNLCC",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A448,MSG_Generic!$G$8:$G$378)","v":0.48},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A448,MSG_Generic!$X$8:$X$378)/8.76","v":0.42094748858447489},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A448,MSG_Generic!$H$8:$H$378)","v":25.363137254901961},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A448,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A448,MSG_Generic!$L$8:$L$378)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C448,Gen_Param_2011!$BA$27:$BA$47)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A448,MSG_Generic!$Z$8:$Z$378)","v":1.2136666666666682},{"$f":"VLOOKUP(C448,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"CCGT Associated Gas"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A448,MSG_Generic!AG$8:AG$378)*$L448","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A448,MSG_Generic!AH$8:AH$378)*$L448","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A448,MSG_Generic!AI$8:AI$378)*$L448","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A448,MSG_Generic!AJ$8:AJ$378)*$L448","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A448,MSG_Generic!AK$8:AK$378)*$L448","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A448,MSG_Generic!AL$8:AL$378)*$L448","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A448,MSG_Generic!AM$8:AM$378)*$L448","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A448,MSG_Generic!AN$8:AN$378)*$L448","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A448,MSG_Generic!AO$8:AO$378)*$L448","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A448,MSG_Generic!AP$8:AP$378)*$L448","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A448,MSG_Generic!AQ$8:AQ$378)*$L448","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A448,MSG_Generic!AR$8:AR$378)*$L448","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A448,MSG_Generic!AS$8:AS$378)*$L448","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A448,MSG_Generic!AT$8:AT$378)*$L448","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A448,MSG_Generic!AU$8:AU$378)*$L448","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A448,MSG_Generic!AV$8:AV$378)*$L448","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A448,MSG_Generic!AW$8:AW$378)*$L448","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A448,MSG_Generic!AX$8:AX$378)*$L448","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A448,MSG_Generic!AY$8:AY$378)*$L448","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A448,MSG_Generic!AZ$8:AZ$378)*$L448","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A448,MSG_Generic!BA$8:BA$378)*$L448","v":1297.4096666666683},1297.4096666666683,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A448,MSG_Generic!BC$8:BC$378)*$L448","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A448,MSG_Generic!BD$8:BD$378)*$L448","v":1297.4096666666683},{"$f":"IF(MID($A448,6,1)=\"O\",MID($A448,6,3)&LEFT(VLOOKUP($B448,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A448,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B448,NameConvs!$B$57:$G$69,6,FALSE),MID($A448,6,3)))","v":"GASLNG"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL448,MSG_Fueldata!N$54:N$70)/$E448/8.76","v":82.524733637747346},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL448,MSG_Fueldata!O$54:O$70)/$E448/8.76","v":83.476027397260282},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL448,MSG_Fueldata!P$54:P$70)/$E448/8.76","v":84.427321156773218},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL448,MSG_Fueldata!Q$54:Q$70)/$E448/8.76","v":85.378614916286153},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL448,MSG_Fueldata!R$54:R$70)/$E448/8.76","v":86.329908675799089},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL448,MSG_Fueldata!S$54:S$70)/$E448/8.76","v":87.281202435312025},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL448,MSG_Fueldata!T$54:T$70)/$E448/8.76","v":88.232496194824975},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL448,MSG_Fueldata!U$54:U$70)/$E448/8.76","v":89.183789954337897},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL448,MSG_Fueldata!V$54:V$70)/$E448/8.76","v":90.135083713850847},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL448,MSG_Fueldata!W$54:W$70)/$E448/8.76","v":91.086377473363783},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL448,MSG_Fueldata!X$54:X$70)/$E448/8.76","v":92.037671232876718},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL448,MSG_Fueldata!Y$54:Y$70)/$E448/8.76","v":93.464611872146122},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL448,MSG_Fueldata!Z$54:Z$70)/$E448/8.76","v":94.891552511415526},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL448,MSG_Fueldata!AA$54:AA$70)/$E448/8.76","v":96.31849315068493},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL448,MSG_Fueldata!AB$54:AB$70)/$E448/8.76","v":97.745433789954333},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL448,MSG_Fueldata!AC$54:AC$70)/$E448/8.76","v":99.172374429223751},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL448,MSG_Fueldata!AD$54:AD$70)/$E448/8.76","v":100.59931506849315},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL448,MSG_Fueldata!AE$54:AE$70)/$E448/8.76","v":102.02625570776256},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL448,MSG_Fueldata!AF$54:AF$70)/$E448/8.76","v":103.45319634703196},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL448,MSG_Fueldata!AG$54:AG$70)/$E448/8.76","v":104.88013698630137},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL448,MSG_Fueldata!AH$54:AH$70)/$E448/8.76","v":106.30707762557078},106.30707762557078,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL448,MSG_Fueldata!AI$54:AI$70)/$E448/8.76","v":106.30707762557078},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL448,MSG_Fueldata!AJ$54:AJ$70)/$E448/8.76","v":106.30707762557078},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A270","v":"SIEEPHYDNU"},"SIE","EPHYDNU","SIwEPHYDNU",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A449,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A449,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A449,MSG_Generic!$H$8:$H$378)","v":52.485216216216216},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A449,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A449,MSG_Generic!$L$8:$L$378)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C449,Gen_Param_2011!$BA$27:$BA$47)","v":0.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A449,MSG_Generic!$Z$8:$Z$378)","v":1.3431220000000013},{"$f":"VLOOKUP(C449,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Hydro"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A449,MSG_Generic!AG$8:AG$378)*$L449","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A449,MSG_Generic!AH$8:AH$378)*$L449","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A449,MSG_Generic!AI$8:AI$378)*$L449","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A449,MSG_Generic!AJ$8:AJ$378)*$L449","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A449,MSG_Generic!AK$8:AK$378)*$L449","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A449,MSG_Generic!AL$8:AL$378)*$L449","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A449,MSG_Generic!AM$8:AM$378)*$L449","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A449,MSG_Generic!AN$8:AN$378)*$L449","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A449,MSG_Generic!AO$8:AO$378)*$L449","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A449,MSG_Generic!AP$8:AP$378)*$L449","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A449,MSG_Generic!AQ$8:AQ$378)*$L449","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A449,MSG_Generic!AR$8:AR$378)*$L449","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A449,MSG_Generic!AS$8:AS$378)*$L449","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A449,MSG_Generic!AT$8:AT$378)*$L449","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A449,MSG_Generic!AU$8:AU$378)*$L449","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A449,MSG_Generic!AV$8:AV$378)*$L449","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A449,MSG_Generic!AW$8:AW$378)*$L449","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A449,MSG_Generic!AX$8:AX$378)*$L449","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A449,MSG_Generic!AY$8:AY$378)*$L449","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A449,MSG_Generic!AZ$8:AZ$378)*$L449","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A449,MSG_Generic!BA$8:BA$378)*$L449","v":2686.2440000000024},2686.2440000000024,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A449,MSG_Generic!BC$8:BC$378)*$L449","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A449,MSG_Generic!BD$8:BD$378)*$L449","v":2686.2440000000024},{"$f":"IF(MID($A449,6,1)=\"O\",MID($A449,6,3)&LEFT(VLOOKUP($B449,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A449,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B449,NameConvs!$B$57:$G$69,6,FALSE),MID($A449,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL449,MSG_Fueldata!N$54:N$70)/$E449/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL449,MSG_Fueldata!O$54:O$70)/$E449/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL449,MSG_Fueldata!P$54:P$70)/$E449/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL449,MSG_Fueldata!Q$54:Q$70)/$E449/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL449,MSG_Fueldata!R$54:R$70)/$E449/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL449,MSG_Fueldata!S$54:S$70)/$E449/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL449,MSG_Fueldata!T$54:T$70)/$E449/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL449,MSG_Fueldata!U$54:U$70)/$E449/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL449,MSG_Fueldata!V$54:V$70)/$E449/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL449,MSG_Fueldata!W$54:W$70)/$E449/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL449,MSG_Fueldata!X$54:X$70)/$E449/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL449,MSG_Fueldata!Y$54:Y$70)/$E449/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL449,MSG_Fueldata!Z$54:Z$70)/$E449/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL449,MSG_Fueldata!AA$54:AA$70)/$E449/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL449,MSG_Fueldata!AB$54:AB$70)/$E449/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL449,MSG_Fueldata!AC$54:AC$70)/$E449/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL449,MSG_Fueldata!AD$54:AD$70)/$E449/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL449,MSG_Fueldata!AE$54:AE$70)/$E449/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL449,MSG_Fueldata!AF$54:AF$70)/$E449/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL449,MSG_Fueldata!AG$54:AG$70)/$E449/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL449,MSG_Fueldata!AH$54:AH$70)/$E449/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL449,MSG_Fueldata!AI$54:AI$70)/$E449/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL449,MSG_Fueldata!AJ$54:AJ$70)/$E449/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A271","v":"SIEEPHYDNUmic"},"SIE","EPHYDNUmic","SIwEPHYDNUmic",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A450,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A450,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A450,MSG_Generic!$H$8:$H$378)","v":47.52},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A450,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A450,MSG_Generic!$L$8:$L$378)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C450,Gen_Param_2011!$BA$27:$BA$47)","v":0.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A450,MSG_Generic!$Z$8:$Z$378)","v":1.1550000000000011},{"$f":"VLOOKUP(C450,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Small Hydro"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A450,MSG_Generic!AG$8:AG$378)*$L450","v":4620.0000000000045},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A450,MSG_Generic!AH$8:AH$378)*$L450","v":4574.7240000000047},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A450,MSG_Generic!AI$8:AI$378)*$L450","v":4529.448000000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A450,MSG_Generic!AJ$8:AJ$378)*$L450","v":4484.1720000000041},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A450,MSG_Generic!AK$8:AK$378)*$L450","v":4438.8960000000043},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A450,MSG_Generic!AL$8:AL$378)*$L450","v":4393.6200000000044},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A450,MSG_Generic!AM$8:AM$378)*$L450","v":4350.5385000000042},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A450,MSG_Generic!AN$8:AN$378)*$L450","v":4307.457000000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A450,MSG_Generic!AO$8:AO$378)*$L450","v":4264.3755000000037},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A450,MSG_Generic!AP$8:AP$378)*$L450","v":4221.2940000000044},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A450,MSG_Generic!AQ$8:AQ$378)*$L450","v":4178.2125000000042},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A450,MSG_Generic!AR$8:AR$378)*$L450","v":4138.2495000000044},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A450,MSG_Generic!AS$8:AS$378)*$L450","v":4098.2865000000038},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A450,MSG_Generic!AT$8:AT$378)*$L450","v":4058.3235000000036},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A450,MSG_Generic!AU$8:AU$378)*$L450","v":4018.3605000000039},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A450,MSG_Generic!AV$8:AV$378)*$L450","v":3978.3975000000041},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A450,MSG_Generic!AW$8:AW$378)*$L450","v":3938.4345000000039},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A450,MSG_Generic!AX$8:AX$378)*$L450","v":3898.4715000000042},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A450,MSG_Generic!AY$8:AY$378)*$L450","v":3858.5085000000036},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A450,MSG_Generic!AZ$8:AZ$378)*$L450","v":3818.5455000000038},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A450,MSG_Generic!BA$8:BA$378)*$L450","v":3778.6980000000035},3778.6980000000035,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A450,MSG_Generic!BC$8:BC$378)*$L450","v":3434.7390000000037},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A450,MSG_Generic!BD$8:BD$378)*$L450","v":3090.664500000003},{"$f":"IF(MID($A450,6,1)=\"O\",MID($A450,6,3)&LEFT(VLOOKUP($B450,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A450,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B450,NameConvs!$B$57:$G$69,6,FALSE),MID($A450,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL450,MSG_Fueldata!N$54:N$70)/$E450/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL450,MSG_Fueldata!O$54:O$70)/$E450/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL450,MSG_Fueldata!P$54:P$70)/$E450/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL450,MSG_Fueldata!Q$54:Q$70)/$E450/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL450,MSG_Fueldata!R$54:R$70)/$E450/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL450,MSG_Fueldata!S$54:S$70)/$E450/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL450,MSG_Fueldata!T$54:T$70)/$E450/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL450,MSG_Fueldata!U$54:U$70)/$E450/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL450,MSG_Fueldata!V$54:V$70)/$E450/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL450,MSG_Fueldata!W$54:W$70)/$E450/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL450,MSG_Fueldata!X$54:X$70)/$E450/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL450,MSG_Fueldata!Y$54:Y$70)/$E450/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL450,MSG_Fueldata!Z$54:Z$70)/$E450/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL450,MSG_Fueldata!AA$54:AA$70)/$E450/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL450,MSG_Fueldata!AB$54:AB$70)/$E450/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL450,MSG_Fueldata!AC$54:AC$70)/$E450/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL450,MSG_Fueldata!AD$54:AD$70)/$E450/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL450,MSG_Fueldata!AE$54:AE$70)/$E450/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL450,MSG_Fueldata!AF$54:AF$70)/$E450/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL450,MSG_Fueldata!AG$54:AG$70)/$E450/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL450,MSG_Fueldata!AH$54:AH$70)/$E450/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL450,MSG_Fueldata!AI$54:AI$70)/$E450/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL450,MSG_Fueldata!AJ$54:AJ$70)/$E450/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A272","v":"SIEEPBIONU"},"SIE","EPBIONU","SIwEPBIONU",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A451,MSG_Generic!$G$8:$G$378)","v":0.38},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A451,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A451,MSG_Generic!$H$8:$H$378)","v":175.33459459459462},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A451,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A451,MSG_Generic!$L$8:$L$378)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C451,Gen_Param_2011!$BA$27:$BA$47)","v":0.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A451,MSG_Generic!$Z$8:$Z$378)","v":1.2762750000000012},{"$f":"VLOOKUP(C451,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Biomass"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A451,MSG_Generic!AG$8:AG$378)*$L451","v":3190.6875000000027},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A451,MSG_Generic!AH$8:AH$378)*$L451","v":3129.4263000000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A451,MSG_Generic!AI$8:AI$378)*$L451","v":3068.1651000000029},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A451,MSG_Generic!AJ$8:AJ$378)*$L451","v":3006.9039000000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A451,MSG_Generic!AK$8:AK$378)*$L451","v":2945.6427000000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A451,MSG_Generic!AL$8:AL$378)*$L451","v":2884.1262450000027},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A451,MSG_Generic!AM$8:AM$378)*$L451","v":2828.7359100000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A451,MSG_Generic!AN$8:AN$378)*$L451","v":2773.3455750000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A451,MSG_Generic!AO$8:AO$378)*$L451","v":2717.9552400000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A451,MSG_Generic!AP$8:AP$378)*$L451","v":2662.564905000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A451,MSG_Generic!AQ$8:AQ$378)*$L451","v":2607.0469425000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A451,MSG_Generic!AR$8:AR$378)*$L451","v":2582.1595800000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A451,MSG_Generic!AS$8:AS$378)*$L451","v":2557.2722175000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A451,MSG_Generic!AT$8:AT$378)*$L451","v":2532.3848550000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A451,MSG_Generic!AU$8:AU$378)*$L451","v":2507.4974925000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A451,MSG_Generic!AV$8:AV$378)*$L451","v":2482.6101300000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A451,MSG_Generic!AW$8:AW$378)*$L451","v":2457.7227675000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A451,MSG_Generic!AX$8:AX$378)*$L451","v":2432.8354050000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A451,MSG_Generic!AY$8:AY$378)*$L451","v":2407.9480425000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A451,MSG_Generic!AZ$8:AZ$378)*$L451","v":2383.0606800000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A451,MSG_Generic!BA$8:BA$378)*$L451","v":2357.7904350000022},2357.7904350000022,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A451,MSG_Generic!BC$8:BC$378)*$L451","v":2143.120980000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A451,MSG_Generic!BD$8:BD$378)*$L451","v":1928.4515250000018},{"$f":"IF(MID($A451,6,1)=\"O\",MID($A451,6,3)&LEFT(VLOOKUP($B451,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A451,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B451,NameConvs!$B$57:$G$69,6,FALSE),MID($A451,6,3)))","v":"BIO"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL451,MSG_Fueldata!N$54:N$70)/$E451/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL451,MSG_Fueldata!O$54:O$70)/$E451/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL451,MSG_Fueldata!P$54:P$70)/$E451/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL451,MSG_Fueldata!Q$54:Q$70)/$E451/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL451,MSG_Fueldata!R$54:R$70)/$E451/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL451,MSG_Fueldata!S$54:S$70)/$E451/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL451,MSG_Fueldata!T$54:T$70)/$E451/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL451,MSG_Fueldata!U$54:U$70)/$E451/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL451,MSG_Fueldata!V$54:V$70)/$E451/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL451,MSG_Fueldata!W$54:W$70)/$E451/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL451,MSG_Fueldata!X$54:X$70)/$E451/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL451,MSG_Fueldata!Y$54:Y$70)/$E451/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL451,MSG_Fueldata!Z$54:Z$70)/$E451/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL451,MSG_Fueldata!AA$54:AA$70)/$E451/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL451,MSG_Fueldata!AB$54:AB$70)/$E451/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL451,MSG_Fueldata!AC$54:AC$70)/$E451/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL451,MSG_Fueldata!AD$54:AD$70)/$E451/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL451,MSG_Fueldata!AE$54:AE$70)/$E451/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL451,MSG_Fueldata!AF$54:AF$70)/$E451/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL451,MSG_Fueldata!AG$54:AG$70)/$E451/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL451,MSG_Fueldata!AH$54:AH$70)/$E451/8.76","v":14.119202114876233},14.119202114876233,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL451,MSG_Fueldata!AI$54:AI$70)/$E451/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL451,MSG_Fueldata!AJ$54:AJ$70)/$E451/8.76","v":14.119202114876233},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A273","v":"SIEEPWNDNU25"},"SIE","EPWNDNU25","SIwEPWNDNU25",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A452,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A452,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A452,MSG_Generic!$H$8:$H$378)","v":152.66868243243243},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A452,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A452,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C452,Gen_Param_2011!$BA$27:$BA$47)","v":0.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A452,MSG_Generic!$Z$8:$Z$378)","v":1.1550000000000011},{"$f":"VLOOKUP(C452,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Bulk Wind (20% CF)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A452,MSG_Generic!AG$8:AG$378)*$L452","v":2310.0000000000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A452,MSG_Generic!AH$8:AH$378)*$L452","v":2265.648000000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A452,MSG_Generic!AI$8:AI$378)*$L452","v":2221.2960000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A452,MSG_Generic!AJ$8:AJ$378)*$L452","v":2176.9440000000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A452,MSG_Generic!AK$8:AK$378)*$L452","v":2132.5920000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A452,MSG_Generic!AL$8:AL$378)*$L452","v":2088.0090000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A452,MSG_Generic!AM$8:AM$378)*$L452","v":2055.6690000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A452,MSG_Generic!AN$8:AN$378)*$L452","v":2023.329000000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A452,MSG_Generic!AO$8:AO$378)*$L452","v":1990.9890000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A452,MSG_Generic!AP$8:AP$378)*$L452","v":1958.6490000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A452,MSG_Generic!AQ$8:AQ$378)*$L452","v":1926.3090000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A452,MSG_Generic!AR$8:AR$378)*$L452","v":1907.9445000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A452,MSG_Generic!AS$8:AS$378)*$L452","v":1889.5800000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A452,MSG_Generic!AT$8:AT$378)*$L452","v":1871.2155000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A452,MSG_Generic!AU$8:AU$378)*$L452","v":1852.8510000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A452,MSG_Generic!AV$8:AV$378)*$L452","v":1834.4865000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A452,MSG_Generic!AW$8:AW$378)*$L452","v":1816.1220000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A452,MSG_Generic!AX$8:AX$378)*$L452","v":1797.7575000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A452,MSG_Generic!AY$8:AY$378)*$L452","v":1779.3930000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A452,MSG_Generic!AZ$8:AZ$378)*$L452","v":1761.0285000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A452,MSG_Generic!BA$8:BA$378)*$L452","v":1742.0865000000017},1742.0865000000017,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A452,MSG_Generic!BC$8:BC$378)*$L452","v":1659.0420000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A452,MSG_Generic!BD$8:BD$378)*$L452","v":1575.8820000000017},{"$f":"IF(MID($A452,6,1)=\"O\",MID($A452,6,3)&LEFT(VLOOKUP($B452,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A452,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B452,NameConvs!$B$57:$G$69,6,FALSE),MID($A452,6,3)))","v":"WND"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL452,MSG_Fueldata!N$54:N$70)/$E452/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL452,MSG_Fueldata!O$54:O$70)/$E452/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL452,MSG_Fueldata!P$54:P$70)/$E452/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL452,MSG_Fueldata!Q$54:Q$70)/$E452/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL452,MSG_Fueldata!R$54:R$70)/$E452/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL452,MSG_Fueldata!S$54:S$70)/$E452/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL452,MSG_Fueldata!T$54:T$70)/$E452/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL452,MSG_Fueldata!U$54:U$70)/$E452/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL452,MSG_Fueldata!V$54:V$70)/$E452/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL452,MSG_Fueldata!W$54:W$70)/$E452/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL452,MSG_Fueldata!X$54:X$70)/$E452/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL452,MSG_Fueldata!Y$54:Y$70)/$E452/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL452,MSG_Fueldata!Z$54:Z$70)/$E452/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL452,MSG_Fueldata!AA$54:AA$70)/$E452/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL452,MSG_Fueldata!AB$54:AB$70)/$E452/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL452,MSG_Fueldata!AC$54:AC$70)/$E452/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL452,MSG_Fueldata!AD$54:AD$70)/$E452/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL452,MSG_Fueldata!AE$54:AE$70)/$E452/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL452,MSG_Fueldata!AF$54:AF$70)/$E452/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL452,MSG_Fueldata!AG$54:AG$70)/$E452/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL452,MSG_Fueldata!AH$54:AH$70)/$E452/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL452,MSG_Fueldata!AI$54:AI$70)/$E452/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL452,MSG_Fueldata!AJ$54:AJ$70)/$E452/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A274","v":"SIEEPWNDNU30"},"SIE","EPWNDNU30","SIwEPWNDNU30",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A453,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A453,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A453,MSG_Generic!$H$8:$H$378)","v":125.13912162162161},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A453,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A453,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C453,Gen_Param_2011!$BA$27:$BA$47)","v":0.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A453,MSG_Generic!$Z$8:$Z$378)","v":1.1550000000000011},{"$f":"VLOOKUP(C453,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Bulk Wind (30% CF)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A453,MSG_Generic!AG$8:AG$378)*$L453","v":2310.0000000000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A453,MSG_Generic!AH$8:AH$378)*$L453","v":2265.648000000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A453,MSG_Generic!AI$8:AI$378)*$L453","v":2221.2960000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A453,MSG_Generic!AJ$8:AJ$378)*$L453","v":2176.9440000000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A453,MSG_Generic!AK$8:AK$378)*$L453","v":2132.5920000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A453,MSG_Generic!AL$8:AL$378)*$L453","v":2088.0090000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A453,MSG_Generic!AM$8:AM$378)*$L453","v":2055.6690000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A453,MSG_Generic!AN$8:AN$378)*$L453","v":2023.329000000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A453,MSG_Generic!AO$8:AO$378)*$L453","v":1990.9890000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A453,MSG_Generic!AP$8:AP$378)*$L453","v":1958.6490000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A453,MSG_Generic!AQ$8:AQ$378)*$L453","v":1926.3090000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A453,MSG_Generic!AR$8:AR$378)*$L453","v":1907.9445000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A453,MSG_Generic!AS$8:AS$378)*$L453","v":1889.5800000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A453,MSG_Generic!AT$8:AT$378)*$L453","v":1871.2155000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A453,MSG_Generic!AU$8:AU$378)*$L453","v":1852.8510000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A453,MSG_Generic!AV$8:AV$378)*$L453","v":1834.4865000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A453,MSG_Generic!AW$8:AW$378)*$L453","v":1816.1220000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A453,MSG_Generic!AX$8:AX$378)*$L453","v":1797.7575000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A453,MSG_Generic!AY$8:AY$378)*$L453","v":1779.3930000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A453,MSG_Generic!AZ$8:AZ$378)*$L453","v":1761.0285000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A453,MSG_Generic!BA$8:BA$378)*$L453","v":1742.0865000000017},1742.0865000000017,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A453,MSG_Generic!BC$8:BC$378)*$L453","v":1659.0420000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A453,MSG_Generic!BD$8:BD$378)*$L453","v":1575.8820000000017},{"$f":"IF(MID($A453,6,1)=\"O\",MID($A453,6,3)&LEFT(VLOOKUP($B453,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A453,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B453,NameConvs!$B$57:$G$69,6,FALSE),MID($A453,6,3)))","v":"WND"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL453,MSG_Fueldata!N$54:N$70)/$E453/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL453,MSG_Fueldata!O$54:O$70)/$E453/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL453,MSG_Fueldata!P$54:P$70)/$E453/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL453,MSG_Fueldata!Q$54:Q$70)/$E453/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL453,MSG_Fueldata!R$54:R$70)/$E453/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL453,MSG_Fueldata!S$54:S$70)/$E453/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL453,MSG_Fueldata!T$54:T$70)/$E453/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL453,MSG_Fueldata!U$54:U$70)/$E453/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL453,MSG_Fueldata!V$54:V$70)/$E453/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL453,MSG_Fueldata!W$54:W$70)/$E453/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL453,MSG_Fueldata!X$54:X$70)/$E453/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL453,MSG_Fueldata!Y$54:Y$70)/$E453/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL453,MSG_Fueldata!Z$54:Z$70)/$E453/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL453,MSG_Fueldata!AA$54:AA$70)/$E453/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL453,MSG_Fueldata!AB$54:AB$70)/$E453/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL453,MSG_Fueldata!AC$54:AC$70)/$E453/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL453,MSG_Fueldata!AD$54:AD$70)/$E453/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL453,MSG_Fueldata!AE$54:AE$70)/$E453/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL453,MSG_Fueldata!AF$54:AF$70)/$E453/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL453,MSG_Fueldata!AG$54:AG$70)/$E453/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL453,MSG_Fueldata!AH$54:AH$70)/$E453/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL453,MSG_Fueldata!AI$54:AI$70)/$E453/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL453,MSG_Fueldata!AJ$54:AJ$70)/$E453/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A275","v":"SIEEPSOLNUPVut"},"SIE","EPSOLNUPVut","SIwEPSOLNUPVut",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A454,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A454,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A454,MSG_Generic!$H$8:$H$378)","v":176.03783783783788},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A454,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A454,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C454,Gen_Param_2011!$BA$27:$BA$47)","v":0.25},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A454,MSG_Generic!$Z$8:$Z$378)","v":1.100000000000001},{"$f":"VLOOKUP(C454,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Solar PV (utility)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A454,MSG_Generic!AG$8:AG$378)*$L454","v":2200.0000000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A454,MSG_Generic!AH$8:AH$378)*$L454","v":2118.7100000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A454,MSG_Generic!AI$8:AI$378)*$L454","v":2037.4200000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A454,MSG_Generic!AJ$8:AJ$378)*$L454","v":1956.1300000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A454,MSG_Generic!AK$8:AK$378)*$L454","v":1874.8400000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A454,MSG_Generic!AL$8:AL$378)*$L454","v":1793.7700000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A454,MSG_Generic!AM$8:AM$378)*$L454","v":1759.3400000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A454,MSG_Generic!AN$8:AN$378)*$L454","v":1724.9100000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A454,MSG_Generic!AO$8:AO$378)*$L454","v":1690.4800000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A454,MSG_Generic!AP$8:AP$378)*$L454","v":1656.0500000000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A454,MSG_Generic!AQ$8:AQ$378)*$L454","v":1621.5100000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A454,MSG_Generic!AR$8:AR$378)*$L454","v":1598.7400000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A454,MSG_Generic!AS$8:AS$378)*$L454","v":1575.9700000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A454,MSG_Generic!AT$8:AT$378)*$L454","v":1553.2000000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A454,MSG_Generic!AU$8:AU$378)*$L454","v":1530.4300000000012},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A454,MSG_Generic!AV$8:AV$378)*$L454","v":1507.6600000000012},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A454,MSG_Generic!AW$8:AW$378)*$L454","v":1484.8900000000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A454,MSG_Generic!AX$8:AX$378)*$L454","v":1462.1200000000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A454,MSG_Generic!AY$8:AY$378)*$L454","v":1439.3500000000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A454,MSG_Generic!AZ$8:AZ$378)*$L454","v":1416.5800000000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A454,MSG_Generic!BA$8:BA$378)*$L454","v":1394.0300000000011},1394.0300000000011,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A454,MSG_Generic!BC$8:BC$378)*$L454","v":1267.0900000000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A454,MSG_Generic!BD$8:BD$378)*$L454","v":1140.150000000001},{"$f":"IF(MID($A454,6,1)=\"O\",MID($A454,6,3)&LEFT(VLOOKUP($B454,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A454,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B454,NameConvs!$B$57:$G$69,6,FALSE),MID($A454,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL454,MSG_Fueldata!N$54:N$70)/$E454/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL454,MSG_Fueldata!O$54:O$70)/$E454/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL454,MSG_Fueldata!P$54:P$70)/$E454/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL454,MSG_Fueldata!Q$54:Q$70)/$E454/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL454,MSG_Fueldata!R$54:R$70)/$E454/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL454,MSG_Fueldata!S$54:S$70)/$E454/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL454,MSG_Fueldata!T$54:T$70)/$E454/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL454,MSG_Fueldata!U$54:U$70)/$E454/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL454,MSG_Fueldata!V$54:V$70)/$E454/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL454,MSG_Fueldata!W$54:W$70)/$E454/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL454,MSG_Fueldata!X$54:X$70)/$E454/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL454,MSG_Fueldata!Y$54:Y$70)/$E454/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL454,MSG_Fueldata!Z$54:Z$70)/$E454/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL454,MSG_Fueldata!AA$54:AA$70)/$E454/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL454,MSG_Fueldata!AB$54:AB$70)/$E454/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL454,MSG_Fueldata!AC$54:AC$70)/$E454/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL454,MSG_Fueldata!AD$54:AD$70)/$E454/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL454,MSG_Fueldata!AE$54:AE$70)/$E454/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL454,MSG_Fueldata!AF$54:AF$70)/$E454/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL454,MSG_Fueldata!AG$54:AG$70)/$E454/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL454,MSG_Fueldata!AH$54:AH$70)/$E454/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL454,MSG_Fueldata!AI$54:AI$70)/$E454/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL454,MSG_Fueldata!AJ$54:AJ$70)/$E454/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A276","v":"SIEEPSOLNUPVrt"},"SIE","EPSOLNUPVrt","SIwEPSOLNUPVrt",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A455,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A455,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A455,MSG_Generic!$H$8:$H$378)","v":208.30979729729731},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A455,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A455,MSG_Generic!$L$8:$L$378)","v":20},0.1067814770659507,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C455,Gen_Param_2011!$BA$27:$BA$47)","v":0.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A455,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C455,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Solar PV (roof top)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A455,MSG_Generic!AG$8:AG$378)*$L455","v":2100},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A455,MSG_Generic!AH$8:AH$378)*$L455","v":2022.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A455,MSG_Generic!AI$8:AI$378)*$L455","v":1945},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A455,MSG_Generic!AJ$8:AJ$378)*$L455","v":1867.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A455,MSG_Generic!AK$8:AK$378)*$L455","v":1790},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A455,MSG_Generic!AL$8:AL$378)*$L455","v":1712.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A455,MSG_Generic!AM$8:AM$378)*$L455","v":1679.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A455,MSG_Generic!AN$8:AN$378)*$L455","v":1646.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A455,MSG_Generic!AO$8:AO$378)*$L455","v":1613.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A455,MSG_Generic!AP$8:AP$378)*$L455","v":1580.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A455,MSG_Generic!AQ$8:AQ$378)*$L455","v":1547.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A455,MSG_Generic!AR$8:AR$378)*$L455","v":1526.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A455,MSG_Generic!AS$8:AS$378)*$L455","v":1504.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A455,MSG_Generic!AT$8:AT$378)*$L455","v":1482.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A455,MSG_Generic!AU$8:AU$378)*$L455","v":1461},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A455,MSG_Generic!AV$8:AV$378)*$L455","v":1439.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A455,MSG_Generic!AW$8:AW$378)*$L455","v":1417.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A455,MSG_Generic!AX$8:AX$378)*$L455","v":1395.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A455,MSG_Generic!AY$8:AY$378)*$L455","v":1374.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A455,MSG_Generic!AZ$8:AZ$378)*$L455","v":1352.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A455,MSG_Generic!BA$8:BA$378)*$L455","v":1330.7},1330.7,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A455,MSG_Generic!BC$8:BC$378)*$L455","v":1209.5999999999999},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A455,MSG_Generic!BD$8:BD$378)*$L455","v":1088.4000000000001},{"$f":"IF(MID($A455,6,1)=\"O\",MID($A455,6,3)&LEFT(VLOOKUP($B455,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A455,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B455,NameConvs!$B$57:$G$69,6,FALSE),MID($A455,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL455,MSG_Fueldata!N$54:N$70)/$E455/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL455,MSG_Fueldata!O$54:O$70)/$E455/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL455,MSG_Fueldata!P$54:P$70)/$E455/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL455,MSG_Fueldata!Q$54:Q$70)/$E455/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL455,MSG_Fueldata!R$54:R$70)/$E455/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL455,MSG_Fueldata!S$54:S$70)/$E455/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL455,MSG_Fueldata!T$54:T$70)/$E455/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL455,MSG_Fueldata!U$54:U$70)/$E455/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL455,MSG_Fueldata!V$54:V$70)/$E455/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL455,MSG_Fueldata!W$54:W$70)/$E455/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL455,MSG_Fueldata!X$54:X$70)/$E455/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL455,MSG_Fueldata!Y$54:Y$70)/$E455/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL455,MSG_Fueldata!Z$54:Z$70)/$E455/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL455,MSG_Fueldata!AA$54:AA$70)/$E455/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL455,MSG_Fueldata!AB$54:AB$70)/$E455/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL455,MSG_Fueldata!AC$54:AC$70)/$E455/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL455,MSG_Fueldata!AD$54:AD$70)/$E455/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL455,MSG_Fueldata!AE$54:AE$70)/$E455/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL455,MSG_Fueldata!AF$54:AF$70)/$E455/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL455,MSG_Fueldata!AG$54:AG$70)/$E455/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL455,MSG_Fueldata!AH$54:AH$70)/$E455/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL455,MSG_Fueldata!AI$54:AI$70)/$E455/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL455,MSG_Fueldata!AJ$54:AJ$70)/$E455/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A277","v":"SIEEPSOLNUPVst"},"SIE","EPSOLNUPVst","SIwEPSOLNUPVst",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A456,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A456,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A456,MSG_Generic!$H$8:$H$378)","v":166.66666666666666},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A456,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A456,MSG_Generic!$L$8:$L$378)","v":20},0.1067814770659507,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C456,Gen_Param_2011!$BA$27:$BA$47)","v":0.22500000000000001},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A456,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C456,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Rooftop PV with 1h Battery"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A456,MSG_Generic!AG$8:AG$378)*$L456","v":4257.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A456,MSG_Generic!AH$8:AH$378)*$L456","v":4100.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A456,MSG_Generic!AI$8:AI$378)*$L456","v":3943.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A456,MSG_Generic!AJ$8:AJ$378)*$L456","v":3785.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A456,MSG_Generic!AK$8:AK$378)*$L456","v":3628.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A456,MSG_Generic!AL$8:AL$378)*$L456","v":3471.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A456,MSG_Generic!AM$8:AM$378)*$L456","v":3373.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A456,MSG_Generic!AN$8:AN$378)*$L456","v":3275.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A456,MSG_Generic!AO$8:AO$378)*$L456","v":3177.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A456,MSG_Generic!AP$8:AP$378)*$L456","v":3079},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A456,MSG_Generic!AQ$8:AQ$378)*$L456","v":2981.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A456,MSG_Generic!AR$8:AR$378)*$L456","v":2926.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A456,MSG_Generic!AS$8:AS$378)*$L456","v":2872.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A456,MSG_Generic!AT$8:AT$378)*$L456","v":2817.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A456,MSG_Generic!AU$8:AU$378)*$L456","v":2763.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A456,MSG_Generic!AV$8:AV$378)*$L456","v":2708.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A456,MSG_Generic!AW$8:AW$378)*$L456","v":2654.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A456,MSG_Generic!AX$8:AX$378)*$L456","v":2599.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A456,MSG_Generic!AY$8:AY$378)*$L456","v":2545.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A456,MSG_Generic!AZ$8:AZ$378)*$L456","v":2490.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A456,MSG_Generic!BA$8:BA$378)*$L456","v":2435.6999999999998},2435.6999999999998,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A456,MSG_Generic!BC$8:BC$378)*$L456","v":2214},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A456,MSG_Generic!BD$8:BD$378)*$L456","v":1992.2},{"$f":"IF(MID($A456,6,1)=\"O\",MID($A456,6,3)&LEFT(VLOOKUP($B456,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A456,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B456,NameConvs!$B$57:$G$69,6,FALSE),MID($A456,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL456,MSG_Fueldata!N$54:N$70)/$E456/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL456,MSG_Fueldata!O$54:O$70)/$E456/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL456,MSG_Fueldata!P$54:P$70)/$E456/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL456,MSG_Fueldata!Q$54:Q$70)/$E456/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL456,MSG_Fueldata!R$54:R$70)/$E456/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL456,MSG_Fueldata!S$54:S$70)/$E456/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL456,MSG_Fueldata!T$54:T$70)/$E456/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL456,MSG_Fueldata!U$54:U$70)/$E456/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL456,MSG_Fueldata!V$54:V$70)/$E456/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL456,MSG_Fueldata!W$54:W$70)/$E456/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL456,MSG_Fueldata!X$54:X$70)/$E456/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL456,MSG_Fueldata!Y$54:Y$70)/$E456/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL456,MSG_Fueldata!Z$54:Z$70)/$E456/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL456,MSG_Fueldata!AA$54:AA$70)/$E456/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL456,MSG_Fueldata!AB$54:AB$70)/$E456/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL456,MSG_Fueldata!AC$54:AC$70)/$E456/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL456,MSG_Fueldata!AD$54:AD$70)/$E456/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL456,MSG_Fueldata!AE$54:AE$70)/$E456/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL456,MSG_Fueldata!AF$54:AF$70)/$E456/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL456,MSG_Fueldata!AG$54:AG$70)/$E456/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL456,MSG_Fueldata!AH$54:AH$70)/$E456/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL456,MSG_Fueldata!AI$54:AI$70)/$E456/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL456,MSG_Fueldata!AJ$54:AJ$70)/$E456/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A278","v":"SIEEPSOLNUPVst2"},{"$f":"LEFT(A457,3)","v":"SIE"},{"$f":"RIGHT(A457,LEN(A457)-3)","v":"EPSOLNUPVst2"},{"$f":"LEFT(B457,2)&\"w\"&C457","v":"SIwEPSOLNUPVst2"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A457,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A457,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A457,MSG_Generic!$H$8:$H$378)","v":150},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A457,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A457,MSG_Generic!$L$8:$L$378)","v":20},{"$f":"-PMT(disc_rate,I457,1)/(1+disc_rate)","v":0.1067814770659507},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C457,Gen_Param_2011!$BA$27:$BA$47)","v":0.25},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A457,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C457,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Rooftop PV with 2h Battery"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A457,MSG_Generic!AG$8:AG$378)*$L457","v":6275},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A457,MSG_Generic!AH$8:AH$378)*$L457","v":6043.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A457,MSG_Generic!AI$8:AI$378)*$L457","v":5811.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A457,MSG_Generic!AJ$8:AJ$378)*$L457","v":5579.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A457,MSG_Generic!AK$8:AK$378)*$L457","v":5348.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A457,MSG_Generic!AL$8:AL$378)*$L457","v":5116.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A457,MSG_Generic!AM$8:AM$378)*$L457","v":4971.8999999999996},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A457,MSG_Generic!AN$8:AN$378)*$L457","v":4827.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A457,MSG_Generic!AO$8:AO$378)*$L457","v":4682.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A457,MSG_Generic!AP$8:AP$378)*$L457","v":4538.1000000000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A457,MSG_Generic!AQ$8:AQ$378)*$L457","v":4393.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A457,MSG_Generic!AR$8:AR$378)*$L457","v":4313.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A457,MSG_Generic!AS$8:AS$378)*$L457","v":4232.8999999999996},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A457,MSG_Generic!AT$8:AT$378)*$L457","v":4152.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A457,MSG_Generic!AU$8:AU$378)*$L457","v":4072.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A457,MSG_Generic!AV$8:AV$378)*$L457","v":3991.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A457,MSG_Generic!AW$8:AW$378)*$L457","v":3911.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A457,MSG_Generic!AX$8:AX$378)*$L457","v":3830.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A457,MSG_Generic!AY$8:AY$378)*$L457","v":3750.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A457,MSG_Generic!AZ$8:AZ$378)*$L457","v":3670.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A457,MSG_Generic!BA$8:BA$378)*$L457","v":3590},{"$f":"AH457","v":3590},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A457,MSG_Generic!BC$8:BC$378)*$L457","v":3263.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A457,MSG_Generic!BD$8:BD$378)*$L457","v":2936.3},{"$f":"IF(MID($A457,6,1)=\"O\",MID($A457,6,3)&LEFT(VLOOKUP($B457,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A457,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B457,NameConvs!$B$57:$G$69,6,FALSE),MID($A457,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL457,MSG_Fueldata!N$54:N$70)/$E457/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL457,MSG_Fueldata!O$54:O$70)/$E457/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL457,MSG_Fueldata!P$54:P$70)/$E457/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL457,MSG_Fueldata!Q$54:Q$70)/$E457/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL457,MSG_Fueldata!R$54:R$70)/$E457/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL457,MSG_Fueldata!S$54:S$70)/$E457/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL457,MSG_Fueldata!T$54:T$70)/$E457/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL457,MSG_Fueldata!U$54:U$70)/$E457/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL457,MSG_Fueldata!V$54:V$70)/$E457/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL457,MSG_Fueldata!W$54:W$70)/$E457/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL457,MSG_Fueldata!X$54:X$70)/$E457/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL457,MSG_Fueldata!Y$54:Y$70)/$E457/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL457,MSG_Fueldata!Z$54:Z$70)/$E457/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL457,MSG_Fueldata!AA$54:AA$70)/$E457/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL457,MSG_Fueldata!AB$54:AB$70)/$E457/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL457,MSG_Fueldata!AC$54:AC$70)/$E457/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL457,MSG_Fueldata!AD$54:AD$70)/$E457/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL457,MSG_Fueldata!AE$54:AE$70)/$E457/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL457,MSG_Fueldata!AF$54:AF$70)/$E457/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL457,MSG_Fueldata!AG$54:AG$70)/$E457/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL457,MSG_Fueldata!AH$54:AH$70)/$E457/8.76","v":0},{"$f":"BG457","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL457,MSG_Fueldata!AI$54:AI$70)/$E457/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL457,MSG_Fueldata!AJ$54:AJ$70)/$E457/8.76","v":0},null,{"$f":"(($H457+N457*$J457)/($K457*8.76)+$G457/8.76+AM457+$F457*BL$2)/$M457","v":{"$error":"#VALUE!"}},{"$f":"(($H457+O457*$J457)/($K457*8.76)+$G457/8.76+AN457+$F457*BM$2)/$M457","v":{"$error":"#VALUE!"}},{"$f":"(($H457+P457*$J457)/($K457*8.76)+$G457/8.76+AO457+$F457*BN$2)/$M457","v":{"$error":"#VALUE!"}},{"$f":"(($H457+Q457*$J457)/($K457*8.76)+$G457/8.76+AP457+$F457*BO$2)/$M457","v":{"$error":"#VALUE!"}},{"$f":"(($H457+R457*$J457)/($K457*8.76)+$G457/8.76+AQ457+$F457*BP$2)/$M457","v":{"$error":"#VALUE!"}},{"$f":"(($H457+S457*$J457)/($K457*8.76)+$G457/8.76+AR457+$F457*BQ$2)/$M457","v":{"$error":"#VALUE!"}},{"$f":"(($H457+T457*$J457)/($K457*8.76)+$G457/8.76+AS457+$F457*BR$2)/$M457","v":{"$error":"#VALUE!"}},{"$f":"(($H457+U457*$J457)/($K457*8.76)+$G457/8.76+AT457+$F457*BS$2)/$M457","v":{"$error":"#VALUE!"}},{"$f":"(($H457+V457*$J457)/($K457*8.76)+$G457/8.76+AU457+$F457*BT$2)/$M457","v":{"$error":"#VALUE!"}},{"$f":"(($H457+W457*$J457)/($K457*8.76)+$G457/8.76+AV457+$F457*BU$2)/$M457","v":{"$error":"#VALUE!"}},{"$f":"(($H457+X457*$J457)/($K457*8.76)+$G457/8.76+AW457+$F457*BV$2)/$M457","v":{"$error":"#VALUE!"}},{"$f":"(($H457+Y457*$J457)/($K457*8.76)+$G457/8.76+AX457+$F457*BW$2)/$M457","v":{"$error":"#VALUE!"}},{"$f":"(($H457+Z457*$J457)/($K457*8.76)+$G457/8.76+AY457+$F457*BX$2)/$M457","v":{"$error":"#VALUE!"}},{"$f":"(($H457+AA457*$J457)/($K457*8.76)+$G457/8.76+AZ457+$F457*BY$2)/$M457","v":{"$error":"#VALUE!"}},{"$f":"(($H457+AB457*$J457)/($K457*8.76)+$G457/8.76+BA457+$F457*BZ$2)/$M457","v":{"$error":"#VALUE!"}},{"$f":"(($H457+AC457*$J457)/($K457*8.76)+$G457/8.76+BB457+$F457*CA$2)/$M457","v":{"$error":"#VALUE!"}},{"$f":"(($H457+AD457*$J457)/($K457*8.76)+$G457/8.76+BC457+$F457*CB$2)/$M457","v":{"$error":"#VALUE!"}},{"$f":"(($H457+AE457*$J457)/($K457*8.76)+$G457/8.76+BD457+$F457*CC$2)/$M457","v":{"$error":"#VALUE!"}},{"$f":"(($H457+AF457*$J457)/($K457*8.76)+$G457/8.76+BE457+$F457*CD$2)/$M457","v":{"$error":"#VALUE!"}},{"$f":"(($H457+AG457*$J457)/($K457*8.76)+$G457/8.76+BF457+$F457*CE$2)/$M457","v":{"$error":"#VALUE!"}},{"$f":"(($H457+AH457*$J457)/($K457*8.76)+$G457/8.76+BG457+$F457*CF$2)/$M457","v":{"$error":"#VALUE!"}},{"$f":"(($H457+AI457*$J457)/($K457*8.76)+$G457/8.76+BH457+$F457*CG$2)/$M457","v":{"$error":"#VALUE!"}},{"$f":"(($H457+AJ457*$J457)/($K457*8.76)+$G457/8.76+BI457+$F457*CH$2)/$M457","v":{"$error":"#VALUE!"}},{"$f":"(($H457+AK457*$J457)/($K457*8.76)+$G457/8.76+BJ457+$F457*CI$2)/$M457","v":{"$error":"#VALUE!"}}]
[{"$f":"MSG_Generic!A279","v":"SIEEPSOLNUPVrtru"},"SIE","EPSOLNUPVrtru","SIwEPSOLNUPVrtru",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A458,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A458,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A458,MSG_Generic!$H$8:$H$378)","v":208.30979729729731},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A458,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A458,MSG_Generic!$L$8:$L$378)","v":20},0.1067814770659507,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C458,Gen_Param_2011!$BA$27:$BA$47)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A458,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C458,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Solar PV (roof top - rural)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A458,MSG_Generic!AG$8:AG$378)*$L458","v":2100},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A458,MSG_Generic!AH$8:AH$378)*$L458","v":2022.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A458,MSG_Generic!AI$8:AI$378)*$L458","v":1945},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A458,MSG_Generic!AJ$8:AJ$378)*$L458","v":1867.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A458,MSG_Generic!AK$8:AK$378)*$L458","v":1790},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A458,MSG_Generic!AL$8:AL$378)*$L458","v":1712.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A458,MSG_Generic!AM$8:AM$378)*$L458","v":1679.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A458,MSG_Generic!AN$8:AN$378)*$L458","v":1646.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A458,MSG_Generic!AO$8:AO$378)*$L458","v":1613.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A458,MSG_Generic!AP$8:AP$378)*$L458","v":1580.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A458,MSG_Generic!AQ$8:AQ$378)*$L458","v":1547.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A458,MSG_Generic!AR$8:AR$378)*$L458","v":1526.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A458,MSG_Generic!AS$8:AS$378)*$L458","v":1504.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A458,MSG_Generic!AT$8:AT$378)*$L458","v":1482.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A458,MSG_Generic!AU$8:AU$378)*$L458","v":1461},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A458,MSG_Generic!AV$8:AV$378)*$L458","v":1439.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A458,MSG_Generic!AW$8:AW$378)*$L458","v":1417.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A458,MSG_Generic!AX$8:AX$378)*$L458","v":1395.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A458,MSG_Generic!AY$8:AY$378)*$L458","v":1374.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A458,MSG_Generic!AZ$8:AZ$378)*$L458","v":1352.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A458,MSG_Generic!BA$8:BA$378)*$L458","v":1330.7},1330.7,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A458,MSG_Generic!BC$8:BC$378)*$L458","v":1209.5999999999999},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A458,MSG_Generic!BD$8:BD$378)*$L458","v":1088.4000000000001},{"$f":"IF(MID($A458,6,1)=\"O\",MID($A458,6,3)&LEFT(VLOOKUP($B458,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A458,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B458,NameConvs!$B$57:$G$69,6,FALSE),MID($A458,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL458,MSG_Fueldata!N$54:N$70)/$E458/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL458,MSG_Fueldata!O$54:O$70)/$E458/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL458,MSG_Fueldata!P$54:P$70)/$E458/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL458,MSG_Fueldata!Q$54:Q$70)/$E458/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL458,MSG_Fueldata!R$54:R$70)/$E458/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL458,MSG_Fueldata!S$54:S$70)/$E458/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL458,MSG_Fueldata!T$54:T$70)/$E458/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL458,MSG_Fueldata!U$54:U$70)/$E458/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL458,MSG_Fueldata!V$54:V$70)/$E458/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL458,MSG_Fueldata!W$54:W$70)/$E458/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL458,MSG_Fueldata!X$54:X$70)/$E458/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL458,MSG_Fueldata!Y$54:Y$70)/$E458/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL458,MSG_Fueldata!Z$54:Z$70)/$E458/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL458,MSG_Fueldata!AA$54:AA$70)/$E458/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL458,MSG_Fueldata!AB$54:AB$70)/$E458/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL458,MSG_Fueldata!AC$54:AC$70)/$E458/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL458,MSG_Fueldata!AD$54:AD$70)/$E458/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL458,MSG_Fueldata!AE$54:AE$70)/$E458/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL458,MSG_Fueldata!AF$54:AF$70)/$E458/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL458,MSG_Fueldata!AG$54:AG$70)/$E458/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL458,MSG_Fueldata!AH$54:AH$70)/$E458/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL458,MSG_Fueldata!AI$54:AI$70)/$E458/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL458,MSG_Fueldata!AJ$54:AJ$70)/$E458/8.76","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Generic!A280","v":"SIEEPSOLNUPVstru"},"SIE","EPSOLNUPVstru","SIwEPSOLNUPVstru",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A459,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A459,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A459,MSG_Generic!$H$8:$H$378)","v":166.66666666666666},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A459,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A459,MSG_Generic!$L$8:$L$378)","v":20},0.1067814770659507,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C459,Gen_Param_2011!$BA$27:$BA$47)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A459,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C459,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"PV with 1h Battery (roof top - rural)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A459,MSG_Generic!AG$8:AG$378)*$L459","v":4257.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A459,MSG_Generic!AH$8:AH$378)*$L459","v":4100.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A459,MSG_Generic!AI$8:AI$378)*$L459","v":3943.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A459,MSG_Generic!AJ$8:AJ$378)*$L459","v":3785.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A459,MSG_Generic!AK$8:AK$378)*$L459","v":3628.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A459,MSG_Generic!AL$8:AL$378)*$L459","v":3471.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A459,MSG_Generic!AM$8:AM$378)*$L459","v":3373.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A459,MSG_Generic!AN$8:AN$378)*$L459","v":3275.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A459,MSG_Generic!AO$8:AO$378)*$L459","v":3177.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A459,MSG_Generic!AP$8:AP$378)*$L459","v":3079},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A459,MSG_Generic!AQ$8:AQ$378)*$L459","v":2981.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A459,MSG_Generic!AR$8:AR$378)*$L459","v":2926.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A459,MSG_Generic!AS$8:AS$378)*$L459","v":2872.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A459,MSG_Generic!AT$8:AT$378)*$L459","v":2817.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A459,MSG_Generic!AU$8:AU$378)*$L459","v":2763.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A459,MSG_Generic!AV$8:AV$378)*$L459","v":2708.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A459,MSG_Generic!AW$8:AW$378)*$L459","v":2654.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A459,MSG_Generic!AX$8:AX$378)*$L459","v":2599.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A459,MSG_Generic!AY$8:AY$378)*$L459","v":2545.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A459,MSG_Generic!AZ$8:AZ$378)*$L459","v":2490.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A459,MSG_Generic!BA$8:BA$378)*$L459","v":2435.6999999999998},2435.6999999999998,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A459,MSG_Generic!BC$8:BC$378)*$L459","v":2214},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A459,MSG_Generic!BD$8:BD$378)*$L459","v":1992.2},{"$f":"IF(MID($A459,6,1)=\"O\",MID($A459,6,3)&LEFT(VLOOKUP($B459,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A459,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B459,NameConvs!$B$57:$G$69,6,FALSE),MID($A459,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL459,MSG_Fueldata!N$54:N$70)/$E459/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL459,MSG_Fueldata!O$54:O$70)/$E459/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL459,MSG_Fueldata!P$54:P$70)/$E459/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL459,MSG_Fueldata!Q$54:Q$70)/$E459/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL459,MSG_Fueldata!R$54:R$70)/$E459/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL459,MSG_Fueldata!S$54:S$70)/$E459/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL459,MSG_Fueldata!T$54:T$70)/$E459/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL459,MSG_Fueldata!U$54:U$70)/$E459/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL459,MSG_Fueldata!V$54:V$70)/$E459/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL459,MSG_Fueldata!W$54:W$70)/$E459/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL459,MSG_Fueldata!X$54:X$70)/$E459/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL459,MSG_Fueldata!Y$54:Y$70)/$E459/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL459,MSG_Fueldata!Z$54:Z$70)/$E459/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL459,MSG_Fueldata!AA$54:AA$70)/$E459/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL459,MSG_Fueldata!AB$54:AB$70)/$E459/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL459,MSG_Fueldata!AC$54:AC$70)/$E459/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL459,MSG_Fueldata!AD$54:AD$70)/$E459/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL459,MSG_Fueldata!AE$54:AE$70)/$E459/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL459,MSG_Fueldata!AF$54:AF$70)/$E459/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL459,MSG_Fueldata!AG$54:AG$70)/$E459/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL459,MSG_Fueldata!AH$54:AH$70)/$E459/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL459,MSG_Fueldata!AI$54:AI$70)/$E459/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL459,MSG_Fueldata!AJ$54:AJ$70)/$E459/8.76","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Generic!A281","v":"SIEEPSOLNUPVstru2"},{"$f":"LEFT(A460,3)","v":"SIE"},{"$f":"RIGHT(A460,LEN(A460)-3)","v":"EPSOLNUPVstru2"},{"$f":"LEFT(B460,2)&\"w\"&C460","v":"SIwEPSOLNUPVstru2"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A460,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A460,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A460,MSG_Generic!$H$8:$H$378)","v":150},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A460,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A460,MSG_Generic!$L$8:$L$378)","v":20},{"$f":"-PMT(disc_rate,I460,1)/(1+disc_rate)","v":0.1067814770659507},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C460,Gen_Param_2011!$BA$27:$BA$47)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A460,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C460,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"PV with 2h Battery (roof top - rural)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A460,MSG_Generic!AG$8:AG$378)*$L460","v":6275},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A460,MSG_Generic!AH$8:AH$378)*$L460","v":6043.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A460,MSG_Generic!AI$8:AI$378)*$L460","v":5811.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A460,MSG_Generic!AJ$8:AJ$378)*$L460","v":5579.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A460,MSG_Generic!AK$8:AK$378)*$L460","v":5348.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A460,MSG_Generic!AL$8:AL$378)*$L460","v":5116.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A460,MSG_Generic!AM$8:AM$378)*$L460","v":4971.8999999999996},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A460,MSG_Generic!AN$8:AN$378)*$L460","v":4827.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A460,MSG_Generic!AO$8:AO$378)*$L460","v":4682.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A460,MSG_Generic!AP$8:AP$378)*$L460","v":4538.1000000000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A460,MSG_Generic!AQ$8:AQ$378)*$L460","v":4393.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A460,MSG_Generic!AR$8:AR$378)*$L460","v":4313.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A460,MSG_Generic!AS$8:AS$378)*$L460","v":4232.8999999999996},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A460,MSG_Generic!AT$8:AT$378)*$L460","v":4152.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A460,MSG_Generic!AU$8:AU$378)*$L460","v":4072.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A460,MSG_Generic!AV$8:AV$378)*$L460","v":3991.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A460,MSG_Generic!AW$8:AW$378)*$L460","v":3911.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A460,MSG_Generic!AX$8:AX$378)*$L460","v":3830.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A460,MSG_Generic!AY$8:AY$378)*$L460","v":3750.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A460,MSG_Generic!AZ$8:AZ$378)*$L460","v":3670.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A460,MSG_Generic!BA$8:BA$378)*$L460","v":3590},{"$f":"AH460","v":3590},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A460,MSG_Generic!BC$8:BC$378)*$L460","v":3263.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A460,MSG_Generic!BD$8:BD$378)*$L460","v":2936.3},{"$f":"IF(MID($A460,6,1)=\"O\",MID($A460,6,3)&LEFT(VLOOKUP($B460,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A460,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B460,NameConvs!$B$57:$G$69,6,FALSE),MID($A460,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL460,MSG_Fueldata!N$54:N$70)/$E460/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL460,MSG_Fueldata!O$54:O$70)/$E460/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL460,MSG_Fueldata!P$54:P$70)/$E460/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL460,MSG_Fueldata!Q$54:Q$70)/$E460/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL460,MSG_Fueldata!R$54:R$70)/$E460/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL460,MSG_Fueldata!S$54:S$70)/$E460/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL460,MSG_Fueldata!T$54:T$70)/$E460/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL460,MSG_Fueldata!U$54:U$70)/$E460/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL460,MSG_Fueldata!V$54:V$70)/$E460/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL460,MSG_Fueldata!W$54:W$70)/$E460/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL460,MSG_Fueldata!X$54:X$70)/$E460/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL460,MSG_Fueldata!Y$54:Y$70)/$E460/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL460,MSG_Fueldata!Z$54:Z$70)/$E460/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL460,MSG_Fueldata!AA$54:AA$70)/$E460/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL460,MSG_Fueldata!AB$54:AB$70)/$E460/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL460,MSG_Fueldata!AC$54:AC$70)/$E460/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL460,MSG_Fueldata!AD$54:AD$70)/$E460/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL460,MSG_Fueldata!AE$54:AE$70)/$E460/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL460,MSG_Fueldata!AF$54:AF$70)/$E460/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL460,MSG_Fueldata!AG$54:AG$70)/$E460/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL460,MSG_Fueldata!AH$54:AH$70)/$E460/8.76","v":0},{"$f":"BG460","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL460,MSG_Fueldata!AI$54:AI$70)/$E460/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL460,MSG_Fueldata!AJ$54:AJ$70)/$E460/8.76","v":0},null,{"$f":"(($H460+N460*$J460)/($K460*8.76)+$G460/8.76+AM460+$F460*BL$2)/$M460","v":{"$error":"#DIV/0!"}},{"$f":"(($H460+O460*$J460)/($K460*8.76)+$G460/8.76+AN460+$F460*BM$2)/$M460","v":{"$error":"#DIV/0!"}},{"$f":"(($H460+P460*$J460)/($K460*8.76)+$G460/8.76+AO460+$F460*BN$2)/$M460","v":{"$error":"#DIV/0!"}},{"$f":"(($H460+Q460*$J460)/($K460*8.76)+$G460/8.76+AP460+$F460*BO$2)/$M460","v":{"$error":"#DIV/0!"}},{"$f":"(($H460+R460*$J460)/($K460*8.76)+$G460/8.76+AQ460+$F460*BP$2)/$M460","v":{"$error":"#DIV/0!"}},{"$f":"(($H460+S460*$J460)/($K460*8.76)+$G460/8.76+AR460+$F460*BQ$2)/$M460","v":{"$error":"#DIV/0!"}},{"$f":"(($H460+T460*$J460)/($K460*8.76)+$G460/8.76+AS460+$F460*BR$2)/$M460","v":{"$error":"#DIV/0!"}},{"$f":"(($H460+U460*$J460)/($K460*8.76)+$G460/8.76+AT460+$F460*BS$2)/$M460","v":{"$error":"#DIV/0!"}},{"$f":"(($H460+V460*$J460)/($K460*8.76)+$G460/8.76+AU460+$F460*BT$2)/$M460","v":{"$error":"#DIV/0!"}},{"$f":"(($H460+W460*$J460)/($K460*8.76)+$G460/8.76+AV460+$F460*BU$2)/$M460","v":{"$error":"#DIV/0!"}},{"$f":"(($H460+X460*$J460)/($K460*8.76)+$G460/8.76+AW460+$F460*BV$2)/$M460","v":{"$error":"#DIV/0!"}},{"$f":"(($H460+Y460*$J460)/($K460*8.76)+$G460/8.76+AX460+$F460*BW$2)/$M460","v":{"$error":"#DIV/0!"}},{"$f":"(($H460+Z460*$J460)/($K460*8.76)+$G460/8.76+AY460+$F460*BX$2)/$M460","v":{"$error":"#DIV/0!"}},{"$f":"(($H460+AA460*$J460)/($K460*8.76)+$G460/8.76+AZ460+$F460*BY$2)/$M460","v":{"$error":"#DIV/0!"}},{"$f":"(($H460+AB460*$J460)/($K460*8.76)+$G460/8.76+BA460+$F460*BZ$2)/$M460","v":{"$error":"#DIV/0!"}},{"$f":"(($H460+AC460*$J460)/($K460*8.76)+$G460/8.76+BB460+$F460*CA$2)/$M460","v":{"$error":"#DIV/0!"}},{"$f":"(($H460+AD460*$J460)/($K460*8.76)+$G460/8.76+BC460+$F460*CB$2)/$M460","v":{"$error":"#DIV/0!"}},{"$f":"(($H460+AE460*$J460)/($K460*8.76)+$G460/8.76+BD460+$F460*CC$2)/$M460","v":{"$error":"#DIV/0!"}},{"$f":"(($H460+AF460*$J460)/($K460*8.76)+$G460/8.76+BE460+$F460*CD$2)/$M460","v":{"$error":"#DIV/0!"}},{"$f":"(($H460+AG460*$J460)/($K460*8.76)+$G460/8.76+BF460+$F460*CE$2)/$M460","v":{"$error":"#DIV/0!"}},{"$f":"(($H460+AH460*$J460)/($K460*8.76)+$G460/8.76+BG460+$F460*CF$2)/$M460","v":{"$error":"#DIV/0!"}},{"$f":"(($H460+AI460*$J460)/($K460*8.76)+$G460/8.76+BH460+$F460*CG$2)/$M460","v":{"$error":"#DIV/0!"}},{"$f":"(($H460+AJ460*$J460)/($K460*8.76)+$G460/8.76+BI460+$F460*CH$2)/$M460","v":{"$error":"#DIV/0!"}},{"$f":"(($H460+AK460*$J460)/($K460*8.76)+$G460/8.76+BJ460+$F460*CI$2)/$M460","v":{"$error":"#DIV/0!"}}]
[{"$f":"MSG_Generic!A282","v":"SIEEPTSONUTH"},"SIE","EPTSONUTH","SIwEPTSONUTH",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A461,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A461,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A461,MSG_Generic!$H$8:$H$378)","v":195.62131274131275},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A461,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A461,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C461,Gen_Param_2011!$BA$27:$BA$47)","v":0.35},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A461,MSG_Generic!$Z$8:$Z$378)","v":1.2762750000000012},{"$f":"VLOOKUP(C461,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Solar thermal no storage"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A461,MSG_Generic!AG$8:AG$378)*$L461","v":3828.8250000000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A461,MSG_Generic!AH$8:AH$378)*$L461","v":3720.5968800000032},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A461,MSG_Generic!AI$8:AI$378)*$L461","v":3612.3687600000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A461,MSG_Generic!AJ$8:AJ$378)*$L461","v":3504.1406400000033},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A461,MSG_Generic!AK$8:AK$378)*$L461","v":3395.9125200000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A461,MSG_Generic!AL$8:AL$378)*$L461","v":3287.9396550000029},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A461,MSG_Generic!AM$8:AM$378)*$L461","v":3224.7640425000027},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A461,MSG_Generic!AN$8:AN$378)*$L461","v":3161.5884300000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A461,MSG_Generic!AO$8:AO$378)*$L461","v":3098.4128175000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A461,MSG_Generic!AP$8:AP$378)*$L461","v":3035.2372050000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A461,MSG_Generic!AQ$8:AQ$378)*$L461","v":2972.0615925000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A461,MSG_Generic!AR$8:AR$378)*$L461","v":2917.6922775000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A461,MSG_Generic!AS$8:AS$378)*$L461","v":2863.3229625000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A461,MSG_Generic!AT$8:AT$378)*$L461","v":2808.9536475000027},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A461,MSG_Generic!AU$8:AU$378)*$L461","v":2754.5843325000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A461,MSG_Generic!AV$8:AV$378)*$L461","v":2700.2150175000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A461,MSG_Generic!AW$8:AW$378)*$L461","v":2645.8457025000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A461,MSG_Generic!AX$8:AX$378)*$L461","v":2591.4763875000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A461,MSG_Generic!AY$8:AY$378)*$L461","v":2537.1070725000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A461,MSG_Generic!AZ$8:AZ$378)*$L461","v":2482.7377575000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A461,MSG_Generic!BA$8:BA$378)*$L461","v":2428.3684425000024},2428.3684425000024,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A461,MSG_Generic!BC$8:BC$378)*$L461","v":2207.3176125000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A461,MSG_Generic!BD$8:BD$378)*$L461","v":1986.1391550000019},{"$f":"IF(MID($A461,6,1)=\"O\",MID($A461,6,3)&LEFT(VLOOKUP($B461,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A461,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B461,NameConvs!$B$57:$G$69,6,FALSE),MID($A461,6,3)))","v":"TSO"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL461,MSG_Fueldata!N$54:N$70)/$E461/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL461,MSG_Fueldata!O$54:O$70)/$E461/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL461,MSG_Fueldata!P$54:P$70)/$E461/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL461,MSG_Fueldata!Q$54:Q$70)/$E461/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL461,MSG_Fueldata!R$54:R$70)/$E461/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL461,MSG_Fueldata!S$54:S$70)/$E461/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL461,MSG_Fueldata!T$54:T$70)/$E461/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL461,MSG_Fueldata!U$54:U$70)/$E461/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL461,MSG_Fueldata!V$54:V$70)/$E461/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL461,MSG_Fueldata!W$54:W$70)/$E461/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL461,MSG_Fueldata!X$54:X$70)/$E461/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL461,MSG_Fueldata!Y$54:Y$70)/$E461/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL461,MSG_Fueldata!Z$54:Z$70)/$E461/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL461,MSG_Fueldata!AA$54:AA$70)/$E461/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL461,MSG_Fueldata!AB$54:AB$70)/$E461/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL461,MSG_Fueldata!AC$54:AC$70)/$E461/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL461,MSG_Fueldata!AD$54:AD$70)/$E461/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL461,MSG_Fueldata!AE$54:AE$70)/$E461/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL461,MSG_Fueldata!AF$54:AF$70)/$E461/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL461,MSG_Fueldata!AG$54:AG$70)/$E461/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL461,MSG_Fueldata!AH$54:AH$70)/$E461/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL461,MSG_Fueldata!AI$54:AI$70)/$E461/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL461,MSG_Fueldata!AJ$54:AJ$70)/$E461/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A283","v":"SIEEPTSONUTHst"},{"$f":"LEFT(A462,3)","v":"SIE"},{"$f":"RIGHT(A462,LEN(A462)-3)","v":"EPTSONUTHst"},"SIwEPTSONUTHst",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A462,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A462,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A462,MSG_Generic!$H$8:$H$378)","v":165.92391891891893},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A462,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A462,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C462,Gen_Param_2011!$BA$27:$BA$47)","v":0.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A462,MSG_Generic!$Z$8:$Z$378)","v":1.2762750000000012},{"$f":"VLOOKUP(C462,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Solar thermal with Storage"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A462,MSG_Generic!AG$8:AG$378)*$L462","v":6891.8850000000066},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A462,MSG_Generic!AH$8:AH$378)*$L462","v":6697.1254350000054},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A462,MSG_Generic!AI$8:AI$378)*$L462","v":6502.365870000006},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A462,MSG_Generic!AJ$8:AJ$378)*$L462","v":6307.6063050000057},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A462,MSG_Generic!AK$8:AK$378)*$L462","v":6112.8467400000063},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A462,MSG_Generic!AL$8:AL$378)*$L462","v":5918.3424300000052},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A462,MSG_Generic!AM$8:AM$378)*$L462","v":5777.5692975000047},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A462,MSG_Generic!AN$8:AN$378)*$L462","v":5636.7961650000052},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A462,MSG_Generic!AO$8:AO$378)*$L462","v":5496.0230325000048},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A462,MSG_Generic!AP$8:AP$378)*$L462","v":5355.2499000000053},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A462,MSG_Generic!AQ$8:AQ$378)*$L462","v":5214.6043950000048},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A462,MSG_Generic!AR$8:AR$378)*$L462","v":5119.266652500005},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A462,MSG_Generic!AS$8:AS$378)*$L462","v":5023.9289100000051},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A462,MSG_Generic!AT$8:AT$378)*$L462","v":4928.5911675000043},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A462,MSG_Generic!AU$8:AU$378)*$L462","v":4833.2534250000044},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A462,MSG_Generic!AV$8:AV$378)*$L462","v":4737.9156825000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A462,MSG_Generic!AW$8:AW$378)*$L462","v":4642.5779400000038},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A462,MSG_Generic!AX$8:AX$378)*$L462","v":4547.2401975000039},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A462,MSG_Generic!AY$8:AY$378)*$L462","v":4451.902455000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A462,MSG_Generic!AZ$8:AZ$378)*$L462","v":4356.5647125000041},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A462,MSG_Generic!BA$8:BA$378)*$L462","v":4260.7164600000042},4260.7164600000042,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A462,MSG_Generic!BC$8:BC$378)*$L462","v":3705.0263250000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A462,MSG_Generic!BD$8:BD$378)*$L462","v":3149.2085625000027},{"$f":"IF(MID($A462,6,1)=\"O\",MID($A462,6,3)&LEFT(VLOOKUP($B462,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A462,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B462,NameConvs!$B$57:$G$69,6,FALSE),MID($A462,6,3)))","v":"TSO"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL462,MSG_Fueldata!N$54:N$70)/$E462/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL462,MSG_Fueldata!O$54:O$70)/$E462/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL462,MSG_Fueldata!P$54:P$70)/$E462/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL462,MSG_Fueldata!Q$54:Q$70)/$E462/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL462,MSG_Fueldata!R$54:R$70)/$E462/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL462,MSG_Fueldata!S$54:S$70)/$E462/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL462,MSG_Fueldata!T$54:T$70)/$E462/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL462,MSG_Fueldata!U$54:U$70)/$E462/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL462,MSG_Fueldata!V$54:V$70)/$E462/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL462,MSG_Fueldata!W$54:W$70)/$E462/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL462,MSG_Fueldata!X$54:X$70)/$E462/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL462,MSG_Fueldata!Y$54:Y$70)/$E462/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL462,MSG_Fueldata!Z$54:Z$70)/$E462/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL462,MSG_Fueldata!AA$54:AA$70)/$E462/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL462,MSG_Fueldata!AB$54:AB$70)/$E462/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL462,MSG_Fueldata!AC$54:AC$70)/$E462/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL462,MSG_Fueldata!AD$54:AD$70)/$E462/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL462,MSG_Fueldata!AE$54:AE$70)/$E462/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL462,MSG_Fueldata!AF$54:AF$70)/$E462/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL462,MSG_Fueldata!AG$54:AG$70)/$E462/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL462,MSG_Fueldata!AH$54:AH$70)/$E462/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL462,MSG_Fueldata!AI$54:AI$70)/$E462/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL462,MSG_Fueldata!AJ$54:AJ$70)/$E462/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A284","v":"SIEEPGASNUSO"},"SIE","EPGASNUSO","SIwEPGASNUSO",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A463,MSG_Generic!$G$8:$G$378)","v":0.53},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A463,MSG_Generic!$X$8:$X$378)/8.76","v":0.38123546135952441},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A463,MSG_Generic!$H$8:$H$378)","v":165.92391891891893},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A463,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A463,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C463,Gen_Param_2011!$BA$27:$BA$47)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A463,MSG_Generic!$Z$8:$Z$378)","v":1.2762750000000012},{"$f":"VLOOKUP(C463,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Solar thermal with gas co-firing"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A463,MSG_Generic!AG$8:AG$378)*$L463","v":1771.8525825000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A463,MSG_Generic!AH$8:AH$378)*$L463","v":1754.4952425000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A463,MSG_Generic!AI$8:AI$378)*$L463","v":1737.1379025000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A463,MSG_Generic!AJ$8:AJ$378)*$L463","v":1719.7805625000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A463,MSG_Generic!AK$8:AK$378)*$L463","v":1702.4232225000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A463,MSG_Generic!AL$8:AL$378)*$L463","v":1685.0658825000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A463,MSG_Generic!AM$8:AM$378)*$L463","v":1676.7700950000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A463,MSG_Generic!AN$8:AN$378)*$L463","v":1668.4743075000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A463,MSG_Generic!AO$8:AO$378)*$L463","v":1660.1785200000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A463,MSG_Generic!AP$8:AP$378)*$L463","v":1651.8827325000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A463,MSG_Generic!AQ$8:AQ$378)*$L463","v":1643.3316900000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A463,MSG_Generic!AR$8:AR$378)*$L463","v":1635.2911575000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A463,MSG_Generic!AS$8:AS$378)*$L463","v":1627.2506250000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A463,MSG_Generic!AT$8:AT$378)*$L463","v":1619.2100925000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A463,MSG_Generic!AU$8:AU$378)*$L463","v":1611.1695600000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A463,MSG_Generic!AV$8:AV$378)*$L463","v":1603.1290275000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A463,MSG_Generic!AW$8:AW$378)*$L463","v":1595.0884950000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A463,MSG_Generic!AX$8:AX$378)*$L463","v":1587.0479625000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A463,MSG_Generic!AY$8:AY$378)*$L463","v":1579.0074300000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A463,MSG_Generic!AZ$8:AZ$378)*$L463","v":1570.9668975000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A463,MSG_Generic!BA$8:BA$378)*$L463","v":1562.9263650000014},{"$f":"AH463","v":1562.9263650000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A463,MSG_Generic!BC$8:BC$378)*$L463","v":1562.9263650000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A463,MSG_Generic!BD$8:BD$378)*$L463","v":1562.9263650000014},{"$f":"IF(MID($A463,6,1)=\"O\",MID($A463,6,3)&LEFT(VLOOKUP($B463,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A463,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B463,NameConvs!$B$57:$G$69,6,FALSE),MID($A463,6,3)))","v":"GASLNG"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL463,MSG_Fueldata!N$54:N$70)/$E463/8.76","v":74.739381407771177},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL463,MSG_Fueldata!O$54:O$70)/$E463/8.76","v":75.600930472990441},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL463,MSG_Fueldata!P$54:P$70)/$E463/8.76","v":76.462479538209692},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL463,MSG_Fueldata!Q$54:Q$70)/$E463/8.76","v":77.324028603428971},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL463,MSG_Fueldata!R$54:R$70)/$E463/8.76","v":78.185577668648222},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL463,MSG_Fueldata!S$54:S$70)/$E463/8.76","v":79.047126733867486},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL463,MSG_Fueldata!T$54:T$70)/$E463/8.76","v":79.908675799086765},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL463,MSG_Fueldata!U$54:U$70)/$E463/8.76","v":80.770224864306016},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL463,MSG_Fueldata!V$54:V$70)/$E463/8.76","v":81.631773929525281},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL463,MSG_Fueldata!W$54:W$70)/$E463/8.76","v":82.493322994744545},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL463,MSG_Fueldata!X$54:X$70)/$E463/8.76","v":83.35487205996381},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL463,MSG_Fueldata!Y$54:Y$70)/$E463/8.76","v":84.647195657792707},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL463,MSG_Fueldata!Z$54:Z$70)/$E463/8.76","v":85.939519255621605},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL463,MSG_Fueldata!AA$54:AA$70)/$E463/8.76","v":87.231842853450502},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL463,MSG_Fueldata!AB$54:AB$70)/$E463/8.76","v":88.524166451279399},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL463,MSG_Fueldata!AC$54:AC$70)/$E463/8.76","v":89.816490049108296},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL463,MSG_Fueldata!AD$54:AD$70)/$E463/8.76","v":91.108813646937193},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL463,MSG_Fueldata!AE$54:AE$70)/$E463/8.76","v":92.401137244766076},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL463,MSG_Fueldata!AF$54:AF$70)/$E463/8.76","v":93.693460842594973},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL463,MSG_Fueldata!AG$54:AG$70)/$E463/8.76","v":94.98578444042387},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL463,MSG_Fueldata!AH$54:AH$70)/$E463/8.76","v":96.278108038252768},96.278108038252768,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL463,MSG_Fueldata!AI$54:AI$70)/$E463/8.76","v":96.278108038252768},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL463,MSG_Fueldata!AJ$54:AJ$70)/$E463/8.76","v":96.278108038252768},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A289","v":"TBNEPODSNU"},"TBN","EPODSNU","TBwEPODSNU",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A464,MSG_Generic!$G$8:$G$378)","v":0.35},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A464,MSG_Generic!$X$8:$X$378)/8.76","v":0.76186285714285706},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A464,MSG_Generic!$H$8:$H$378)","v":148.91999999999999},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A464,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A464,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C464,Gen_Param_2011!$BA$27:$BA$47)","v":0.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A464,MSG_Generic!$Z$8:$Z$378)","v":1.100000000000001},{"$f":"VLOOKUP(C464,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Diesel Centralized"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A464,MSG_Generic!AG$8:AG$378)*$L464","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A464,MSG_Generic!AH$8:AH$378)*$L464","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A464,MSG_Generic!AI$8:AI$378)*$L464","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A464,MSG_Generic!AJ$8:AJ$378)*$L464","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A464,MSG_Generic!AK$8:AK$378)*$L464","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A464,MSG_Generic!AL$8:AL$378)*$L464","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A464,MSG_Generic!AM$8:AM$378)*$L464","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A464,MSG_Generic!AN$8:AN$378)*$L464","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A464,MSG_Generic!AO$8:AO$378)*$L464","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A464,MSG_Generic!AP$8:AP$378)*$L464","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A464,MSG_Generic!AQ$8:AQ$378)*$L464","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A464,MSG_Generic!AR$8:AR$378)*$L464","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A464,MSG_Generic!AS$8:AS$378)*$L464","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A464,MSG_Generic!AT$8:AT$378)*$L464","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A464,MSG_Generic!AU$8:AU$378)*$L464","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A464,MSG_Generic!AV$8:AV$378)*$L464","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A464,MSG_Generic!AW$8:AW$378)*$L464","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A464,MSG_Generic!AX$8:AX$378)*$L464","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A464,MSG_Generic!AY$8:AY$378)*$L464","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A464,MSG_Generic!AZ$8:AZ$378)*$L464","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A464,MSG_Generic!BA$8:BA$378)*$L464","v":1177.0000000000011},1177.0000000000011,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A464,MSG_Generic!BC$8:BC$378)*$L464","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A464,MSG_Generic!BD$8:BD$378)*$L464","v":1177.0000000000011},{"$f":"IF(MID($A464,6,1)=\"O\",MID($A464,6,3)&LEFT(VLOOKUP($B464,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A464,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B464,NameConvs!$B$57:$G$69,6,FALSE),MID($A464,6,3)))","v":"ODSC"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL464,MSG_Fueldata!N$54:N$70)/$E464/8.76","v":225.37508153946513},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL464,MSG_Fueldata!O$54:O$70)/$E464/8.76","v":229.94129158512723},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL464,MSG_Fueldata!P$54:P$70)/$E464/8.76","v":234.50750163078931},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL464,MSG_Fueldata!Q$54:Q$70)/$E464/8.76","v":239.07371167645141},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL464,MSG_Fueldata!R$54:R$70)/$E464/8.76","v":243.63992172211351},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL464,MSG_Fueldata!S$54:S$70)/$E464/8.76","v":248.20613176777559},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL464,MSG_Fueldata!T$54:T$70)/$E464/8.76","v":252.77234181343769},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL464,MSG_Fueldata!U$54:U$70)/$E464/8.76","v":257.33855185909982},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL464,MSG_Fueldata!V$54:V$70)/$E464/8.76","v":261.90476190476193},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL464,MSG_Fueldata!W$54:W$70)/$E464/8.76","v":266.47097195042403},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL464,MSG_Fueldata!X$54:X$70)/$E464/8.76","v":270.71102413568167},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL464,MSG_Fueldata!Y$54:Y$70)/$E464/8.76","v":273.97260273972603},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL464,MSG_Fueldata!Z$54:Z$70)/$E464/8.76","v":277.23418134377044},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL464,MSG_Fueldata!AA$54:AA$70)/$E464/8.76","v":280.49575994781475},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL464,MSG_Fueldata!AB$54:AB$70)/$E464/8.76","v":283.75733855185911},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL464,MSG_Fueldata!AC$54:AC$70)/$E464/8.76","v":287.01891715590347},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL464,MSG_Fueldata!AD$54:AD$70)/$E464/8.76","v":290.28049575994783},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL464,MSG_Fueldata!AE$54:AE$70)/$E464/8.76","v":293.54207436399219},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL464,MSG_Fueldata!AF$54:AF$70)/$E464/8.76","v":296.80365296803654},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL464,MSG_Fueldata!AG$54:AG$70)/$E464/8.76","v":300.0652315720809},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL464,MSG_Fueldata!AH$54:AH$70)/$E464/8.76","v":303.97912589693414},303.97912589693414,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL464,MSG_Fueldata!AI$54:AI$70)/$E464/8.76","v":303.97912589693414},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL464,MSG_Fueldata!AJ$54:AJ$70)/$E464/8.76","v":303.97912589693414},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A290","v":"TBNEPODSNUind"},{"$f":"LEFT(A465,3)","v":"TBN"},{"$f":"RIGHT(A465,LEN(A465)-3)","v":"EPODSNUind"},{"$f":"LEFT(B465,2)&\"w\"&C465","v":"TBwEPODSNUind"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A465,MSG_Generic!$G$8:$G$378)","v":0.35},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A465,MSG_Generic!$X$8:$X$378)/8.76","v":0.76186285714285706},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A465,MSG_Generic!$H$8:$H$378)","v":484.86599999999999},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A465,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A465,MSG_Generic!$L$8:$L$378)","v":20},{"$f":"-PMT(disc_rate,I465,1)/(1+disc_rate)","v":0.1067814770659507},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C465,Gen_Param_2011!$BA$27:$BA$47)","v":0.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A465,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C465,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Diesel 100 kW system (industry)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A465,MSG_Generic!AG$8:AG$378)*$L465","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A465,MSG_Generic!AH$8:AH$378)*$L465","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A465,MSG_Generic!AI$8:AI$378)*$L465","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A465,MSG_Generic!AJ$8:AJ$378)*$L465","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A465,MSG_Generic!AK$8:AK$378)*$L465","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A465,MSG_Generic!AL$8:AL$378)*$L465","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A465,MSG_Generic!AM$8:AM$378)*$L465","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A465,MSG_Generic!AN$8:AN$378)*$L465","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A465,MSG_Generic!AO$8:AO$378)*$L465","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A465,MSG_Generic!AP$8:AP$378)*$L465","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A465,MSG_Generic!AQ$8:AQ$378)*$L465","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A465,MSG_Generic!AR$8:AR$378)*$L465","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A465,MSG_Generic!AS$8:AS$378)*$L465","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A465,MSG_Generic!AT$8:AT$378)*$L465","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A465,MSG_Generic!AU$8:AU$378)*$L465","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A465,MSG_Generic!AV$8:AV$378)*$L465","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A465,MSG_Generic!AW$8:AW$378)*$L465","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A465,MSG_Generic!AX$8:AX$378)*$L465","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A465,MSG_Generic!AY$8:AY$378)*$L465","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A465,MSG_Generic!AZ$8:AZ$378)*$L465","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A465,MSG_Generic!BA$8:BA$378)*$L465","v":658.7},{"$f":"AH465","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A465,MSG_Generic!BC$8:BC$378)*$L465","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A465,MSG_Generic!BD$8:BD$378)*$L465","v":658.7},{"$f":"IF(MID($A465,6,1)=\"O\",MID($A465,6,3)&LEFT(VLOOKUP($B465,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A465,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B465,NameConvs!$B$57:$G$69,6,FALSE),MID($A465,6,3)))","v":"ODSC"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL465,MSG_Fueldata!N$54:N$70)/$E465/8.76","v":225.37508153946513},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL465,MSG_Fueldata!O$54:O$70)/$E465/8.76","v":229.94129158512723},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL465,MSG_Fueldata!P$54:P$70)/$E465/8.76","v":234.50750163078931},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL465,MSG_Fueldata!Q$54:Q$70)/$E465/8.76","v":239.07371167645141},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL465,MSG_Fueldata!R$54:R$70)/$E465/8.76","v":243.63992172211351},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL465,MSG_Fueldata!S$54:S$70)/$E465/8.76","v":248.20613176777559},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL465,MSG_Fueldata!T$54:T$70)/$E465/8.76","v":252.77234181343769},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL465,MSG_Fueldata!U$54:U$70)/$E465/8.76","v":257.33855185909982},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL465,MSG_Fueldata!V$54:V$70)/$E465/8.76","v":261.90476190476193},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL465,MSG_Fueldata!W$54:W$70)/$E465/8.76","v":266.47097195042403},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL465,MSG_Fueldata!X$54:X$70)/$E465/8.76","v":270.71102413568167},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL465,MSG_Fueldata!Y$54:Y$70)/$E465/8.76","v":273.97260273972603},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL465,MSG_Fueldata!Z$54:Z$70)/$E465/8.76","v":277.23418134377044},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL465,MSG_Fueldata!AA$54:AA$70)/$E465/8.76","v":280.49575994781475},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL465,MSG_Fueldata!AB$54:AB$70)/$E465/8.76","v":283.75733855185911},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL465,MSG_Fueldata!AC$54:AC$70)/$E465/8.76","v":287.01891715590347},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL465,MSG_Fueldata!AD$54:AD$70)/$E465/8.76","v":290.28049575994783},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL465,MSG_Fueldata!AE$54:AE$70)/$E465/8.76","v":293.54207436399219},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL465,MSG_Fueldata!AF$54:AF$70)/$E465/8.76","v":296.80365296803654},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL465,MSG_Fueldata!AG$54:AG$70)/$E465/8.76","v":300.0652315720809},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL465,MSG_Fueldata!AH$54:AH$70)/$E465/8.76","v":303.97912589693414},{"$f":"BG465","v":303.97912589693414},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL465,MSG_Fueldata!AI$54:AI$70)/$E465/8.76","v":303.97912589693414},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL465,MSG_Fueldata!AJ$54:AJ$70)/$E465/8.76","v":303.97912589693414},null,{"$f":"(($H465+N465*$J465)/($K465*8.76)+$G465/8.76+AM465+$F465*BL$2)/$M465","v":{"$error":"#VALUE!"}},{"$f":"(($H465+O465*$J465)/($K465*8.76)+$G465/8.76+AN465+$F465*BM$2)/$M465","v":{"$error":"#VALUE!"}},{"$f":"(($H465+P465*$J465)/($K465*8.76)+$G465/8.76+AO465+$F465*BN$2)/$M465","v":{"$error":"#VALUE!"}},{"$f":"(($H465+Q465*$J465)/($K465*8.76)+$G465/8.76+AP465+$F465*BO$2)/$M465","v":{"$error":"#VALUE!"}},{"$f":"(($H465+R465*$J465)/($K465*8.76)+$G465/8.76+AQ465+$F465*BP$2)/$M465","v":{"$error":"#VALUE!"}},{"$f":"(($H465+S465*$J465)/($K465*8.76)+$G465/8.76+AR465+$F465*BQ$2)/$M465","v":{"$error":"#VALUE!"}},{"$f":"(($H465+T465*$J465)/($K465*8.76)+$G465/8.76+AS465+$F465*BR$2)/$M465","v":{"$error":"#VALUE!"}},{"$f":"(($H465+U465*$J465)/($K465*8.76)+$G465/8.76+AT465+$F465*BS$2)/$M465","v":{"$error":"#VALUE!"}},{"$f":"(($H465+V465*$J465)/($K465*8.76)+$G465/8.76+AU465+$F465*BT$2)/$M465","v":{"$error":"#VALUE!"}},{"$f":"(($H465+W465*$J465)/($K465*8.76)+$G465/8.76+AV465+$F465*BU$2)/$M465","v":{"$error":"#VALUE!"}},{"$f":"(($H465+X465*$J465)/($K465*8.76)+$G465/8.76+AW465+$F465*BV$2)/$M465","v":{"$error":"#VALUE!"}},{"$f":"(($H465+Y465*$J465)/($K465*8.76)+$G465/8.76+AX465+$F465*BW$2)/$M465","v":{"$error":"#VALUE!"}},{"$f":"(($H465+Z465*$J465)/($K465*8.76)+$G465/8.76+AY465+$F465*BX$2)/$M465","v":{"$error":"#VALUE!"}},{"$f":"(($H465+AA465*$J465)/($K465*8.76)+$G465/8.76+AZ465+$F465*BY$2)/$M465","v":{"$error":"#VALUE!"}},{"$f":"(($H465+AB465*$J465)/($K465*8.76)+$G465/8.76+BA465+$F465*BZ$2)/$M465","v":{"$error":"#VALUE!"}},{"$f":"(($H465+AC465*$J465)/($K465*8.76)+$G465/8.76+BB465+$F465*CA$2)/$M465","v":{"$error":"#VALUE!"}},{"$f":"(($H465+AD465*$J465)/($K465*8.76)+$G465/8.76+BC465+$F465*CB$2)/$M465","v":{"$error":"#VALUE!"}},{"$f":"(($H465+AE465*$J465)/($K465*8.76)+$G465/8.76+BD465+$F465*CC$2)/$M465","v":{"$error":"#VALUE!"}},{"$f":"(($H465+AF465*$J465)/($K465*8.76)+$G465/8.76+BE465+$F465*CD$2)/$M465","v":{"$error":"#VALUE!"}},{"$f":"(($H465+AG465*$J465)/($K465*8.76)+$G465/8.76+BF465+$F465*CE$2)/$M465","v":{"$error":"#VALUE!"}},{"$f":"(($H465+AH465*$J465)/($K465*8.76)+$G465/8.76+BG465+$F465*CF$2)/$M465","v":{"$error":"#VALUE!"}},{"$f":"(($H465+AI465*$J465)/($K465*8.76)+$G465/8.76+BH465+$F465*CG$2)/$M465","v":{"$error":"#VALUE!"}},{"$f":"(($H465+AJ465*$J465)/($K465*8.76)+$G465/8.76+BI465+$F465*CH$2)/$M465","v":{"$error":"#VALUE!"}},{"$f":"(($H465+AK465*$J465)/($K465*8.76)+$G465/8.76+BJ465+$F465*CI$2)/$M465","v":{"$error":"#VALUE!"}}]
[{"$f":"MSG_Generic!A291","v":"TBNEPODSNUurb"},"TBN","EPODSNUurb","TBwEPODSNUurb",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A466,MSG_Generic!$G$8:$G$378)","v":0.16},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A466,MSG_Generic!$X$8:$X$378)/8.76","v":1.6665749999999997},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A466,MSG_Generic!$H$8:$H$378)","v":290.9196},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A466,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A466,MSG_Generic!$L$8:$L$378)","v":10},0.14795035898410144,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C466,Gen_Param_2011!$BA$27:$BA$47)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A466,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C466,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Diesel/Gasoline 1kW system (Urban)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A466,MSG_Generic!AG$8:AG$378)*$L466","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A466,MSG_Generic!AH$8:AH$378)*$L466","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A466,MSG_Generic!AI$8:AI$378)*$L466","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A466,MSG_Generic!AJ$8:AJ$378)*$L466","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A466,MSG_Generic!AK$8:AK$378)*$L466","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A466,MSG_Generic!AL$8:AL$378)*$L466","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A466,MSG_Generic!AM$8:AM$378)*$L466","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A466,MSG_Generic!AN$8:AN$378)*$L466","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A466,MSG_Generic!AO$8:AO$378)*$L466","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A466,MSG_Generic!AP$8:AP$378)*$L466","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A466,MSG_Generic!AQ$8:AQ$378)*$L466","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A466,MSG_Generic!AR$8:AR$378)*$L466","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A466,MSG_Generic!AS$8:AS$378)*$L466","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A466,MSG_Generic!AT$8:AT$378)*$L466","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A466,MSG_Generic!AU$8:AU$378)*$L466","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A466,MSG_Generic!AV$8:AV$378)*$L466","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A466,MSG_Generic!AW$8:AW$378)*$L466","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A466,MSG_Generic!AX$8:AX$378)*$L466","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A466,MSG_Generic!AY$8:AY$378)*$L466","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A466,MSG_Generic!AZ$8:AZ$378)*$L466","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A466,MSG_Generic!BA$8:BA$378)*$L466","v":691.9},691.9,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A466,MSG_Generic!BC$8:BC$378)*$L466","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A466,MSG_Generic!BD$8:BD$378)*$L466","v":691.9},{"$f":"IF(MID($A466,6,1)=\"O\",MID($A466,6,3)&LEFT(VLOOKUP($B466,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A466,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B466,NameConvs!$B$57:$G$69,6,FALSE),MID($A466,6,3)))","v":"ODSC"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL466,MSG_Fueldata!N$54:N$70)/$E466/8.76","v":493.00799086757991},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL466,MSG_Fueldata!O$54:O$70)/$E466/8.76","v":502.99657534246575},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL466,MSG_Fueldata!P$54:P$70)/$E466/8.76","v":512.98515981735159},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL466,MSG_Fueldata!Q$54:Q$70)/$E466/8.76","v":522.97374429223748},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL466,MSG_Fueldata!R$54:R$70)/$E466/8.76","v":532.96232876712327},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL466,MSG_Fueldata!S$54:S$70)/$E466/8.76","v":542.95091324200916},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL466,MSG_Fueldata!T$54:T$70)/$E466/8.76","v":552.93949771689495},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL466,MSG_Fueldata!U$54:U$70)/$E466/8.76","v":562.92808219178085},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL466,MSG_Fueldata!V$54:V$70)/$E466/8.76","v":572.91666666666663},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL466,MSG_Fueldata!W$54:W$70)/$E466/8.76","v":582.90525114155253},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL466,MSG_Fueldata!X$54:X$70)/$E466/8.76","v":592.18036529680364},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL466,MSG_Fueldata!Y$54:Y$70)/$E466/8.76","v":599.31506849315065},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL466,MSG_Fueldata!Z$54:Z$70)/$E466/8.76","v":606.44977168949777},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL466,MSG_Fueldata!AA$54:AA$70)/$E466/8.76","v":613.58447488584477},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL466,MSG_Fueldata!AB$54:AB$70)/$E466/8.76","v":620.71917808219177},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL466,MSG_Fueldata!AC$54:AC$70)/$E466/8.76","v":627.85388127853878},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL466,MSG_Fueldata!AD$54:AD$70)/$E466/8.76","v":634.9885844748859},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL466,MSG_Fueldata!AE$54:AE$70)/$E466/8.76","v":642.1232876712329},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL466,MSG_Fueldata!AF$54:AF$70)/$E466/8.76","v":649.25799086757991},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL466,MSG_Fueldata!AG$54:AG$70)/$E466/8.76","v":656.39269406392691},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL466,MSG_Fueldata!AH$54:AH$70)/$E466/8.76","v":664.95433789954336},664.95433789954336,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL466,MSG_Fueldata!AI$54:AI$70)/$E466/8.76","v":664.95433789954336},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL466,MSG_Fueldata!AJ$54:AJ$70)/$E466/8.76","v":664.95433789954336},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Generic!A292","v":"TBNEPODSNUrur"},"TBN","EPODSNUrur","TBwEPODSNUrur",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A467,MSG_Generic!$G$8:$G$378)","v":0.16},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A467,MSG_Generic!$X$8:$X$378)/8.76","v":1.6665749999999997},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A467,MSG_Generic!$H$8:$H$378)","v":290.9196},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A467,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A467,MSG_Generic!$L$8:$L$378)","v":10},0.14795035898410144,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C467,Gen_Param_2011!$BA$27:$BA$47)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A467,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C467,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Diesel/Gasoline 1kW system (Rural)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A467,MSG_Generic!AG$8:AG$378)*$L467","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A467,MSG_Generic!AH$8:AH$378)*$L467","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A467,MSG_Generic!AI$8:AI$378)*$L467","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A467,MSG_Generic!AJ$8:AJ$378)*$L467","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A467,MSG_Generic!AK$8:AK$378)*$L467","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A467,MSG_Generic!AL$8:AL$378)*$L467","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A467,MSG_Generic!AM$8:AM$378)*$L467","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A467,MSG_Generic!AN$8:AN$378)*$L467","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A467,MSG_Generic!AO$8:AO$378)*$L467","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A467,MSG_Generic!AP$8:AP$378)*$L467","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A467,MSG_Generic!AQ$8:AQ$378)*$L467","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A467,MSG_Generic!AR$8:AR$378)*$L467","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A467,MSG_Generic!AS$8:AS$378)*$L467","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A467,MSG_Generic!AT$8:AT$378)*$L467","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A467,MSG_Generic!AU$8:AU$378)*$L467","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A467,MSG_Generic!AV$8:AV$378)*$L467","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A467,MSG_Generic!AW$8:AW$378)*$L467","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A467,MSG_Generic!AX$8:AX$378)*$L467","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A467,MSG_Generic!AY$8:AY$378)*$L467","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A467,MSG_Generic!AZ$8:AZ$378)*$L467","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A467,MSG_Generic!BA$8:BA$378)*$L467","v":691.9},691.9,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A467,MSG_Generic!BC$8:BC$378)*$L467","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A467,MSG_Generic!BD$8:BD$378)*$L467","v":691.9},{"$f":"IF(MID($A467,6,1)=\"O\",MID($A467,6,3)&LEFT(VLOOKUP($B467,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A467,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B467,NameConvs!$B$57:$G$69,6,FALSE),MID($A467,6,3)))","v":"ODSC"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL467,MSG_Fueldata!N$54:N$70)/$E467/8.76","v":493.00799086757991},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL467,MSG_Fueldata!O$54:O$70)/$E467/8.76","v":502.99657534246575},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL467,MSG_Fueldata!P$54:P$70)/$E467/8.76","v":512.98515981735159},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL467,MSG_Fueldata!Q$54:Q$70)/$E467/8.76","v":522.97374429223748},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL467,MSG_Fueldata!R$54:R$70)/$E467/8.76","v":532.96232876712327},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL467,MSG_Fueldata!S$54:S$70)/$E467/8.76","v":542.95091324200916},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL467,MSG_Fueldata!T$54:T$70)/$E467/8.76","v":552.93949771689495},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL467,MSG_Fueldata!U$54:U$70)/$E467/8.76","v":562.92808219178085},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL467,MSG_Fueldata!V$54:V$70)/$E467/8.76","v":572.91666666666663},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL467,MSG_Fueldata!W$54:W$70)/$E467/8.76","v":582.90525114155253},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL467,MSG_Fueldata!X$54:X$70)/$E467/8.76","v":592.18036529680364},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL467,MSG_Fueldata!Y$54:Y$70)/$E467/8.76","v":599.31506849315065},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL467,MSG_Fueldata!Z$54:Z$70)/$E467/8.76","v":606.44977168949777},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL467,MSG_Fueldata!AA$54:AA$70)/$E467/8.76","v":613.58447488584477},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL467,MSG_Fueldata!AB$54:AB$70)/$E467/8.76","v":620.71917808219177},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL467,MSG_Fueldata!AC$54:AC$70)/$E467/8.76","v":627.85388127853878},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL467,MSG_Fueldata!AD$54:AD$70)/$E467/8.76","v":634.9885844748859},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL467,MSG_Fueldata!AE$54:AE$70)/$E467/8.76","v":642.1232876712329},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL467,MSG_Fueldata!AF$54:AF$70)/$E467/8.76","v":649.25799086757991},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL467,MSG_Fueldata!AG$54:AG$70)/$E467/8.76","v":656.39269406392691},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL467,MSG_Fueldata!AH$54:AH$70)/$E467/8.76","v":664.95433789954336},664.95433789954336,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL467,MSG_Fueldata!AI$54:AI$70)/$E467/8.76","v":664.95433789954336},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL467,MSG_Fueldata!AJ$54:AJ$70)/$E467/8.76","v":664.95433789954336},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Generic!A293","v":"TBNEPOHFNU"},"TBN","EPOHFNU","TBwEPOHFNU",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A468,MSG_Generic!$G$8:$G$378)","v":0.35},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A468,MSG_Generic!$X$8:$X$378)/8.76","v":0.8297485714285715},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A468,MSG_Generic!$H$8:$H$378)","v":131.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A468,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A468,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C468,Gen_Param_2011!$BA$27:$BA$47)","v":0.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A468,MSG_Generic!$Z$8:$Z$378)","v":1.1550000000000011},{"$f":"VLOOKUP(C468,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"HFO"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A468,MSG_Generic!AG$8:AG$378)*$L468","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A468,MSG_Generic!AH$8:AH$378)*$L468","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A468,MSG_Generic!AI$8:AI$378)*$L468","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A468,MSG_Generic!AJ$8:AJ$378)*$L468","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A468,MSG_Generic!AK$8:AK$378)*$L468","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A468,MSG_Generic!AL$8:AL$378)*$L468","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A468,MSG_Generic!AM$8:AM$378)*$L468","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A468,MSG_Generic!AN$8:AN$378)*$L468","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A468,MSG_Generic!AO$8:AO$378)*$L468","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A468,MSG_Generic!AP$8:AP$378)*$L468","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A468,MSG_Generic!AQ$8:AQ$378)*$L468","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A468,MSG_Generic!AR$8:AR$378)*$L468","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A468,MSG_Generic!AS$8:AS$378)*$L468","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A468,MSG_Generic!AT$8:AT$378)*$L468","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A468,MSG_Generic!AU$8:AU$378)*$L468","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A468,MSG_Generic!AV$8:AV$378)*$L468","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A468,MSG_Generic!AW$8:AW$378)*$L468","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A468,MSG_Generic!AX$8:AX$378)*$L468","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A468,MSG_Generic!AY$8:AY$378)*$L468","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A468,MSG_Generic!AZ$8:AZ$378)*$L468","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A468,MSG_Generic!BA$8:BA$378)*$L468","v":1559.2500000000016},1559.2500000000016,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A468,MSG_Generic!BC$8:BC$378)*$L468","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A468,MSG_Generic!BD$8:BD$378)*$L468","v":1559.2500000000016},{"$f":"IF(MID($A468,6,1)=\"O\",MID($A468,6,3)&LEFT(VLOOKUP($B468,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A468,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B468,NameConvs!$B$57:$G$69,6,FALSE),MID($A468,6,3)))","v":"OHFC"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL468,MSG_Fueldata!N$54:N$70)/$E468/8.76","v":132.74624918460535},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL468,MSG_Fueldata!O$54:O$70)/$E468/8.76","v":135.42074363992171},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL468,MSG_Fueldata!P$54:P$70)/$E468/8.76","v":138.0952380952381},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL468,MSG_Fueldata!Q$54:Q$70)/$E468/8.76","v":140.76973255055449},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL468,MSG_Fueldata!R$54:R$70)/$E468/8.76","v":143.44422700587086},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL468,MSG_Fueldata!S$54:S$70)/$E468/8.76","v":146.11872146118722},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL468,MSG_Fueldata!T$54:T$70)/$E468/8.76","v":148.79321591650361},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL468,MSG_Fueldata!U$54:U$70)/$E468/8.76","v":151.46771037181998},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL468,MSG_Fueldata!V$54:V$70)/$E468/8.76","v":154.14220482713637},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL468,MSG_Fueldata!W$54:W$70)/$E468/8.76","v":156.81669928245273},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL468,MSG_Fueldata!X$54:X$70)/$E468/8.76","v":159.28571428571428},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL468,MSG_Fueldata!Y$54:Y$70)/$E468/8.76","v":161.23939986953687},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL468,MSG_Fueldata!Z$54:Z$70)/$E468/8.76","v":163.19308545335943},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL468,MSG_Fueldata!AA$54:AA$70)/$E468/8.76","v":165.14677103718199},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL468,MSG_Fueldata!AB$54:AB$70)/$E468/8.76","v":167.10045662100458},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL468,MSG_Fueldata!AC$54:AC$70)/$E468/8.76","v":169.05414220482717},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL468,MSG_Fueldata!AD$54:AD$70)/$E468/8.76","v":171.00782778864971},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL468,MSG_Fueldata!AE$54:AE$70)/$E468/8.76","v":172.96151337247227},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL468,MSG_Fueldata!AF$54:AF$70)/$E468/8.76","v":174.91519895629483},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL468,MSG_Fueldata!AG$54:AG$70)/$E468/8.76","v":176.86888454011742},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL468,MSG_Fueldata!AH$54:AH$70)/$E468/8.76","v":179.23679060665361},179.23679060665361,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL468,MSG_Fueldata!AI$54:AI$70)/$E468/8.76","v":179.23679060665361},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL468,MSG_Fueldata!AJ$54:AJ$70)/$E468/8.76","v":179.23679060665361},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A294","v":"TBNEPGASNUOC"},"TBN","EPGASNUOC","TBwEPGASNUOC",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A469,MSG_Generic!$G$8:$G$378)","v":0.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A469,MSG_Generic!$X$8:$X$378)/8.76","v":0.67351598173515992},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A469,MSG_Generic!$H$8:$H$378)","v":174.52959194488608},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A469,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A469,MSG_Generic!$L$8:$L$378)","v":25},{"$f":"-PMT(disc_rate,I469,1)/(1+disc_rate)","v":0.10015279290001895},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C469,Gen_Param_2011!$BA$27:$BA$47)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A469,MSG_Generic!$Z$8:$Z$378)","v":1.1550000000000011},{"$f":"VLOOKUP(C469,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"OCGT"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A469,MSG_Generic!AG$8:AG$378)*$L469","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A469,MSG_Generic!AH$8:AH$378)*$L469","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A469,MSG_Generic!AI$8:AI$378)*$L469","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A469,MSG_Generic!AJ$8:AJ$378)*$L469","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A469,MSG_Generic!AK$8:AK$378)*$L469","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A469,MSG_Generic!AL$8:AL$378)*$L469","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A469,MSG_Generic!AM$8:AM$378)*$L469","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A469,MSG_Generic!AN$8:AN$378)*$L469","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A469,MSG_Generic!AO$8:AO$378)*$L469","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A469,MSG_Generic!AP$8:AP$378)*$L469","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A469,MSG_Generic!AQ$8:AQ$378)*$L469","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A469,MSG_Generic!AR$8:AR$378)*$L469","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A469,MSG_Generic!AS$8:AS$378)*$L469","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A469,MSG_Generic!AT$8:AT$378)*$L469","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A469,MSG_Generic!AU$8:AU$378)*$L469","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A469,MSG_Generic!AV$8:AV$378)*$L469","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A469,MSG_Generic!AW$8:AW$378)*$L469","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A469,MSG_Generic!AX$8:AX$378)*$L469","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A469,MSG_Generic!AY$8:AY$378)*$L469","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A469,MSG_Generic!AZ$8:AZ$378)*$L469","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A469,MSG_Generic!BA$8:BA$378)*$L469","v":696.46500000000071},696.46500000000071,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A469,MSG_Generic!BC$8:BC$378)*$L469","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A469,MSG_Generic!BD$8:BD$378)*$L469","v":696.46500000000071},{"$f":"IF(MID($A469,6,1)=\"O\",MID($A469,6,3)&LEFT(VLOOKUP($B469,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A469,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B469,NameConvs!$B$57:$G$69,6,FALSE),MID($A469,6,3)))","v":"GASGOA"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL469,MSG_Fueldata!N$54:N$70)/$E469/8.76","v":123.66818873668191},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL469,MSG_Fueldata!O$54:O$70)/$E469/8.76","v":125.1902587519026},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL469,MSG_Fueldata!P$54:P$70)/$E469/8.76","v":126.7123287671233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL469,MSG_Fueldata!Q$54:Q$70)/$E469/8.76","v":128.23439878234402},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL469,MSG_Fueldata!R$54:R$70)/$E469/8.76","v":129.75646879756471},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL469,MSG_Fueldata!S$54:S$70)/$E469/8.76","v":131.2785388127854},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL469,MSG_Fueldata!T$54:T$70)/$E469/8.76","v":132.80060882800612},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL469,MSG_Fueldata!U$54:U$70)/$E469/8.76","v":134.32267884322681},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL469,MSG_Fueldata!V$54:V$70)/$E469/8.76","v":135.8447488584475},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL469,MSG_Fueldata!W$54:W$70)/$E469/8.76","v":137.36681887366822},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL469,MSG_Fueldata!X$54:X$70)/$E469/8.76","v":138.88888888888891},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL469,MSG_Fueldata!Y$54:Y$70)/$E469/8.76","v":141.17199391171994},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL469,MSG_Fueldata!Z$54:Z$70)/$E469/8.76","v":143.45509893455099},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL469,MSG_Fueldata!AA$54:AA$70)/$E469/8.76","v":145.73820395738204},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL469,MSG_Fueldata!AB$54:AB$70)/$E469/8.76","v":148.02130898021309},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL469,MSG_Fueldata!AC$54:AC$70)/$E469/8.76","v":150.30441400304414},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL469,MSG_Fueldata!AD$54:AD$70)/$E469/8.76","v":152.5875190258752},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL469,MSG_Fueldata!AE$54:AE$70)/$E469/8.76","v":154.87062404870625},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL469,MSG_Fueldata!AF$54:AF$70)/$E469/8.76","v":157.1537290715373},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL469,MSG_Fueldata!AG$54:AG$70)/$E469/8.76","v":159.43683409436835},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL469,MSG_Fueldata!AH$54:AH$70)/$E469/8.76","v":161.7199391171994},161.7199391171994,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL469,MSG_Fueldata!AI$54:AI$70)/$E469/8.76","v":161.7199391171994},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL469,MSG_Fueldata!AJ$54:AJ$70)/$E469/8.76","v":161.7199391171994},null,{"$error":"#VALUE!"},{"$f":"(($H469+O469*$J469)/($K469*8.76)+$G469/8.76+AN469+$F469*BM$2)/$M469","v":{"$error":"#VALUE!"}},{"$f":"(($H469+P469*$J469)/($K469*8.76)+$G469/8.76+AO469+$F469*BN$2)/$M469","v":{"$error":"#VALUE!"}},{"$f":"(($H469+Q469*$J469)/($K469*8.76)+$G469/8.76+AP469+$F469*BO$2)/$M469","v":{"$error":"#VALUE!"}},{"$f":"(($H469+R469*$J469)/($K469*8.76)+$G469/8.76+AQ469+$F469*BP$2)/$M469","v":{"$error":"#VALUE!"}},{"$f":"(($H469+S469*$J469)/($K469*8.76)+$G469/8.76+AR469+$F469*BQ$2)/$M469","v":{"$error":"#VALUE!"}},{"$f":"(($H469+T469*$J469)/($K469*8.76)+$G469/8.76+AS469+$F469*BR$2)/$M469","v":{"$error":"#VALUE!"}},{"$f":"(($H469+U469*$J469)/($K469*8.76)+$G469/8.76+AT469+$F469*BS$2)/$M469","v":{"$error":"#VALUE!"}},{"$f":"(($H469+V469*$J469)/($K469*8.76)+$G469/8.76+AU469+$F469*BT$2)/$M469","v":{"$error":"#VALUE!"}},{"$f":"(($H469+W469*$J469)/($K469*8.76)+$G469/8.76+AV469+$F469*BU$2)/$M469","v":{"$error":"#VALUE!"}},{"$f":"(($H469+X469*$J469)/($K469*8.76)+$G469/8.76+AW469+$F469*BV$2)/$M469","v":{"$error":"#VALUE!"}},{"$f":"(($H469+Y469*$J469)/($K469*8.76)+$G469/8.76+AX469+$F469*BW$2)/$M469","v":{"$error":"#VALUE!"}},{"$f":"(($H469+Z469*$J469)/($K469*8.76)+$G469/8.76+AY469+$F469*BX$2)/$M469","v":{"$error":"#VALUE!"}},{"$f":"(($H469+AA469*$J469)/($K469*8.76)+$G469/8.76+AZ469+$F469*BY$2)/$M469","v":{"$error":"#VALUE!"}},{"$f":"(($H469+AB469*$J469)/($K469*8.76)+$G469/8.76+BA469+$F469*BZ$2)/$M469","v":{"$error":"#VALUE!"}},{"$f":"(($H469+AC469*$J469)/($K469*8.76)+$G469/8.76+BB469+$F469*CA$2)/$M469","v":{"$error":"#VALUE!"}},{"$f":"(($H469+AD469*$J469)/($K469*8.76)+$G469/8.76+BC469+$F469*CB$2)/$M469","v":{"$error":"#VALUE!"}},{"$f":"(($H469+AE469*$J469)/($K469*8.76)+$G469/8.76+BD469+$F469*CC$2)/$M469","v":{"$error":"#VALUE!"}},{"$f":"(($H469+AF469*$J469)/($K469*8.76)+$G469/8.76+BE469+$F469*CD$2)/$M469","v":{"$error":"#VALUE!"}},{"$f":"(($H469+AG469*$J469)/($K469*8.76)+$G469/8.76+BF469+$F469*CE$2)/$M469","v":{"$error":"#VALUE!"}},{"$f":"(($H469+AH469*$J469)/($K469*8.76)+$G469/8.76+BG469+$F469*CF$2)/$M469","v":{"$error":"#VALUE!"}},{"$f":"(($H469+AI469*$J469)/($K469*8.76)+$G469/8.76+BH469+$F469*CG$2)/$M469","v":{"$error":"#VALUE!"}},{"$f":"(($H469+AJ469*$J469)/($K469*8.76)+$G469/8.76+BI469+$F469*CH$2)/$M469","v":{"$error":"#VALUE!"}},{"$f":"(($H469+AK469*$J469)/($K469*8.76)+$G469/8.76+BJ469+$F469*CI$2)/$M469","v":{"$error":"#VALUE!"}}]
[{"$f":"MSG_Generic!A295","v":"TBNEPGASNUCC"},"TBN","EPGASNUCC","TBwEPGASNUCC",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A470,MSG_Generic!$G$8:$G$378)","v":0.48},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A470,MSG_Generic!$X$8:$X$378)/8.76","v":0.42094748858447489},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A470,MSG_Generic!$H$8:$H$378)","v":25.363137254901961},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A470,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A470,MSG_Generic!$L$8:$L$378)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C470,Gen_Param_2011!$BA$27:$BA$47)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A470,MSG_Generic!$Z$8:$Z$378)","v":1.2136666666666682},{"$f":"VLOOKUP(C470,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"CCGT"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A470,MSG_Generic!AG$8:AG$378)*$L470","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A470,MSG_Generic!AH$8:AH$378)*$L470","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A470,MSG_Generic!AI$8:AI$378)*$L470","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A470,MSG_Generic!AJ$8:AJ$378)*$L470","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A470,MSG_Generic!AK$8:AK$378)*$L470","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A470,MSG_Generic!AL$8:AL$378)*$L470","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A470,MSG_Generic!AM$8:AM$378)*$L470","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A470,MSG_Generic!AN$8:AN$378)*$L470","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A470,MSG_Generic!AO$8:AO$378)*$L470","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A470,MSG_Generic!AP$8:AP$378)*$L470","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A470,MSG_Generic!AQ$8:AQ$378)*$L470","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A470,MSG_Generic!AR$8:AR$378)*$L470","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A470,MSG_Generic!AS$8:AS$378)*$L470","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A470,MSG_Generic!AT$8:AT$378)*$L470","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A470,MSG_Generic!AU$8:AU$378)*$L470","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A470,MSG_Generic!AV$8:AV$378)*$L470","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A470,MSG_Generic!AW$8:AW$378)*$L470","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A470,MSG_Generic!AX$8:AX$378)*$L470","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A470,MSG_Generic!AY$8:AY$378)*$L470","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A470,MSG_Generic!AZ$8:AZ$378)*$L470","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A470,MSG_Generic!BA$8:BA$378)*$L470","v":1297.4096666666683},1297.4096666666683,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A470,MSG_Generic!BC$8:BC$378)*$L470","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A470,MSG_Generic!BD$8:BD$378)*$L470","v":1297.4096666666683},{"$f":"IF(MID($A470,6,1)=\"O\",MID($A470,6,3)&LEFT(VLOOKUP($B470,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A470,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B470,NameConvs!$B$57:$G$69,6,FALSE),MID($A470,6,3)))","v":"GASGOA"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL470,MSG_Fueldata!N$54:N$70)/$E470/8.76","v":77.292617960426185},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL470,MSG_Fueldata!O$54:O$70)/$E470/8.76","v":78.243911719939135},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL470,MSG_Fueldata!P$54:P$70)/$E470/8.76","v":79.195205479452056},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL470,MSG_Fueldata!Q$54:Q$70)/$E470/8.76","v":80.146499238964992},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL470,MSG_Fueldata!R$54:R$70)/$E470/8.76","v":81.097792998477942},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL470,MSG_Fueldata!S$54:S$70)/$E470/8.76","v":82.049086757990864},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL470,MSG_Fueldata!T$54:T$70)/$E470/8.76","v":83.000380517503814},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL470,MSG_Fueldata!U$54:U$70)/$E470/8.76","v":83.95167427701675},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL470,MSG_Fueldata!V$54:V$70)/$E470/8.76","v":84.902968036529685},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL470,MSG_Fueldata!W$54:W$70)/$E470/8.76","v":85.854261796042621},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL470,MSG_Fueldata!X$54:X$70)/$E470/8.76","v":86.805555555555571},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL470,MSG_Fueldata!Y$54:Y$70)/$E470/8.76","v":88.232496194824975},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL470,MSG_Fueldata!Z$54:Z$70)/$E470/8.76","v":89.659436834094379},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL470,MSG_Fueldata!AA$54:AA$70)/$E470/8.76","v":91.086377473363783},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL470,MSG_Fueldata!AB$54:AB$70)/$E470/8.76","v":92.513318112633186},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL470,MSG_Fueldata!AC$54:AC$70)/$E470/8.76","v":93.940258751902604},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL470,MSG_Fueldata!AD$54:AD$70)/$E470/8.76","v":95.367199391172008},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL470,MSG_Fueldata!AE$54:AE$70)/$E470/8.76","v":96.794140030441412},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL470,MSG_Fueldata!AF$54:AF$70)/$E470/8.76","v":98.221080669710815},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL470,MSG_Fueldata!AG$54:AG$70)/$E470/8.76","v":99.648021308980219},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL470,MSG_Fueldata!AH$54:AH$70)/$E470/8.76","v":101.07496194824964},101.07496194824964,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL470,MSG_Fueldata!AI$54:AI$70)/$E470/8.76","v":101.07496194824964},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL470,MSG_Fueldata!AJ$54:AJ$70)/$E470/8.76","v":101.07496194824964},null,{"$f":"(($H470+N470*$J470)/($K470*8.76)+$G470/8.76+AM470+$F470*BL$2)/$M470","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A296","v":"TBNEPCOANUSC"},{"$f":"LEFT(A471,3)","v":"TBN"},{"$f":"RIGHT(A471,LEN(A471)-3)","v":"EPCOANUSC"},{"$f":"LEFT(B471,2)&\"w\"&C471","v":"TBwEPCOANUSC"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A471,MSG_Generic!$G$8:$G$378)","v":0.37},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A471,MSG_Generic!$X$8:$X$378)/8.76","v":0.93792422559545841},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A471,MSG_Generic!$H$8:$H$378)","v":124.89704292527823},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A471,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A471,MSG_Generic!$L$8:$L$378)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C471,Gen_Param_2011!$BA$27:$BA$47)","v":1.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A471,MSG_Generic!$Z$8:$Z$378)","v":1.2762750000000012},{"$f":"VLOOKUP(C471,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Supercritical coal"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A471,MSG_Generic!AG$8:AG$378)*$L471","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A471,MSG_Generic!AH$8:AH$378)*$L471","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A471,MSG_Generic!AI$8:AI$378)*$L471","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A471,MSG_Generic!AJ$8:AJ$378)*$L471","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A471,MSG_Generic!AK$8:AK$378)*$L471","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A471,MSG_Generic!AL$8:AL$378)*$L471","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A471,MSG_Generic!AM$8:AM$378)*$L471","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A471,MSG_Generic!AN$8:AN$378)*$L471","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A471,MSG_Generic!AO$8:AO$378)*$L471","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A471,MSG_Generic!AP$8:AP$378)*$L471","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A471,MSG_Generic!AQ$8:AQ$378)*$L471","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A471,MSG_Generic!AR$8:AR$378)*$L471","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A471,MSG_Generic!AS$8:AS$378)*$L471","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A471,MSG_Generic!AT$8:AT$378)*$L471","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A471,MSG_Generic!AU$8:AU$378)*$L471","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A471,MSG_Generic!AV$8:AV$378)*$L471","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A471,MSG_Generic!AW$8:AW$378)*$L471","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A471,MSG_Generic!AX$8:AX$378)*$L471","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A471,MSG_Generic!AY$8:AY$378)*$L471","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A471,MSG_Generic!AZ$8:AZ$378)*$L471","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A471,MSG_Generic!BA$8:BA$378)*$L471","v":3067.3993350000028},{"$f":"AH471","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A471,MSG_Generic!BC$8:BC$378)*$L471","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A471,MSG_Generic!BD$8:BD$378)*$L471","v":3067.3993350000028},{"$f":"IF(MID($A471,6,1)=\"O\",MID($A471,6,3)&LEFT(VLOOKUP($B471,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A471,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B471,NameConvs!$B$57:$G$69,6,FALSE),MID($A471,6,3)))","v":"COA"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL471,MSG_Fueldata!N$54:N$70)/$E471/8.76","v":44.736517339257063},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL471,MSG_Fueldata!O$54:O$70)/$E471/8.76","v":45.045045045045043},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL471,MSG_Fueldata!P$54:P$70)/$E471/8.76","v":45.353572750833024},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL471,MSG_Fueldata!Q$54:Q$70)/$E471/8.76","v":45.662100456621005},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL471,MSG_Fueldata!R$54:R$70)/$E471/8.76","v":45.970628162408985},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL471,MSG_Fueldata!S$54:S$70)/$E471/8.76","v":46.279155868196966},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL471,MSG_Fueldata!T$54:T$70)/$E471/8.76","v":46.587683573984947},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL471,MSG_Fueldata!U$54:U$70)/$E471/8.76","v":46.896211279772928},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL471,MSG_Fueldata!V$54:V$70)/$E471/8.76","v":47.204738985560908},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL471,MSG_Fueldata!W$54:W$70)/$E471/8.76","v":47.513266691348882},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL471,MSG_Fueldata!X$54:X$70)/$E471/8.76","v":47.821794397136863},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL471,MSG_Fueldata!Y$54:Y$70)/$E471/8.76","v":48.130322102924843},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL471,MSG_Fueldata!Z$54:Z$70)/$E471/8.76","v":48.438849808712824},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL471,MSG_Fueldata!AA$54:AA$70)/$E471/8.76","v":48.747377514500805},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL471,MSG_Fueldata!AB$54:AB$70)/$E471/8.76","v":49.055905220288786},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL471,MSG_Fueldata!AC$54:AC$70)/$E471/8.76","v":49.364432926076766},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL471,MSG_Fueldata!AD$54:AD$70)/$E471/8.76","v":49.672960631864747},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL471,MSG_Fueldata!AE$54:AE$70)/$E471/8.76","v":49.981488337652728},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL471,MSG_Fueldata!AF$54:AF$70)/$E471/8.76","v":50.290016043440701},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL471,MSG_Fueldata!AG$54:AG$70)/$E471/8.76","v":50.598543749228682},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL471,MSG_Fueldata!AH$54:AH$70)/$E471/8.76","v":51.215599160804643},{"$f":"BG471","v":51.215599160804643},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL471,MSG_Fueldata!AI$54:AI$70)/$E471/8.76","v":51.215599160804643},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL471,MSG_Fueldata!AJ$54:AJ$70)/$E471/8.76","v":51.215599160804643},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A297","v":"TBNEPGASNLCC"},"TBN","EPGASNLCC","TBwEPGASNLCC",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A472,MSG_Generic!$G$8:$G$378)","v":0.48},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A472,MSG_Generic!$X$8:$X$378)/8.76","v":0.42094748858447489},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A472,MSG_Generic!$H$8:$H$378)","v":25.363137254901961},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A472,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A472,MSG_Generic!$L$8:$L$378)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C472,Gen_Param_2011!$BA$27:$BA$47)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A472,MSG_Generic!$Z$8:$Z$378)","v":1.2136666666666682},{"$f":"VLOOKUP(C472,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"CCGT Associated Gas"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A472,MSG_Generic!AG$8:AG$378)*$L472","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A472,MSG_Generic!AH$8:AH$378)*$L472","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A472,MSG_Generic!AI$8:AI$378)*$L472","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A472,MSG_Generic!AJ$8:AJ$378)*$L472","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A472,MSG_Generic!AK$8:AK$378)*$L472","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A472,MSG_Generic!AL$8:AL$378)*$L472","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A472,MSG_Generic!AM$8:AM$378)*$L472","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A472,MSG_Generic!AN$8:AN$378)*$L472","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A472,MSG_Generic!AO$8:AO$378)*$L472","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A472,MSG_Generic!AP$8:AP$378)*$L472","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A472,MSG_Generic!AQ$8:AQ$378)*$L472","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A472,MSG_Generic!AR$8:AR$378)*$L472","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A472,MSG_Generic!AS$8:AS$378)*$L472","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A472,MSG_Generic!AT$8:AT$378)*$L472","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A472,MSG_Generic!AU$8:AU$378)*$L472","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A472,MSG_Generic!AV$8:AV$378)*$L472","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A472,MSG_Generic!AW$8:AW$378)*$L472","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A472,MSG_Generic!AX$8:AX$378)*$L472","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A472,MSG_Generic!AY$8:AY$378)*$L472","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A472,MSG_Generic!AZ$8:AZ$378)*$L472","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A472,MSG_Generic!BA$8:BA$378)*$L472","v":1297.4096666666683},1297.4096666666683,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A472,MSG_Generic!BC$8:BC$378)*$L472","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A472,MSG_Generic!BD$8:BD$378)*$L472","v":1297.4096666666683},{"$f":"IF(MID($A472,6,1)=\"O\",MID($A472,6,3)&LEFT(VLOOKUP($B472,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A472,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B472,NameConvs!$B$57:$G$69,6,FALSE),MID($A472,6,3)))","v":"GASGOA"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL472,MSG_Fueldata!N$54:N$70)/$E472/8.76","v":77.292617960426185},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL472,MSG_Fueldata!O$54:O$70)/$E472/8.76","v":78.243911719939135},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL472,MSG_Fueldata!P$54:P$70)/$E472/8.76","v":79.195205479452056},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL472,MSG_Fueldata!Q$54:Q$70)/$E472/8.76","v":80.146499238964992},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL472,MSG_Fueldata!R$54:R$70)/$E472/8.76","v":81.097792998477942},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL472,MSG_Fueldata!S$54:S$70)/$E472/8.76","v":82.049086757990864},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL472,MSG_Fueldata!T$54:T$70)/$E472/8.76","v":83.000380517503814},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL472,MSG_Fueldata!U$54:U$70)/$E472/8.76","v":83.95167427701675},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL472,MSG_Fueldata!V$54:V$70)/$E472/8.76","v":84.902968036529685},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL472,MSG_Fueldata!W$54:W$70)/$E472/8.76","v":85.854261796042621},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL472,MSG_Fueldata!X$54:X$70)/$E472/8.76","v":86.805555555555571},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL472,MSG_Fueldata!Y$54:Y$70)/$E472/8.76","v":88.232496194824975},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL472,MSG_Fueldata!Z$54:Z$70)/$E472/8.76","v":89.659436834094379},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL472,MSG_Fueldata!AA$54:AA$70)/$E472/8.76","v":91.086377473363783},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL472,MSG_Fueldata!AB$54:AB$70)/$E472/8.76","v":92.513318112633186},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL472,MSG_Fueldata!AC$54:AC$70)/$E472/8.76","v":93.940258751902604},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL472,MSG_Fueldata!AD$54:AD$70)/$E472/8.76","v":95.367199391172008},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL472,MSG_Fueldata!AE$54:AE$70)/$E472/8.76","v":96.794140030441412},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL472,MSG_Fueldata!AF$54:AF$70)/$E472/8.76","v":98.221080669710815},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL472,MSG_Fueldata!AG$54:AG$70)/$E472/8.76","v":99.648021308980219},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL472,MSG_Fueldata!AH$54:AH$70)/$E472/8.76","v":101.07496194824964},101.07496194824964,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL472,MSG_Fueldata!AI$54:AI$70)/$E472/8.76","v":101.07496194824964},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL472,MSG_Fueldata!AJ$54:AJ$70)/$E472/8.76","v":101.07496194824964},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A298","v":"TBNEPHYDNU"},"TBN","EPHYDNU","TBwEPHYDNU",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A473,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A473,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A473,MSG_Generic!$H$8:$H$378)","v":52.485216216216216},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A473,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A473,MSG_Generic!$L$8:$L$378)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C473,Gen_Param_2011!$BA$27:$BA$47)","v":0.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A473,MSG_Generic!$Z$8:$Z$378)","v":1.3431220000000013},{"$f":"VLOOKUP(C473,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Hydro"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A473,MSG_Generic!AG$8:AG$378)*$L473","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A473,MSG_Generic!AH$8:AH$378)*$L473","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A473,MSG_Generic!AI$8:AI$378)*$L473","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A473,MSG_Generic!AJ$8:AJ$378)*$L473","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A473,MSG_Generic!AK$8:AK$378)*$L473","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A473,MSG_Generic!AL$8:AL$378)*$L473","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A473,MSG_Generic!AM$8:AM$378)*$L473","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A473,MSG_Generic!AN$8:AN$378)*$L473","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A473,MSG_Generic!AO$8:AO$378)*$L473","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A473,MSG_Generic!AP$8:AP$378)*$L473","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A473,MSG_Generic!AQ$8:AQ$378)*$L473","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A473,MSG_Generic!AR$8:AR$378)*$L473","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A473,MSG_Generic!AS$8:AS$378)*$L473","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A473,MSG_Generic!AT$8:AT$378)*$L473","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A473,MSG_Generic!AU$8:AU$378)*$L473","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A473,MSG_Generic!AV$8:AV$378)*$L473","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A473,MSG_Generic!AW$8:AW$378)*$L473","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A473,MSG_Generic!AX$8:AX$378)*$L473","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A473,MSG_Generic!AY$8:AY$378)*$L473","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A473,MSG_Generic!AZ$8:AZ$378)*$L473","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A473,MSG_Generic!BA$8:BA$378)*$L473","v":2686.2440000000024},2686.2440000000024,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A473,MSG_Generic!BC$8:BC$378)*$L473","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A473,MSG_Generic!BD$8:BD$378)*$L473","v":2686.2440000000024},{"$f":"IF(MID($A473,6,1)=\"O\",MID($A473,6,3)&LEFT(VLOOKUP($B473,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A473,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B473,NameConvs!$B$57:$G$69,6,FALSE),MID($A473,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL473,MSG_Fueldata!N$54:N$70)/$E473/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL473,MSG_Fueldata!O$54:O$70)/$E473/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL473,MSG_Fueldata!P$54:P$70)/$E473/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL473,MSG_Fueldata!Q$54:Q$70)/$E473/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL473,MSG_Fueldata!R$54:R$70)/$E473/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL473,MSG_Fueldata!S$54:S$70)/$E473/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL473,MSG_Fueldata!T$54:T$70)/$E473/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL473,MSG_Fueldata!U$54:U$70)/$E473/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL473,MSG_Fueldata!V$54:V$70)/$E473/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL473,MSG_Fueldata!W$54:W$70)/$E473/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL473,MSG_Fueldata!X$54:X$70)/$E473/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL473,MSG_Fueldata!Y$54:Y$70)/$E473/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL473,MSG_Fueldata!Z$54:Z$70)/$E473/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL473,MSG_Fueldata!AA$54:AA$70)/$E473/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL473,MSG_Fueldata!AB$54:AB$70)/$E473/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL473,MSG_Fueldata!AC$54:AC$70)/$E473/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL473,MSG_Fueldata!AD$54:AD$70)/$E473/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL473,MSG_Fueldata!AE$54:AE$70)/$E473/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL473,MSG_Fueldata!AF$54:AF$70)/$E473/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL473,MSG_Fueldata!AG$54:AG$70)/$E473/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL473,MSG_Fueldata!AH$54:AH$70)/$E473/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL473,MSG_Fueldata!AI$54:AI$70)/$E473/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL473,MSG_Fueldata!AJ$54:AJ$70)/$E473/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A299","v":"TBNEPHYDNUmic"},"TBN","EPHYDNUmic","TBwEPHYDNUmic",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A474,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A474,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A474,MSG_Generic!$H$8:$H$378)","v":47.52},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A474,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A474,MSG_Generic!$L$8:$L$378)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C474,Gen_Param_2011!$BA$27:$BA$47)","v":0.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A474,MSG_Generic!$Z$8:$Z$378)","v":1.1550000000000011},{"$f":"VLOOKUP(C474,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Small Hydro"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A474,MSG_Generic!AG$8:AG$378)*$L474","v":4620.0000000000045},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A474,MSG_Generic!AH$8:AH$378)*$L474","v":4574.7240000000047},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A474,MSG_Generic!AI$8:AI$378)*$L474","v":4529.448000000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A474,MSG_Generic!AJ$8:AJ$378)*$L474","v":4484.1720000000041},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A474,MSG_Generic!AK$8:AK$378)*$L474","v":4438.8960000000043},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A474,MSG_Generic!AL$8:AL$378)*$L474","v":4393.6200000000044},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A474,MSG_Generic!AM$8:AM$378)*$L474","v":4350.5385000000042},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A474,MSG_Generic!AN$8:AN$378)*$L474","v":4307.457000000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A474,MSG_Generic!AO$8:AO$378)*$L474","v":4264.3755000000037},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A474,MSG_Generic!AP$8:AP$378)*$L474","v":4221.2940000000044},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A474,MSG_Generic!AQ$8:AQ$378)*$L474","v":4178.2125000000042},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A474,MSG_Generic!AR$8:AR$378)*$L474","v":4138.2495000000044},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A474,MSG_Generic!AS$8:AS$378)*$L474","v":4098.2865000000038},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A474,MSG_Generic!AT$8:AT$378)*$L474","v":4058.3235000000036},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A474,MSG_Generic!AU$8:AU$378)*$L474","v":4018.3605000000039},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A474,MSG_Generic!AV$8:AV$378)*$L474","v":3978.3975000000041},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A474,MSG_Generic!AW$8:AW$378)*$L474","v":3938.4345000000039},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A474,MSG_Generic!AX$8:AX$378)*$L474","v":3898.4715000000042},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A474,MSG_Generic!AY$8:AY$378)*$L474","v":3858.5085000000036},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A474,MSG_Generic!AZ$8:AZ$378)*$L474","v":3818.5455000000038},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A474,MSG_Generic!BA$8:BA$378)*$L474","v":3778.6980000000035},3778.6980000000035,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A474,MSG_Generic!BC$8:BC$378)*$L474","v":3434.7390000000037},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A474,MSG_Generic!BD$8:BD$378)*$L474","v":3090.664500000003},{"$f":"IF(MID($A474,6,1)=\"O\",MID($A474,6,3)&LEFT(VLOOKUP($B474,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A474,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B474,NameConvs!$B$57:$G$69,6,FALSE),MID($A474,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL474,MSG_Fueldata!N$54:N$70)/$E474/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL474,MSG_Fueldata!O$54:O$70)/$E474/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL474,MSG_Fueldata!P$54:P$70)/$E474/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL474,MSG_Fueldata!Q$54:Q$70)/$E474/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL474,MSG_Fueldata!R$54:R$70)/$E474/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL474,MSG_Fueldata!S$54:S$70)/$E474/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL474,MSG_Fueldata!T$54:T$70)/$E474/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL474,MSG_Fueldata!U$54:U$70)/$E474/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL474,MSG_Fueldata!V$54:V$70)/$E474/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL474,MSG_Fueldata!W$54:W$70)/$E474/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL474,MSG_Fueldata!X$54:X$70)/$E474/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL474,MSG_Fueldata!Y$54:Y$70)/$E474/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL474,MSG_Fueldata!Z$54:Z$70)/$E474/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL474,MSG_Fueldata!AA$54:AA$70)/$E474/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL474,MSG_Fueldata!AB$54:AB$70)/$E474/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL474,MSG_Fueldata!AC$54:AC$70)/$E474/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL474,MSG_Fueldata!AD$54:AD$70)/$E474/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL474,MSG_Fueldata!AE$54:AE$70)/$E474/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL474,MSG_Fueldata!AF$54:AF$70)/$E474/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL474,MSG_Fueldata!AG$54:AG$70)/$E474/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL474,MSG_Fueldata!AH$54:AH$70)/$E474/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL474,MSG_Fueldata!AI$54:AI$70)/$E474/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL474,MSG_Fueldata!AJ$54:AJ$70)/$E474/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A300","v":"TBNEPBIONU"},"TBN","EPBIONU","TBwEPBIONU",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A475,MSG_Generic!$G$8:$G$378)","v":0.38},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A475,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A475,MSG_Generic!$H$8:$H$378)","v":175.33459459459462},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A475,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A475,MSG_Generic!$L$8:$L$378)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C475,Gen_Param_2011!$BA$27:$BA$47)","v":0.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A475,MSG_Generic!$Z$8:$Z$378)","v":1.2762750000000012},{"$f":"VLOOKUP(C475,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Biomass"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A475,MSG_Generic!AG$8:AG$378)*$L475","v":3190.6875000000027},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A475,MSG_Generic!AH$8:AH$378)*$L475","v":3129.4263000000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A475,MSG_Generic!AI$8:AI$378)*$L475","v":3068.1651000000029},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A475,MSG_Generic!AJ$8:AJ$378)*$L475","v":3006.9039000000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A475,MSG_Generic!AK$8:AK$378)*$L475","v":2945.6427000000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A475,MSG_Generic!AL$8:AL$378)*$L475","v":2884.1262450000027},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A475,MSG_Generic!AM$8:AM$378)*$L475","v":2828.7359100000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A475,MSG_Generic!AN$8:AN$378)*$L475","v":2773.3455750000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A475,MSG_Generic!AO$8:AO$378)*$L475","v":2717.9552400000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A475,MSG_Generic!AP$8:AP$378)*$L475","v":2662.564905000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A475,MSG_Generic!AQ$8:AQ$378)*$L475","v":2607.0469425000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A475,MSG_Generic!AR$8:AR$378)*$L475","v":2582.1595800000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A475,MSG_Generic!AS$8:AS$378)*$L475","v":2557.2722175000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A475,MSG_Generic!AT$8:AT$378)*$L475","v":2532.3848550000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A475,MSG_Generic!AU$8:AU$378)*$L475","v":2507.4974925000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A475,MSG_Generic!AV$8:AV$378)*$L475","v":2482.6101300000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A475,MSG_Generic!AW$8:AW$378)*$L475","v":2457.7227675000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A475,MSG_Generic!AX$8:AX$378)*$L475","v":2432.8354050000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A475,MSG_Generic!AY$8:AY$378)*$L475","v":2407.9480425000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A475,MSG_Generic!AZ$8:AZ$378)*$L475","v":2383.0606800000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A475,MSG_Generic!BA$8:BA$378)*$L475","v":2357.7904350000022},2357.7904350000022,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A475,MSG_Generic!BC$8:BC$378)*$L475","v":2143.120980000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A475,MSG_Generic!BD$8:BD$378)*$L475","v":1928.4515250000018},{"$f":"IF(MID($A475,6,1)=\"O\",MID($A475,6,3)&LEFT(VLOOKUP($B475,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A475,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B475,NameConvs!$B$57:$G$69,6,FALSE),MID($A475,6,3)))","v":"BIO"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL475,MSG_Fueldata!N$54:N$70)/$E475/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL475,MSG_Fueldata!O$54:O$70)/$E475/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL475,MSG_Fueldata!P$54:P$70)/$E475/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL475,MSG_Fueldata!Q$54:Q$70)/$E475/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL475,MSG_Fueldata!R$54:R$70)/$E475/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL475,MSG_Fueldata!S$54:S$70)/$E475/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL475,MSG_Fueldata!T$54:T$70)/$E475/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL475,MSG_Fueldata!U$54:U$70)/$E475/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL475,MSG_Fueldata!V$54:V$70)/$E475/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL475,MSG_Fueldata!W$54:W$70)/$E475/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL475,MSG_Fueldata!X$54:X$70)/$E475/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL475,MSG_Fueldata!Y$54:Y$70)/$E475/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL475,MSG_Fueldata!Z$54:Z$70)/$E475/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL475,MSG_Fueldata!AA$54:AA$70)/$E475/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL475,MSG_Fueldata!AB$54:AB$70)/$E475/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL475,MSG_Fueldata!AC$54:AC$70)/$E475/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL475,MSG_Fueldata!AD$54:AD$70)/$E475/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL475,MSG_Fueldata!AE$54:AE$70)/$E475/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL475,MSG_Fueldata!AF$54:AF$70)/$E475/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL475,MSG_Fueldata!AG$54:AG$70)/$E475/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL475,MSG_Fueldata!AH$54:AH$70)/$E475/8.76","v":14.119202114876233},14.119202114876233,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL475,MSG_Fueldata!AI$54:AI$70)/$E475/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL475,MSG_Fueldata!AJ$54:AJ$70)/$E475/8.76","v":14.119202114876233},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A301","v":"TBNEPWNDNU25"},"TBN","EPWNDNU25","TBwEPWNDNU25",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A476,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A476,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A476,MSG_Generic!$H$8:$H$378)","v":152.66868243243243},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A476,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A476,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C476,Gen_Param_2011!$BA$27:$BA$47)","v":0.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A476,MSG_Generic!$Z$8:$Z$378)","v":1.1550000000000011},{"$f":"VLOOKUP(C476,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Bulk Wind (20% CF)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A476,MSG_Generic!AG$8:AG$378)*$L476","v":2310.0000000000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A476,MSG_Generic!AH$8:AH$378)*$L476","v":2265.648000000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A476,MSG_Generic!AI$8:AI$378)*$L476","v":2221.2960000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A476,MSG_Generic!AJ$8:AJ$378)*$L476","v":2176.9440000000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A476,MSG_Generic!AK$8:AK$378)*$L476","v":2132.5920000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A476,MSG_Generic!AL$8:AL$378)*$L476","v":2088.0090000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A476,MSG_Generic!AM$8:AM$378)*$L476","v":2055.6690000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A476,MSG_Generic!AN$8:AN$378)*$L476","v":2023.329000000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A476,MSG_Generic!AO$8:AO$378)*$L476","v":1990.9890000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A476,MSG_Generic!AP$8:AP$378)*$L476","v":1958.6490000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A476,MSG_Generic!AQ$8:AQ$378)*$L476","v":1926.3090000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A476,MSG_Generic!AR$8:AR$378)*$L476","v":1907.9445000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A476,MSG_Generic!AS$8:AS$378)*$L476","v":1889.5800000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A476,MSG_Generic!AT$8:AT$378)*$L476","v":1871.2155000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A476,MSG_Generic!AU$8:AU$378)*$L476","v":1852.8510000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A476,MSG_Generic!AV$8:AV$378)*$L476","v":1834.4865000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A476,MSG_Generic!AW$8:AW$378)*$L476","v":1816.1220000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A476,MSG_Generic!AX$8:AX$378)*$L476","v":1797.7575000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A476,MSG_Generic!AY$8:AY$378)*$L476","v":1779.3930000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A476,MSG_Generic!AZ$8:AZ$378)*$L476","v":1761.0285000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A476,MSG_Generic!BA$8:BA$378)*$L476","v":1742.0865000000017},1742.0865000000017,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A476,MSG_Generic!BC$8:BC$378)*$L476","v":1659.0420000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A476,MSG_Generic!BD$8:BD$378)*$L476","v":1575.8820000000017},{"$f":"IF(MID($A476,6,1)=\"O\",MID($A476,6,3)&LEFT(VLOOKUP($B476,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A476,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B476,NameConvs!$B$57:$G$69,6,FALSE),MID($A476,6,3)))","v":"WND"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL476,MSG_Fueldata!N$54:N$70)/$E476/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL476,MSG_Fueldata!O$54:O$70)/$E476/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL476,MSG_Fueldata!P$54:P$70)/$E476/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL476,MSG_Fueldata!Q$54:Q$70)/$E476/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL476,MSG_Fueldata!R$54:R$70)/$E476/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL476,MSG_Fueldata!S$54:S$70)/$E476/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL476,MSG_Fueldata!T$54:T$70)/$E476/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL476,MSG_Fueldata!U$54:U$70)/$E476/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL476,MSG_Fueldata!V$54:V$70)/$E476/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL476,MSG_Fueldata!W$54:W$70)/$E476/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL476,MSG_Fueldata!X$54:X$70)/$E476/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL476,MSG_Fueldata!Y$54:Y$70)/$E476/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL476,MSG_Fueldata!Z$54:Z$70)/$E476/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL476,MSG_Fueldata!AA$54:AA$70)/$E476/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL476,MSG_Fueldata!AB$54:AB$70)/$E476/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL476,MSG_Fueldata!AC$54:AC$70)/$E476/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL476,MSG_Fueldata!AD$54:AD$70)/$E476/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL476,MSG_Fueldata!AE$54:AE$70)/$E476/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL476,MSG_Fueldata!AF$54:AF$70)/$E476/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL476,MSG_Fueldata!AG$54:AG$70)/$E476/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL476,MSG_Fueldata!AH$54:AH$70)/$E476/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL476,MSG_Fueldata!AI$54:AI$70)/$E476/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL476,MSG_Fueldata!AJ$54:AJ$70)/$E476/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A302","v":"TBNEPWNDNU30"},"TBN","EPWNDNU30","TBwEPWNDNU30",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A477,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A477,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A477,MSG_Generic!$H$8:$H$378)","v":125.13912162162161},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A477,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A477,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C477,Gen_Param_2011!$BA$27:$BA$47)","v":0.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A477,MSG_Generic!$Z$8:$Z$378)","v":1.1550000000000011},{"$f":"VLOOKUP(C477,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Bulk Wind (30% CF)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A477,MSG_Generic!AG$8:AG$378)*$L477","v":2310.0000000000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A477,MSG_Generic!AH$8:AH$378)*$L477","v":2265.648000000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A477,MSG_Generic!AI$8:AI$378)*$L477","v":2221.2960000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A477,MSG_Generic!AJ$8:AJ$378)*$L477","v":2176.9440000000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A477,MSG_Generic!AK$8:AK$378)*$L477","v":2132.5920000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A477,MSG_Generic!AL$8:AL$378)*$L477","v":2088.0090000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A477,MSG_Generic!AM$8:AM$378)*$L477","v":2055.6690000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A477,MSG_Generic!AN$8:AN$378)*$L477","v":2023.329000000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A477,MSG_Generic!AO$8:AO$378)*$L477","v":1990.9890000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A477,MSG_Generic!AP$8:AP$378)*$L477","v":1958.6490000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A477,MSG_Generic!AQ$8:AQ$378)*$L477","v":1926.3090000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A477,MSG_Generic!AR$8:AR$378)*$L477","v":1907.9445000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A477,MSG_Generic!AS$8:AS$378)*$L477","v":1889.5800000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A477,MSG_Generic!AT$8:AT$378)*$L477","v":1871.2155000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A477,MSG_Generic!AU$8:AU$378)*$L477","v":1852.8510000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A477,MSG_Generic!AV$8:AV$378)*$L477","v":1834.4865000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A477,MSG_Generic!AW$8:AW$378)*$L477","v":1816.1220000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A477,MSG_Generic!AX$8:AX$378)*$L477","v":1797.7575000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A477,MSG_Generic!AY$8:AY$378)*$L477","v":1779.3930000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A477,MSG_Generic!AZ$8:AZ$378)*$L477","v":1761.0285000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A477,MSG_Generic!BA$8:BA$378)*$L477","v":1742.0865000000017},1742.0865000000017,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A477,MSG_Generic!BC$8:BC$378)*$L477","v":1659.0420000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A477,MSG_Generic!BD$8:BD$378)*$L477","v":1575.8820000000017},{"$f":"IF(MID($A477,6,1)=\"O\",MID($A477,6,3)&LEFT(VLOOKUP($B477,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A477,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B477,NameConvs!$B$57:$G$69,6,FALSE),MID($A477,6,3)))","v":"WND"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL477,MSG_Fueldata!N$54:N$70)/$E477/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL477,MSG_Fueldata!O$54:O$70)/$E477/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL477,MSG_Fueldata!P$54:P$70)/$E477/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL477,MSG_Fueldata!Q$54:Q$70)/$E477/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL477,MSG_Fueldata!R$54:R$70)/$E477/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL477,MSG_Fueldata!S$54:S$70)/$E477/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL477,MSG_Fueldata!T$54:T$70)/$E477/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL477,MSG_Fueldata!U$54:U$70)/$E477/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL477,MSG_Fueldata!V$54:V$70)/$E477/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL477,MSG_Fueldata!W$54:W$70)/$E477/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL477,MSG_Fueldata!X$54:X$70)/$E477/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL477,MSG_Fueldata!Y$54:Y$70)/$E477/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL477,MSG_Fueldata!Z$54:Z$70)/$E477/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL477,MSG_Fueldata!AA$54:AA$70)/$E477/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL477,MSG_Fueldata!AB$54:AB$70)/$E477/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL477,MSG_Fueldata!AC$54:AC$70)/$E477/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL477,MSG_Fueldata!AD$54:AD$70)/$E477/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL477,MSG_Fueldata!AE$54:AE$70)/$E477/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL477,MSG_Fueldata!AF$54:AF$70)/$E477/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL477,MSG_Fueldata!AG$54:AG$70)/$E477/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL477,MSG_Fueldata!AH$54:AH$70)/$E477/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL477,MSG_Fueldata!AI$54:AI$70)/$E477/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL477,MSG_Fueldata!AJ$54:AJ$70)/$E477/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A303","v":"TBNEPSOLNUPVut"},"TBN","EPSOLNUPVut","TBwEPSOLNUPVut",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A478,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A478,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A478,MSG_Generic!$H$8:$H$378)","v":176.03783783783788},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A478,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A478,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C478,Gen_Param_2011!$BA$27:$BA$47)","v":0.25},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A478,MSG_Generic!$Z$8:$Z$378)","v":1.100000000000001},{"$f":"VLOOKUP(C478,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Solar PV (utility)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A478,MSG_Generic!AG$8:AG$378)*$L478","v":2200.0000000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A478,MSG_Generic!AH$8:AH$378)*$L478","v":2118.7100000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A478,MSG_Generic!AI$8:AI$378)*$L478","v":2037.4200000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A478,MSG_Generic!AJ$8:AJ$378)*$L478","v":1956.1300000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A478,MSG_Generic!AK$8:AK$378)*$L478","v":1874.8400000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A478,MSG_Generic!AL$8:AL$378)*$L478","v":1793.7700000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A478,MSG_Generic!AM$8:AM$378)*$L478","v":1759.3400000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A478,MSG_Generic!AN$8:AN$378)*$L478","v":1724.9100000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A478,MSG_Generic!AO$8:AO$378)*$L478","v":1690.4800000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A478,MSG_Generic!AP$8:AP$378)*$L478","v":1656.0500000000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A478,MSG_Generic!AQ$8:AQ$378)*$L478","v":1621.5100000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A478,MSG_Generic!AR$8:AR$378)*$L478","v":1598.7400000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A478,MSG_Generic!AS$8:AS$378)*$L478","v":1575.9700000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A478,MSG_Generic!AT$8:AT$378)*$L478","v":1553.2000000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A478,MSG_Generic!AU$8:AU$378)*$L478","v":1530.4300000000012},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A478,MSG_Generic!AV$8:AV$378)*$L478","v":1507.6600000000012},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A478,MSG_Generic!AW$8:AW$378)*$L478","v":1484.8900000000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A478,MSG_Generic!AX$8:AX$378)*$L478","v":1462.1200000000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A478,MSG_Generic!AY$8:AY$378)*$L478","v":1439.3500000000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A478,MSG_Generic!AZ$8:AZ$378)*$L478","v":1416.5800000000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A478,MSG_Generic!BA$8:BA$378)*$L478","v":1394.0300000000011},1394.0300000000011,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A478,MSG_Generic!BC$8:BC$378)*$L478","v":1267.0900000000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A478,MSG_Generic!BD$8:BD$378)*$L478","v":1140.150000000001},{"$f":"IF(MID($A478,6,1)=\"O\",MID($A478,6,3)&LEFT(VLOOKUP($B478,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A478,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B478,NameConvs!$B$57:$G$69,6,FALSE),MID($A478,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL478,MSG_Fueldata!N$54:N$70)/$E478/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL478,MSG_Fueldata!O$54:O$70)/$E478/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL478,MSG_Fueldata!P$54:P$70)/$E478/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL478,MSG_Fueldata!Q$54:Q$70)/$E478/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL478,MSG_Fueldata!R$54:R$70)/$E478/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL478,MSG_Fueldata!S$54:S$70)/$E478/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL478,MSG_Fueldata!T$54:T$70)/$E478/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL478,MSG_Fueldata!U$54:U$70)/$E478/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL478,MSG_Fueldata!V$54:V$70)/$E478/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL478,MSG_Fueldata!W$54:W$70)/$E478/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL478,MSG_Fueldata!X$54:X$70)/$E478/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL478,MSG_Fueldata!Y$54:Y$70)/$E478/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL478,MSG_Fueldata!Z$54:Z$70)/$E478/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL478,MSG_Fueldata!AA$54:AA$70)/$E478/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL478,MSG_Fueldata!AB$54:AB$70)/$E478/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL478,MSG_Fueldata!AC$54:AC$70)/$E478/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL478,MSG_Fueldata!AD$54:AD$70)/$E478/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL478,MSG_Fueldata!AE$54:AE$70)/$E478/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL478,MSG_Fueldata!AF$54:AF$70)/$E478/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL478,MSG_Fueldata!AG$54:AG$70)/$E478/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL478,MSG_Fueldata!AH$54:AH$70)/$E478/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL478,MSG_Fueldata!AI$54:AI$70)/$E478/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL478,MSG_Fueldata!AJ$54:AJ$70)/$E478/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A304","v":"TBNEPSOLNUPVrt"},"TBN","EPSOLNUPVrt","TBwEPSOLNUPVrt",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A479,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A479,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A479,MSG_Generic!$H$8:$H$378)","v":208.30979729729731},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A479,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A479,MSG_Generic!$L$8:$L$378)","v":20},0.1067814770659507,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C479,Gen_Param_2011!$BA$27:$BA$47)","v":0.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A479,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C479,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Solar PV (roof top)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A479,MSG_Generic!AG$8:AG$378)*$L479","v":2100},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A479,MSG_Generic!AH$8:AH$378)*$L479","v":2022.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A479,MSG_Generic!AI$8:AI$378)*$L479","v":1945},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A479,MSG_Generic!AJ$8:AJ$378)*$L479","v":1867.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A479,MSG_Generic!AK$8:AK$378)*$L479","v":1790},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A479,MSG_Generic!AL$8:AL$378)*$L479","v":1712.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A479,MSG_Generic!AM$8:AM$378)*$L479","v":1679.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A479,MSG_Generic!AN$8:AN$378)*$L479","v":1646.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A479,MSG_Generic!AO$8:AO$378)*$L479","v":1613.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A479,MSG_Generic!AP$8:AP$378)*$L479","v":1580.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A479,MSG_Generic!AQ$8:AQ$378)*$L479","v":1547.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A479,MSG_Generic!AR$8:AR$378)*$L479","v":1526.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A479,MSG_Generic!AS$8:AS$378)*$L479","v":1504.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A479,MSG_Generic!AT$8:AT$378)*$L479","v":1482.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A479,MSG_Generic!AU$8:AU$378)*$L479","v":1461},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A479,MSG_Generic!AV$8:AV$378)*$L479","v":1439.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A479,MSG_Generic!AW$8:AW$378)*$L479","v":1417.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A479,MSG_Generic!AX$8:AX$378)*$L479","v":1395.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A479,MSG_Generic!AY$8:AY$378)*$L479","v":1374.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A479,MSG_Generic!AZ$8:AZ$378)*$L479","v":1352.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A479,MSG_Generic!BA$8:BA$378)*$L479","v":1330.7},1330.7,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A479,MSG_Generic!BC$8:BC$378)*$L479","v":1209.5999999999999},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A479,MSG_Generic!BD$8:BD$378)*$L479","v":1088.4000000000001},{"$f":"IF(MID($A479,6,1)=\"O\",MID($A479,6,3)&LEFT(VLOOKUP($B479,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A479,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B479,NameConvs!$B$57:$G$69,6,FALSE),MID($A479,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL479,MSG_Fueldata!N$54:N$70)/$E479/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL479,MSG_Fueldata!O$54:O$70)/$E479/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL479,MSG_Fueldata!P$54:P$70)/$E479/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL479,MSG_Fueldata!Q$54:Q$70)/$E479/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL479,MSG_Fueldata!R$54:R$70)/$E479/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL479,MSG_Fueldata!S$54:S$70)/$E479/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL479,MSG_Fueldata!T$54:T$70)/$E479/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL479,MSG_Fueldata!U$54:U$70)/$E479/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL479,MSG_Fueldata!V$54:V$70)/$E479/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL479,MSG_Fueldata!W$54:W$70)/$E479/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL479,MSG_Fueldata!X$54:X$70)/$E479/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL479,MSG_Fueldata!Y$54:Y$70)/$E479/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL479,MSG_Fueldata!Z$54:Z$70)/$E479/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL479,MSG_Fueldata!AA$54:AA$70)/$E479/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL479,MSG_Fueldata!AB$54:AB$70)/$E479/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL479,MSG_Fueldata!AC$54:AC$70)/$E479/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL479,MSG_Fueldata!AD$54:AD$70)/$E479/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL479,MSG_Fueldata!AE$54:AE$70)/$E479/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL479,MSG_Fueldata!AF$54:AF$70)/$E479/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL479,MSG_Fueldata!AG$54:AG$70)/$E479/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL479,MSG_Fueldata!AH$54:AH$70)/$E479/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL479,MSG_Fueldata!AI$54:AI$70)/$E479/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL479,MSG_Fueldata!AJ$54:AJ$70)/$E479/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A305","v":"TBNEPSOLNUPVst"},"TBN","EPSOLNUPVst","TBwEPSOLNUPVst",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A480,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A480,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A480,MSG_Generic!$H$8:$H$378)","v":166.66666666666666},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A480,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A480,MSG_Generic!$L$8:$L$378)","v":20},0.1067814770659507,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C480,Gen_Param_2011!$BA$27:$BA$47)","v":0.22500000000000001},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A480,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C480,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Rooftop PV with 1h Battery"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A480,MSG_Generic!AG$8:AG$378)*$L480","v":4257.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A480,MSG_Generic!AH$8:AH$378)*$L480","v":4100.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A480,MSG_Generic!AI$8:AI$378)*$L480","v":3943.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A480,MSG_Generic!AJ$8:AJ$378)*$L480","v":3785.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A480,MSG_Generic!AK$8:AK$378)*$L480","v":3628.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A480,MSG_Generic!AL$8:AL$378)*$L480","v":3471.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A480,MSG_Generic!AM$8:AM$378)*$L480","v":3373.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A480,MSG_Generic!AN$8:AN$378)*$L480","v":3275.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A480,MSG_Generic!AO$8:AO$378)*$L480","v":3177.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A480,MSG_Generic!AP$8:AP$378)*$L480","v":3079},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A480,MSG_Generic!AQ$8:AQ$378)*$L480","v":2981.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A480,MSG_Generic!AR$8:AR$378)*$L480","v":2926.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A480,MSG_Generic!AS$8:AS$378)*$L480","v":2872.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A480,MSG_Generic!AT$8:AT$378)*$L480","v":2817.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A480,MSG_Generic!AU$8:AU$378)*$L480","v":2763.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A480,MSG_Generic!AV$8:AV$378)*$L480","v":2708.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A480,MSG_Generic!AW$8:AW$378)*$L480","v":2654.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A480,MSG_Generic!AX$8:AX$378)*$L480","v":2599.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A480,MSG_Generic!AY$8:AY$378)*$L480","v":2545.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A480,MSG_Generic!AZ$8:AZ$378)*$L480","v":2490.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A480,MSG_Generic!BA$8:BA$378)*$L480","v":2435.6999999999998},2435.6999999999998,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A480,MSG_Generic!BC$8:BC$378)*$L480","v":2214},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A480,MSG_Generic!BD$8:BD$378)*$L480","v":1992.2},{"$f":"IF(MID($A480,6,1)=\"O\",MID($A480,6,3)&LEFT(VLOOKUP($B480,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A480,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B480,NameConvs!$B$57:$G$69,6,FALSE),MID($A480,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL480,MSG_Fueldata!N$54:N$70)/$E480/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL480,MSG_Fueldata!O$54:O$70)/$E480/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL480,MSG_Fueldata!P$54:P$70)/$E480/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL480,MSG_Fueldata!Q$54:Q$70)/$E480/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL480,MSG_Fueldata!R$54:R$70)/$E480/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL480,MSG_Fueldata!S$54:S$70)/$E480/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL480,MSG_Fueldata!T$54:T$70)/$E480/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL480,MSG_Fueldata!U$54:U$70)/$E480/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL480,MSG_Fueldata!V$54:V$70)/$E480/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL480,MSG_Fueldata!W$54:W$70)/$E480/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL480,MSG_Fueldata!X$54:X$70)/$E480/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL480,MSG_Fueldata!Y$54:Y$70)/$E480/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL480,MSG_Fueldata!Z$54:Z$70)/$E480/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL480,MSG_Fueldata!AA$54:AA$70)/$E480/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL480,MSG_Fueldata!AB$54:AB$70)/$E480/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL480,MSG_Fueldata!AC$54:AC$70)/$E480/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL480,MSG_Fueldata!AD$54:AD$70)/$E480/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL480,MSG_Fueldata!AE$54:AE$70)/$E480/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL480,MSG_Fueldata!AF$54:AF$70)/$E480/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL480,MSG_Fueldata!AG$54:AG$70)/$E480/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL480,MSG_Fueldata!AH$54:AH$70)/$E480/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL480,MSG_Fueldata!AI$54:AI$70)/$E480/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL480,MSG_Fueldata!AJ$54:AJ$70)/$E480/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A306","v":"TBNEPSOLNUPVst2"},{"$f":"LEFT(A481,3)","v":"TBN"},{"$f":"RIGHT(A481,LEN(A481)-3)","v":"EPSOLNUPVst2"},{"$f":"LEFT(B481,2)&\"w\"&C481","v":"TBwEPSOLNUPVst2"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A481,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A481,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A481,MSG_Generic!$H$8:$H$378)","v":150},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A481,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A481,MSG_Generic!$L$8:$L$378)","v":20},{"$f":"-PMT(disc_rate,I481,1)/(1+disc_rate)","v":0.1067814770659507},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C481,Gen_Param_2011!$BA$27:$BA$47)","v":0.25},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A481,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C481,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Rooftop PV with 2h Battery"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A481,MSG_Generic!AG$8:AG$378)*$L481","v":6275},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A481,MSG_Generic!AH$8:AH$378)*$L481","v":6043.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A481,MSG_Generic!AI$8:AI$378)*$L481","v":5811.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A481,MSG_Generic!AJ$8:AJ$378)*$L481","v":5579.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A481,MSG_Generic!AK$8:AK$378)*$L481","v":5348.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A481,MSG_Generic!AL$8:AL$378)*$L481","v":5116.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A481,MSG_Generic!AM$8:AM$378)*$L481","v":4971.8999999999996},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A481,MSG_Generic!AN$8:AN$378)*$L481","v":4827.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A481,MSG_Generic!AO$8:AO$378)*$L481","v":4682.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A481,MSG_Generic!AP$8:AP$378)*$L481","v":4538.1000000000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A481,MSG_Generic!AQ$8:AQ$378)*$L481","v":4393.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A481,MSG_Generic!AR$8:AR$378)*$L481","v":4313.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A481,MSG_Generic!AS$8:AS$378)*$L481","v":4232.8999999999996},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A481,MSG_Generic!AT$8:AT$378)*$L481","v":4152.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A481,MSG_Generic!AU$8:AU$378)*$L481","v":4072.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A481,MSG_Generic!AV$8:AV$378)*$L481","v":3991.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A481,MSG_Generic!AW$8:AW$378)*$L481","v":3911.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A481,MSG_Generic!AX$8:AX$378)*$L481","v":3830.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A481,MSG_Generic!AY$8:AY$378)*$L481","v":3750.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A481,MSG_Generic!AZ$8:AZ$378)*$L481","v":3670.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A481,MSG_Generic!BA$8:BA$378)*$L481","v":3590},{"$f":"AH481","v":3590},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A481,MSG_Generic!BC$8:BC$378)*$L481","v":3263.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A481,MSG_Generic!BD$8:BD$378)*$L481","v":2936.3},{"$f":"IF(MID($A481,6,1)=\"O\",MID($A481,6,3)&LEFT(VLOOKUP($B481,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A481,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B481,NameConvs!$B$57:$G$69,6,FALSE),MID($A481,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL481,MSG_Fueldata!N$54:N$70)/$E481/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL481,MSG_Fueldata!O$54:O$70)/$E481/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL481,MSG_Fueldata!P$54:P$70)/$E481/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL481,MSG_Fueldata!Q$54:Q$70)/$E481/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL481,MSG_Fueldata!R$54:R$70)/$E481/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL481,MSG_Fueldata!S$54:S$70)/$E481/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL481,MSG_Fueldata!T$54:T$70)/$E481/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL481,MSG_Fueldata!U$54:U$70)/$E481/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL481,MSG_Fueldata!V$54:V$70)/$E481/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL481,MSG_Fueldata!W$54:W$70)/$E481/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL481,MSG_Fueldata!X$54:X$70)/$E481/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL481,MSG_Fueldata!Y$54:Y$70)/$E481/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL481,MSG_Fueldata!Z$54:Z$70)/$E481/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL481,MSG_Fueldata!AA$54:AA$70)/$E481/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL481,MSG_Fueldata!AB$54:AB$70)/$E481/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL481,MSG_Fueldata!AC$54:AC$70)/$E481/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL481,MSG_Fueldata!AD$54:AD$70)/$E481/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL481,MSG_Fueldata!AE$54:AE$70)/$E481/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL481,MSG_Fueldata!AF$54:AF$70)/$E481/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL481,MSG_Fueldata!AG$54:AG$70)/$E481/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL481,MSG_Fueldata!AH$54:AH$70)/$E481/8.76","v":0},{"$f":"BG481","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL481,MSG_Fueldata!AI$54:AI$70)/$E481/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL481,MSG_Fueldata!AJ$54:AJ$70)/$E481/8.76","v":0},null,{"$f":"(($H481+N481*$J481)/($K481*8.76)+$G481/8.76+AM481+$F481*BL$2)/$M481","v":{"$error":"#VALUE!"}},{"$f":"(($H481+O481*$J481)/($K481*8.76)+$G481/8.76+AN481+$F481*BM$2)/$M481","v":{"$error":"#VALUE!"}},{"$f":"(($H481+P481*$J481)/($K481*8.76)+$G481/8.76+AO481+$F481*BN$2)/$M481","v":{"$error":"#VALUE!"}},{"$f":"(($H481+Q481*$J481)/($K481*8.76)+$G481/8.76+AP481+$F481*BO$2)/$M481","v":{"$error":"#VALUE!"}},{"$f":"(($H481+R481*$J481)/($K481*8.76)+$G481/8.76+AQ481+$F481*BP$2)/$M481","v":{"$error":"#VALUE!"}},{"$f":"(($H481+S481*$J481)/($K481*8.76)+$G481/8.76+AR481+$F481*BQ$2)/$M481","v":{"$error":"#VALUE!"}},{"$f":"(($H481+T481*$J481)/($K481*8.76)+$G481/8.76+AS481+$F481*BR$2)/$M481","v":{"$error":"#VALUE!"}},{"$f":"(($H481+U481*$J481)/($K481*8.76)+$G481/8.76+AT481+$F481*BS$2)/$M481","v":{"$error":"#VALUE!"}},{"$f":"(($H481+V481*$J481)/($K481*8.76)+$G481/8.76+AU481+$F481*BT$2)/$M481","v":{"$error":"#VALUE!"}},{"$f":"(($H481+W481*$J481)/($K481*8.76)+$G481/8.76+AV481+$F481*BU$2)/$M481","v":{"$error":"#VALUE!"}},{"$f":"(($H481+X481*$J481)/($K481*8.76)+$G481/8.76+AW481+$F481*BV$2)/$M481","v":{"$error":"#VALUE!"}},{"$f":"(($H481+Y481*$J481)/($K481*8.76)+$G481/8.76+AX481+$F481*BW$2)/$M481","v":{"$error":"#VALUE!"}},{"$f":"(($H481+Z481*$J481)/($K481*8.76)+$G481/8.76+AY481+$F481*BX$2)/$M481","v":{"$error":"#VALUE!"}},{"$f":"(($H481+AA481*$J481)/($K481*8.76)+$G481/8.76+AZ481+$F481*BY$2)/$M481","v":{"$error":"#VALUE!"}},{"$f":"(($H481+AB481*$J481)/($K481*8.76)+$G481/8.76+BA481+$F481*BZ$2)/$M481","v":{"$error":"#VALUE!"}},{"$f":"(($H481+AC481*$J481)/($K481*8.76)+$G481/8.76+BB481+$F481*CA$2)/$M481","v":{"$error":"#VALUE!"}},{"$f":"(($H481+AD481*$J481)/($K481*8.76)+$G481/8.76+BC481+$F481*CB$2)/$M481","v":{"$error":"#VALUE!"}},{"$f":"(($H481+AE481*$J481)/($K481*8.76)+$G481/8.76+BD481+$F481*CC$2)/$M481","v":{"$error":"#VALUE!"}},{"$f":"(($H481+AF481*$J481)/($K481*8.76)+$G481/8.76+BE481+$F481*CD$2)/$M481","v":{"$error":"#VALUE!"}},{"$f":"(($H481+AG481*$J481)/($K481*8.76)+$G481/8.76+BF481+$F481*CE$2)/$M481","v":{"$error":"#VALUE!"}},{"$f":"(($H481+AH481*$J481)/($K481*8.76)+$G481/8.76+BG481+$F481*CF$2)/$M481","v":{"$error":"#VALUE!"}},{"$f":"(($H481+AI481*$J481)/($K481*8.76)+$G481/8.76+BH481+$F481*CG$2)/$M481","v":{"$error":"#VALUE!"}},{"$f":"(($H481+AJ481*$J481)/($K481*8.76)+$G481/8.76+BI481+$F481*CH$2)/$M481","v":{"$error":"#VALUE!"}},{"$f":"(($H481+AK481*$J481)/($K481*8.76)+$G481/8.76+BJ481+$F481*CI$2)/$M481","v":{"$error":"#VALUE!"}}]
[{"$f":"MSG_Generic!A307","v":"TBNEPSOLNUPVrtru"},"TBN","EPSOLNUPVrtru","TBwEPSOLNUPVrtru",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A482,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A482,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A482,MSG_Generic!$H$8:$H$378)","v":208.30979729729731},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A482,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A482,MSG_Generic!$L$8:$L$378)","v":20},0.1067814770659507,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C482,Gen_Param_2011!$BA$27:$BA$47)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A482,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C482,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Solar PV (roof top - rural)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A482,MSG_Generic!AG$8:AG$378)*$L482","v":2100},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A482,MSG_Generic!AH$8:AH$378)*$L482","v":2022.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A482,MSG_Generic!AI$8:AI$378)*$L482","v":1945},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A482,MSG_Generic!AJ$8:AJ$378)*$L482","v":1867.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A482,MSG_Generic!AK$8:AK$378)*$L482","v":1790},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A482,MSG_Generic!AL$8:AL$378)*$L482","v":1712.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A482,MSG_Generic!AM$8:AM$378)*$L482","v":1679.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A482,MSG_Generic!AN$8:AN$378)*$L482","v":1646.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A482,MSG_Generic!AO$8:AO$378)*$L482","v":1613.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A482,MSG_Generic!AP$8:AP$378)*$L482","v":1580.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A482,MSG_Generic!AQ$8:AQ$378)*$L482","v":1547.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A482,MSG_Generic!AR$8:AR$378)*$L482","v":1526.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A482,MSG_Generic!AS$8:AS$378)*$L482","v":1504.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A482,MSG_Generic!AT$8:AT$378)*$L482","v":1482.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A482,MSG_Generic!AU$8:AU$378)*$L482","v":1461},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A482,MSG_Generic!AV$8:AV$378)*$L482","v":1439.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A482,MSG_Generic!AW$8:AW$378)*$L482","v":1417.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A482,MSG_Generic!AX$8:AX$378)*$L482","v":1395.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A482,MSG_Generic!AY$8:AY$378)*$L482","v":1374.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A482,MSG_Generic!AZ$8:AZ$378)*$L482","v":1352.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A482,MSG_Generic!BA$8:BA$378)*$L482","v":1330.7},1330.7,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A482,MSG_Generic!BC$8:BC$378)*$L482","v":1209.5999999999999},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A482,MSG_Generic!BD$8:BD$378)*$L482","v":1088.4000000000001},{"$f":"IF(MID($A482,6,1)=\"O\",MID($A482,6,3)&LEFT(VLOOKUP($B482,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A482,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B482,NameConvs!$B$57:$G$69,6,FALSE),MID($A482,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL482,MSG_Fueldata!N$54:N$70)/$E482/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL482,MSG_Fueldata!O$54:O$70)/$E482/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL482,MSG_Fueldata!P$54:P$70)/$E482/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL482,MSG_Fueldata!Q$54:Q$70)/$E482/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL482,MSG_Fueldata!R$54:R$70)/$E482/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL482,MSG_Fueldata!S$54:S$70)/$E482/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL482,MSG_Fueldata!T$54:T$70)/$E482/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL482,MSG_Fueldata!U$54:U$70)/$E482/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL482,MSG_Fueldata!V$54:V$70)/$E482/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL482,MSG_Fueldata!W$54:W$70)/$E482/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL482,MSG_Fueldata!X$54:X$70)/$E482/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL482,MSG_Fueldata!Y$54:Y$70)/$E482/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL482,MSG_Fueldata!Z$54:Z$70)/$E482/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL482,MSG_Fueldata!AA$54:AA$70)/$E482/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL482,MSG_Fueldata!AB$54:AB$70)/$E482/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL482,MSG_Fueldata!AC$54:AC$70)/$E482/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL482,MSG_Fueldata!AD$54:AD$70)/$E482/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL482,MSG_Fueldata!AE$54:AE$70)/$E482/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL482,MSG_Fueldata!AF$54:AF$70)/$E482/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL482,MSG_Fueldata!AG$54:AG$70)/$E482/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL482,MSG_Fueldata!AH$54:AH$70)/$E482/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL482,MSG_Fueldata!AI$54:AI$70)/$E482/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL482,MSG_Fueldata!AJ$54:AJ$70)/$E482/8.76","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Generic!A308","v":"TBNEPSOLNUPVstru"},"TBN","EPSOLNUPVstru","TBwEPSOLNUPVstru",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A483,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A483,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A483,MSG_Generic!$H$8:$H$378)","v":166.66666666666666},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A483,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A483,MSG_Generic!$L$8:$L$378)","v":20},0.1067814770659507,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C483,Gen_Param_2011!$BA$27:$BA$47)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A483,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C483,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"PV with 1h Battery (roof top - rural)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A483,MSG_Generic!AG$8:AG$378)*$L483","v":4257.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A483,MSG_Generic!AH$8:AH$378)*$L483","v":4100.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A483,MSG_Generic!AI$8:AI$378)*$L483","v":3943.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A483,MSG_Generic!AJ$8:AJ$378)*$L483","v":3785.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A483,MSG_Generic!AK$8:AK$378)*$L483","v":3628.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A483,MSG_Generic!AL$8:AL$378)*$L483","v":3471.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A483,MSG_Generic!AM$8:AM$378)*$L483","v":3373.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A483,MSG_Generic!AN$8:AN$378)*$L483","v":3275.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A483,MSG_Generic!AO$8:AO$378)*$L483","v":3177.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A483,MSG_Generic!AP$8:AP$378)*$L483","v":3079},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A483,MSG_Generic!AQ$8:AQ$378)*$L483","v":2981.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A483,MSG_Generic!AR$8:AR$378)*$L483","v":2926.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A483,MSG_Generic!AS$8:AS$378)*$L483","v":2872.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A483,MSG_Generic!AT$8:AT$378)*$L483","v":2817.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A483,MSG_Generic!AU$8:AU$378)*$L483","v":2763.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A483,MSG_Generic!AV$8:AV$378)*$L483","v":2708.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A483,MSG_Generic!AW$8:AW$378)*$L483","v":2654.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A483,MSG_Generic!AX$8:AX$378)*$L483","v":2599.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A483,MSG_Generic!AY$8:AY$378)*$L483","v":2545.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A483,MSG_Generic!AZ$8:AZ$378)*$L483","v":2490.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A483,MSG_Generic!BA$8:BA$378)*$L483","v":2435.6999999999998},2435.6999999999998,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A483,MSG_Generic!BC$8:BC$378)*$L483","v":2214},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A483,MSG_Generic!BD$8:BD$378)*$L483","v":1992.2},{"$f":"IF(MID($A483,6,1)=\"O\",MID($A483,6,3)&LEFT(VLOOKUP($B483,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A483,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B483,NameConvs!$B$57:$G$69,6,FALSE),MID($A483,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL483,MSG_Fueldata!N$54:N$70)/$E483/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL483,MSG_Fueldata!O$54:O$70)/$E483/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL483,MSG_Fueldata!P$54:P$70)/$E483/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL483,MSG_Fueldata!Q$54:Q$70)/$E483/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL483,MSG_Fueldata!R$54:R$70)/$E483/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL483,MSG_Fueldata!S$54:S$70)/$E483/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL483,MSG_Fueldata!T$54:T$70)/$E483/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL483,MSG_Fueldata!U$54:U$70)/$E483/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL483,MSG_Fueldata!V$54:V$70)/$E483/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL483,MSG_Fueldata!W$54:W$70)/$E483/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL483,MSG_Fueldata!X$54:X$70)/$E483/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL483,MSG_Fueldata!Y$54:Y$70)/$E483/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL483,MSG_Fueldata!Z$54:Z$70)/$E483/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL483,MSG_Fueldata!AA$54:AA$70)/$E483/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL483,MSG_Fueldata!AB$54:AB$70)/$E483/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL483,MSG_Fueldata!AC$54:AC$70)/$E483/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL483,MSG_Fueldata!AD$54:AD$70)/$E483/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL483,MSG_Fueldata!AE$54:AE$70)/$E483/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL483,MSG_Fueldata!AF$54:AF$70)/$E483/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL483,MSG_Fueldata!AG$54:AG$70)/$E483/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL483,MSG_Fueldata!AH$54:AH$70)/$E483/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL483,MSG_Fueldata!AI$54:AI$70)/$E483/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL483,MSG_Fueldata!AJ$54:AJ$70)/$E483/8.76","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Generic!A309","v":"TBNEPSOLNUPVstru2"},{"$f":"LEFT(A484,3)","v":"TBN"},{"$f":"RIGHT(A484,LEN(A484)-3)","v":"EPSOLNUPVstru2"},{"$f":"LEFT(B484,2)&\"w\"&C484","v":"TBwEPSOLNUPVstru2"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A484,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A484,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A484,MSG_Generic!$H$8:$H$378)","v":150},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A484,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A484,MSG_Generic!$L$8:$L$378)","v":20},{"$f":"-PMT(disc_rate,I484,1)/(1+disc_rate)","v":0.1067814770659507},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C484,Gen_Param_2011!$BA$27:$BA$47)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A484,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C484,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"PV with 2h Battery (roof top - rural)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A484,MSG_Generic!AG$8:AG$378)*$L484","v":6275},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A484,MSG_Generic!AH$8:AH$378)*$L484","v":6043.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A484,MSG_Generic!AI$8:AI$378)*$L484","v":5811.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A484,MSG_Generic!AJ$8:AJ$378)*$L484","v":5579.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A484,MSG_Generic!AK$8:AK$378)*$L484","v":5348.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A484,MSG_Generic!AL$8:AL$378)*$L484","v":5116.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A484,MSG_Generic!AM$8:AM$378)*$L484","v":4971.8999999999996},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A484,MSG_Generic!AN$8:AN$378)*$L484","v":4827.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A484,MSG_Generic!AO$8:AO$378)*$L484","v":4682.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A484,MSG_Generic!AP$8:AP$378)*$L484","v":4538.1000000000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A484,MSG_Generic!AQ$8:AQ$378)*$L484","v":4393.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A484,MSG_Generic!AR$8:AR$378)*$L484","v":4313.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A484,MSG_Generic!AS$8:AS$378)*$L484","v":4232.8999999999996},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A484,MSG_Generic!AT$8:AT$378)*$L484","v":4152.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A484,MSG_Generic!AU$8:AU$378)*$L484","v":4072.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A484,MSG_Generic!AV$8:AV$378)*$L484","v":3991.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A484,MSG_Generic!AW$8:AW$378)*$L484","v":3911.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A484,MSG_Generic!AX$8:AX$378)*$L484","v":3830.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A484,MSG_Generic!AY$8:AY$378)*$L484","v":3750.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A484,MSG_Generic!AZ$8:AZ$378)*$L484","v":3670.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A484,MSG_Generic!BA$8:BA$378)*$L484","v":3590},{"$f":"AH484","v":3590},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A484,MSG_Generic!BC$8:BC$378)*$L484","v":3263.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A484,MSG_Generic!BD$8:BD$378)*$L484","v":2936.3},{"$f":"IF(MID($A484,6,1)=\"O\",MID($A484,6,3)&LEFT(VLOOKUP($B484,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A484,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B484,NameConvs!$B$57:$G$69,6,FALSE),MID($A484,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL484,MSG_Fueldata!N$54:N$70)/$E484/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL484,MSG_Fueldata!O$54:O$70)/$E484/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL484,MSG_Fueldata!P$54:P$70)/$E484/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL484,MSG_Fueldata!Q$54:Q$70)/$E484/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL484,MSG_Fueldata!R$54:R$70)/$E484/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL484,MSG_Fueldata!S$54:S$70)/$E484/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL484,MSG_Fueldata!T$54:T$70)/$E484/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL484,MSG_Fueldata!U$54:U$70)/$E484/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL484,MSG_Fueldata!V$54:V$70)/$E484/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL484,MSG_Fueldata!W$54:W$70)/$E484/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL484,MSG_Fueldata!X$54:X$70)/$E484/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL484,MSG_Fueldata!Y$54:Y$70)/$E484/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL484,MSG_Fueldata!Z$54:Z$70)/$E484/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL484,MSG_Fueldata!AA$54:AA$70)/$E484/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL484,MSG_Fueldata!AB$54:AB$70)/$E484/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL484,MSG_Fueldata!AC$54:AC$70)/$E484/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL484,MSG_Fueldata!AD$54:AD$70)/$E484/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL484,MSG_Fueldata!AE$54:AE$70)/$E484/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL484,MSG_Fueldata!AF$54:AF$70)/$E484/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL484,MSG_Fueldata!AG$54:AG$70)/$E484/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL484,MSG_Fueldata!AH$54:AH$70)/$E484/8.76","v":0},{"$f":"BG484","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL484,MSG_Fueldata!AI$54:AI$70)/$E484/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL484,MSG_Fueldata!AJ$54:AJ$70)/$E484/8.76","v":0},null,{"$f":"(($H484+N484*$J484)/($K484*8.76)+$G484/8.76+AM484+$F484*BL$2)/$M484","v":{"$error":"#DIV/0!"}},{"$f":"(($H484+O484*$J484)/($K484*8.76)+$G484/8.76+AN484+$F484*BM$2)/$M484","v":{"$error":"#DIV/0!"}},{"$f":"(($H484+P484*$J484)/($K484*8.76)+$G484/8.76+AO484+$F484*BN$2)/$M484","v":{"$error":"#DIV/0!"}},{"$f":"(($H484+Q484*$J484)/($K484*8.76)+$G484/8.76+AP484+$F484*BO$2)/$M484","v":{"$error":"#DIV/0!"}},{"$f":"(($H484+R484*$J484)/($K484*8.76)+$G484/8.76+AQ484+$F484*BP$2)/$M484","v":{"$error":"#DIV/0!"}},{"$f":"(($H484+S484*$J484)/($K484*8.76)+$G484/8.76+AR484+$F484*BQ$2)/$M484","v":{"$error":"#DIV/0!"}},{"$f":"(($H484+T484*$J484)/($K484*8.76)+$G484/8.76+AS484+$F484*BR$2)/$M484","v":{"$error":"#DIV/0!"}},{"$f":"(($H484+U484*$J484)/($K484*8.76)+$G484/8.76+AT484+$F484*BS$2)/$M484","v":{"$error":"#DIV/0!"}},{"$f":"(($H484+V484*$J484)/($K484*8.76)+$G484/8.76+AU484+$F484*BT$2)/$M484","v":{"$error":"#DIV/0!"}},{"$f":"(($H484+W484*$J484)/($K484*8.76)+$G484/8.76+AV484+$F484*BU$2)/$M484","v":{"$error":"#DIV/0!"}},{"$f":"(($H484+X484*$J484)/($K484*8.76)+$G484/8.76+AW484+$F484*BV$2)/$M484","v":{"$error":"#DIV/0!"}},{"$f":"(($H484+Y484*$J484)/($K484*8.76)+$G484/8.76+AX484+$F484*BW$2)/$M484","v":{"$error":"#DIV/0!"}},{"$f":"(($H484+Z484*$J484)/($K484*8.76)+$G484/8.76+AY484+$F484*BX$2)/$M484","v":{"$error":"#DIV/0!"}},{"$f":"(($H484+AA484*$J484)/($K484*8.76)+$G484/8.76+AZ484+$F484*BY$2)/$M484","v":{"$error":"#DIV/0!"}},{"$f":"(($H484+AB484*$J484)/($K484*8.76)+$G484/8.76+BA484+$F484*BZ$2)/$M484","v":{"$error":"#DIV/0!"}},{"$f":"(($H484+AC484*$J484)/($K484*8.76)+$G484/8.76+BB484+$F484*CA$2)/$M484","v":{"$error":"#DIV/0!"}},{"$f":"(($H484+AD484*$J484)/($K484*8.76)+$G484/8.76+BC484+$F484*CB$2)/$M484","v":{"$error":"#DIV/0!"}},{"$f":"(($H484+AE484*$J484)/($K484*8.76)+$G484/8.76+BD484+$F484*CC$2)/$M484","v":{"$error":"#DIV/0!"}},{"$f":"(($H484+AF484*$J484)/($K484*8.76)+$G484/8.76+BE484+$F484*CD$2)/$M484","v":{"$error":"#DIV/0!"}},{"$f":"(($H484+AG484*$J484)/($K484*8.76)+$G484/8.76+BF484+$F484*CE$2)/$M484","v":{"$error":"#DIV/0!"}},{"$f":"(($H484+AH484*$J484)/($K484*8.76)+$G484/8.76+BG484+$F484*CF$2)/$M484","v":{"$error":"#DIV/0!"}},{"$f":"(($H484+AI484*$J484)/($K484*8.76)+$G484/8.76+BH484+$F484*CG$2)/$M484","v":{"$error":"#DIV/0!"}},{"$f":"(($H484+AJ484*$J484)/($K484*8.76)+$G484/8.76+BI484+$F484*CH$2)/$M484","v":{"$error":"#DIV/0!"}},{"$f":"(($H484+AK484*$J484)/($K484*8.76)+$G484/8.76+BJ484+$F484*CI$2)/$M484","v":{"$error":"#DIV/0!"}}]
[{"$f":"MSG_Generic!A310","v":"TBNEPTSONUTH"},{"$f":"LEFT(A485,3)","v":"TBN"},{"$f":"RIGHT(A485,LEN(A485)-3)","v":"EPTSONUTH"},{"$f":"LEFT(B485,2)&\"w\"&C485","v":"TBwEPTSONUTH"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A485,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A485,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A485,MSG_Generic!$H$8:$H$378)","v":195.62131274131275},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A485,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A485,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C485,Gen_Param_2011!$BA$27:$BA$47)","v":0.35},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A485,MSG_Generic!$Z$8:$Z$378)","v":1.2762750000000012},{"$f":"VLOOKUP(C485,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Solar thermal no storage"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A485,MSG_Generic!AG$8:AG$378)*$L485","v":3828.8250000000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A485,MSG_Generic!AH$8:AH$378)*$L485","v":3720.5968800000032},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A485,MSG_Generic!AI$8:AI$378)*$L485","v":3612.3687600000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A485,MSG_Generic!AJ$8:AJ$378)*$L485","v":3504.1406400000033},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A485,MSG_Generic!AK$8:AK$378)*$L485","v":3395.9125200000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A485,MSG_Generic!AL$8:AL$378)*$L485","v":3287.9396550000029},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A485,MSG_Generic!AM$8:AM$378)*$L485","v":3224.7640425000027},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A485,MSG_Generic!AN$8:AN$378)*$L485","v":3161.5884300000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A485,MSG_Generic!AO$8:AO$378)*$L485","v":3098.4128175000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A485,MSG_Generic!AP$8:AP$378)*$L485","v":3035.2372050000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A485,MSG_Generic!AQ$8:AQ$378)*$L485","v":2972.0615925000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A485,MSG_Generic!AR$8:AR$378)*$L485","v":2917.6922775000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A485,MSG_Generic!AS$8:AS$378)*$L485","v":2863.3229625000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A485,MSG_Generic!AT$8:AT$378)*$L485","v":2808.9536475000027},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A485,MSG_Generic!AU$8:AU$378)*$L485","v":2754.5843325000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A485,MSG_Generic!AV$8:AV$378)*$L485","v":2700.2150175000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A485,MSG_Generic!AW$8:AW$378)*$L485","v":2645.8457025000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A485,MSG_Generic!AX$8:AX$378)*$L485","v":2591.4763875000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A485,MSG_Generic!AY$8:AY$378)*$L485","v":2537.1070725000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A485,MSG_Generic!AZ$8:AZ$378)*$L485","v":2482.7377575000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A485,MSG_Generic!BA$8:BA$378)*$L485","v":2428.3684425000024},{"$f":"AH485","v":2428.3684425000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A485,MSG_Generic!BC$8:BC$378)*$L485","v":2207.3176125000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A485,MSG_Generic!BD$8:BD$378)*$L485","v":1986.1391550000019},{"$f":"IF(MID($A485,6,1)=\"O\",MID($A485,6,3)&LEFT(VLOOKUP($B485,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A485,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B485,NameConvs!$B$57:$G$69,6,FALSE),MID($A485,6,3)))","v":"TSO"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL485,MSG_Fueldata!N$54:N$70)/$E485/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL485,MSG_Fueldata!O$54:O$70)/$E485/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL485,MSG_Fueldata!P$54:P$70)/$E485/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL485,MSG_Fueldata!Q$54:Q$70)/$E485/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL485,MSG_Fueldata!R$54:R$70)/$E485/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL485,MSG_Fueldata!S$54:S$70)/$E485/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL485,MSG_Fueldata!T$54:T$70)/$E485/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL485,MSG_Fueldata!U$54:U$70)/$E485/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL485,MSG_Fueldata!V$54:V$70)/$E485/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL485,MSG_Fueldata!W$54:W$70)/$E485/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL485,MSG_Fueldata!X$54:X$70)/$E485/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL485,MSG_Fueldata!Y$54:Y$70)/$E485/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL485,MSG_Fueldata!Z$54:Z$70)/$E485/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL485,MSG_Fueldata!AA$54:AA$70)/$E485/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL485,MSG_Fueldata!AB$54:AB$70)/$E485/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL485,MSG_Fueldata!AC$54:AC$70)/$E485/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL485,MSG_Fueldata!AD$54:AD$70)/$E485/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL485,MSG_Fueldata!AE$54:AE$70)/$E485/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL485,MSG_Fueldata!AF$54:AF$70)/$E485/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL485,MSG_Fueldata!AG$54:AG$70)/$E485/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL485,MSG_Fueldata!AH$54:AH$70)/$E485/8.76","v":0},{"$f":"BG485","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL485,MSG_Fueldata!AI$54:AI$70)/$E485/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL485,MSG_Fueldata!AJ$54:AJ$70)/$E485/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A311","v":"TBNEPTSONUTHst"},"TBN","EPTSONUTHst","TBwEPTSONUTHst",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A486,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A486,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A486,MSG_Generic!$H$8:$H$378)","v":165.92391891891893},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A486,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A486,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C486,Gen_Param_2011!$BA$27:$BA$47)","v":0.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A486,MSG_Generic!$Z$8:$Z$378)","v":1.2762750000000012},{"$f":"VLOOKUP(C486,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Solar thermal with Storage"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A486,MSG_Generic!AG$8:AG$378)*$L486","v":6891.8850000000066},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A486,MSG_Generic!AH$8:AH$378)*$L486","v":6697.1254350000054},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A486,MSG_Generic!AI$8:AI$378)*$L486","v":6502.365870000006},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A486,MSG_Generic!AJ$8:AJ$378)*$L486","v":6307.6063050000057},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A486,MSG_Generic!AK$8:AK$378)*$L486","v":6112.8467400000063},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A486,MSG_Generic!AL$8:AL$378)*$L486","v":5918.3424300000052},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A486,MSG_Generic!AM$8:AM$378)*$L486","v":5777.5692975000047},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A486,MSG_Generic!AN$8:AN$378)*$L486","v":5636.7961650000052},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A486,MSG_Generic!AO$8:AO$378)*$L486","v":5496.0230325000048},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A486,MSG_Generic!AP$8:AP$378)*$L486","v":5355.2499000000053},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A486,MSG_Generic!AQ$8:AQ$378)*$L486","v":5214.6043950000048},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A486,MSG_Generic!AR$8:AR$378)*$L486","v":5119.266652500005},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A486,MSG_Generic!AS$8:AS$378)*$L486","v":5023.9289100000051},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A486,MSG_Generic!AT$8:AT$378)*$L486","v":4928.5911675000043},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A486,MSG_Generic!AU$8:AU$378)*$L486","v":4833.2534250000044},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A486,MSG_Generic!AV$8:AV$378)*$L486","v":4737.9156825000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A486,MSG_Generic!AW$8:AW$378)*$L486","v":4642.5779400000038},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A486,MSG_Generic!AX$8:AX$378)*$L486","v":4547.2401975000039},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A486,MSG_Generic!AY$8:AY$378)*$L486","v":4451.902455000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A486,MSG_Generic!AZ$8:AZ$378)*$L486","v":4356.5647125000041},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A486,MSG_Generic!BA$8:BA$378)*$L486","v":4260.7164600000042},4260.7164600000042,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A486,MSG_Generic!BC$8:BC$378)*$L486","v":3705.0263250000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A486,MSG_Generic!BD$8:BD$378)*$L486","v":3149.2085625000027},{"$f":"IF(MID($A486,6,1)=\"O\",MID($A486,6,3)&LEFT(VLOOKUP($B486,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A486,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B486,NameConvs!$B$57:$G$69,6,FALSE),MID($A486,6,3)))","v":"TSO"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL486,MSG_Fueldata!N$54:N$70)/$E486/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL486,MSG_Fueldata!O$54:O$70)/$E486/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL486,MSG_Fueldata!P$54:P$70)/$E486/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL486,MSG_Fueldata!Q$54:Q$70)/$E486/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL486,MSG_Fueldata!R$54:R$70)/$E486/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL486,MSG_Fueldata!S$54:S$70)/$E486/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL486,MSG_Fueldata!T$54:T$70)/$E486/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL486,MSG_Fueldata!U$54:U$70)/$E486/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL486,MSG_Fueldata!V$54:V$70)/$E486/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL486,MSG_Fueldata!W$54:W$70)/$E486/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL486,MSG_Fueldata!X$54:X$70)/$E486/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL486,MSG_Fueldata!Y$54:Y$70)/$E486/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL486,MSG_Fueldata!Z$54:Z$70)/$E486/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL486,MSG_Fueldata!AA$54:AA$70)/$E486/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL486,MSG_Fueldata!AB$54:AB$70)/$E486/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL486,MSG_Fueldata!AC$54:AC$70)/$E486/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL486,MSG_Fueldata!AD$54:AD$70)/$E486/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL486,MSG_Fueldata!AE$54:AE$70)/$E486/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL486,MSG_Fueldata!AF$54:AF$70)/$E486/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL486,MSG_Fueldata!AG$54:AG$70)/$E486/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL486,MSG_Fueldata!AH$54:AH$70)/$E486/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL486,MSG_Fueldata!AI$54:AI$70)/$E486/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL486,MSG_Fueldata!AJ$54:AJ$70)/$E486/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A312","v":"TBNEPGASNUSO"},"TBN","EPGASNUSO","TBwEPGASNUSO",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A487,MSG_Generic!$G$8:$G$378)","v":0.53},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A487,MSG_Generic!$X$8:$X$378)/8.76","v":0.38123546135952441},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A487,MSG_Generic!$H$8:$H$378)","v":165.92391891891893},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A487,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A487,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C487,Gen_Param_2011!$BA$27:$BA$47)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A487,MSG_Generic!$Z$8:$Z$378)","v":1.2762750000000012},{"$f":"VLOOKUP(C487,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Solar thermal with gas co-firing"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A487,MSG_Generic!AG$8:AG$378)*$L487","v":1771.8525825000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A487,MSG_Generic!AH$8:AH$378)*$L487","v":1754.4952425000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A487,MSG_Generic!AI$8:AI$378)*$L487","v":1737.1379025000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A487,MSG_Generic!AJ$8:AJ$378)*$L487","v":1719.7805625000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A487,MSG_Generic!AK$8:AK$378)*$L487","v":1702.4232225000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A487,MSG_Generic!AL$8:AL$378)*$L487","v":1685.0658825000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A487,MSG_Generic!AM$8:AM$378)*$L487","v":1676.7700950000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A487,MSG_Generic!AN$8:AN$378)*$L487","v":1668.4743075000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A487,MSG_Generic!AO$8:AO$378)*$L487","v":1660.1785200000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A487,MSG_Generic!AP$8:AP$378)*$L487","v":1651.8827325000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A487,MSG_Generic!AQ$8:AQ$378)*$L487","v":1643.3316900000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A487,MSG_Generic!AR$8:AR$378)*$L487","v":1635.2911575000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A487,MSG_Generic!AS$8:AS$378)*$L487","v":1627.2506250000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A487,MSG_Generic!AT$8:AT$378)*$L487","v":1619.2100925000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A487,MSG_Generic!AU$8:AU$378)*$L487","v":1611.1695600000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A487,MSG_Generic!AV$8:AV$378)*$L487","v":1603.1290275000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A487,MSG_Generic!AW$8:AW$378)*$L487","v":1595.0884950000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A487,MSG_Generic!AX$8:AX$378)*$L487","v":1587.0479625000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A487,MSG_Generic!AY$8:AY$378)*$L487","v":1579.0074300000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A487,MSG_Generic!AZ$8:AZ$378)*$L487","v":1570.9668975000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A487,MSG_Generic!BA$8:BA$378)*$L487","v":1562.9263650000014},1562.9263650000014,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A487,MSG_Generic!BC$8:BC$378)*$L487","v":1562.9263650000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A487,MSG_Generic!BD$8:BD$378)*$L487","v":1562.9263650000014},{"$f":"IF(MID($A487,6,1)=\"O\",MID($A487,6,3)&LEFT(VLOOKUP($B487,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A487,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B487,NameConvs!$B$57:$G$69,6,FALSE),MID($A487,6,3)))","v":"GASGOA"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL487,MSG_Fueldata!N$54:N$70)/$E487/8.76","v":70.00086154906522},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL487,MSG_Fueldata!O$54:O$70)/$E487/8.76","v":70.862410614284471},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL487,MSG_Fueldata!P$54:P$70)/$E487/8.76","v":71.72395967950375},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL487,MSG_Fueldata!Q$54:Q$70)/$E487/8.76","v":72.585508744723015},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL487,MSG_Fueldata!R$54:R$70)/$E487/8.76","v":73.44705780994228},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL487,MSG_Fueldata!S$54:S$70)/$E487/8.76","v":74.308606875161544},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL487,MSG_Fueldata!T$54:T$70)/$E487/8.76","v":75.170155940380795},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL487,MSG_Fueldata!U$54:U$70)/$E487/8.76","v":76.031705005600074},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL487,MSG_Fueldata!V$54:V$70)/$E487/8.76","v":76.893254070819339},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL487,MSG_Fueldata!W$54:W$70)/$E487/8.76","v":77.754803136038589},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL487,MSG_Fueldata!X$54:X$70)/$E487/8.76","v":78.616352201257868},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL487,MSG_Fueldata!Y$54:Y$70)/$E487/8.76","v":79.908675799086765},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL487,MSG_Fueldata!Z$54:Z$70)/$E487/8.76","v":81.200999396915662},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL487,MSG_Fueldata!AA$54:AA$70)/$E487/8.76","v":82.493322994744545},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL487,MSG_Fueldata!AB$54:AB$70)/$E487/8.76","v":83.785646592573443},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL487,MSG_Fueldata!AC$54:AC$70)/$E487/8.76","v":85.07797019040234},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL487,MSG_Fueldata!AD$54:AD$70)/$E487/8.76","v":86.370293788231237},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL487,MSG_Fueldata!AE$54:AE$70)/$E487/8.76","v":87.662617386060134},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL487,MSG_Fueldata!AF$54:AF$70)/$E487/8.76","v":88.954940983889031},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL487,MSG_Fueldata!AG$54:AG$70)/$E487/8.76","v":90.247264581717928},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL487,MSG_Fueldata!AH$54:AH$70)/$E487/8.76","v":91.539588179546826},91.539588179546826,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL487,MSG_Fueldata!AI$54:AI$70)/$E487/8.76","v":91.539588179546826},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL487,MSG_Fueldata!AJ$54:AJ$70)/$E487/8.76","v":91.539588179546826},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A318","v":"CIVEPODSNU"},"CIV","EPODSNU","CIwEPODSNU",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A488,MSG_Generic!$G$8:$G$378)","v":0.35},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A488,MSG_Generic!$X$8:$X$378)/8.76","v":0.76186285714285706},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A488,MSG_Generic!$H$8:$H$378)","v":148.91999999999999},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A488,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A488,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C488,Gen_Param_2011!$BA$27:$BA$47)","v":0.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A488,MSG_Generic!$Z$8:$Z$378)","v":1.100000000000001},{"$f":"VLOOKUP(C488,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Diesel Centralized"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A488,MSG_Generic!AG$8:AG$378)*$L488","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A488,MSG_Generic!AH$8:AH$378)*$L488","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A488,MSG_Generic!AI$8:AI$378)*$L488","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A488,MSG_Generic!AJ$8:AJ$378)*$L488","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A488,MSG_Generic!AK$8:AK$378)*$L488","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A488,MSG_Generic!AL$8:AL$378)*$L488","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A488,MSG_Generic!AM$8:AM$378)*$L488","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A488,MSG_Generic!AN$8:AN$378)*$L488","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A488,MSG_Generic!AO$8:AO$378)*$L488","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A488,MSG_Generic!AP$8:AP$378)*$L488","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A488,MSG_Generic!AQ$8:AQ$378)*$L488","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A488,MSG_Generic!AR$8:AR$378)*$L488","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A488,MSG_Generic!AS$8:AS$378)*$L488","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A488,MSG_Generic!AT$8:AT$378)*$L488","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A488,MSG_Generic!AU$8:AU$378)*$L488","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A488,MSG_Generic!AV$8:AV$378)*$L488","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A488,MSG_Generic!AW$8:AW$378)*$L488","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A488,MSG_Generic!AX$8:AX$378)*$L488","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A488,MSG_Generic!AY$8:AY$378)*$L488","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A488,MSG_Generic!AZ$8:AZ$378)*$L488","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A488,MSG_Generic!BA$8:BA$378)*$L488","v":1177.0000000000011},1177.0000000000011,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A488,MSG_Generic!BC$8:BC$378)*$L488","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A488,MSG_Generic!BD$8:BD$378)*$L488","v":1177.0000000000011},{"$f":"IF(MID($A488,6,1)=\"O\",MID($A488,6,3)&LEFT(VLOOKUP($B488,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A488,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B488,NameConvs!$B$57:$G$69,6,FALSE),MID($A488,6,3)))","v":"ODSC"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL488,MSG_Fueldata!N$54:N$70)/$E488/8.76","v":225.37508153946513},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL488,MSG_Fueldata!O$54:O$70)/$E488/8.76","v":229.94129158512723},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL488,MSG_Fueldata!P$54:P$70)/$E488/8.76","v":234.50750163078931},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL488,MSG_Fueldata!Q$54:Q$70)/$E488/8.76","v":239.07371167645141},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL488,MSG_Fueldata!R$54:R$70)/$E488/8.76","v":243.63992172211351},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL488,MSG_Fueldata!S$54:S$70)/$E488/8.76","v":248.20613176777559},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL488,MSG_Fueldata!T$54:T$70)/$E488/8.76","v":252.77234181343769},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL488,MSG_Fueldata!U$54:U$70)/$E488/8.76","v":257.33855185909982},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL488,MSG_Fueldata!V$54:V$70)/$E488/8.76","v":261.90476190476193},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL488,MSG_Fueldata!W$54:W$70)/$E488/8.76","v":266.47097195042403},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL488,MSG_Fueldata!X$54:X$70)/$E488/8.76","v":270.71102413568167},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL488,MSG_Fueldata!Y$54:Y$70)/$E488/8.76","v":273.97260273972603},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL488,MSG_Fueldata!Z$54:Z$70)/$E488/8.76","v":277.23418134377044},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL488,MSG_Fueldata!AA$54:AA$70)/$E488/8.76","v":280.49575994781475},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL488,MSG_Fueldata!AB$54:AB$70)/$E488/8.76","v":283.75733855185911},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL488,MSG_Fueldata!AC$54:AC$70)/$E488/8.76","v":287.01891715590347},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL488,MSG_Fueldata!AD$54:AD$70)/$E488/8.76","v":290.28049575994783},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL488,MSG_Fueldata!AE$54:AE$70)/$E488/8.76","v":293.54207436399219},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL488,MSG_Fueldata!AF$54:AF$70)/$E488/8.76","v":296.80365296803654},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL488,MSG_Fueldata!AG$54:AG$70)/$E488/8.76","v":300.0652315720809},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL488,MSG_Fueldata!AH$54:AH$70)/$E488/8.76","v":303.97912589693414},303.97912589693414,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL488,MSG_Fueldata!AI$54:AI$70)/$E488/8.76","v":303.97912589693414},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL488,MSG_Fueldata!AJ$54:AJ$70)/$E488/8.76","v":303.97912589693414},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A319","v":"CIVEPODSNUind"},{"$f":"LEFT(A489,3)","v":"CIV"},{"$f":"RIGHT(A489,LEN(A489)-3)","v":"EPODSNUind"},{"$f":"LEFT(B489,2)&\"w\"&C489","v":"CIwEPODSNUind"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A489,MSG_Generic!$G$8:$G$378)","v":0.35},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A489,MSG_Generic!$X$8:$X$378)/8.76","v":0.76186285714285706},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A489,MSG_Generic!$H$8:$H$378)","v":484.86599999999999},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A489,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A489,MSG_Generic!$L$8:$L$378)","v":20},{"$f":"-PMT(disc_rate,I489,1)/(1+disc_rate)","v":0.1067814770659507},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C489,Gen_Param_2011!$BA$27:$BA$47)","v":0.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A489,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C489,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Diesel 100 kW system (industry)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A489,MSG_Generic!AG$8:AG$378)*$L489","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A489,MSG_Generic!AH$8:AH$378)*$L489","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A489,MSG_Generic!AI$8:AI$378)*$L489","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A489,MSG_Generic!AJ$8:AJ$378)*$L489","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A489,MSG_Generic!AK$8:AK$378)*$L489","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A489,MSG_Generic!AL$8:AL$378)*$L489","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A489,MSG_Generic!AM$8:AM$378)*$L489","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A489,MSG_Generic!AN$8:AN$378)*$L489","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A489,MSG_Generic!AO$8:AO$378)*$L489","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A489,MSG_Generic!AP$8:AP$378)*$L489","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A489,MSG_Generic!AQ$8:AQ$378)*$L489","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A489,MSG_Generic!AR$8:AR$378)*$L489","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A489,MSG_Generic!AS$8:AS$378)*$L489","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A489,MSG_Generic!AT$8:AT$378)*$L489","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A489,MSG_Generic!AU$8:AU$378)*$L489","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A489,MSG_Generic!AV$8:AV$378)*$L489","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A489,MSG_Generic!AW$8:AW$378)*$L489","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A489,MSG_Generic!AX$8:AX$378)*$L489","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A489,MSG_Generic!AY$8:AY$378)*$L489","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A489,MSG_Generic!AZ$8:AZ$378)*$L489","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A489,MSG_Generic!BA$8:BA$378)*$L489","v":658.7},{"$f":"AH489","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A489,MSG_Generic!BC$8:BC$378)*$L489","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A489,MSG_Generic!BD$8:BD$378)*$L489","v":658.7},{"$f":"IF(MID($A489,6,1)=\"O\",MID($A489,6,3)&LEFT(VLOOKUP($B489,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A489,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B489,NameConvs!$B$57:$G$69,6,FALSE),MID($A489,6,3)))","v":"ODSC"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL489,MSG_Fueldata!N$54:N$70)/$E489/8.76","v":225.37508153946513},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL489,MSG_Fueldata!O$54:O$70)/$E489/8.76","v":229.94129158512723},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL489,MSG_Fueldata!P$54:P$70)/$E489/8.76","v":234.50750163078931},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL489,MSG_Fueldata!Q$54:Q$70)/$E489/8.76","v":239.07371167645141},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL489,MSG_Fueldata!R$54:R$70)/$E489/8.76","v":243.63992172211351},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL489,MSG_Fueldata!S$54:S$70)/$E489/8.76","v":248.20613176777559},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL489,MSG_Fueldata!T$54:T$70)/$E489/8.76","v":252.77234181343769},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL489,MSG_Fueldata!U$54:U$70)/$E489/8.76","v":257.33855185909982},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL489,MSG_Fueldata!V$54:V$70)/$E489/8.76","v":261.90476190476193},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL489,MSG_Fueldata!W$54:W$70)/$E489/8.76","v":266.47097195042403},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL489,MSG_Fueldata!X$54:X$70)/$E489/8.76","v":270.71102413568167},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL489,MSG_Fueldata!Y$54:Y$70)/$E489/8.76","v":273.97260273972603},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL489,MSG_Fueldata!Z$54:Z$70)/$E489/8.76","v":277.23418134377044},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL489,MSG_Fueldata!AA$54:AA$70)/$E489/8.76","v":280.49575994781475},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL489,MSG_Fueldata!AB$54:AB$70)/$E489/8.76","v":283.75733855185911},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL489,MSG_Fueldata!AC$54:AC$70)/$E489/8.76","v":287.01891715590347},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL489,MSG_Fueldata!AD$54:AD$70)/$E489/8.76","v":290.28049575994783},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL489,MSG_Fueldata!AE$54:AE$70)/$E489/8.76","v":293.54207436399219},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL489,MSG_Fueldata!AF$54:AF$70)/$E489/8.76","v":296.80365296803654},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL489,MSG_Fueldata!AG$54:AG$70)/$E489/8.76","v":300.0652315720809},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL489,MSG_Fueldata!AH$54:AH$70)/$E489/8.76","v":303.97912589693414},{"$f":"BG489","v":303.97912589693414},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL489,MSG_Fueldata!AI$54:AI$70)/$E489/8.76","v":303.97912589693414},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL489,MSG_Fueldata!AJ$54:AJ$70)/$E489/8.76","v":303.97912589693414},null,{"$f":"(($H489+N489*$J489)/($K489*8.76)+$G489/8.76+AM489+$F489*BL$2)/$M489","v":{"$error":"#VALUE!"}},{"$f":"(($H489+O489*$J489)/($K489*8.76)+$G489/8.76+AN489+$F489*BM$2)/$M489","v":{"$error":"#VALUE!"}},{"$f":"(($H489+P489*$J489)/($K489*8.76)+$G489/8.76+AO489+$F489*BN$2)/$M489","v":{"$error":"#VALUE!"}},{"$f":"(($H489+Q489*$J489)/($K489*8.76)+$G489/8.76+AP489+$F489*BO$2)/$M489","v":{"$error":"#VALUE!"}},{"$f":"(($H489+R489*$J489)/($K489*8.76)+$G489/8.76+AQ489+$F489*BP$2)/$M489","v":{"$error":"#VALUE!"}},{"$f":"(($H489+S489*$J489)/($K489*8.76)+$G489/8.76+AR489+$F489*BQ$2)/$M489","v":{"$error":"#VALUE!"}},{"$f":"(($H489+T489*$J489)/($K489*8.76)+$G489/8.76+AS489+$F489*BR$2)/$M489","v":{"$error":"#VALUE!"}},{"$f":"(($H489+U489*$J489)/($K489*8.76)+$G489/8.76+AT489+$F489*BS$2)/$M489","v":{"$error":"#VALUE!"}},{"$f":"(($H489+V489*$J489)/($K489*8.76)+$G489/8.76+AU489+$F489*BT$2)/$M489","v":{"$error":"#VALUE!"}},{"$f":"(($H489+W489*$J489)/($K489*8.76)+$G489/8.76+AV489+$F489*BU$2)/$M489","v":{"$error":"#VALUE!"}},{"$f":"(($H489+X489*$J489)/($K489*8.76)+$G489/8.76+AW489+$F489*BV$2)/$M489","v":{"$error":"#VALUE!"}},{"$f":"(($H489+Y489*$J489)/($K489*8.76)+$G489/8.76+AX489+$F489*BW$2)/$M489","v":{"$error":"#VALUE!"}},{"$f":"(($H489+Z489*$J489)/($K489*8.76)+$G489/8.76+AY489+$F489*BX$2)/$M489","v":{"$error":"#VALUE!"}},{"$f":"(($H489+AA489*$J489)/($K489*8.76)+$G489/8.76+AZ489+$F489*BY$2)/$M489","v":{"$error":"#VALUE!"}},{"$f":"(($H489+AB489*$J489)/($K489*8.76)+$G489/8.76+BA489+$F489*BZ$2)/$M489","v":{"$error":"#VALUE!"}},{"$f":"(($H489+AC489*$J489)/($K489*8.76)+$G489/8.76+BB489+$F489*CA$2)/$M489","v":{"$error":"#VALUE!"}},{"$f":"(($H489+AD489*$J489)/($K489*8.76)+$G489/8.76+BC489+$F489*CB$2)/$M489","v":{"$error":"#VALUE!"}},{"$f":"(($H489+AE489*$J489)/($K489*8.76)+$G489/8.76+BD489+$F489*CC$2)/$M489","v":{"$error":"#VALUE!"}},{"$f":"(($H489+AF489*$J489)/($K489*8.76)+$G489/8.76+BE489+$F489*CD$2)/$M489","v":{"$error":"#VALUE!"}},{"$f":"(($H489+AG489*$J489)/($K489*8.76)+$G489/8.76+BF489+$F489*CE$2)/$M489","v":{"$error":"#VALUE!"}},{"$f":"(($H489+AH489*$J489)/($K489*8.76)+$G489/8.76+BG489+$F489*CF$2)/$M489","v":{"$error":"#VALUE!"}},{"$f":"(($H489+AI489*$J489)/($K489*8.76)+$G489/8.76+BH489+$F489*CG$2)/$M489","v":{"$error":"#VALUE!"}},{"$f":"(($H489+AJ489*$J489)/($K489*8.76)+$G489/8.76+BI489+$F489*CH$2)/$M489","v":{"$error":"#VALUE!"}},{"$f":"(($H489+AK489*$J489)/($K489*8.76)+$G489/8.76+BJ489+$F489*CI$2)/$M489","v":{"$error":"#VALUE!"}}]
[{"$f":"MSG_Generic!A320","v":"CIVEPODSNUurb"},"CIV","EPODSNUurb","CIwEPODSNUurb",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A490,MSG_Generic!$G$8:$G$378)","v":0.16},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A490,MSG_Generic!$X$8:$X$378)/8.76","v":1.6665749999999997},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A490,MSG_Generic!$H$8:$H$378)","v":290.9196},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A490,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A490,MSG_Generic!$L$8:$L$378)","v":10},0.14795035898410144,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C490,Gen_Param_2011!$BA$27:$BA$47)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A490,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C490,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Diesel/Gasoline 1kW system (Urban)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A490,MSG_Generic!AG$8:AG$378)*$L490","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A490,MSG_Generic!AH$8:AH$378)*$L490","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A490,MSG_Generic!AI$8:AI$378)*$L490","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A490,MSG_Generic!AJ$8:AJ$378)*$L490","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A490,MSG_Generic!AK$8:AK$378)*$L490","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A490,MSG_Generic!AL$8:AL$378)*$L490","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A490,MSG_Generic!AM$8:AM$378)*$L490","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A490,MSG_Generic!AN$8:AN$378)*$L490","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A490,MSG_Generic!AO$8:AO$378)*$L490","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A490,MSG_Generic!AP$8:AP$378)*$L490","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A490,MSG_Generic!AQ$8:AQ$378)*$L490","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A490,MSG_Generic!AR$8:AR$378)*$L490","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A490,MSG_Generic!AS$8:AS$378)*$L490","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A490,MSG_Generic!AT$8:AT$378)*$L490","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A490,MSG_Generic!AU$8:AU$378)*$L490","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A490,MSG_Generic!AV$8:AV$378)*$L490","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A490,MSG_Generic!AW$8:AW$378)*$L490","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A490,MSG_Generic!AX$8:AX$378)*$L490","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A490,MSG_Generic!AY$8:AY$378)*$L490","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A490,MSG_Generic!AZ$8:AZ$378)*$L490","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A490,MSG_Generic!BA$8:BA$378)*$L490","v":691.9},691.9,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A490,MSG_Generic!BC$8:BC$378)*$L490","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A490,MSG_Generic!BD$8:BD$378)*$L490","v":691.9},{"$f":"IF(MID($A490,6,1)=\"O\",MID($A490,6,3)&LEFT(VLOOKUP($B490,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A490,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B490,NameConvs!$B$57:$G$69,6,FALSE),MID($A490,6,3)))","v":"ODSC"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL490,MSG_Fueldata!N$54:N$70)/$E490/8.76","v":493.00799086757991},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL490,MSG_Fueldata!O$54:O$70)/$E490/8.76","v":502.99657534246575},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL490,MSG_Fueldata!P$54:P$70)/$E490/8.76","v":512.98515981735159},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL490,MSG_Fueldata!Q$54:Q$70)/$E490/8.76","v":522.97374429223748},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL490,MSG_Fueldata!R$54:R$70)/$E490/8.76","v":532.96232876712327},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL490,MSG_Fueldata!S$54:S$70)/$E490/8.76","v":542.95091324200916},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL490,MSG_Fueldata!T$54:T$70)/$E490/8.76","v":552.93949771689495},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL490,MSG_Fueldata!U$54:U$70)/$E490/8.76","v":562.92808219178085},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL490,MSG_Fueldata!V$54:V$70)/$E490/8.76","v":572.91666666666663},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL490,MSG_Fueldata!W$54:W$70)/$E490/8.76","v":582.90525114155253},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL490,MSG_Fueldata!X$54:X$70)/$E490/8.76","v":592.18036529680364},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL490,MSG_Fueldata!Y$54:Y$70)/$E490/8.76","v":599.31506849315065},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL490,MSG_Fueldata!Z$54:Z$70)/$E490/8.76","v":606.44977168949777},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL490,MSG_Fueldata!AA$54:AA$70)/$E490/8.76","v":613.58447488584477},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL490,MSG_Fueldata!AB$54:AB$70)/$E490/8.76","v":620.71917808219177},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL490,MSG_Fueldata!AC$54:AC$70)/$E490/8.76","v":627.85388127853878},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL490,MSG_Fueldata!AD$54:AD$70)/$E490/8.76","v":634.9885844748859},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL490,MSG_Fueldata!AE$54:AE$70)/$E490/8.76","v":642.1232876712329},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL490,MSG_Fueldata!AF$54:AF$70)/$E490/8.76","v":649.25799086757991},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL490,MSG_Fueldata!AG$54:AG$70)/$E490/8.76","v":656.39269406392691},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL490,MSG_Fueldata!AH$54:AH$70)/$E490/8.76","v":664.95433789954336},664.95433789954336,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL490,MSG_Fueldata!AI$54:AI$70)/$E490/8.76","v":664.95433789954336},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL490,MSG_Fueldata!AJ$54:AJ$70)/$E490/8.76","v":664.95433789954336},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Generic!A321","v":"CIVEPODSNUrur"},"CIV","EPODSNUrur","CIwEPODSNUrur",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A491,MSG_Generic!$G$8:$G$378)","v":0.16},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A491,MSG_Generic!$X$8:$X$378)/8.76","v":1.6665749999999997},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A491,MSG_Generic!$H$8:$H$378)","v":290.9196},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A491,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A491,MSG_Generic!$L$8:$L$378)","v":10},0.14795035898410144,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C491,Gen_Param_2011!$BA$27:$BA$47)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A491,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C491,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Diesel/Gasoline 1kW system (Rural)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A491,MSG_Generic!AG$8:AG$378)*$L491","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A491,MSG_Generic!AH$8:AH$378)*$L491","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A491,MSG_Generic!AI$8:AI$378)*$L491","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A491,MSG_Generic!AJ$8:AJ$378)*$L491","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A491,MSG_Generic!AK$8:AK$378)*$L491","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A491,MSG_Generic!AL$8:AL$378)*$L491","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A491,MSG_Generic!AM$8:AM$378)*$L491","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A491,MSG_Generic!AN$8:AN$378)*$L491","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A491,MSG_Generic!AO$8:AO$378)*$L491","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A491,MSG_Generic!AP$8:AP$378)*$L491","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A491,MSG_Generic!AQ$8:AQ$378)*$L491","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A491,MSG_Generic!AR$8:AR$378)*$L491","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A491,MSG_Generic!AS$8:AS$378)*$L491","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A491,MSG_Generic!AT$8:AT$378)*$L491","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A491,MSG_Generic!AU$8:AU$378)*$L491","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A491,MSG_Generic!AV$8:AV$378)*$L491","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A491,MSG_Generic!AW$8:AW$378)*$L491","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A491,MSG_Generic!AX$8:AX$378)*$L491","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A491,MSG_Generic!AY$8:AY$378)*$L491","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A491,MSG_Generic!AZ$8:AZ$378)*$L491","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A491,MSG_Generic!BA$8:BA$378)*$L491","v":691.9},691.9,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A491,MSG_Generic!BC$8:BC$378)*$L491","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A491,MSG_Generic!BD$8:BD$378)*$L491","v":691.9},{"$f":"IF(MID($A491,6,1)=\"O\",MID($A491,6,3)&LEFT(VLOOKUP($B491,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A491,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B491,NameConvs!$B$57:$G$69,6,FALSE),MID($A491,6,3)))","v":"ODSC"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL491,MSG_Fueldata!N$54:N$70)/$E491/8.76","v":493.00799086757991},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL491,MSG_Fueldata!O$54:O$70)/$E491/8.76","v":502.99657534246575},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL491,MSG_Fueldata!P$54:P$70)/$E491/8.76","v":512.98515981735159},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL491,MSG_Fueldata!Q$54:Q$70)/$E491/8.76","v":522.97374429223748},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL491,MSG_Fueldata!R$54:R$70)/$E491/8.76","v":532.96232876712327},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL491,MSG_Fueldata!S$54:S$70)/$E491/8.76","v":542.95091324200916},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL491,MSG_Fueldata!T$54:T$70)/$E491/8.76","v":552.93949771689495},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL491,MSG_Fueldata!U$54:U$70)/$E491/8.76","v":562.92808219178085},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL491,MSG_Fueldata!V$54:V$70)/$E491/8.76","v":572.91666666666663},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL491,MSG_Fueldata!W$54:W$70)/$E491/8.76","v":582.90525114155253},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL491,MSG_Fueldata!X$54:X$70)/$E491/8.76","v":592.18036529680364},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL491,MSG_Fueldata!Y$54:Y$70)/$E491/8.76","v":599.31506849315065},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL491,MSG_Fueldata!Z$54:Z$70)/$E491/8.76","v":606.44977168949777},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL491,MSG_Fueldata!AA$54:AA$70)/$E491/8.76","v":613.58447488584477},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL491,MSG_Fueldata!AB$54:AB$70)/$E491/8.76","v":620.71917808219177},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL491,MSG_Fueldata!AC$54:AC$70)/$E491/8.76","v":627.85388127853878},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL491,MSG_Fueldata!AD$54:AD$70)/$E491/8.76","v":634.9885844748859},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL491,MSG_Fueldata!AE$54:AE$70)/$E491/8.76","v":642.1232876712329},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL491,MSG_Fueldata!AF$54:AF$70)/$E491/8.76","v":649.25799086757991},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL491,MSG_Fueldata!AG$54:AG$70)/$E491/8.76","v":656.39269406392691},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL491,MSG_Fueldata!AH$54:AH$70)/$E491/8.76","v":664.95433789954336},664.95433789954336,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL491,MSG_Fueldata!AI$54:AI$70)/$E491/8.76","v":664.95433789954336},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL491,MSG_Fueldata!AJ$54:AJ$70)/$E491/8.76","v":664.95433789954336},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Generic!A322","v":"CIVEPOHFNU"},"CIV","EPOHFNU","CIwEPOHFNU",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A492,MSG_Generic!$G$8:$G$378)","v":0.35},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A492,MSG_Generic!$X$8:$X$378)/8.76","v":0.8297485714285715},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A492,MSG_Generic!$H$8:$H$378)","v":131.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A492,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A492,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C492,Gen_Param_2011!$BA$27:$BA$47)","v":0.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A492,MSG_Generic!$Z$8:$Z$378)","v":1.1550000000000011},{"$f":"VLOOKUP(C492,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"HFO"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A492,MSG_Generic!AG$8:AG$378)*$L492","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A492,MSG_Generic!AH$8:AH$378)*$L492","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A492,MSG_Generic!AI$8:AI$378)*$L492","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A492,MSG_Generic!AJ$8:AJ$378)*$L492","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A492,MSG_Generic!AK$8:AK$378)*$L492","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A492,MSG_Generic!AL$8:AL$378)*$L492","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A492,MSG_Generic!AM$8:AM$378)*$L492","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A492,MSG_Generic!AN$8:AN$378)*$L492","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A492,MSG_Generic!AO$8:AO$378)*$L492","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A492,MSG_Generic!AP$8:AP$378)*$L492","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A492,MSG_Generic!AQ$8:AQ$378)*$L492","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A492,MSG_Generic!AR$8:AR$378)*$L492","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A492,MSG_Generic!AS$8:AS$378)*$L492","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A492,MSG_Generic!AT$8:AT$378)*$L492","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A492,MSG_Generic!AU$8:AU$378)*$L492","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A492,MSG_Generic!AV$8:AV$378)*$L492","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A492,MSG_Generic!AW$8:AW$378)*$L492","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A492,MSG_Generic!AX$8:AX$378)*$L492","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A492,MSG_Generic!AY$8:AY$378)*$L492","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A492,MSG_Generic!AZ$8:AZ$378)*$L492","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A492,MSG_Generic!BA$8:BA$378)*$L492","v":1559.2500000000016},1559.2500000000016,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A492,MSG_Generic!BC$8:BC$378)*$L492","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A492,MSG_Generic!BD$8:BD$378)*$L492","v":1559.2500000000016},{"$f":"IF(MID($A492,6,1)=\"O\",MID($A492,6,3)&LEFT(VLOOKUP($B492,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A492,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B492,NameConvs!$B$57:$G$69,6,FALSE),MID($A492,6,3)))","v":"OHFC"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL492,MSG_Fueldata!N$54:N$70)/$E492/8.76","v":132.74624918460535},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL492,MSG_Fueldata!O$54:O$70)/$E492/8.76","v":135.42074363992171},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL492,MSG_Fueldata!P$54:P$70)/$E492/8.76","v":138.0952380952381},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL492,MSG_Fueldata!Q$54:Q$70)/$E492/8.76","v":140.76973255055449},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL492,MSG_Fueldata!R$54:R$70)/$E492/8.76","v":143.44422700587086},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL492,MSG_Fueldata!S$54:S$70)/$E492/8.76","v":146.11872146118722},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL492,MSG_Fueldata!T$54:T$70)/$E492/8.76","v":148.79321591650361},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL492,MSG_Fueldata!U$54:U$70)/$E492/8.76","v":151.46771037181998},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL492,MSG_Fueldata!V$54:V$70)/$E492/8.76","v":154.14220482713637},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL492,MSG_Fueldata!W$54:W$70)/$E492/8.76","v":156.81669928245273},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL492,MSG_Fueldata!X$54:X$70)/$E492/8.76","v":159.28571428571428},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL492,MSG_Fueldata!Y$54:Y$70)/$E492/8.76","v":161.23939986953687},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL492,MSG_Fueldata!Z$54:Z$70)/$E492/8.76","v":163.19308545335943},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL492,MSG_Fueldata!AA$54:AA$70)/$E492/8.76","v":165.14677103718199},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL492,MSG_Fueldata!AB$54:AB$70)/$E492/8.76","v":167.10045662100458},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL492,MSG_Fueldata!AC$54:AC$70)/$E492/8.76","v":169.05414220482717},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL492,MSG_Fueldata!AD$54:AD$70)/$E492/8.76","v":171.00782778864971},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL492,MSG_Fueldata!AE$54:AE$70)/$E492/8.76","v":172.96151337247227},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL492,MSG_Fueldata!AF$54:AF$70)/$E492/8.76","v":174.91519895629483},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL492,MSG_Fueldata!AG$54:AG$70)/$E492/8.76","v":176.86888454011742},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL492,MSG_Fueldata!AH$54:AH$70)/$E492/8.76","v":179.23679060665361},179.23679060665361,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL492,MSG_Fueldata!AI$54:AI$70)/$E492/8.76","v":179.23679060665361},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL492,MSG_Fueldata!AJ$54:AJ$70)/$E492/8.76","v":179.23679060665361},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A323","v":"CIVEPGASNUOC"},{"$f":"LEFT(A493,3)","v":"CIV"},{"$f":"RIGHT(A493,LEN(A493)-3)","v":"EPGASNUOC"},{"$f":"LEFT(B493,2)&\"w\"&C493","v":"CIwEPGASNUOC"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A493,MSG_Generic!$G$8:$G$378)","v":0.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A493,MSG_Generic!$X$8:$X$378)/8.76","v":0.67351598173515992},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A493,MSG_Generic!$H$8:$H$378)","v":174.52959194488608},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A493,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A493,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C493,Gen_Param_2011!$BA$27:$BA$47)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A493,MSG_Generic!$Z$8:$Z$378)","v":1.1550000000000011},{"$f":"VLOOKUP(C493,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"OCGT"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A493,MSG_Generic!AG$8:AG$378)*$L493","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A493,MSG_Generic!AH$8:AH$378)*$L493","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A493,MSG_Generic!AI$8:AI$378)*$L493","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A493,MSG_Generic!AJ$8:AJ$378)*$L493","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A493,MSG_Generic!AK$8:AK$378)*$L493","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A493,MSG_Generic!AL$8:AL$378)*$L493","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A493,MSG_Generic!AM$8:AM$378)*$L493","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A493,MSG_Generic!AN$8:AN$378)*$L493","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A493,MSG_Generic!AO$8:AO$378)*$L493","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A493,MSG_Generic!AP$8:AP$378)*$L493","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A493,MSG_Generic!AQ$8:AQ$378)*$L493","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A493,MSG_Generic!AR$8:AR$378)*$L493","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A493,MSG_Generic!AS$8:AS$378)*$L493","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A493,MSG_Generic!AT$8:AT$378)*$L493","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A493,MSG_Generic!AU$8:AU$378)*$L493","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A493,MSG_Generic!AV$8:AV$378)*$L493","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A493,MSG_Generic!AW$8:AW$378)*$L493","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A493,MSG_Generic!AX$8:AX$378)*$L493","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A493,MSG_Generic!AY$8:AY$378)*$L493","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A493,MSG_Generic!AZ$8:AZ$378)*$L493","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A493,MSG_Generic!BA$8:BA$378)*$L493","v":696.46500000000071},{"$f":"AH493","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A493,MSG_Generic!BC$8:BC$378)*$L493","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A493,MSG_Generic!BD$8:BD$378)*$L493","v":696.46500000000071},{"$f":"IF(MID($A493,6,1)=\"O\",MID($A493,6,3)&LEFT(VLOOKUP($B493,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A493,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B493,NameConvs!$B$57:$G$69,6,FALSE),MID($A493,6,3)))","v":"GASLOCal"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL493,MSG_Fueldata!N$54:N$70)/$E493/8.76","v":101.97869101978692},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL493,MSG_Fueldata!O$54:O$70)/$E493/8.76","v":103.12024353120245},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL493,MSG_Fueldata!P$54:P$70)/$E493/8.76","v":104.26179604261797},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL493,MSG_Fueldata!Q$54:Q$70)/$E493/8.76","v":105.4033485540335},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL493,MSG_Fueldata!R$54:R$70)/$E493/8.76","v":106.54490106544901},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL493,MSG_Fueldata!S$54:S$70)/$E493/8.76","v":107.68645357686454},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL493,MSG_Fueldata!T$54:T$70)/$E493/8.76","v":108.82800608828006},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL493,MSG_Fueldata!U$54:U$70)/$E493/8.76","v":109.96955859969559},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL493,MSG_Fueldata!V$54:V$70)/$E493/8.76","v":111.11111111111111},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL493,MSG_Fueldata!W$54:W$70)/$E493/8.76","v":112.25266362252664},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL493,MSG_Fueldata!X$54:X$70)/$E493/8.76","v":113.39421613394217},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL493,MSG_Fueldata!Y$54:Y$70)/$E493/8.76","v":115.29680365296804},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL493,MSG_Fueldata!Z$54:Z$70)/$E493/8.76","v":117.19939117199392},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL493,MSG_Fueldata!AA$54:AA$70)/$E493/8.76","v":119.10197869101981},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL493,MSG_Fueldata!AB$54:AB$70)/$E493/8.76","v":121.00456621004567},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL493,MSG_Fueldata!AC$54:AC$70)/$E493/8.76","v":122.90715372907155},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL493,MSG_Fueldata!AD$54:AD$70)/$E493/8.76","v":124.80974124809744},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL493,MSG_Fueldata!AE$54:AE$70)/$E493/8.76","v":126.7123287671233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL493,MSG_Fueldata!AF$54:AF$70)/$E493/8.76","v":128.61491628614917},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL493,MSG_Fueldata!AG$54:AG$70)/$E493/8.76","v":130.51750380517507},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL493,MSG_Fueldata!AH$54:AH$70)/$E493/8.76","v":132.42009132420091},{"$f":"BG493","v":132.42009132420091},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL493,MSG_Fueldata!AI$54:AI$70)/$E493/8.76","v":132.42009132420091},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL493,MSG_Fueldata!AJ$54:AJ$70)/$E493/8.76","v":132.42009132420091},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A324","v":"CIVEPGASNUCC"},"CIV","EPGASNUCC","CIwEPGASNUCC",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A494,MSG_Generic!$G$8:$G$378)","v":0.48},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A494,MSG_Generic!$X$8:$X$378)/8.76","v":0.42094748858447489},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A494,MSG_Generic!$H$8:$H$378)","v":25.363137254901961},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A494,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A494,MSG_Generic!$L$8:$L$378)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C494,Gen_Param_2011!$BA$27:$BA$47)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A494,MSG_Generic!$Z$8:$Z$378)","v":1.2136666666666682},{"$f":"VLOOKUP(C494,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"CCGT"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A494,MSG_Generic!AG$8:AG$378)*$L494","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A494,MSG_Generic!AH$8:AH$378)*$L494","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A494,MSG_Generic!AI$8:AI$378)*$L494","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A494,MSG_Generic!AJ$8:AJ$378)*$L494","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A494,MSG_Generic!AK$8:AK$378)*$L494","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A494,MSG_Generic!AL$8:AL$378)*$L494","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A494,MSG_Generic!AM$8:AM$378)*$L494","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A494,MSG_Generic!AN$8:AN$378)*$L494","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A494,MSG_Generic!AO$8:AO$378)*$L494","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A494,MSG_Generic!AP$8:AP$378)*$L494","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A494,MSG_Generic!AQ$8:AQ$378)*$L494","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A494,MSG_Generic!AR$8:AR$378)*$L494","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A494,MSG_Generic!AS$8:AS$378)*$L494","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A494,MSG_Generic!AT$8:AT$378)*$L494","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A494,MSG_Generic!AU$8:AU$378)*$L494","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A494,MSG_Generic!AV$8:AV$378)*$L494","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A494,MSG_Generic!AW$8:AW$378)*$L494","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A494,MSG_Generic!AX$8:AX$378)*$L494","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A494,MSG_Generic!AY$8:AY$378)*$L494","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A494,MSG_Generic!AZ$8:AZ$378)*$L494","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A494,MSG_Generic!BA$8:BA$378)*$L494","v":1297.4096666666683},1297.4096666666683,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A494,MSG_Generic!BC$8:BC$378)*$L494","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A494,MSG_Generic!BD$8:BD$378)*$L494","v":1297.4096666666683},{"$f":"IF(MID($A494,6,1)=\"O\",MID($A494,6,3)&LEFT(VLOOKUP($B494,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A494,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B494,NameConvs!$B$57:$G$69,6,FALSE),MID($A494,6,3)))","v":"GASLOCal"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL494,MSG_Fueldata!N$54:N$70)/$E494/8.76","v":63.736681887366828},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL494,MSG_Fueldata!O$54:O$70)/$E494/8.76","v":64.450152207001523},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL494,MSG_Fueldata!P$54:P$70)/$E494/8.76","v":65.163622526636232},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL494,MSG_Fueldata!Q$54:Q$70)/$E494/8.76","v":65.877092846270941},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL494,MSG_Fueldata!R$54:R$70)/$E494/8.76","v":66.590563165905635},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL494,MSG_Fueldata!S$54:S$70)/$E494/8.76","v":67.304033485540344},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL494,MSG_Fueldata!T$54:T$70)/$E494/8.76","v":68.017503805175039},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL494,MSG_Fueldata!U$54:U$70)/$E494/8.76","v":68.730974124809748},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL494,MSG_Fueldata!V$54:V$70)/$E494/8.76","v":69.444444444444457},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL494,MSG_Fueldata!W$54:W$70)/$E494/8.76","v":70.157914764079152},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL494,MSG_Fueldata!X$54:X$70)/$E494/8.76","v":70.871385083713861},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL494,MSG_Fueldata!Y$54:Y$70)/$E494/8.76","v":72.060502283105023},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL494,MSG_Fueldata!Z$54:Z$70)/$E494/8.76","v":73.2496194824962},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL494,MSG_Fueldata!AA$54:AA$70)/$E494/8.76","v":74.438736681887377},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL494,MSG_Fueldata!AB$54:AB$70)/$E494/8.76","v":75.62785388127854},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL494,MSG_Fueldata!AC$54:AC$70)/$E494/8.76","v":76.816971080669717},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL494,MSG_Fueldata!AD$54:AD$70)/$E494/8.76","v":78.006088280060894},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL494,MSG_Fueldata!AE$54:AE$70)/$E494/8.76","v":79.195205479452056},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL494,MSG_Fueldata!AF$54:AF$70)/$E494/8.76","v":80.384322678843233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL494,MSG_Fueldata!AG$54:AG$70)/$E494/8.76","v":81.57343987823441},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL494,MSG_Fueldata!AH$54:AH$70)/$E494/8.76","v":82.762557077625573},82.762557077625573,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL494,MSG_Fueldata!AI$54:AI$70)/$E494/8.76","v":82.762557077625573},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL494,MSG_Fueldata!AJ$54:AJ$70)/$E494/8.76","v":82.762557077625573},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A325","v":"CIVEPCOANUSC"},"CIV","EPCOANUSC","CIwEPCOANUSC",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A495,MSG_Generic!$G$8:$G$378)","v":0.37},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A495,MSG_Generic!$X$8:$X$378)/8.76","v":0.93792422559545841},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A495,MSG_Generic!$H$8:$H$378)","v":124.89704292527823},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A495,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A495,MSG_Generic!$L$8:$L$378)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C495,Gen_Param_2011!$BA$27:$BA$47)","v":1.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A495,MSG_Generic!$Z$8:$Z$378)","v":1.2762750000000012},{"$f":"VLOOKUP(C495,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Supercritical coal"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A495,MSG_Generic!AG$8:AG$378)*$L495","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A495,MSG_Generic!AH$8:AH$378)*$L495","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A495,MSG_Generic!AI$8:AI$378)*$L495","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A495,MSG_Generic!AJ$8:AJ$378)*$L495","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A495,MSG_Generic!AK$8:AK$378)*$L495","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A495,MSG_Generic!AL$8:AL$378)*$L495","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A495,MSG_Generic!AM$8:AM$378)*$L495","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A495,MSG_Generic!AN$8:AN$378)*$L495","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A495,MSG_Generic!AO$8:AO$378)*$L495","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A495,MSG_Generic!AP$8:AP$378)*$L495","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A495,MSG_Generic!AQ$8:AQ$378)*$L495","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A495,MSG_Generic!AR$8:AR$378)*$L495","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A495,MSG_Generic!AS$8:AS$378)*$L495","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A495,MSG_Generic!AT$8:AT$378)*$L495","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A495,MSG_Generic!AU$8:AU$378)*$L495","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A495,MSG_Generic!AV$8:AV$378)*$L495","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A495,MSG_Generic!AW$8:AW$378)*$L495","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A495,MSG_Generic!AX$8:AX$378)*$L495","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A495,MSG_Generic!AY$8:AY$378)*$L495","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A495,MSG_Generic!AZ$8:AZ$378)*$L495","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A495,MSG_Generic!BA$8:BA$378)*$L495","v":3067.3993350000028},3067.3993350000028,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A495,MSG_Generic!BC$8:BC$378)*$L495","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A495,MSG_Generic!BD$8:BD$378)*$L495","v":3067.3993350000028},{"$f":"IF(MID($A495,6,1)=\"O\",MID($A495,6,3)&LEFT(VLOOKUP($B495,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A495,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B495,NameConvs!$B$57:$G$69,6,FALSE),MID($A495,6,3)))","v":"COA"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL495,MSG_Fueldata!N$54:N$70)/$E495/8.76","v":44.736517339257063},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL495,MSG_Fueldata!O$54:O$70)/$E495/8.76","v":45.045045045045043},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL495,MSG_Fueldata!P$54:P$70)/$E495/8.76","v":45.353572750833024},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL495,MSG_Fueldata!Q$54:Q$70)/$E495/8.76","v":45.662100456621005},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL495,MSG_Fueldata!R$54:R$70)/$E495/8.76","v":45.970628162408985},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL495,MSG_Fueldata!S$54:S$70)/$E495/8.76","v":46.279155868196966},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL495,MSG_Fueldata!T$54:T$70)/$E495/8.76","v":46.587683573984947},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL495,MSG_Fueldata!U$54:U$70)/$E495/8.76","v":46.896211279772928},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL495,MSG_Fueldata!V$54:V$70)/$E495/8.76","v":47.204738985560908},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL495,MSG_Fueldata!W$54:W$70)/$E495/8.76","v":47.513266691348882},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL495,MSG_Fueldata!X$54:X$70)/$E495/8.76","v":47.821794397136863},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL495,MSG_Fueldata!Y$54:Y$70)/$E495/8.76","v":48.130322102924843},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL495,MSG_Fueldata!Z$54:Z$70)/$E495/8.76","v":48.438849808712824},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL495,MSG_Fueldata!AA$54:AA$70)/$E495/8.76","v":48.747377514500805},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL495,MSG_Fueldata!AB$54:AB$70)/$E495/8.76","v":49.055905220288786},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL495,MSG_Fueldata!AC$54:AC$70)/$E495/8.76","v":49.364432926076766},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL495,MSG_Fueldata!AD$54:AD$70)/$E495/8.76","v":49.672960631864747},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL495,MSG_Fueldata!AE$54:AE$70)/$E495/8.76","v":49.981488337652728},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL495,MSG_Fueldata!AF$54:AF$70)/$E495/8.76","v":50.290016043440701},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL495,MSG_Fueldata!AG$54:AG$70)/$E495/8.76","v":50.598543749228682},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL495,MSG_Fueldata!AH$54:AH$70)/$E495/8.76","v":51.215599160804643},51.215599160804643,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL495,MSG_Fueldata!AI$54:AI$70)/$E495/8.76","v":51.215599160804643},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL495,MSG_Fueldata!AJ$54:AJ$70)/$E495/8.76","v":51.215599160804643},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A326","v":"CIVEPGASNLCC"},"CIV","EPGASNLCC","CIwEPGASNLCC",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A496,MSG_Generic!$G$8:$G$378)","v":0.48},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A496,MSG_Generic!$X$8:$X$378)/8.76","v":0.42094748858447489},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A496,MSG_Generic!$H$8:$H$378)","v":25.363137254901961},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A496,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A496,MSG_Generic!$L$8:$L$378)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C496,Gen_Param_2011!$BA$27:$BA$47)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A496,MSG_Generic!$Z$8:$Z$378)","v":1.2136666666666682},{"$f":"VLOOKUP(C496,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"CCGT Associated Gas"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A496,MSG_Generic!AG$8:AG$378)*$L496","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A496,MSG_Generic!AH$8:AH$378)*$L496","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A496,MSG_Generic!AI$8:AI$378)*$L496","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A496,MSG_Generic!AJ$8:AJ$378)*$L496","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A496,MSG_Generic!AK$8:AK$378)*$L496","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A496,MSG_Generic!AL$8:AL$378)*$L496","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A496,MSG_Generic!AM$8:AM$378)*$L496","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A496,MSG_Generic!AN$8:AN$378)*$L496","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A496,MSG_Generic!AO$8:AO$378)*$L496","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A496,MSG_Generic!AP$8:AP$378)*$L496","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A496,MSG_Generic!AQ$8:AQ$378)*$L496","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A496,MSG_Generic!AR$8:AR$378)*$L496","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A496,MSG_Generic!AS$8:AS$378)*$L496","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A496,MSG_Generic!AT$8:AT$378)*$L496","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A496,MSG_Generic!AU$8:AU$378)*$L496","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A496,MSG_Generic!AV$8:AV$378)*$L496","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A496,MSG_Generic!AW$8:AW$378)*$L496","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A496,MSG_Generic!AX$8:AX$378)*$L496","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A496,MSG_Generic!AY$8:AY$378)*$L496","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A496,MSG_Generic!AZ$8:AZ$378)*$L496","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A496,MSG_Generic!BA$8:BA$378)*$L496","v":1297.4096666666683},1297.4096666666683,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A496,MSG_Generic!BC$8:BC$378)*$L496","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A496,MSG_Generic!BD$8:BD$378)*$L496","v":1297.4096666666683},{"$f":"IF(MID($A496,6,1)=\"O\",MID($A496,6,3)&LEFT(VLOOKUP($B496,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A496,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B496,NameConvs!$B$57:$G$69,6,FALSE),MID($A496,6,3)))","v":"GASLOCal"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL496,MSG_Fueldata!N$54:N$70)/$E496/8.76","v":63.736681887366828},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL496,MSG_Fueldata!O$54:O$70)/$E496/8.76","v":64.450152207001523},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL496,MSG_Fueldata!P$54:P$70)/$E496/8.76","v":65.163622526636232},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL496,MSG_Fueldata!Q$54:Q$70)/$E496/8.76","v":65.877092846270941},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL496,MSG_Fueldata!R$54:R$70)/$E496/8.76","v":66.590563165905635},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL496,MSG_Fueldata!S$54:S$70)/$E496/8.76","v":67.304033485540344},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL496,MSG_Fueldata!T$54:T$70)/$E496/8.76","v":68.017503805175039},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL496,MSG_Fueldata!U$54:U$70)/$E496/8.76","v":68.730974124809748},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL496,MSG_Fueldata!V$54:V$70)/$E496/8.76","v":69.444444444444457},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL496,MSG_Fueldata!W$54:W$70)/$E496/8.76","v":70.157914764079152},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL496,MSG_Fueldata!X$54:X$70)/$E496/8.76","v":70.871385083713861},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL496,MSG_Fueldata!Y$54:Y$70)/$E496/8.76","v":72.060502283105023},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL496,MSG_Fueldata!Z$54:Z$70)/$E496/8.76","v":73.2496194824962},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL496,MSG_Fueldata!AA$54:AA$70)/$E496/8.76","v":74.438736681887377},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL496,MSG_Fueldata!AB$54:AB$70)/$E496/8.76","v":75.62785388127854},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL496,MSG_Fueldata!AC$54:AC$70)/$E496/8.76","v":76.816971080669717},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL496,MSG_Fueldata!AD$54:AD$70)/$E496/8.76","v":78.006088280060894},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL496,MSG_Fueldata!AE$54:AE$70)/$E496/8.76","v":79.195205479452056},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL496,MSG_Fueldata!AF$54:AF$70)/$E496/8.76","v":80.384322678843233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL496,MSG_Fueldata!AG$54:AG$70)/$E496/8.76","v":81.57343987823441},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL496,MSG_Fueldata!AH$54:AH$70)/$E496/8.76","v":82.762557077625573},82.762557077625573,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL496,MSG_Fueldata!AI$54:AI$70)/$E496/8.76","v":82.762557077625573},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL496,MSG_Fueldata!AJ$54:AJ$70)/$E496/8.76","v":82.762557077625573},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A327","v":"CIVEPHYDNU"},"CIV","EPHYDNU","CIwEPHYDNU",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A497,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A497,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A497,MSG_Generic!$H$8:$H$378)","v":52.485216216216216},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A497,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A497,MSG_Generic!$L$8:$L$378)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C497,Gen_Param_2011!$BA$27:$BA$47)","v":0.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A497,MSG_Generic!$Z$8:$Z$378)","v":1.3431220000000013},{"$f":"VLOOKUP(C497,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Hydro"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A497,MSG_Generic!AG$8:AG$378)*$L497","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A497,MSG_Generic!AH$8:AH$378)*$L497","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A497,MSG_Generic!AI$8:AI$378)*$L497","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A497,MSG_Generic!AJ$8:AJ$378)*$L497","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A497,MSG_Generic!AK$8:AK$378)*$L497","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A497,MSG_Generic!AL$8:AL$378)*$L497","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A497,MSG_Generic!AM$8:AM$378)*$L497","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A497,MSG_Generic!AN$8:AN$378)*$L497","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A497,MSG_Generic!AO$8:AO$378)*$L497","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A497,MSG_Generic!AP$8:AP$378)*$L497","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A497,MSG_Generic!AQ$8:AQ$378)*$L497","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A497,MSG_Generic!AR$8:AR$378)*$L497","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A497,MSG_Generic!AS$8:AS$378)*$L497","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A497,MSG_Generic!AT$8:AT$378)*$L497","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A497,MSG_Generic!AU$8:AU$378)*$L497","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A497,MSG_Generic!AV$8:AV$378)*$L497","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A497,MSG_Generic!AW$8:AW$378)*$L497","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A497,MSG_Generic!AX$8:AX$378)*$L497","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A497,MSG_Generic!AY$8:AY$378)*$L497","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A497,MSG_Generic!AZ$8:AZ$378)*$L497","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A497,MSG_Generic!BA$8:BA$378)*$L497","v":2686.2440000000024},2686.2440000000024,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A497,MSG_Generic!BC$8:BC$378)*$L497","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A497,MSG_Generic!BD$8:BD$378)*$L497","v":2686.2440000000024},{"$f":"IF(MID($A497,6,1)=\"O\",MID($A497,6,3)&LEFT(VLOOKUP($B497,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A497,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B497,NameConvs!$B$57:$G$69,6,FALSE),MID($A497,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL497,MSG_Fueldata!N$54:N$70)/$E497/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL497,MSG_Fueldata!O$54:O$70)/$E497/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL497,MSG_Fueldata!P$54:P$70)/$E497/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL497,MSG_Fueldata!Q$54:Q$70)/$E497/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL497,MSG_Fueldata!R$54:R$70)/$E497/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL497,MSG_Fueldata!S$54:S$70)/$E497/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL497,MSG_Fueldata!T$54:T$70)/$E497/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL497,MSG_Fueldata!U$54:U$70)/$E497/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL497,MSG_Fueldata!V$54:V$70)/$E497/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL497,MSG_Fueldata!W$54:W$70)/$E497/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL497,MSG_Fueldata!X$54:X$70)/$E497/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL497,MSG_Fueldata!Y$54:Y$70)/$E497/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL497,MSG_Fueldata!Z$54:Z$70)/$E497/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL497,MSG_Fueldata!AA$54:AA$70)/$E497/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL497,MSG_Fueldata!AB$54:AB$70)/$E497/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL497,MSG_Fueldata!AC$54:AC$70)/$E497/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL497,MSG_Fueldata!AD$54:AD$70)/$E497/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL497,MSG_Fueldata!AE$54:AE$70)/$E497/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL497,MSG_Fueldata!AF$54:AF$70)/$E497/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL497,MSG_Fueldata!AG$54:AG$70)/$E497/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL497,MSG_Fueldata!AH$54:AH$70)/$E497/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL497,MSG_Fueldata!AI$54:AI$70)/$E497/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL497,MSG_Fueldata!AJ$54:AJ$70)/$E497/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A328","v":"CIVEPHYDNUmic"},"CIV","EPHYDNUmic","CIwEPHYDNUmic",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A498,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A498,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A498,MSG_Generic!$H$8:$H$378)","v":47.52},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A498,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A498,MSG_Generic!$L$8:$L$378)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C498,Gen_Param_2011!$BA$27:$BA$47)","v":0.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A498,MSG_Generic!$Z$8:$Z$378)","v":1.1550000000000011},{"$f":"VLOOKUP(C498,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Small Hydro"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A498,MSG_Generic!AG$8:AG$378)*$L498","v":4620.0000000000045},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A498,MSG_Generic!AH$8:AH$378)*$L498","v":4574.7240000000047},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A498,MSG_Generic!AI$8:AI$378)*$L498","v":4529.448000000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A498,MSG_Generic!AJ$8:AJ$378)*$L498","v":4484.1720000000041},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A498,MSG_Generic!AK$8:AK$378)*$L498","v":4438.8960000000043},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A498,MSG_Generic!AL$8:AL$378)*$L498","v":4393.6200000000044},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A498,MSG_Generic!AM$8:AM$378)*$L498","v":4350.5385000000042},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A498,MSG_Generic!AN$8:AN$378)*$L498","v":4307.457000000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A498,MSG_Generic!AO$8:AO$378)*$L498","v":4264.3755000000037},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A498,MSG_Generic!AP$8:AP$378)*$L498","v":4221.2940000000044},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A498,MSG_Generic!AQ$8:AQ$378)*$L498","v":4178.2125000000042},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A498,MSG_Generic!AR$8:AR$378)*$L498","v":4138.2495000000044},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A498,MSG_Generic!AS$8:AS$378)*$L498","v":4098.2865000000038},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A498,MSG_Generic!AT$8:AT$378)*$L498","v":4058.3235000000036},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A498,MSG_Generic!AU$8:AU$378)*$L498","v":4018.3605000000039},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A498,MSG_Generic!AV$8:AV$378)*$L498","v":3978.3975000000041},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A498,MSG_Generic!AW$8:AW$378)*$L498","v":3938.4345000000039},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A498,MSG_Generic!AX$8:AX$378)*$L498","v":3898.4715000000042},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A498,MSG_Generic!AY$8:AY$378)*$L498","v":3858.5085000000036},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A498,MSG_Generic!AZ$8:AZ$378)*$L498","v":3818.5455000000038},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A498,MSG_Generic!BA$8:BA$378)*$L498","v":3778.6980000000035},3778.6980000000035,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A498,MSG_Generic!BC$8:BC$378)*$L498","v":3434.7390000000037},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A498,MSG_Generic!BD$8:BD$378)*$L498","v":3090.664500000003},{"$f":"IF(MID($A498,6,1)=\"O\",MID($A498,6,3)&LEFT(VLOOKUP($B498,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A498,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B498,NameConvs!$B$57:$G$69,6,FALSE),MID($A498,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL498,MSG_Fueldata!N$54:N$70)/$E498/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL498,MSG_Fueldata!O$54:O$70)/$E498/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL498,MSG_Fueldata!P$54:P$70)/$E498/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL498,MSG_Fueldata!Q$54:Q$70)/$E498/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL498,MSG_Fueldata!R$54:R$70)/$E498/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL498,MSG_Fueldata!S$54:S$70)/$E498/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL498,MSG_Fueldata!T$54:T$70)/$E498/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL498,MSG_Fueldata!U$54:U$70)/$E498/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL498,MSG_Fueldata!V$54:V$70)/$E498/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL498,MSG_Fueldata!W$54:W$70)/$E498/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL498,MSG_Fueldata!X$54:X$70)/$E498/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL498,MSG_Fueldata!Y$54:Y$70)/$E498/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL498,MSG_Fueldata!Z$54:Z$70)/$E498/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL498,MSG_Fueldata!AA$54:AA$70)/$E498/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL498,MSG_Fueldata!AB$54:AB$70)/$E498/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL498,MSG_Fueldata!AC$54:AC$70)/$E498/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL498,MSG_Fueldata!AD$54:AD$70)/$E498/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL498,MSG_Fueldata!AE$54:AE$70)/$E498/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL498,MSG_Fueldata!AF$54:AF$70)/$E498/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL498,MSG_Fueldata!AG$54:AG$70)/$E498/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL498,MSG_Fueldata!AH$54:AH$70)/$E498/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL498,MSG_Fueldata!AI$54:AI$70)/$E498/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL498,MSG_Fueldata!AJ$54:AJ$70)/$E498/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A329","v":"CIVEPBIONU"},"CIV","EPBIONU","CIwEPBIONU",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A499,MSG_Generic!$G$8:$G$378)","v":0.38},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A499,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A499,MSG_Generic!$H$8:$H$378)","v":175.33459459459462},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A499,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A499,MSG_Generic!$L$8:$L$378)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C499,Gen_Param_2011!$BA$27:$BA$47)","v":0.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A499,MSG_Generic!$Z$8:$Z$378)","v":1.2762750000000012},{"$f":"VLOOKUP(C499,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Biomass"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A499,MSG_Generic!AG$8:AG$378)*$L499","v":3190.6875000000027},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A499,MSG_Generic!AH$8:AH$378)*$L499","v":3129.4263000000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A499,MSG_Generic!AI$8:AI$378)*$L499","v":3068.1651000000029},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A499,MSG_Generic!AJ$8:AJ$378)*$L499","v":3006.9039000000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A499,MSG_Generic!AK$8:AK$378)*$L499","v":2945.6427000000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A499,MSG_Generic!AL$8:AL$378)*$L499","v":2884.1262450000027},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A499,MSG_Generic!AM$8:AM$378)*$L499","v":2828.7359100000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A499,MSG_Generic!AN$8:AN$378)*$L499","v":2773.3455750000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A499,MSG_Generic!AO$8:AO$378)*$L499","v":2717.9552400000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A499,MSG_Generic!AP$8:AP$378)*$L499","v":2662.564905000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A499,MSG_Generic!AQ$8:AQ$378)*$L499","v":2607.0469425000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A499,MSG_Generic!AR$8:AR$378)*$L499","v":2582.1595800000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A499,MSG_Generic!AS$8:AS$378)*$L499","v":2557.2722175000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A499,MSG_Generic!AT$8:AT$378)*$L499","v":2532.3848550000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A499,MSG_Generic!AU$8:AU$378)*$L499","v":2507.4974925000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A499,MSG_Generic!AV$8:AV$378)*$L499","v":2482.6101300000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A499,MSG_Generic!AW$8:AW$378)*$L499","v":2457.7227675000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A499,MSG_Generic!AX$8:AX$378)*$L499","v":2432.8354050000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A499,MSG_Generic!AY$8:AY$378)*$L499","v":2407.9480425000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A499,MSG_Generic!AZ$8:AZ$378)*$L499","v":2383.0606800000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A499,MSG_Generic!BA$8:BA$378)*$L499","v":2357.7904350000022},2357.7904350000022,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A499,MSG_Generic!BC$8:BC$378)*$L499","v":2143.120980000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A499,MSG_Generic!BD$8:BD$378)*$L499","v":1928.4515250000018},{"$f":"IF(MID($A499,6,1)=\"O\",MID($A499,6,3)&LEFT(VLOOKUP($B499,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A499,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B499,NameConvs!$B$57:$G$69,6,FALSE),MID($A499,6,3)))","v":"BIO"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL499,MSG_Fueldata!N$54:N$70)/$E499/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL499,MSG_Fueldata!O$54:O$70)/$E499/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL499,MSG_Fueldata!P$54:P$70)/$E499/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL499,MSG_Fueldata!Q$54:Q$70)/$E499/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL499,MSG_Fueldata!R$54:R$70)/$E499/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL499,MSG_Fueldata!S$54:S$70)/$E499/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL499,MSG_Fueldata!T$54:T$70)/$E499/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL499,MSG_Fueldata!U$54:U$70)/$E499/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL499,MSG_Fueldata!V$54:V$70)/$E499/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL499,MSG_Fueldata!W$54:W$70)/$E499/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL499,MSG_Fueldata!X$54:X$70)/$E499/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL499,MSG_Fueldata!Y$54:Y$70)/$E499/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL499,MSG_Fueldata!Z$54:Z$70)/$E499/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL499,MSG_Fueldata!AA$54:AA$70)/$E499/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL499,MSG_Fueldata!AB$54:AB$70)/$E499/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL499,MSG_Fueldata!AC$54:AC$70)/$E499/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL499,MSG_Fueldata!AD$54:AD$70)/$E499/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL499,MSG_Fueldata!AE$54:AE$70)/$E499/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL499,MSG_Fueldata!AF$54:AF$70)/$E499/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL499,MSG_Fueldata!AG$54:AG$70)/$E499/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL499,MSG_Fueldata!AH$54:AH$70)/$E499/8.76","v":14.119202114876233},14.119202114876233,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL499,MSG_Fueldata!AI$54:AI$70)/$E499/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL499,MSG_Fueldata!AJ$54:AJ$70)/$E499/8.76","v":14.119202114876233},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A330","v":"CIVEPWNDNU25"},"CIV","EPWNDNU25","CIwEPWNDNU25",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A500,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A500,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A500,MSG_Generic!$H$8:$H$378)","v":152.66868243243243},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A500,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A500,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C500,Gen_Param_2011!$BA$27:$BA$47)","v":0.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A500,MSG_Generic!$Z$8:$Z$378)","v":1.1550000000000011},{"$f":"VLOOKUP(C500,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Bulk Wind (20% CF)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A500,MSG_Generic!AG$8:AG$378)*$L500","v":2310.0000000000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A500,MSG_Generic!AH$8:AH$378)*$L500","v":2265.648000000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A500,MSG_Generic!AI$8:AI$378)*$L500","v":2221.2960000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A500,MSG_Generic!AJ$8:AJ$378)*$L500","v":2176.9440000000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A500,MSG_Generic!AK$8:AK$378)*$L500","v":2132.5920000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A500,MSG_Generic!AL$8:AL$378)*$L500","v":2088.0090000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A500,MSG_Generic!AM$8:AM$378)*$L500","v":2055.6690000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A500,MSG_Generic!AN$8:AN$378)*$L500","v":2023.329000000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A500,MSG_Generic!AO$8:AO$378)*$L500","v":1990.9890000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A500,MSG_Generic!AP$8:AP$378)*$L500","v":1958.6490000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A500,MSG_Generic!AQ$8:AQ$378)*$L500","v":1926.3090000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A500,MSG_Generic!AR$8:AR$378)*$L500","v":1907.9445000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A500,MSG_Generic!AS$8:AS$378)*$L500","v":1889.5800000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A500,MSG_Generic!AT$8:AT$378)*$L500","v":1871.2155000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A500,MSG_Generic!AU$8:AU$378)*$L500","v":1852.8510000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A500,MSG_Generic!AV$8:AV$378)*$L500","v":1834.4865000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A500,MSG_Generic!AW$8:AW$378)*$L500","v":1816.1220000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A500,MSG_Generic!AX$8:AX$378)*$L500","v":1797.7575000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A500,MSG_Generic!AY$8:AY$378)*$L500","v":1779.3930000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A500,MSG_Generic!AZ$8:AZ$378)*$L500","v":1761.0285000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A500,MSG_Generic!BA$8:BA$378)*$L500","v":1742.0865000000017},1742.0865000000017,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A500,MSG_Generic!BC$8:BC$378)*$L500","v":1659.0420000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A500,MSG_Generic!BD$8:BD$378)*$L500","v":1575.8820000000017},{"$f":"IF(MID($A500,6,1)=\"O\",MID($A500,6,3)&LEFT(VLOOKUP($B500,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A500,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B500,NameConvs!$B$57:$G$69,6,FALSE),MID($A500,6,3)))","v":"WND"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL500,MSG_Fueldata!N$54:N$70)/$E500/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL500,MSG_Fueldata!O$54:O$70)/$E500/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL500,MSG_Fueldata!P$54:P$70)/$E500/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL500,MSG_Fueldata!Q$54:Q$70)/$E500/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL500,MSG_Fueldata!R$54:R$70)/$E500/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL500,MSG_Fueldata!S$54:S$70)/$E500/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL500,MSG_Fueldata!T$54:T$70)/$E500/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL500,MSG_Fueldata!U$54:U$70)/$E500/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL500,MSG_Fueldata!V$54:V$70)/$E500/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL500,MSG_Fueldata!W$54:W$70)/$E500/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL500,MSG_Fueldata!X$54:X$70)/$E500/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL500,MSG_Fueldata!Y$54:Y$70)/$E500/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL500,MSG_Fueldata!Z$54:Z$70)/$E500/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL500,MSG_Fueldata!AA$54:AA$70)/$E500/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL500,MSG_Fueldata!AB$54:AB$70)/$E500/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL500,MSG_Fueldata!AC$54:AC$70)/$E500/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL500,MSG_Fueldata!AD$54:AD$70)/$E500/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL500,MSG_Fueldata!AE$54:AE$70)/$E500/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL500,MSG_Fueldata!AF$54:AF$70)/$E500/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL500,MSG_Fueldata!AG$54:AG$70)/$E500/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL500,MSG_Fueldata!AH$54:AH$70)/$E500/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL500,MSG_Fueldata!AI$54:AI$70)/$E500/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL500,MSG_Fueldata!AJ$54:AJ$70)/$E500/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A331","v":"CIVEPWNDNU30"},"CIV","EPWNDNU30","CIwEPWNDNU30",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A501,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A501,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A501,MSG_Generic!$H$8:$H$378)","v":125.13912162162161},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A501,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A501,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C501,Gen_Param_2011!$BA$27:$BA$47)","v":0.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A501,MSG_Generic!$Z$8:$Z$378)","v":1.1550000000000011},{"$f":"VLOOKUP(C501,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Bulk Wind (30% CF)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A501,MSG_Generic!AG$8:AG$378)*$L501","v":2310.0000000000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A501,MSG_Generic!AH$8:AH$378)*$L501","v":2265.648000000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A501,MSG_Generic!AI$8:AI$378)*$L501","v":2221.2960000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A501,MSG_Generic!AJ$8:AJ$378)*$L501","v":2176.9440000000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A501,MSG_Generic!AK$8:AK$378)*$L501","v":2132.5920000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A501,MSG_Generic!AL$8:AL$378)*$L501","v":2088.0090000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A501,MSG_Generic!AM$8:AM$378)*$L501","v":2055.6690000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A501,MSG_Generic!AN$8:AN$378)*$L501","v":2023.329000000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A501,MSG_Generic!AO$8:AO$378)*$L501","v":1990.9890000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A501,MSG_Generic!AP$8:AP$378)*$L501","v":1958.6490000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A501,MSG_Generic!AQ$8:AQ$378)*$L501","v":1926.3090000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A501,MSG_Generic!AR$8:AR$378)*$L501","v":1907.9445000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A501,MSG_Generic!AS$8:AS$378)*$L501","v":1889.5800000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A501,MSG_Generic!AT$8:AT$378)*$L501","v":1871.2155000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A501,MSG_Generic!AU$8:AU$378)*$L501","v":1852.8510000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A501,MSG_Generic!AV$8:AV$378)*$L501","v":1834.4865000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A501,MSG_Generic!AW$8:AW$378)*$L501","v":1816.1220000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A501,MSG_Generic!AX$8:AX$378)*$L501","v":1797.7575000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A501,MSG_Generic!AY$8:AY$378)*$L501","v":1779.3930000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A501,MSG_Generic!AZ$8:AZ$378)*$L501","v":1761.0285000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A501,MSG_Generic!BA$8:BA$378)*$L501","v":1742.0865000000017},1742.0865000000017,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A501,MSG_Generic!BC$8:BC$378)*$L501","v":1659.0420000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A501,MSG_Generic!BD$8:BD$378)*$L501","v":1575.8820000000017},{"$f":"IF(MID($A501,6,1)=\"O\",MID($A501,6,3)&LEFT(VLOOKUP($B501,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A501,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B501,NameConvs!$B$57:$G$69,6,FALSE),MID($A501,6,3)))","v":"WND"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL501,MSG_Fueldata!N$54:N$70)/$E501/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL501,MSG_Fueldata!O$54:O$70)/$E501/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL501,MSG_Fueldata!P$54:P$70)/$E501/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL501,MSG_Fueldata!Q$54:Q$70)/$E501/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL501,MSG_Fueldata!R$54:R$70)/$E501/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL501,MSG_Fueldata!S$54:S$70)/$E501/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL501,MSG_Fueldata!T$54:T$70)/$E501/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL501,MSG_Fueldata!U$54:U$70)/$E501/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL501,MSG_Fueldata!V$54:V$70)/$E501/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL501,MSG_Fueldata!W$54:W$70)/$E501/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL501,MSG_Fueldata!X$54:X$70)/$E501/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL501,MSG_Fueldata!Y$54:Y$70)/$E501/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL501,MSG_Fueldata!Z$54:Z$70)/$E501/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL501,MSG_Fueldata!AA$54:AA$70)/$E501/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL501,MSG_Fueldata!AB$54:AB$70)/$E501/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL501,MSG_Fueldata!AC$54:AC$70)/$E501/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL501,MSG_Fueldata!AD$54:AD$70)/$E501/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL501,MSG_Fueldata!AE$54:AE$70)/$E501/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL501,MSG_Fueldata!AF$54:AF$70)/$E501/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL501,MSG_Fueldata!AG$54:AG$70)/$E501/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL501,MSG_Fueldata!AH$54:AH$70)/$E501/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL501,MSG_Fueldata!AI$54:AI$70)/$E501/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL501,MSG_Fueldata!AJ$54:AJ$70)/$E501/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A332","v":"CIVEPSOLNUPVut"},"CIV","EPSOLNUPVut","CIwEPSOLNUPVut",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A502,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A502,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A502,MSG_Generic!$H$8:$H$378)","v":176.03783783783788},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A502,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A502,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C502,Gen_Param_2011!$BA$27:$BA$47)","v":0.25},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A502,MSG_Generic!$Z$8:$Z$378)","v":1.100000000000001},{"$f":"VLOOKUP(C502,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Solar PV (utility)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A502,MSG_Generic!AG$8:AG$378)*$L502","v":2200.0000000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A502,MSG_Generic!AH$8:AH$378)*$L502","v":2118.7100000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A502,MSG_Generic!AI$8:AI$378)*$L502","v":2037.4200000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A502,MSG_Generic!AJ$8:AJ$378)*$L502","v":1956.1300000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A502,MSG_Generic!AK$8:AK$378)*$L502","v":1874.8400000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A502,MSG_Generic!AL$8:AL$378)*$L502","v":1793.7700000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A502,MSG_Generic!AM$8:AM$378)*$L502","v":1759.3400000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A502,MSG_Generic!AN$8:AN$378)*$L502","v":1724.9100000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A502,MSG_Generic!AO$8:AO$378)*$L502","v":1690.4800000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A502,MSG_Generic!AP$8:AP$378)*$L502","v":1656.0500000000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A502,MSG_Generic!AQ$8:AQ$378)*$L502","v":1621.5100000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A502,MSG_Generic!AR$8:AR$378)*$L502","v":1598.7400000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A502,MSG_Generic!AS$8:AS$378)*$L502","v":1575.9700000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A502,MSG_Generic!AT$8:AT$378)*$L502","v":1553.2000000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A502,MSG_Generic!AU$8:AU$378)*$L502","v":1530.4300000000012},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A502,MSG_Generic!AV$8:AV$378)*$L502","v":1507.6600000000012},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A502,MSG_Generic!AW$8:AW$378)*$L502","v":1484.8900000000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A502,MSG_Generic!AX$8:AX$378)*$L502","v":1462.1200000000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A502,MSG_Generic!AY$8:AY$378)*$L502","v":1439.3500000000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A502,MSG_Generic!AZ$8:AZ$378)*$L502","v":1416.5800000000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A502,MSG_Generic!BA$8:BA$378)*$L502","v":1394.0300000000011},1394.0300000000011,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A502,MSG_Generic!BC$8:BC$378)*$L502","v":1267.0900000000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A502,MSG_Generic!BD$8:BD$378)*$L502","v":1140.150000000001},{"$f":"IF(MID($A502,6,1)=\"O\",MID($A502,6,3)&LEFT(VLOOKUP($B502,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A502,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B502,NameConvs!$B$57:$G$69,6,FALSE),MID($A502,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL502,MSG_Fueldata!N$54:N$70)/$E502/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL502,MSG_Fueldata!O$54:O$70)/$E502/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL502,MSG_Fueldata!P$54:P$70)/$E502/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL502,MSG_Fueldata!Q$54:Q$70)/$E502/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL502,MSG_Fueldata!R$54:R$70)/$E502/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL502,MSG_Fueldata!S$54:S$70)/$E502/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL502,MSG_Fueldata!T$54:T$70)/$E502/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL502,MSG_Fueldata!U$54:U$70)/$E502/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL502,MSG_Fueldata!V$54:V$70)/$E502/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL502,MSG_Fueldata!W$54:W$70)/$E502/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL502,MSG_Fueldata!X$54:X$70)/$E502/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL502,MSG_Fueldata!Y$54:Y$70)/$E502/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL502,MSG_Fueldata!Z$54:Z$70)/$E502/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL502,MSG_Fueldata!AA$54:AA$70)/$E502/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL502,MSG_Fueldata!AB$54:AB$70)/$E502/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL502,MSG_Fueldata!AC$54:AC$70)/$E502/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL502,MSG_Fueldata!AD$54:AD$70)/$E502/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL502,MSG_Fueldata!AE$54:AE$70)/$E502/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL502,MSG_Fueldata!AF$54:AF$70)/$E502/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL502,MSG_Fueldata!AG$54:AG$70)/$E502/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL502,MSG_Fueldata!AH$54:AH$70)/$E502/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL502,MSG_Fueldata!AI$54:AI$70)/$E502/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL502,MSG_Fueldata!AJ$54:AJ$70)/$E502/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A333","v":"CIVEPSOLNUPVrt"},"CIV","EPSOLNUPVrt","CIwEPSOLNUPVrt",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A503,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A503,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A503,MSG_Generic!$H$8:$H$378)","v":208.30979729729731},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A503,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A503,MSG_Generic!$L$8:$L$378)","v":20},0.1067814770659507,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C503,Gen_Param_2011!$BA$27:$BA$47)","v":0.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A503,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C503,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Solar PV (roof top)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A503,MSG_Generic!AG$8:AG$378)*$L503","v":2100},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A503,MSG_Generic!AH$8:AH$378)*$L503","v":2022.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A503,MSG_Generic!AI$8:AI$378)*$L503","v":1945},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A503,MSG_Generic!AJ$8:AJ$378)*$L503","v":1867.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A503,MSG_Generic!AK$8:AK$378)*$L503","v":1790},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A503,MSG_Generic!AL$8:AL$378)*$L503","v":1712.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A503,MSG_Generic!AM$8:AM$378)*$L503","v":1679.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A503,MSG_Generic!AN$8:AN$378)*$L503","v":1646.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A503,MSG_Generic!AO$8:AO$378)*$L503","v":1613.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A503,MSG_Generic!AP$8:AP$378)*$L503","v":1580.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A503,MSG_Generic!AQ$8:AQ$378)*$L503","v":1547.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A503,MSG_Generic!AR$8:AR$378)*$L503","v":1526.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A503,MSG_Generic!AS$8:AS$378)*$L503","v":1504.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A503,MSG_Generic!AT$8:AT$378)*$L503","v":1482.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A503,MSG_Generic!AU$8:AU$378)*$L503","v":1461},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A503,MSG_Generic!AV$8:AV$378)*$L503","v":1439.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A503,MSG_Generic!AW$8:AW$378)*$L503","v":1417.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A503,MSG_Generic!AX$8:AX$378)*$L503","v":1395.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A503,MSG_Generic!AY$8:AY$378)*$L503","v":1374.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A503,MSG_Generic!AZ$8:AZ$378)*$L503","v":1352.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A503,MSG_Generic!BA$8:BA$378)*$L503","v":1330.7},1330.7,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A503,MSG_Generic!BC$8:BC$378)*$L503","v":1209.5999999999999},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A503,MSG_Generic!BD$8:BD$378)*$L503","v":1088.4000000000001},{"$f":"IF(MID($A503,6,1)=\"O\",MID($A503,6,3)&LEFT(VLOOKUP($B503,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A503,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B503,NameConvs!$B$57:$G$69,6,FALSE),MID($A503,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL503,MSG_Fueldata!N$54:N$70)/$E503/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL503,MSG_Fueldata!O$54:O$70)/$E503/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL503,MSG_Fueldata!P$54:P$70)/$E503/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL503,MSG_Fueldata!Q$54:Q$70)/$E503/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL503,MSG_Fueldata!R$54:R$70)/$E503/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL503,MSG_Fueldata!S$54:S$70)/$E503/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL503,MSG_Fueldata!T$54:T$70)/$E503/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL503,MSG_Fueldata!U$54:U$70)/$E503/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL503,MSG_Fueldata!V$54:V$70)/$E503/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL503,MSG_Fueldata!W$54:W$70)/$E503/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL503,MSG_Fueldata!X$54:X$70)/$E503/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL503,MSG_Fueldata!Y$54:Y$70)/$E503/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL503,MSG_Fueldata!Z$54:Z$70)/$E503/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL503,MSG_Fueldata!AA$54:AA$70)/$E503/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL503,MSG_Fueldata!AB$54:AB$70)/$E503/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL503,MSG_Fueldata!AC$54:AC$70)/$E503/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL503,MSG_Fueldata!AD$54:AD$70)/$E503/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL503,MSG_Fueldata!AE$54:AE$70)/$E503/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL503,MSG_Fueldata!AF$54:AF$70)/$E503/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL503,MSG_Fueldata!AG$54:AG$70)/$E503/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL503,MSG_Fueldata!AH$54:AH$70)/$E503/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL503,MSG_Fueldata!AI$54:AI$70)/$E503/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL503,MSG_Fueldata!AJ$54:AJ$70)/$E503/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A334","v":"CIVEPSOLNUPVst"},"CIV","EPSOLNUPVst","CIwEPSOLNUPVst",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A504,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A504,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A504,MSG_Generic!$H$8:$H$378)","v":166.66666666666666},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A504,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A504,MSG_Generic!$L$8:$L$378)","v":20},0.1067814770659507,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C504,Gen_Param_2011!$BA$27:$BA$47)","v":0.22500000000000001},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A504,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C504,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Rooftop PV with 1h Battery"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A504,MSG_Generic!AG$8:AG$378)*$L504","v":4257.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A504,MSG_Generic!AH$8:AH$378)*$L504","v":4100.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A504,MSG_Generic!AI$8:AI$378)*$L504","v":3943.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A504,MSG_Generic!AJ$8:AJ$378)*$L504","v":3785.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A504,MSG_Generic!AK$8:AK$378)*$L504","v":3628.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A504,MSG_Generic!AL$8:AL$378)*$L504","v":3471.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A504,MSG_Generic!AM$8:AM$378)*$L504","v":3373.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A504,MSG_Generic!AN$8:AN$378)*$L504","v":3275.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A504,MSG_Generic!AO$8:AO$378)*$L504","v":3177.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A504,MSG_Generic!AP$8:AP$378)*$L504","v":3079},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A504,MSG_Generic!AQ$8:AQ$378)*$L504","v":2981.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A504,MSG_Generic!AR$8:AR$378)*$L504","v":2926.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A504,MSG_Generic!AS$8:AS$378)*$L504","v":2872.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A504,MSG_Generic!AT$8:AT$378)*$L504","v":2817.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A504,MSG_Generic!AU$8:AU$378)*$L504","v":2763.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A504,MSG_Generic!AV$8:AV$378)*$L504","v":2708.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A504,MSG_Generic!AW$8:AW$378)*$L504","v":2654.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A504,MSG_Generic!AX$8:AX$378)*$L504","v":2599.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A504,MSG_Generic!AY$8:AY$378)*$L504","v":2545.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A504,MSG_Generic!AZ$8:AZ$378)*$L504","v":2490.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A504,MSG_Generic!BA$8:BA$378)*$L504","v":2435.6999999999998},2435.6999999999998,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A504,MSG_Generic!BC$8:BC$378)*$L504","v":2214},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A504,MSG_Generic!BD$8:BD$378)*$L504","v":1992.2},{"$f":"IF(MID($A504,6,1)=\"O\",MID($A504,6,3)&LEFT(VLOOKUP($B504,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A504,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B504,NameConvs!$B$57:$G$69,6,FALSE),MID($A504,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL504,MSG_Fueldata!N$54:N$70)/$E504/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL504,MSG_Fueldata!O$54:O$70)/$E504/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL504,MSG_Fueldata!P$54:P$70)/$E504/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL504,MSG_Fueldata!Q$54:Q$70)/$E504/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL504,MSG_Fueldata!R$54:R$70)/$E504/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL504,MSG_Fueldata!S$54:S$70)/$E504/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL504,MSG_Fueldata!T$54:T$70)/$E504/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL504,MSG_Fueldata!U$54:U$70)/$E504/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL504,MSG_Fueldata!V$54:V$70)/$E504/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL504,MSG_Fueldata!W$54:W$70)/$E504/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL504,MSG_Fueldata!X$54:X$70)/$E504/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL504,MSG_Fueldata!Y$54:Y$70)/$E504/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL504,MSG_Fueldata!Z$54:Z$70)/$E504/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL504,MSG_Fueldata!AA$54:AA$70)/$E504/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL504,MSG_Fueldata!AB$54:AB$70)/$E504/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL504,MSG_Fueldata!AC$54:AC$70)/$E504/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL504,MSG_Fueldata!AD$54:AD$70)/$E504/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL504,MSG_Fueldata!AE$54:AE$70)/$E504/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL504,MSG_Fueldata!AF$54:AF$70)/$E504/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL504,MSG_Fueldata!AG$54:AG$70)/$E504/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL504,MSG_Fueldata!AH$54:AH$70)/$E504/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL504,MSG_Fueldata!AI$54:AI$70)/$E504/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL504,MSG_Fueldata!AJ$54:AJ$70)/$E504/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A335","v":"CIVEPSOLNUPVst2"},{"$f":"LEFT(A505,3)","v":"CIV"},{"$f":"RIGHT(A505,LEN(A505)-3)","v":"EPSOLNUPVst2"},{"$f":"LEFT(B505,2)&\"w\"&C505","v":"CIwEPSOLNUPVst2"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A505,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A505,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A505,MSG_Generic!$H$8:$H$378)","v":150},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A505,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A505,MSG_Generic!$L$8:$L$378)","v":20},{"$f":"-PMT(disc_rate,I505,1)/(1+disc_rate)","v":0.1067814770659507},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C505,Gen_Param_2011!$BA$27:$BA$47)","v":0.25},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A505,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C505,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Rooftop PV with 2h Battery"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A505,MSG_Generic!AG$8:AG$378)*$L505","v":6275},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A505,MSG_Generic!AH$8:AH$378)*$L505","v":6043.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A505,MSG_Generic!AI$8:AI$378)*$L505","v":5811.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A505,MSG_Generic!AJ$8:AJ$378)*$L505","v":5579.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A505,MSG_Generic!AK$8:AK$378)*$L505","v":5348.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A505,MSG_Generic!AL$8:AL$378)*$L505","v":5116.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A505,MSG_Generic!AM$8:AM$378)*$L505","v":4971.8999999999996},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A505,MSG_Generic!AN$8:AN$378)*$L505","v":4827.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A505,MSG_Generic!AO$8:AO$378)*$L505","v":4682.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A505,MSG_Generic!AP$8:AP$378)*$L505","v":4538.1000000000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A505,MSG_Generic!AQ$8:AQ$378)*$L505","v":4393.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A505,MSG_Generic!AR$8:AR$378)*$L505","v":4313.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A505,MSG_Generic!AS$8:AS$378)*$L505","v":4232.8999999999996},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A505,MSG_Generic!AT$8:AT$378)*$L505","v":4152.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A505,MSG_Generic!AU$8:AU$378)*$L505","v":4072.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A505,MSG_Generic!AV$8:AV$378)*$L505","v":3991.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A505,MSG_Generic!AW$8:AW$378)*$L505","v":3911.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A505,MSG_Generic!AX$8:AX$378)*$L505","v":3830.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A505,MSG_Generic!AY$8:AY$378)*$L505","v":3750.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A505,MSG_Generic!AZ$8:AZ$378)*$L505","v":3670.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A505,MSG_Generic!BA$8:BA$378)*$L505","v":3590},{"$f":"AH505","v":3590},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A505,MSG_Generic!BC$8:BC$378)*$L505","v":3263.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A505,MSG_Generic!BD$8:BD$378)*$L505","v":2936.3},{"$f":"IF(MID($A505,6,1)=\"O\",MID($A505,6,3)&LEFT(VLOOKUP($B505,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A505,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B505,NameConvs!$B$57:$G$69,6,FALSE),MID($A505,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL505,MSG_Fueldata!N$54:N$70)/$E505/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL505,MSG_Fueldata!O$54:O$70)/$E505/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL505,MSG_Fueldata!P$54:P$70)/$E505/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL505,MSG_Fueldata!Q$54:Q$70)/$E505/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL505,MSG_Fueldata!R$54:R$70)/$E505/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL505,MSG_Fueldata!S$54:S$70)/$E505/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL505,MSG_Fueldata!T$54:T$70)/$E505/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL505,MSG_Fueldata!U$54:U$70)/$E505/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL505,MSG_Fueldata!V$54:V$70)/$E505/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL505,MSG_Fueldata!W$54:W$70)/$E505/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL505,MSG_Fueldata!X$54:X$70)/$E505/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL505,MSG_Fueldata!Y$54:Y$70)/$E505/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL505,MSG_Fueldata!Z$54:Z$70)/$E505/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL505,MSG_Fueldata!AA$54:AA$70)/$E505/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL505,MSG_Fueldata!AB$54:AB$70)/$E505/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL505,MSG_Fueldata!AC$54:AC$70)/$E505/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL505,MSG_Fueldata!AD$54:AD$70)/$E505/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL505,MSG_Fueldata!AE$54:AE$70)/$E505/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL505,MSG_Fueldata!AF$54:AF$70)/$E505/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL505,MSG_Fueldata!AG$54:AG$70)/$E505/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL505,MSG_Fueldata!AH$54:AH$70)/$E505/8.76","v":0},{"$f":"BG505","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL505,MSG_Fueldata!AI$54:AI$70)/$E505/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL505,MSG_Fueldata!AJ$54:AJ$70)/$E505/8.76","v":0},null,{"$f":"(($H505+N505*$J505)/($K505*8.76)+$G505/8.76+AM505+$F505*BL$2)/$M505","v":{"$error":"#VALUE!"}},{"$f":"(($H505+O505*$J505)/($K505*8.76)+$G505/8.76+AN505+$F505*BM$2)/$M505","v":{"$error":"#VALUE!"}},{"$f":"(($H505+P505*$J505)/($K505*8.76)+$G505/8.76+AO505+$F505*BN$2)/$M505","v":{"$error":"#VALUE!"}},{"$f":"(($H505+Q505*$J505)/($K505*8.76)+$G505/8.76+AP505+$F505*BO$2)/$M505","v":{"$error":"#VALUE!"}},{"$f":"(($H505+R505*$J505)/($K505*8.76)+$G505/8.76+AQ505+$F505*BP$2)/$M505","v":{"$error":"#VALUE!"}},{"$f":"(($H505+S505*$J505)/($K505*8.76)+$G505/8.76+AR505+$F505*BQ$2)/$M505","v":{"$error":"#VALUE!"}},{"$f":"(($H505+T505*$J505)/($K505*8.76)+$G505/8.76+AS505+$F505*BR$2)/$M505","v":{"$error":"#VALUE!"}},{"$f":"(($H505+U505*$J505)/($K505*8.76)+$G505/8.76+AT505+$F505*BS$2)/$M505","v":{"$error":"#VALUE!"}},{"$f":"(($H505+V505*$J505)/($K505*8.76)+$G505/8.76+AU505+$F505*BT$2)/$M505","v":{"$error":"#VALUE!"}},{"$f":"(($H505+W505*$J505)/($K505*8.76)+$G505/8.76+AV505+$F505*BU$2)/$M505","v":{"$error":"#VALUE!"}},{"$f":"(($H505+X505*$J505)/($K505*8.76)+$G505/8.76+AW505+$F505*BV$2)/$M505","v":{"$error":"#VALUE!"}},{"$f":"(($H505+Y505*$J505)/($K505*8.76)+$G505/8.76+AX505+$F505*BW$2)/$M505","v":{"$error":"#VALUE!"}},{"$f":"(($H505+Z505*$J505)/($K505*8.76)+$G505/8.76+AY505+$F505*BX$2)/$M505","v":{"$error":"#VALUE!"}},{"$f":"(($H505+AA505*$J505)/($K505*8.76)+$G505/8.76+AZ505+$F505*BY$2)/$M505","v":{"$error":"#VALUE!"}},{"$f":"(($H505+AB505*$J505)/($K505*8.76)+$G505/8.76+BA505+$F505*BZ$2)/$M505","v":{"$error":"#VALUE!"}},{"$f":"(($H505+AC505*$J505)/($K505*8.76)+$G505/8.76+BB505+$F505*CA$2)/$M505","v":{"$error":"#VALUE!"}},{"$f":"(($H505+AD505*$J505)/($K505*8.76)+$G505/8.76+BC505+$F505*CB$2)/$M505","v":{"$error":"#VALUE!"}},{"$f":"(($H505+AE505*$J505)/($K505*8.76)+$G505/8.76+BD505+$F505*CC$2)/$M505","v":{"$error":"#VALUE!"}},{"$f":"(($H505+AF505*$J505)/($K505*8.76)+$G505/8.76+BE505+$F505*CD$2)/$M505","v":{"$error":"#VALUE!"}},{"$f":"(($H505+AG505*$J505)/($K505*8.76)+$G505/8.76+BF505+$F505*CE$2)/$M505","v":{"$error":"#VALUE!"}},{"$f":"(($H505+AH505*$J505)/($K505*8.76)+$G505/8.76+BG505+$F505*CF$2)/$M505","v":{"$error":"#VALUE!"}},{"$f":"(($H505+AI505*$J505)/($K505*8.76)+$G505/8.76+BH505+$F505*CG$2)/$M505","v":{"$error":"#VALUE!"}},{"$f":"(($H505+AJ505*$J505)/($K505*8.76)+$G505/8.76+BI505+$F505*CH$2)/$M505","v":{"$error":"#VALUE!"}},{"$f":"(($H505+AK505*$J505)/($K505*8.76)+$G505/8.76+BJ505+$F505*CI$2)/$M505","v":{"$error":"#VALUE!"}}]
[{"$f":"MSG_Generic!A336","v":"CIVEPSOLNUPVrtru"},"CIV","EPSOLNUPVrtru","CIwEPSOLNUPVrtru",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A506,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A506,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A506,MSG_Generic!$H$8:$H$378)","v":208.30979729729731},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A506,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A506,MSG_Generic!$L$8:$L$378)","v":20},0.1067814770659507,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C506,Gen_Param_2011!$BA$27:$BA$47)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A506,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C506,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Solar PV (roof top - rural)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A506,MSG_Generic!AG$8:AG$378)*$L506","v":2100},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A506,MSG_Generic!AH$8:AH$378)*$L506","v":2022.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A506,MSG_Generic!AI$8:AI$378)*$L506","v":1945},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A506,MSG_Generic!AJ$8:AJ$378)*$L506","v":1867.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A506,MSG_Generic!AK$8:AK$378)*$L506","v":1790},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A506,MSG_Generic!AL$8:AL$378)*$L506","v":1712.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A506,MSG_Generic!AM$8:AM$378)*$L506","v":1679.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A506,MSG_Generic!AN$8:AN$378)*$L506","v":1646.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A506,MSG_Generic!AO$8:AO$378)*$L506","v":1613.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A506,MSG_Generic!AP$8:AP$378)*$L506","v":1580.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A506,MSG_Generic!AQ$8:AQ$378)*$L506","v":1547.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A506,MSG_Generic!AR$8:AR$378)*$L506","v":1526.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A506,MSG_Generic!AS$8:AS$378)*$L506","v":1504.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A506,MSG_Generic!AT$8:AT$378)*$L506","v":1482.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A506,MSG_Generic!AU$8:AU$378)*$L506","v":1461},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A506,MSG_Generic!AV$8:AV$378)*$L506","v":1439.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A506,MSG_Generic!AW$8:AW$378)*$L506","v":1417.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A506,MSG_Generic!AX$8:AX$378)*$L506","v":1395.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A506,MSG_Generic!AY$8:AY$378)*$L506","v":1374.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A506,MSG_Generic!AZ$8:AZ$378)*$L506","v":1352.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A506,MSG_Generic!BA$8:BA$378)*$L506","v":1330.7},1330.7,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A506,MSG_Generic!BC$8:BC$378)*$L506","v":1209.5999999999999},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A506,MSG_Generic!BD$8:BD$378)*$L506","v":1088.4000000000001},{"$f":"IF(MID($A506,6,1)=\"O\",MID($A506,6,3)&LEFT(VLOOKUP($B506,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A506,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B506,NameConvs!$B$57:$G$69,6,FALSE),MID($A506,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL506,MSG_Fueldata!N$54:N$70)/$E506/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL506,MSG_Fueldata!O$54:O$70)/$E506/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL506,MSG_Fueldata!P$54:P$70)/$E506/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL506,MSG_Fueldata!Q$54:Q$70)/$E506/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL506,MSG_Fueldata!R$54:R$70)/$E506/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL506,MSG_Fueldata!S$54:S$70)/$E506/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL506,MSG_Fueldata!T$54:T$70)/$E506/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL506,MSG_Fueldata!U$54:U$70)/$E506/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL506,MSG_Fueldata!V$54:V$70)/$E506/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL506,MSG_Fueldata!W$54:W$70)/$E506/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL506,MSG_Fueldata!X$54:X$70)/$E506/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL506,MSG_Fueldata!Y$54:Y$70)/$E506/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL506,MSG_Fueldata!Z$54:Z$70)/$E506/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL506,MSG_Fueldata!AA$54:AA$70)/$E506/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL506,MSG_Fueldata!AB$54:AB$70)/$E506/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL506,MSG_Fueldata!AC$54:AC$70)/$E506/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL506,MSG_Fueldata!AD$54:AD$70)/$E506/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL506,MSG_Fueldata!AE$54:AE$70)/$E506/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL506,MSG_Fueldata!AF$54:AF$70)/$E506/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL506,MSG_Fueldata!AG$54:AG$70)/$E506/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL506,MSG_Fueldata!AH$54:AH$70)/$E506/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL506,MSG_Fueldata!AI$54:AI$70)/$E506/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL506,MSG_Fueldata!AJ$54:AJ$70)/$E506/8.76","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Generic!A337","v":"CIVEPSOLNUPVstru"},"CIV","EPSOLNUPVstru","CIwEPSOLNUPVstru",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A507,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A507,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A507,MSG_Generic!$H$8:$H$378)","v":166.66666666666666},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A507,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A507,MSG_Generic!$L$8:$L$378)","v":20},0.1067814770659507,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C507,Gen_Param_2011!$BA$27:$BA$47)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A507,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C507,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"PV with 1h Battery (roof top - rural)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A507,MSG_Generic!AG$8:AG$378)*$L507","v":4257.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A507,MSG_Generic!AH$8:AH$378)*$L507","v":4100.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A507,MSG_Generic!AI$8:AI$378)*$L507","v":3943.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A507,MSG_Generic!AJ$8:AJ$378)*$L507","v":3785.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A507,MSG_Generic!AK$8:AK$378)*$L507","v":3628.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A507,MSG_Generic!AL$8:AL$378)*$L507","v":3471.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A507,MSG_Generic!AM$8:AM$378)*$L507","v":3373.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A507,MSG_Generic!AN$8:AN$378)*$L507","v":3275.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A507,MSG_Generic!AO$8:AO$378)*$L507","v":3177.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A507,MSG_Generic!AP$8:AP$378)*$L507","v":3079},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A507,MSG_Generic!AQ$8:AQ$378)*$L507","v":2981.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A507,MSG_Generic!AR$8:AR$378)*$L507","v":2926.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A507,MSG_Generic!AS$8:AS$378)*$L507","v":2872.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A507,MSG_Generic!AT$8:AT$378)*$L507","v":2817.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A507,MSG_Generic!AU$8:AU$378)*$L507","v":2763.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A507,MSG_Generic!AV$8:AV$378)*$L507","v":2708.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A507,MSG_Generic!AW$8:AW$378)*$L507","v":2654.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A507,MSG_Generic!AX$8:AX$378)*$L507","v":2599.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A507,MSG_Generic!AY$8:AY$378)*$L507","v":2545.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A507,MSG_Generic!AZ$8:AZ$378)*$L507","v":2490.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A507,MSG_Generic!BA$8:BA$378)*$L507","v":2435.6999999999998},2435.6999999999998,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A507,MSG_Generic!BC$8:BC$378)*$L507","v":2214},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A507,MSG_Generic!BD$8:BD$378)*$L507","v":1992.2},{"$f":"IF(MID($A507,6,1)=\"O\",MID($A507,6,3)&LEFT(VLOOKUP($B507,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A507,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B507,NameConvs!$B$57:$G$69,6,FALSE),MID($A507,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL507,MSG_Fueldata!N$54:N$70)/$E507/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL507,MSG_Fueldata!O$54:O$70)/$E507/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL507,MSG_Fueldata!P$54:P$70)/$E507/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL507,MSG_Fueldata!Q$54:Q$70)/$E507/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL507,MSG_Fueldata!R$54:R$70)/$E507/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL507,MSG_Fueldata!S$54:S$70)/$E507/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL507,MSG_Fueldata!T$54:T$70)/$E507/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL507,MSG_Fueldata!U$54:U$70)/$E507/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL507,MSG_Fueldata!V$54:V$70)/$E507/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL507,MSG_Fueldata!W$54:W$70)/$E507/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL507,MSG_Fueldata!X$54:X$70)/$E507/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL507,MSG_Fueldata!Y$54:Y$70)/$E507/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL507,MSG_Fueldata!Z$54:Z$70)/$E507/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL507,MSG_Fueldata!AA$54:AA$70)/$E507/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL507,MSG_Fueldata!AB$54:AB$70)/$E507/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL507,MSG_Fueldata!AC$54:AC$70)/$E507/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL507,MSG_Fueldata!AD$54:AD$70)/$E507/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL507,MSG_Fueldata!AE$54:AE$70)/$E507/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL507,MSG_Fueldata!AF$54:AF$70)/$E507/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL507,MSG_Fueldata!AG$54:AG$70)/$E507/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL507,MSG_Fueldata!AH$54:AH$70)/$E507/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL507,MSG_Fueldata!AI$54:AI$70)/$E507/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL507,MSG_Fueldata!AJ$54:AJ$70)/$E507/8.76","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Generic!A338","v":"CIVEPSOLNUPVstru2"},{"$f":"LEFT(A508,3)","v":"CIV"},{"$f":"RIGHT(A508,LEN(A508)-3)","v":"EPSOLNUPVstru2"},{"$f":"LEFT(B508,2)&\"w\"&C508","v":"CIwEPSOLNUPVstru2"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A508,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A508,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A508,MSG_Generic!$H$8:$H$378)","v":150},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A508,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A508,MSG_Generic!$L$8:$L$378)","v":20},{"$f":"-PMT(disc_rate,I508,1)/(1+disc_rate)","v":0.1067814770659507},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C508,Gen_Param_2011!$BA$27:$BA$47)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A508,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C508,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"PV with 2h Battery (roof top - rural)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A508,MSG_Generic!AG$8:AG$378)*$L508","v":6275},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A508,MSG_Generic!AH$8:AH$378)*$L508","v":6043.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A508,MSG_Generic!AI$8:AI$378)*$L508","v":5811.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A508,MSG_Generic!AJ$8:AJ$378)*$L508","v":5579.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A508,MSG_Generic!AK$8:AK$378)*$L508","v":5348.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A508,MSG_Generic!AL$8:AL$378)*$L508","v":5116.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A508,MSG_Generic!AM$8:AM$378)*$L508","v":4971.8999999999996},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A508,MSG_Generic!AN$8:AN$378)*$L508","v":4827.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A508,MSG_Generic!AO$8:AO$378)*$L508","v":4682.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A508,MSG_Generic!AP$8:AP$378)*$L508","v":4538.1000000000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A508,MSG_Generic!AQ$8:AQ$378)*$L508","v":4393.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A508,MSG_Generic!AR$8:AR$378)*$L508","v":4313.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A508,MSG_Generic!AS$8:AS$378)*$L508","v":4232.8999999999996},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A508,MSG_Generic!AT$8:AT$378)*$L508","v":4152.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A508,MSG_Generic!AU$8:AU$378)*$L508","v":4072.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A508,MSG_Generic!AV$8:AV$378)*$L508","v":3991.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A508,MSG_Generic!AW$8:AW$378)*$L508","v":3911.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A508,MSG_Generic!AX$8:AX$378)*$L508","v":3830.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A508,MSG_Generic!AY$8:AY$378)*$L508","v":3750.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A508,MSG_Generic!AZ$8:AZ$378)*$L508","v":3670.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A508,MSG_Generic!BA$8:BA$378)*$L508","v":3590},{"$f":"AH508","v":3590},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A508,MSG_Generic!BC$8:BC$378)*$L508","v":3263.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A508,MSG_Generic!BD$8:BD$378)*$L508","v":2936.3},{"$f":"IF(MID($A508,6,1)=\"O\",MID($A508,6,3)&LEFT(VLOOKUP($B508,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A508,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B508,NameConvs!$B$57:$G$69,6,FALSE),MID($A508,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL508,MSG_Fueldata!N$54:N$70)/$E508/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL508,MSG_Fueldata!O$54:O$70)/$E508/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL508,MSG_Fueldata!P$54:P$70)/$E508/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL508,MSG_Fueldata!Q$54:Q$70)/$E508/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL508,MSG_Fueldata!R$54:R$70)/$E508/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL508,MSG_Fueldata!S$54:S$70)/$E508/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL508,MSG_Fueldata!T$54:T$70)/$E508/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL508,MSG_Fueldata!U$54:U$70)/$E508/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL508,MSG_Fueldata!V$54:V$70)/$E508/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL508,MSG_Fueldata!W$54:W$70)/$E508/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL508,MSG_Fueldata!X$54:X$70)/$E508/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL508,MSG_Fueldata!Y$54:Y$70)/$E508/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL508,MSG_Fueldata!Z$54:Z$70)/$E508/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL508,MSG_Fueldata!AA$54:AA$70)/$E508/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL508,MSG_Fueldata!AB$54:AB$70)/$E508/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL508,MSG_Fueldata!AC$54:AC$70)/$E508/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL508,MSG_Fueldata!AD$54:AD$70)/$E508/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL508,MSG_Fueldata!AE$54:AE$70)/$E508/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL508,MSG_Fueldata!AF$54:AF$70)/$E508/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL508,MSG_Fueldata!AG$54:AG$70)/$E508/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL508,MSG_Fueldata!AH$54:AH$70)/$E508/8.76","v":0},{"$f":"BG508","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL508,MSG_Fueldata!AI$54:AI$70)/$E508/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL508,MSG_Fueldata!AJ$54:AJ$70)/$E508/8.76","v":0},null,{"$f":"(($H508+N508*$J508)/($K508*8.76)+$G508/8.76+AM508+$F508*BL$2)/$M508","v":{"$error":"#DIV/0!"}},{"$f":"(($H508+O508*$J508)/($K508*8.76)+$G508/8.76+AN508+$F508*BM$2)/$M508","v":{"$error":"#DIV/0!"}},{"$f":"(($H508+P508*$J508)/($K508*8.76)+$G508/8.76+AO508+$F508*BN$2)/$M508","v":{"$error":"#DIV/0!"}},{"$f":"(($H508+Q508*$J508)/($K508*8.76)+$G508/8.76+AP508+$F508*BO$2)/$M508","v":{"$error":"#DIV/0!"}},{"$f":"(($H508+R508*$J508)/($K508*8.76)+$G508/8.76+AQ508+$F508*BP$2)/$M508","v":{"$error":"#DIV/0!"}},{"$f":"(($H508+S508*$J508)/($K508*8.76)+$G508/8.76+AR508+$F508*BQ$2)/$M508","v":{"$error":"#DIV/0!"}},{"$f":"(($H508+T508*$J508)/($K508*8.76)+$G508/8.76+AS508+$F508*BR$2)/$M508","v":{"$error":"#DIV/0!"}},{"$f":"(($H508+U508*$J508)/($K508*8.76)+$G508/8.76+AT508+$F508*BS$2)/$M508","v":{"$error":"#DIV/0!"}},{"$f":"(($H508+V508*$J508)/($K508*8.76)+$G508/8.76+AU508+$F508*BT$2)/$M508","v":{"$error":"#DIV/0!"}},{"$f":"(($H508+W508*$J508)/($K508*8.76)+$G508/8.76+AV508+$F508*BU$2)/$M508","v":{"$error":"#DIV/0!"}},{"$f":"(($H508+X508*$J508)/($K508*8.76)+$G508/8.76+AW508+$F508*BV$2)/$M508","v":{"$error":"#DIV/0!"}},{"$f":"(($H508+Y508*$J508)/($K508*8.76)+$G508/8.76+AX508+$F508*BW$2)/$M508","v":{"$error":"#DIV/0!"}},{"$f":"(($H508+Z508*$J508)/($K508*8.76)+$G508/8.76+AY508+$F508*BX$2)/$M508","v":{"$error":"#DIV/0!"}},{"$f":"(($H508+AA508*$J508)/($K508*8.76)+$G508/8.76+AZ508+$F508*BY$2)/$M508","v":{"$error":"#DIV/0!"}},{"$f":"(($H508+AB508*$J508)/($K508*8.76)+$G508/8.76+BA508+$F508*BZ$2)/$M508","v":{"$error":"#DIV/0!"}},{"$f":"(($H508+AC508*$J508)/($K508*8.76)+$G508/8.76+BB508+$F508*CA$2)/$M508","v":{"$error":"#DIV/0!"}},{"$f":"(($H508+AD508*$J508)/($K508*8.76)+$G508/8.76+BC508+$F508*CB$2)/$M508","v":{"$error":"#DIV/0!"}},{"$f":"(($H508+AE508*$J508)/($K508*8.76)+$G508/8.76+BD508+$F508*CC$2)/$M508","v":{"$error":"#DIV/0!"}},{"$f":"(($H508+AF508*$J508)/($K508*8.76)+$G508/8.76+BE508+$F508*CD$2)/$M508","v":{"$error":"#DIV/0!"}},{"$f":"(($H508+AG508*$J508)/($K508*8.76)+$G508/8.76+BF508+$F508*CE$2)/$M508","v":{"$error":"#DIV/0!"}},{"$f":"(($H508+AH508*$J508)/($K508*8.76)+$G508/8.76+BG508+$F508*CF$2)/$M508","v":{"$error":"#DIV/0!"}},{"$f":"(($H508+AI508*$J508)/($K508*8.76)+$G508/8.76+BH508+$F508*CG$2)/$M508","v":{"$error":"#DIV/0!"}},{"$f":"(($H508+AJ508*$J508)/($K508*8.76)+$G508/8.76+BI508+$F508*CH$2)/$M508","v":{"$error":"#DIV/0!"}},{"$f":"(($H508+AK508*$J508)/($K508*8.76)+$G508/8.76+BJ508+$F508*CI$2)/$M508","v":{"$error":"#DIV/0!"}}]
[{"$f":"MSG_Generic!A339","v":"CIVEPTSONUTH"},"CIV","EPTSONUTH","CIwEPTSONUTH",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A509,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A509,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A509,MSG_Generic!$H$8:$H$378)","v":195.62131274131275},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A509,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A509,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C509,Gen_Param_2011!$BA$27:$BA$47)","v":0.35},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A509,MSG_Generic!$Z$8:$Z$378)","v":1.2762750000000012},{"$f":"VLOOKUP(C509,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Solar thermal no storage"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A509,MSG_Generic!AG$8:AG$378)*$L509","v":3828.8250000000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A509,MSG_Generic!AH$8:AH$378)*$L509","v":3720.5968800000032},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A509,MSG_Generic!AI$8:AI$378)*$L509","v":3612.3687600000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A509,MSG_Generic!AJ$8:AJ$378)*$L509","v":3504.1406400000033},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A509,MSG_Generic!AK$8:AK$378)*$L509","v":3395.9125200000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A509,MSG_Generic!AL$8:AL$378)*$L509","v":3287.9396550000029},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A509,MSG_Generic!AM$8:AM$378)*$L509","v":3224.7640425000027},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A509,MSG_Generic!AN$8:AN$378)*$L509","v":3161.5884300000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A509,MSG_Generic!AO$8:AO$378)*$L509","v":3098.4128175000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A509,MSG_Generic!AP$8:AP$378)*$L509","v":3035.2372050000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A509,MSG_Generic!AQ$8:AQ$378)*$L509","v":2972.0615925000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A509,MSG_Generic!AR$8:AR$378)*$L509","v":2917.6922775000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A509,MSG_Generic!AS$8:AS$378)*$L509","v":2863.3229625000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A509,MSG_Generic!AT$8:AT$378)*$L509","v":2808.9536475000027},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A509,MSG_Generic!AU$8:AU$378)*$L509","v":2754.5843325000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A509,MSG_Generic!AV$8:AV$378)*$L509","v":2700.2150175000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A509,MSG_Generic!AW$8:AW$378)*$L509","v":2645.8457025000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A509,MSG_Generic!AX$8:AX$378)*$L509","v":2591.4763875000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A509,MSG_Generic!AY$8:AY$378)*$L509","v":2537.1070725000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A509,MSG_Generic!AZ$8:AZ$378)*$L509","v":2482.7377575000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A509,MSG_Generic!BA$8:BA$378)*$L509","v":2428.3684425000024},2428.3684425000024,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A509,MSG_Generic!BC$8:BC$378)*$L509","v":2207.3176125000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A509,MSG_Generic!BD$8:BD$378)*$L509","v":1986.1391550000019},{"$f":"IF(MID($A509,6,1)=\"O\",MID($A509,6,3)&LEFT(VLOOKUP($B509,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A509,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B509,NameConvs!$B$57:$G$69,6,FALSE),MID($A509,6,3)))","v":"TSO"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL509,MSG_Fueldata!N$54:N$70)/$E509/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL509,MSG_Fueldata!O$54:O$70)/$E509/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL509,MSG_Fueldata!P$54:P$70)/$E509/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL509,MSG_Fueldata!Q$54:Q$70)/$E509/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL509,MSG_Fueldata!R$54:R$70)/$E509/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL509,MSG_Fueldata!S$54:S$70)/$E509/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL509,MSG_Fueldata!T$54:T$70)/$E509/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL509,MSG_Fueldata!U$54:U$70)/$E509/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL509,MSG_Fueldata!V$54:V$70)/$E509/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL509,MSG_Fueldata!W$54:W$70)/$E509/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL509,MSG_Fueldata!X$54:X$70)/$E509/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL509,MSG_Fueldata!Y$54:Y$70)/$E509/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL509,MSG_Fueldata!Z$54:Z$70)/$E509/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL509,MSG_Fueldata!AA$54:AA$70)/$E509/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL509,MSG_Fueldata!AB$54:AB$70)/$E509/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL509,MSG_Fueldata!AC$54:AC$70)/$E509/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL509,MSG_Fueldata!AD$54:AD$70)/$E509/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL509,MSG_Fueldata!AE$54:AE$70)/$E509/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL509,MSG_Fueldata!AF$54:AF$70)/$E509/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL509,MSG_Fueldata!AG$54:AG$70)/$E509/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL509,MSG_Fueldata!AH$54:AH$70)/$E509/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL509,MSG_Fueldata!AI$54:AI$70)/$E509/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL509,MSG_Fueldata!AJ$54:AJ$70)/$E509/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A340","v":"CIVEPTSONUTHst"},"CIV","EPTSONUTHst","CIwEPTSONUTHst",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A510,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A510,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A510,MSG_Generic!$H$8:$H$378)","v":165.92391891891893},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A510,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A510,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C510,Gen_Param_2011!$BA$27:$BA$47)","v":0.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A510,MSG_Generic!$Z$8:$Z$378)","v":1.2762750000000012},{"$f":"VLOOKUP(C510,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Solar thermal with Storage"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A510,MSG_Generic!AG$8:AG$378)*$L510","v":6891.8850000000066},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A510,MSG_Generic!AH$8:AH$378)*$L510","v":6697.1254350000054},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A510,MSG_Generic!AI$8:AI$378)*$L510","v":6502.365870000006},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A510,MSG_Generic!AJ$8:AJ$378)*$L510","v":6307.6063050000057},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A510,MSG_Generic!AK$8:AK$378)*$L510","v":6112.8467400000063},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A510,MSG_Generic!AL$8:AL$378)*$L510","v":5918.3424300000052},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A510,MSG_Generic!AM$8:AM$378)*$L510","v":5777.5692975000047},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A510,MSG_Generic!AN$8:AN$378)*$L510","v":5636.7961650000052},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A510,MSG_Generic!AO$8:AO$378)*$L510","v":5496.0230325000048},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A510,MSG_Generic!AP$8:AP$378)*$L510","v":5355.2499000000053},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A510,MSG_Generic!AQ$8:AQ$378)*$L510","v":5214.6043950000048},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A510,MSG_Generic!AR$8:AR$378)*$L510","v":5119.266652500005},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A510,MSG_Generic!AS$8:AS$378)*$L510","v":5023.9289100000051},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A510,MSG_Generic!AT$8:AT$378)*$L510","v":4928.5911675000043},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A510,MSG_Generic!AU$8:AU$378)*$L510","v":4833.2534250000044},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A510,MSG_Generic!AV$8:AV$378)*$L510","v":4737.9156825000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A510,MSG_Generic!AW$8:AW$378)*$L510","v":4642.5779400000038},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A510,MSG_Generic!AX$8:AX$378)*$L510","v":4547.2401975000039},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A510,MSG_Generic!AY$8:AY$378)*$L510","v":4451.902455000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A510,MSG_Generic!AZ$8:AZ$378)*$L510","v":4356.5647125000041},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A510,MSG_Generic!BA$8:BA$378)*$L510","v":4260.7164600000042},4260.7164600000042,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A510,MSG_Generic!BC$8:BC$378)*$L510","v":3705.0263250000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A510,MSG_Generic!BD$8:BD$378)*$L510","v":3149.2085625000027},{"$f":"IF(MID($A510,6,1)=\"O\",MID($A510,6,3)&LEFT(VLOOKUP($B510,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A510,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B510,NameConvs!$B$57:$G$69,6,FALSE),MID($A510,6,3)))","v":"TSO"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL510,MSG_Fueldata!N$54:N$70)/$E510/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL510,MSG_Fueldata!O$54:O$70)/$E510/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL510,MSG_Fueldata!P$54:P$70)/$E510/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL510,MSG_Fueldata!Q$54:Q$70)/$E510/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL510,MSG_Fueldata!R$54:R$70)/$E510/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL510,MSG_Fueldata!S$54:S$70)/$E510/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL510,MSG_Fueldata!T$54:T$70)/$E510/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL510,MSG_Fueldata!U$54:U$70)/$E510/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL510,MSG_Fueldata!V$54:V$70)/$E510/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL510,MSG_Fueldata!W$54:W$70)/$E510/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL510,MSG_Fueldata!X$54:X$70)/$E510/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL510,MSG_Fueldata!Y$54:Y$70)/$E510/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL510,MSG_Fueldata!Z$54:Z$70)/$E510/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL510,MSG_Fueldata!AA$54:AA$70)/$E510/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL510,MSG_Fueldata!AB$54:AB$70)/$E510/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL510,MSG_Fueldata!AC$54:AC$70)/$E510/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL510,MSG_Fueldata!AD$54:AD$70)/$E510/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL510,MSG_Fueldata!AE$54:AE$70)/$E510/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL510,MSG_Fueldata!AF$54:AF$70)/$E510/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL510,MSG_Fueldata!AG$54:AG$70)/$E510/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL510,MSG_Fueldata!AH$54:AH$70)/$E510/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL510,MSG_Fueldata!AI$54:AI$70)/$E510/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL510,MSG_Fueldata!AJ$54:AJ$70)/$E510/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A341","v":"CIVEPGASNUSO"},"CIV","EPGASNUSO","CIwEPGASNUSO",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A511,MSG_Generic!$G$8:$G$378)","v":0.53},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A511,MSG_Generic!$X$8:$X$378)/8.76","v":0.38123546135952441},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A511,MSG_Generic!$H$8:$H$378)","v":165.92391891891893},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A511,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A511,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C511,Gen_Param_2011!$BA$27:$BA$47)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A511,MSG_Generic!$Z$8:$Z$378)","v":1.2762750000000012},{"$f":"VLOOKUP(C511,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Solar thermal with gas co-firing"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A511,MSG_Generic!AG$8:AG$378)*$L511","v":1771.8525825000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A511,MSG_Generic!AH$8:AH$378)*$L511","v":1754.4952425000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A511,MSG_Generic!AI$8:AI$378)*$L511","v":1737.1379025000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A511,MSG_Generic!AJ$8:AJ$378)*$L511","v":1719.7805625000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A511,MSG_Generic!AK$8:AK$378)*$L511","v":1702.4232225000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A511,MSG_Generic!AL$8:AL$378)*$L511","v":1685.0658825000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A511,MSG_Generic!AM$8:AM$378)*$L511","v":1676.7700950000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A511,MSG_Generic!AN$8:AN$378)*$L511","v":1668.4743075000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A511,MSG_Generic!AO$8:AO$378)*$L511","v":1660.1785200000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A511,MSG_Generic!AP$8:AP$378)*$L511","v":1651.8827325000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A511,MSG_Generic!AQ$8:AQ$378)*$L511","v":1643.3316900000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A511,MSG_Generic!AR$8:AR$378)*$L511","v":1635.2911575000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A511,MSG_Generic!AS$8:AS$378)*$L511","v":1627.2506250000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A511,MSG_Generic!AT$8:AT$378)*$L511","v":1619.2100925000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A511,MSG_Generic!AU$8:AU$378)*$L511","v":1611.1695600000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A511,MSG_Generic!AV$8:AV$378)*$L511","v":1603.1290275000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A511,MSG_Generic!AW$8:AW$378)*$L511","v":1595.0884950000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A511,MSG_Generic!AX$8:AX$378)*$L511","v":1587.0479625000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A511,MSG_Generic!AY$8:AY$378)*$L511","v":1579.0074300000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A511,MSG_Generic!AZ$8:AZ$378)*$L511","v":1570.9668975000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A511,MSG_Generic!BA$8:BA$378)*$L511","v":1562.9263650000014},1562.9263650000014,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A511,MSG_Generic!BC$8:BC$378)*$L511","v":1562.9263650000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A511,MSG_Generic!BD$8:BD$378)*$L511","v":1562.9263650000014},{"$f":"IF(MID($A511,6,1)=\"O\",MID($A511,6,3)&LEFT(VLOOKUP($B511,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A511,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B511,NameConvs!$B$57:$G$69,6,FALSE),MID($A511,6,3)))","v":"GASLOCal"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL511,MSG_Fueldata!N$54:N$70)/$E511/8.76","v":57.723787369690704},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL511,MSG_Fueldata!O$54:O$70)/$E511/8.76","v":58.369949168605153},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL511,MSG_Fueldata!P$54:P$70)/$E511/8.76","v":59.016110967519602},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL511,MSG_Fueldata!Q$54:Q$70)/$E511/8.76","v":59.66227276643405},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL511,MSG_Fueldata!R$54:R$70)/$E511/8.76","v":60.308434565348499},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL511,MSG_Fueldata!S$54:S$70)/$E511/8.76","v":60.954596364262947},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL511,MSG_Fueldata!T$54:T$70)/$E511/8.76","v":61.600758163177396},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL511,MSG_Fueldata!U$54:U$70)/$E511/8.76","v":62.246919962091837},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL511,MSG_Fueldata!V$54:V$70)/$E511/8.76","v":62.893081761006286},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL511,MSG_Fueldata!W$54:W$70)/$E511/8.76","v":63.539243559920735},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL511,MSG_Fueldata!X$54:X$70)/$E511/8.76","v":64.185405358835183},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL511,MSG_Fueldata!Y$54:Y$70)/$E511/8.76","v":65.262341690359264},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL511,MSG_Fueldata!Z$54:Z$70)/$E511/8.76","v":66.339278021883345},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL511,MSG_Fueldata!AA$54:AA$70)/$E511/8.76","v":67.416214353407426},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL511,MSG_Fueldata!AB$54:AB$70)/$E511/8.76","v":68.493150684931507},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL511,MSG_Fueldata!AC$54:AC$70)/$E511/8.76","v":69.570087016455574},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL511,MSG_Fueldata!AD$54:AD$70)/$E511/8.76","v":70.647023347979669},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL511,MSG_Fueldata!AE$54:AE$70)/$E511/8.76","v":71.72395967950375},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL511,MSG_Fueldata!AF$54:AF$70)/$E511/8.76","v":72.800896011027831},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL511,MSG_Fueldata!AG$54:AG$70)/$E511/8.76","v":73.877832342551898},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL511,MSG_Fueldata!AH$54:AH$70)/$E511/8.76","v":74.954768674075993},74.954768674075993,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL511,MSG_Fueldata!AI$54:AI$70)/$E511/8.76","v":74.954768674075993},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL511,MSG_Fueldata!AJ$54:AJ$70)/$E511/8.76","v":74.954768674075993},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A347","v":"BUREPODSNU"},{"$f":"LEFT(A512,3)","v":"BUR"},{"$f":"RIGHT(A512,LEN(A512)-3)","v":"EPODSNU"},{"$f":"LEFT(B512,2)&\"w\"&C512","v":"BUwEPODSNU"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A512,MSG_Generic!$G$8:$G$378)","v":0.35},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A512,MSG_Generic!$X$8:$X$378)/8.76","v":0.76186285714285706},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A512,MSG_Generic!$H$8:$H$378)","v":148.91999999999999},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A512,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A512,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C512,Gen_Param_2011!$BA$27:$BA$47)","v":0.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A512,MSG_Generic!$Z$8:$Z$378)","v":1.100000000000001},{"$f":"VLOOKUP(C512,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Diesel Centralized"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A512,MSG_Generic!AG$8:AG$378)*$L512","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A512,MSG_Generic!AH$8:AH$378)*$L512","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A512,MSG_Generic!AI$8:AI$378)*$L512","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A512,MSG_Generic!AJ$8:AJ$378)*$L512","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A512,MSG_Generic!AK$8:AK$378)*$L512","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A512,MSG_Generic!AL$8:AL$378)*$L512","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A512,MSG_Generic!AM$8:AM$378)*$L512","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A512,MSG_Generic!AN$8:AN$378)*$L512","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A512,MSG_Generic!AO$8:AO$378)*$L512","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A512,MSG_Generic!AP$8:AP$378)*$L512","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A512,MSG_Generic!AQ$8:AQ$378)*$L512","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A512,MSG_Generic!AR$8:AR$378)*$L512","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A512,MSG_Generic!AS$8:AS$378)*$L512","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A512,MSG_Generic!AT$8:AT$378)*$L512","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A512,MSG_Generic!AU$8:AU$378)*$L512","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A512,MSG_Generic!AV$8:AV$378)*$L512","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A512,MSG_Generic!AW$8:AW$378)*$L512","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A512,MSG_Generic!AX$8:AX$378)*$L512","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A512,MSG_Generic!AY$8:AY$378)*$L512","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A512,MSG_Generic!AZ$8:AZ$378)*$L512","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A512,MSG_Generic!BA$8:BA$378)*$L512","v":1177.0000000000011},{"$f":"AH512","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A512,MSG_Generic!BC$8:BC$378)*$L512","v":1177.0000000000011},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A512,MSG_Generic!BD$8:BD$378)*$L512","v":1177.0000000000011},{"$f":"IF(MID($A512,6,1)=\"O\",MID($A512,6,3)&LEFT(VLOOKUP($B512,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A512,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B512,NameConvs!$B$57:$G$69,6,FALSE),MID($A512,6,3)))","v":"ODSI"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL512,MSG_Fueldata!N$54:N$70)/$E512/8.76","v":259.29549902152644},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL512,MSG_Fueldata!O$54:O$70)/$E512/8.76","v":264.51402478799741},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL512,MSG_Fueldata!P$54:P$70)/$E512/8.76","v":269.73255055446839},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL512,MSG_Fueldata!Q$54:Q$70)/$E512/8.76","v":274.95107632093936},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL512,MSG_Fueldata!R$54:R$70)/$E512/8.76","v":280.16960208741028},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL512,MSG_Fueldata!S$54:S$70)/$E512/8.76","v":285.38812785388126},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL512,MSG_Fueldata!T$54:T$70)/$E512/8.76","v":290.60665362035229},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL512,MSG_Fueldata!U$54:U$70)/$E512/8.76","v":295.82517938682327},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL512,MSG_Fueldata!V$54:V$70)/$E512/8.76","v":301.04370515329424},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL512,MSG_Fueldata!W$54:W$70)/$E512/8.76","v":306.26223091976522},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL512,MSG_Fueldata!X$54:X$70)/$E512/8.76","v":311.15459882583173},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL512,MSG_Fueldata!Y$54:Y$70)/$E512/8.76","v":315.06849315068496},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL512,MSG_Fueldata!Z$54:Z$70)/$E512/8.76","v":318.98238747553819},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL512,MSG_Fueldata!AA$54:AA$70)/$E512/8.76","v":322.89628180039142},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL512,MSG_Fueldata!AB$54:AB$70)/$E512/8.76","v":326.81017612524465},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL512,MSG_Fueldata!AC$54:AC$70)/$E512/8.76","v":330.72407045009788},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL512,MSG_Fueldata!AD$54:AD$70)/$E512/8.76","v":334.63796477495112},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL512,MSG_Fueldata!AE$54:AE$70)/$E512/8.76","v":338.55185909980435},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL512,MSG_Fueldata!AF$54:AF$70)/$E512/8.76","v":342.46575342465752},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL512,MSG_Fueldata!AG$54:AG$70)/$E512/8.76","v":346.37964774951081},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL512,MSG_Fueldata!AH$54:AH$70)/$E512/8.76","v":350.94585779517291},{"$f":"BG512","v":350.94585779517291},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL512,MSG_Fueldata!AI$54:AI$70)/$E512/8.76","v":350.94585779517291},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL512,MSG_Fueldata!AJ$54:AJ$70)/$E512/8.76","v":350.94585779517291},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A348","v":"BUREPODSNUind"},{"$f":"LEFT(A513,3)","v":"BUR"},{"$f":"RIGHT(A513,LEN(A513)-3)","v":"EPODSNUind"},{"$f":"LEFT(B513,2)&\"w\"&C513","v":"BUwEPODSNUind"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A513,MSG_Generic!$G$8:$G$378)","v":0.35},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A513,MSG_Generic!$X$8:$X$378)/8.76","v":0.76186285714285706},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A513,MSG_Generic!$H$8:$H$378)","v":484.86599999999999},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A513,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A513,MSG_Generic!$L$8:$L$378)","v":20},{"$f":"-PMT(disc_rate,I513,1)/(1+disc_rate)","v":0.1067814770659507},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C513,Gen_Param_2011!$BA$27:$BA$47)","v":0.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A513,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C513,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Diesel 100 kW system (industry)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A513,MSG_Generic!AG$8:AG$378)*$L513","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A513,MSG_Generic!AH$8:AH$378)*$L513","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A513,MSG_Generic!AI$8:AI$378)*$L513","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A513,MSG_Generic!AJ$8:AJ$378)*$L513","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A513,MSG_Generic!AK$8:AK$378)*$L513","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A513,MSG_Generic!AL$8:AL$378)*$L513","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A513,MSG_Generic!AM$8:AM$378)*$L513","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A513,MSG_Generic!AN$8:AN$378)*$L513","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A513,MSG_Generic!AO$8:AO$378)*$L513","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A513,MSG_Generic!AP$8:AP$378)*$L513","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A513,MSG_Generic!AQ$8:AQ$378)*$L513","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A513,MSG_Generic!AR$8:AR$378)*$L513","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A513,MSG_Generic!AS$8:AS$378)*$L513","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A513,MSG_Generic!AT$8:AT$378)*$L513","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A513,MSG_Generic!AU$8:AU$378)*$L513","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A513,MSG_Generic!AV$8:AV$378)*$L513","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A513,MSG_Generic!AW$8:AW$378)*$L513","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A513,MSG_Generic!AX$8:AX$378)*$L513","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A513,MSG_Generic!AY$8:AY$378)*$L513","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A513,MSG_Generic!AZ$8:AZ$378)*$L513","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A513,MSG_Generic!BA$8:BA$378)*$L513","v":658.7},{"$f":"AH513","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A513,MSG_Generic!BC$8:BC$378)*$L513","v":658.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A513,MSG_Generic!BD$8:BD$378)*$L513","v":658.7},{"$f":"IF(MID($A513,6,1)=\"O\",MID($A513,6,3)&LEFT(VLOOKUP($B513,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A513,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B513,NameConvs!$B$57:$G$69,6,FALSE),MID($A513,6,3)))","v":"ODSI"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL513,MSG_Fueldata!N$54:N$70)/$E513/8.76","v":259.29549902152644},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL513,MSG_Fueldata!O$54:O$70)/$E513/8.76","v":264.51402478799741},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL513,MSG_Fueldata!P$54:P$70)/$E513/8.76","v":269.73255055446839},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL513,MSG_Fueldata!Q$54:Q$70)/$E513/8.76","v":274.95107632093936},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL513,MSG_Fueldata!R$54:R$70)/$E513/8.76","v":280.16960208741028},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL513,MSG_Fueldata!S$54:S$70)/$E513/8.76","v":285.38812785388126},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL513,MSG_Fueldata!T$54:T$70)/$E513/8.76","v":290.60665362035229},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL513,MSG_Fueldata!U$54:U$70)/$E513/8.76","v":295.82517938682327},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL513,MSG_Fueldata!V$54:V$70)/$E513/8.76","v":301.04370515329424},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL513,MSG_Fueldata!W$54:W$70)/$E513/8.76","v":306.26223091976522},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL513,MSG_Fueldata!X$54:X$70)/$E513/8.76","v":311.15459882583173},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL513,MSG_Fueldata!Y$54:Y$70)/$E513/8.76","v":315.06849315068496},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL513,MSG_Fueldata!Z$54:Z$70)/$E513/8.76","v":318.98238747553819},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL513,MSG_Fueldata!AA$54:AA$70)/$E513/8.76","v":322.89628180039142},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL513,MSG_Fueldata!AB$54:AB$70)/$E513/8.76","v":326.81017612524465},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL513,MSG_Fueldata!AC$54:AC$70)/$E513/8.76","v":330.72407045009788},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL513,MSG_Fueldata!AD$54:AD$70)/$E513/8.76","v":334.63796477495112},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL513,MSG_Fueldata!AE$54:AE$70)/$E513/8.76","v":338.55185909980435},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL513,MSG_Fueldata!AF$54:AF$70)/$E513/8.76","v":342.46575342465752},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL513,MSG_Fueldata!AG$54:AG$70)/$E513/8.76","v":346.37964774951081},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL513,MSG_Fueldata!AH$54:AH$70)/$E513/8.76","v":350.94585779517291},{"$f":"BG513","v":350.94585779517291},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL513,MSG_Fueldata!AI$54:AI$70)/$E513/8.76","v":350.94585779517291},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL513,MSG_Fueldata!AJ$54:AJ$70)/$E513/8.76","v":350.94585779517291},null,{"$f":"(($H513+N513*$J513)/($K513*8.76)+$G513/8.76+AM513+$F513*BL$2)/$M513","v":{"$error":"#VALUE!"}},{"$f":"(($H513+O513*$J513)/($K513*8.76)+$G513/8.76+AN513+$F513*BM$2)/$M513","v":{"$error":"#VALUE!"}},{"$f":"(($H513+P513*$J513)/($K513*8.76)+$G513/8.76+AO513+$F513*BN$2)/$M513","v":{"$error":"#VALUE!"}},{"$f":"(($H513+Q513*$J513)/($K513*8.76)+$G513/8.76+AP513+$F513*BO$2)/$M513","v":{"$error":"#VALUE!"}},{"$f":"(($H513+R513*$J513)/($K513*8.76)+$G513/8.76+AQ513+$F513*BP$2)/$M513","v":{"$error":"#VALUE!"}},{"$f":"(($H513+S513*$J513)/($K513*8.76)+$G513/8.76+AR513+$F513*BQ$2)/$M513","v":{"$error":"#VALUE!"}},{"$f":"(($H513+T513*$J513)/($K513*8.76)+$G513/8.76+AS513+$F513*BR$2)/$M513","v":{"$error":"#VALUE!"}},{"$f":"(($H513+U513*$J513)/($K513*8.76)+$G513/8.76+AT513+$F513*BS$2)/$M513","v":{"$error":"#VALUE!"}},{"$f":"(($H513+V513*$J513)/($K513*8.76)+$G513/8.76+AU513+$F513*BT$2)/$M513","v":{"$error":"#VALUE!"}},{"$f":"(($H513+W513*$J513)/($K513*8.76)+$G513/8.76+AV513+$F513*BU$2)/$M513","v":{"$error":"#VALUE!"}},{"$f":"(($H513+X513*$J513)/($K513*8.76)+$G513/8.76+AW513+$F513*BV$2)/$M513","v":{"$error":"#VALUE!"}},{"$f":"(($H513+Y513*$J513)/($K513*8.76)+$G513/8.76+AX513+$F513*BW$2)/$M513","v":{"$error":"#VALUE!"}},{"$f":"(($H513+Z513*$J513)/($K513*8.76)+$G513/8.76+AY513+$F513*BX$2)/$M513","v":{"$error":"#VALUE!"}},{"$f":"(($H513+AA513*$J513)/($K513*8.76)+$G513/8.76+AZ513+$F513*BY$2)/$M513","v":{"$error":"#VALUE!"}},{"$f":"(($H513+AB513*$J513)/($K513*8.76)+$G513/8.76+BA513+$F513*BZ$2)/$M513","v":{"$error":"#VALUE!"}},{"$f":"(($H513+AC513*$J513)/($K513*8.76)+$G513/8.76+BB513+$F513*CA$2)/$M513","v":{"$error":"#VALUE!"}},{"$f":"(($H513+AD513*$J513)/($K513*8.76)+$G513/8.76+BC513+$F513*CB$2)/$M513","v":{"$error":"#VALUE!"}},{"$f":"(($H513+AE513*$J513)/($K513*8.76)+$G513/8.76+BD513+$F513*CC$2)/$M513","v":{"$error":"#VALUE!"}},{"$f":"(($H513+AF513*$J513)/($K513*8.76)+$G513/8.76+BE513+$F513*CD$2)/$M513","v":{"$error":"#VALUE!"}},{"$f":"(($H513+AG513*$J513)/($K513*8.76)+$G513/8.76+BF513+$F513*CE$2)/$M513","v":{"$error":"#VALUE!"}},{"$f":"(($H513+AH513*$J513)/($K513*8.76)+$G513/8.76+BG513+$F513*CF$2)/$M513","v":{"$error":"#VALUE!"}},{"$f":"(($H513+AI513*$J513)/($K513*8.76)+$G513/8.76+BH513+$F513*CG$2)/$M513","v":{"$error":"#VALUE!"}},{"$f":"(($H513+AJ513*$J513)/($K513*8.76)+$G513/8.76+BI513+$F513*CH$2)/$M513","v":{"$error":"#VALUE!"}},{"$f":"(($H513+AK513*$J513)/($K513*8.76)+$G513/8.76+BJ513+$F513*CI$2)/$M513","v":{"$error":"#VALUE!"}}]
[{"$f":"MSG_Generic!A349","v":"BUREPODSNUurb"},"BUR","EPODSNUurb","BUwEPODSNUurb",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A514,MSG_Generic!$G$8:$G$378)","v":0.16},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A514,MSG_Generic!$X$8:$X$378)/8.76","v":1.6665749999999997},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A514,MSG_Generic!$H$8:$H$378)","v":290.9196},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A514,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A514,MSG_Generic!$L$8:$L$378)","v":10},0.14795035898410144,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C514,Gen_Param_2011!$BA$27:$BA$47)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A514,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C514,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Diesel/Gasoline 1kW system (Urban)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A514,MSG_Generic!AG$8:AG$378)*$L514","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A514,MSG_Generic!AH$8:AH$378)*$L514","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A514,MSG_Generic!AI$8:AI$378)*$L514","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A514,MSG_Generic!AJ$8:AJ$378)*$L514","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A514,MSG_Generic!AK$8:AK$378)*$L514","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A514,MSG_Generic!AL$8:AL$378)*$L514","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A514,MSG_Generic!AM$8:AM$378)*$L514","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A514,MSG_Generic!AN$8:AN$378)*$L514","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A514,MSG_Generic!AO$8:AO$378)*$L514","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A514,MSG_Generic!AP$8:AP$378)*$L514","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A514,MSG_Generic!AQ$8:AQ$378)*$L514","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A514,MSG_Generic!AR$8:AR$378)*$L514","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A514,MSG_Generic!AS$8:AS$378)*$L514","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A514,MSG_Generic!AT$8:AT$378)*$L514","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A514,MSG_Generic!AU$8:AU$378)*$L514","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A514,MSG_Generic!AV$8:AV$378)*$L514","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A514,MSG_Generic!AW$8:AW$378)*$L514","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A514,MSG_Generic!AX$8:AX$378)*$L514","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A514,MSG_Generic!AY$8:AY$378)*$L514","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A514,MSG_Generic!AZ$8:AZ$378)*$L514","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A514,MSG_Generic!BA$8:BA$378)*$L514","v":691.9},691.9,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A514,MSG_Generic!BC$8:BC$378)*$L514","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A514,MSG_Generic!BD$8:BD$378)*$L514","v":691.9},{"$f":"IF(MID($A514,6,1)=\"O\",MID($A514,6,3)&LEFT(VLOOKUP($B514,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A514,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B514,NameConvs!$B$57:$G$69,6,FALSE),MID($A514,6,3)))","v":"ODSI"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL514,MSG_Fueldata!N$54:N$70)/$E514/8.76","v":567.20890410958907},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL514,MSG_Fueldata!O$54:O$70)/$E514/8.76","v":578.6244292237443},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL514,MSG_Fueldata!P$54:P$70)/$E514/8.76","v":590.03995433789953},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL514,MSG_Fueldata!Q$54:Q$70)/$E514/8.76","v":601.45547945205476},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL514,MSG_Fueldata!R$54:R$70)/$E514/8.76","v":612.8710045662101},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL514,MSG_Fueldata!S$54:S$70)/$E514/8.76","v":624.28652968036533},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL514,MSG_Fueldata!T$54:T$70)/$E514/8.76","v":635.70205479452056},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL514,MSG_Fueldata!U$54:U$70)/$E514/8.76","v":647.11757990867579},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL514,MSG_Fueldata!V$54:V$70)/$E514/8.76","v":658.53310502283102},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL514,MSG_Fueldata!W$54:W$70)/$E514/8.76","v":669.94863013698637},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL514,MSG_Fueldata!X$54:X$70)/$E514/8.76","v":680.65068493150682},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL514,MSG_Fueldata!Y$54:Y$70)/$E514/8.76","v":689.21232876712327},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL514,MSG_Fueldata!Z$54:Z$70)/$E514/8.76","v":697.77397260273972},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL514,MSG_Fueldata!AA$54:AA$70)/$E514/8.76","v":706.33561643835617},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL514,MSG_Fueldata!AB$54:AB$70)/$E514/8.76","v":714.89726027397262},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL514,MSG_Fueldata!AC$54:AC$70)/$E514/8.76","v":723.45890410958907},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL514,MSG_Fueldata!AD$54:AD$70)/$E514/8.76","v":732.02054794520552},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL514,MSG_Fueldata!AE$54:AE$70)/$E514/8.76","v":740.58219178082197},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL514,MSG_Fueldata!AF$54:AF$70)/$E514/8.76","v":749.14383561643842},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL514,MSG_Fueldata!AG$54:AG$70)/$E514/8.76","v":757.70547945205476},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL514,MSG_Fueldata!AH$54:AH$70)/$E514/8.76","v":767.69406392694066},767.69406392694066,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL514,MSG_Fueldata!AI$54:AI$70)/$E514/8.76","v":767.69406392694066},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL514,MSG_Fueldata!AJ$54:AJ$70)/$E514/8.76","v":767.69406392694066},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Generic!A350","v":"BUREPODSNUrur"},"BUR","EPODSNUrur","BUwEPODSNUrur",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A515,MSG_Generic!$G$8:$G$378)","v":0.16},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A515,MSG_Generic!$X$8:$X$378)/8.76","v":1.6665749999999997},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A515,MSG_Generic!$H$8:$H$378)","v":290.9196},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A515,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A515,MSG_Generic!$L$8:$L$378)","v":10},0.14795035898410144,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C515,Gen_Param_2011!$BA$27:$BA$47)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A515,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C515,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Diesel/Gasoline 1kW system (Rural)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A515,MSG_Generic!AG$8:AG$378)*$L515","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A515,MSG_Generic!AH$8:AH$378)*$L515","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A515,MSG_Generic!AI$8:AI$378)*$L515","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A515,MSG_Generic!AJ$8:AJ$378)*$L515","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A515,MSG_Generic!AK$8:AK$378)*$L515","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A515,MSG_Generic!AL$8:AL$378)*$L515","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A515,MSG_Generic!AM$8:AM$378)*$L515","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A515,MSG_Generic!AN$8:AN$378)*$L515","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A515,MSG_Generic!AO$8:AO$378)*$L515","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A515,MSG_Generic!AP$8:AP$378)*$L515","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A515,MSG_Generic!AQ$8:AQ$378)*$L515","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A515,MSG_Generic!AR$8:AR$378)*$L515","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A515,MSG_Generic!AS$8:AS$378)*$L515","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A515,MSG_Generic!AT$8:AT$378)*$L515","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A515,MSG_Generic!AU$8:AU$378)*$L515","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A515,MSG_Generic!AV$8:AV$378)*$L515","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A515,MSG_Generic!AW$8:AW$378)*$L515","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A515,MSG_Generic!AX$8:AX$378)*$L515","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A515,MSG_Generic!AY$8:AY$378)*$L515","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A515,MSG_Generic!AZ$8:AZ$378)*$L515","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A515,MSG_Generic!BA$8:BA$378)*$L515","v":691.9},691.9,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A515,MSG_Generic!BC$8:BC$378)*$L515","v":691.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A515,MSG_Generic!BD$8:BD$378)*$L515","v":691.9},{"$f":"IF(MID($A515,6,1)=\"O\",MID($A515,6,3)&LEFT(VLOOKUP($B515,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A515,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B515,NameConvs!$B$57:$G$69,6,FALSE),MID($A515,6,3)))","v":"ODSI"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL515,MSG_Fueldata!N$54:N$70)/$E515/8.76","v":567.20890410958907},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL515,MSG_Fueldata!O$54:O$70)/$E515/8.76","v":578.6244292237443},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL515,MSG_Fueldata!P$54:P$70)/$E515/8.76","v":590.03995433789953},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL515,MSG_Fueldata!Q$54:Q$70)/$E515/8.76","v":601.45547945205476},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL515,MSG_Fueldata!R$54:R$70)/$E515/8.76","v":612.8710045662101},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL515,MSG_Fueldata!S$54:S$70)/$E515/8.76","v":624.28652968036533},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL515,MSG_Fueldata!T$54:T$70)/$E515/8.76","v":635.70205479452056},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL515,MSG_Fueldata!U$54:U$70)/$E515/8.76","v":647.11757990867579},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL515,MSG_Fueldata!V$54:V$70)/$E515/8.76","v":658.53310502283102},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL515,MSG_Fueldata!W$54:W$70)/$E515/8.76","v":669.94863013698637},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL515,MSG_Fueldata!X$54:X$70)/$E515/8.76","v":680.65068493150682},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL515,MSG_Fueldata!Y$54:Y$70)/$E515/8.76","v":689.21232876712327},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL515,MSG_Fueldata!Z$54:Z$70)/$E515/8.76","v":697.77397260273972},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL515,MSG_Fueldata!AA$54:AA$70)/$E515/8.76","v":706.33561643835617},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL515,MSG_Fueldata!AB$54:AB$70)/$E515/8.76","v":714.89726027397262},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL515,MSG_Fueldata!AC$54:AC$70)/$E515/8.76","v":723.45890410958907},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL515,MSG_Fueldata!AD$54:AD$70)/$E515/8.76","v":732.02054794520552},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL515,MSG_Fueldata!AE$54:AE$70)/$E515/8.76","v":740.58219178082197},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL515,MSG_Fueldata!AF$54:AF$70)/$E515/8.76","v":749.14383561643842},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL515,MSG_Fueldata!AG$54:AG$70)/$E515/8.76","v":757.70547945205476},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL515,MSG_Fueldata!AH$54:AH$70)/$E515/8.76","v":767.69406392694066},767.69406392694066,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL515,MSG_Fueldata!AI$54:AI$70)/$E515/8.76","v":767.69406392694066},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL515,MSG_Fueldata!AJ$54:AJ$70)/$E515/8.76","v":767.69406392694066},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Generic!A351","v":"BUREPOHFNU"},"BUR","EPOHFNU","BUwEPOHFNU",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A516,MSG_Generic!$G$8:$G$378)","v":0.35},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A516,MSG_Generic!$X$8:$X$378)/8.76","v":0.8297485714285715},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A516,MSG_Generic!$H$8:$H$378)","v":131.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A516,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A516,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C516,Gen_Param_2011!$BA$27:$BA$47)","v":0.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A516,MSG_Generic!$Z$8:$Z$378)","v":1.1550000000000011},{"$f":"VLOOKUP(C516,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"HFO"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A516,MSG_Generic!AG$8:AG$378)*$L516","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A516,MSG_Generic!AH$8:AH$378)*$L516","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A516,MSG_Generic!AI$8:AI$378)*$L516","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A516,MSG_Generic!AJ$8:AJ$378)*$L516","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A516,MSG_Generic!AK$8:AK$378)*$L516","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A516,MSG_Generic!AL$8:AL$378)*$L516","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A516,MSG_Generic!AM$8:AM$378)*$L516","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A516,MSG_Generic!AN$8:AN$378)*$L516","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A516,MSG_Generic!AO$8:AO$378)*$L516","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A516,MSG_Generic!AP$8:AP$378)*$L516","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A516,MSG_Generic!AQ$8:AQ$378)*$L516","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A516,MSG_Generic!AR$8:AR$378)*$L516","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A516,MSG_Generic!AS$8:AS$378)*$L516","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A516,MSG_Generic!AT$8:AT$378)*$L516","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A516,MSG_Generic!AU$8:AU$378)*$L516","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A516,MSG_Generic!AV$8:AV$378)*$L516","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A516,MSG_Generic!AW$8:AW$378)*$L516","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A516,MSG_Generic!AX$8:AX$378)*$L516","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A516,MSG_Generic!AY$8:AY$378)*$L516","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A516,MSG_Generic!AZ$8:AZ$378)*$L516","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A516,MSG_Generic!BA$8:BA$378)*$L516","v":1559.2500000000016},1559.2500000000016,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A516,MSG_Generic!BC$8:BC$378)*$L516","v":1559.2500000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A516,MSG_Generic!BD$8:BD$378)*$L516","v":1559.2500000000016},{"$f":"IF(MID($A516,6,1)=\"O\",MID($A516,6,3)&LEFT(VLOOKUP($B516,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A516,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B516,NameConvs!$B$57:$G$69,6,FALSE),MID($A516,6,3)))","v":"OHFI"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL516,MSG_Fueldata!N$54:N$70)/$E516/8.76","v":167.64514024787999},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL516,MSG_Fueldata!O$54:O$70)/$E516/8.76","v":170.90671885192435},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL516,MSG_Fueldata!P$54:P$70)/$E516/8.76","v":174.16829745596871},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL516,MSG_Fueldata!Q$54:Q$70)/$E516/8.76","v":177.42987606001307},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL516,MSG_Fueldata!R$54:R$70)/$E516/8.76","v":180.6914546640574},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL516,MSG_Fueldata!S$54:S$70)/$E516/8.76","v":183.95303326810179},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL516,MSG_Fueldata!T$54:T$70)/$E516/8.76","v":187.21461187214612},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL516,MSG_Fueldata!U$54:U$70)/$E516/8.76","v":190.47619047619048},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL516,MSG_Fueldata!V$54:V$70)/$E516/8.76","v":193.73776908023487},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL516,MSG_Fueldata!W$54:W$70)/$E516/8.76","v":196.9993476842792},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL516,MSG_Fueldata!X$54:X$70)/$E516/8.76","v":200.26092628832356},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL516,MSG_Fueldata!Y$54:Y$70)/$E516/8.76","v":202.87018917155905},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL516,MSG_Fueldata!Z$54:Z$70)/$E516/8.76","v":205.47945205479456},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL516,MSG_Fueldata!AA$54:AA$70)/$E516/8.76","v":208.08871493803002},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL516,MSG_Fueldata!AB$54:AB$70)/$E516/8.76","v":210.69797782126551},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL516,MSG_Fueldata!AC$54:AC$70)/$E516/8.76","v":213.307240704501},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL516,MSG_Fueldata!AD$54:AD$70)/$E516/8.76","v":215.91650358773649},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL516,MSG_Fueldata!AE$54:AE$70)/$E516/8.76","v":218.52576647097197},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL516,MSG_Fueldata!AF$54:AF$70)/$E516/8.76","v":221.13502935420746},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL516,MSG_Fueldata!AG$54:AG$70)/$E516/8.76","v":223.74429223744295},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL516,MSG_Fueldata!AH$54:AH$70)/$E516/8.76","v":226.67971298108284},226.67971298108284,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL516,MSG_Fueldata!AI$54:AI$70)/$E516/8.76","v":226.67971298108284},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL516,MSG_Fueldata!AJ$54:AJ$70)/$E516/8.76","v":226.67971298108284},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A352","v":"BUREPGASNUOC"},"BUR","EPGASNUOC","BUwEPGASNUOC",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A517,MSG_Generic!$G$8:$G$378)","v":0.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A517,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A517,MSG_Generic!$H$8:$H$378)","v":174.52959194488608},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A517,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A517,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C517,Gen_Param_2011!$BA$27:$BA$47)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A517,MSG_Generic!$Z$8:$Z$378)","v":1.1550000000000011},{"$f":"VLOOKUP(C517,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"OCGT"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A517,MSG_Generic!AG$8:AG$378)*$L517","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A517,MSG_Generic!AH$8:AH$378)*$L517","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A517,MSG_Generic!AI$8:AI$378)*$L517","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A517,MSG_Generic!AJ$8:AJ$378)*$L517","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A517,MSG_Generic!AK$8:AK$378)*$L517","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A517,MSG_Generic!AL$8:AL$378)*$L517","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A517,MSG_Generic!AM$8:AM$378)*$L517","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A517,MSG_Generic!AN$8:AN$378)*$L517","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A517,MSG_Generic!AO$8:AO$378)*$L517","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A517,MSG_Generic!AP$8:AP$378)*$L517","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A517,MSG_Generic!AQ$8:AQ$378)*$L517","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A517,MSG_Generic!AR$8:AR$378)*$L517","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A517,MSG_Generic!AS$8:AS$378)*$L517","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A517,MSG_Generic!AT$8:AT$378)*$L517","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A517,MSG_Generic!AU$8:AU$378)*$L517","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A517,MSG_Generic!AV$8:AV$378)*$L517","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A517,MSG_Generic!AW$8:AW$378)*$L517","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A517,MSG_Generic!AX$8:AX$378)*$L517","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A517,MSG_Generic!AY$8:AY$378)*$L517","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A517,MSG_Generic!AZ$8:AZ$378)*$L517","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A517,MSG_Generic!BA$8:BA$378)*$L517","v":696.46500000000071},696.46500000000071,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A517,MSG_Generic!BC$8:BC$378)*$L517","v":696.46500000000071},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A517,MSG_Generic!BD$8:BD$378)*$L517","v":696.46500000000071},{"$f":"IF(MID($A517,6,1)=\"O\",MID($A517,6,3)&LEFT(VLOOKUP($B517,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A517,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B517,NameConvs!$B$57:$G$69,6,FALSE),MID($A517,6,3)))","v":"GASNA"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL517,MSG_Fueldata!N$54:N$70)/$E517/8.76","v":145.24353120243532},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL517,MSG_Fueldata!O$54:O$70)/$E517/8.76","v":146.91780821917811},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL517,MSG_Fueldata!P$54:P$70)/$E517/8.76","v":148.59208523592088},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL517,MSG_Fueldata!Q$54:Q$70)/$E517/8.76","v":150.26636225266364},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL517,MSG_Fueldata!R$54:R$70)/$E517/8.76","v":151.9406392694064},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL517,MSG_Fueldata!S$54:S$70)/$E517/8.76","v":153.6149162861492},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL517,MSG_Fueldata!T$54:T$70)/$E517/8.76","v":155.28919330289196},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL517,MSG_Fueldata!U$54:U$70)/$E517/8.76","v":156.96347031963472},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL517,MSG_Fueldata!V$54:V$70)/$E517/8.76","v":158.63774733637749},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL517,MSG_Fueldata!W$54:W$70)/$E517/8.76","v":160.31202435312028},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL517,MSG_Fueldata!X$54:X$70)/$E517/8.76","v":161.98630136986304},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL517,MSG_Fueldata!Y$54:Y$70)/$E517/8.76","v":164.49771689497717},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL517,MSG_Fueldata!Z$54:Z$70)/$E517/8.76","v":167.00913242009136},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL517,MSG_Fueldata!AA$54:AA$70)/$E517/8.76","v":169.52054794520552},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL517,MSG_Fueldata!AB$54:AB$70)/$E517/8.76","v":172.03196347031965},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL517,MSG_Fueldata!AC$54:AC$70)/$E517/8.76","v":174.54337899543381},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL517,MSG_Fueldata!AD$54:AD$70)/$E517/8.76","v":177.05479452054794},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL517,MSG_Fueldata!AE$54:AE$70)/$E517/8.76","v":179.56621004566213},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL517,MSG_Fueldata!AF$54:AF$70)/$E517/8.76","v":182.07762557077629},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL517,MSG_Fueldata!AG$54:AG$70)/$E517/8.76","v":184.58904109589045},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL517,MSG_Fueldata!AH$54:AH$70)/$E517/8.76","v":187.10045662100461},187.10045662100461,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL517,MSG_Fueldata!AI$54:AI$70)/$E517/8.76","v":187.10045662100461},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL517,MSG_Fueldata!AJ$54:AJ$70)/$E517/8.76","v":187.10045662100461},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A353","v":"BUREPGASNUCC"},"BUR","EPGASNUCC","BUwEPGASNUCC",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A518,MSG_Generic!$G$8:$G$378)","v":0.48},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A518,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A518,MSG_Generic!$H$8:$H$378)","v":25.363137254901961},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A518,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A518,MSG_Generic!$L$8:$L$378)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C518,Gen_Param_2011!$BA$27:$BA$47)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A518,MSG_Generic!$Z$8:$Z$378)","v":1.2136666666666682},{"$f":"VLOOKUP(C518,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"CCGT"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A518,MSG_Generic!AG$8:AG$378)*$L518","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A518,MSG_Generic!AH$8:AH$378)*$L518","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A518,MSG_Generic!AI$8:AI$378)*$L518","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A518,MSG_Generic!AJ$8:AJ$378)*$L518","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A518,MSG_Generic!AK$8:AK$378)*$L518","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A518,MSG_Generic!AL$8:AL$378)*$L518","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A518,MSG_Generic!AM$8:AM$378)*$L518","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A518,MSG_Generic!AN$8:AN$378)*$L518","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A518,MSG_Generic!AO$8:AO$378)*$L518","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A518,MSG_Generic!AP$8:AP$378)*$L518","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A518,MSG_Generic!AQ$8:AQ$378)*$L518","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A518,MSG_Generic!AR$8:AR$378)*$L518","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A518,MSG_Generic!AS$8:AS$378)*$L518","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A518,MSG_Generic!AT$8:AT$378)*$L518","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A518,MSG_Generic!AU$8:AU$378)*$L518","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A518,MSG_Generic!AV$8:AV$378)*$L518","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A518,MSG_Generic!AW$8:AW$378)*$L518","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A518,MSG_Generic!AX$8:AX$378)*$L518","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A518,MSG_Generic!AY$8:AY$378)*$L518","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A518,MSG_Generic!AZ$8:AZ$378)*$L518","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A518,MSG_Generic!BA$8:BA$378)*$L518","v":1297.4096666666683},1297.4096666666683,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A518,MSG_Generic!BC$8:BC$378)*$L518","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A518,MSG_Generic!BD$8:BD$378)*$L518","v":1297.4096666666683},{"$f":"IF(MID($A518,6,1)=\"O\",MID($A518,6,3)&LEFT(VLOOKUP($B518,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A518,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B518,NameConvs!$B$57:$G$69,6,FALSE),MID($A518,6,3)))","v":"GASNA"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL518,MSG_Fueldata!N$54:N$70)/$E518/8.76","v":90.777207001522086},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL518,MSG_Fueldata!O$54:O$70)/$E518/8.76","v":91.82363013698631},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL518,MSG_Fueldata!P$54:P$70)/$E518/8.76","v":92.870053272450562},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL518,MSG_Fueldata!Q$54:Q$70)/$E518/8.76","v":93.916476407914786},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL518,MSG_Fueldata!R$54:R$70)/$E518/8.76","v":94.962899543378995},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL518,MSG_Fueldata!S$54:S$70)/$E518/8.76","v":96.009322678843233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL518,MSG_Fueldata!T$54:T$70)/$E518/8.76","v":97.055745814307471},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL518,MSG_Fueldata!U$54:U$70)/$E518/8.76","v":98.102168949771709},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL518,MSG_Fueldata!V$54:V$70)/$E518/8.76","v":99.148592085235933},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL518,MSG_Fueldata!W$54:W$70)/$E518/8.76","v":100.19501522070016},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL518,MSG_Fueldata!X$54:X$70)/$E518/8.76","v":101.24143835616439},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL518,MSG_Fueldata!Y$54:Y$70)/$E518/8.76","v":102.81107305936075},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL518,MSG_Fueldata!Z$54:Z$70)/$E518/8.76","v":104.38070776255709},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL518,MSG_Fueldata!AA$54:AA$70)/$E518/8.76","v":105.95034246575344},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL518,MSG_Fueldata!AB$54:AB$70)/$E518/8.76","v":107.51997716894979},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL518,MSG_Fueldata!AC$54:AC$70)/$E518/8.76","v":109.08961187214614},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL518,MSG_Fueldata!AD$54:AD$70)/$E518/8.76","v":110.65924657534248},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL518,MSG_Fueldata!AE$54:AE$70)/$E518/8.76","v":112.22888127853882},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL518,MSG_Fueldata!AF$54:AF$70)/$E518/8.76","v":113.79851598173518},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL518,MSG_Fueldata!AG$54:AG$70)/$E518/8.76","v":115.36815068493152},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL518,MSG_Fueldata!AH$54:AH$70)/$E518/8.76","v":116.93778538812788},116.93778538812788,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL518,MSG_Fueldata!AI$54:AI$70)/$E518/8.76","v":116.93778538812788},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL518,MSG_Fueldata!AJ$54:AJ$70)/$E518/8.76","v":116.93778538812788},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A354","v":"BUREPCOANUSC"},"BUR","EPCOANUSC","BUwEPCOANUSC",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A519,MSG_Generic!$G$8:$G$378)","v":0.37},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A519,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A519,MSG_Generic!$H$8:$H$378)","v":124.89704292527823},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A519,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A519,MSG_Generic!$L$8:$L$378)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C519,Gen_Param_2011!$BA$27:$BA$47)","v":1.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A519,MSG_Generic!$Z$8:$Z$378)","v":1.2762750000000012},{"$f":"VLOOKUP(C519,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Supercritical coal"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A519,MSG_Generic!AG$8:AG$378)*$L519","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A519,MSG_Generic!AH$8:AH$378)*$L519","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A519,MSG_Generic!AI$8:AI$378)*$L519","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A519,MSG_Generic!AJ$8:AJ$378)*$L519","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A519,MSG_Generic!AK$8:AK$378)*$L519","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A519,MSG_Generic!AL$8:AL$378)*$L519","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A519,MSG_Generic!AM$8:AM$378)*$L519","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A519,MSG_Generic!AN$8:AN$378)*$L519","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A519,MSG_Generic!AO$8:AO$378)*$L519","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A519,MSG_Generic!AP$8:AP$378)*$L519","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A519,MSG_Generic!AQ$8:AQ$378)*$L519","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A519,MSG_Generic!AR$8:AR$378)*$L519","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A519,MSG_Generic!AS$8:AS$378)*$L519","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A519,MSG_Generic!AT$8:AT$378)*$L519","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A519,MSG_Generic!AU$8:AU$378)*$L519","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A519,MSG_Generic!AV$8:AV$378)*$L519","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A519,MSG_Generic!AW$8:AW$378)*$L519","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A519,MSG_Generic!AX$8:AX$378)*$L519","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A519,MSG_Generic!AY$8:AY$378)*$L519","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A519,MSG_Generic!AZ$8:AZ$378)*$L519","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A519,MSG_Generic!BA$8:BA$378)*$L519","v":3067.3993350000028},3067.3993350000028,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A519,MSG_Generic!BC$8:BC$378)*$L519","v":3067.3993350000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A519,MSG_Generic!BD$8:BD$378)*$L519","v":3067.3993350000028},{"$f":"IF(MID($A519,6,1)=\"O\",MID($A519,6,3)&LEFT(VLOOKUP($B519,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A519,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B519,NameConvs!$B$57:$G$69,6,FALSE),MID($A519,6,3)))","v":"COA"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL519,MSG_Fueldata!N$54:N$70)/$E519/8.76","v":44.736517339257063},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL519,MSG_Fueldata!O$54:O$70)/$E519/8.76","v":45.045045045045043},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL519,MSG_Fueldata!P$54:P$70)/$E519/8.76","v":45.353572750833024},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL519,MSG_Fueldata!Q$54:Q$70)/$E519/8.76","v":45.662100456621005},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL519,MSG_Fueldata!R$54:R$70)/$E519/8.76","v":45.970628162408985},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL519,MSG_Fueldata!S$54:S$70)/$E519/8.76","v":46.279155868196966},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL519,MSG_Fueldata!T$54:T$70)/$E519/8.76","v":46.587683573984947},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL519,MSG_Fueldata!U$54:U$70)/$E519/8.76","v":46.896211279772928},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL519,MSG_Fueldata!V$54:V$70)/$E519/8.76","v":47.204738985560908},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL519,MSG_Fueldata!W$54:W$70)/$E519/8.76","v":47.513266691348882},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL519,MSG_Fueldata!X$54:X$70)/$E519/8.76","v":47.821794397136863},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL519,MSG_Fueldata!Y$54:Y$70)/$E519/8.76","v":48.130322102924843},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL519,MSG_Fueldata!Z$54:Z$70)/$E519/8.76","v":48.438849808712824},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL519,MSG_Fueldata!AA$54:AA$70)/$E519/8.76","v":48.747377514500805},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL519,MSG_Fueldata!AB$54:AB$70)/$E519/8.76","v":49.055905220288786},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL519,MSG_Fueldata!AC$54:AC$70)/$E519/8.76","v":49.364432926076766},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL519,MSG_Fueldata!AD$54:AD$70)/$E519/8.76","v":49.672960631864747},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL519,MSG_Fueldata!AE$54:AE$70)/$E519/8.76","v":49.981488337652728},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL519,MSG_Fueldata!AF$54:AF$70)/$E519/8.76","v":50.290016043440701},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL519,MSG_Fueldata!AG$54:AG$70)/$E519/8.76","v":50.598543749228682},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL519,MSG_Fueldata!AH$54:AH$70)/$E519/8.76","v":51.215599160804643},51.215599160804643,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL519,MSG_Fueldata!AI$54:AI$70)/$E519/8.76","v":51.215599160804643},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL519,MSG_Fueldata!AJ$54:AJ$70)/$E519/8.76","v":51.215599160804643},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A355","v":"BUREPGASNLCC"},"BUR","EPGASNLCC","BUwEPGASNLCC",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A520,MSG_Generic!$G$8:$G$378)","v":0.48},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A520,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A520,MSG_Generic!$H$8:$H$378)","v":25.363137254901961},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A520,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A520,MSG_Generic!$L$8:$L$378)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C520,Gen_Param_2011!$BA$27:$BA$47)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A520,MSG_Generic!$Z$8:$Z$378)","v":1.2136666666666682},{"$f":"VLOOKUP(C520,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"CCGT Associated Gas"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A520,MSG_Generic!AG$8:AG$378)*$L520","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A520,MSG_Generic!AH$8:AH$378)*$L520","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A520,MSG_Generic!AI$8:AI$378)*$L520","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A520,MSG_Generic!AJ$8:AJ$378)*$L520","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A520,MSG_Generic!AK$8:AK$378)*$L520","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A520,MSG_Generic!AL$8:AL$378)*$L520","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A520,MSG_Generic!AM$8:AM$378)*$L520","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A520,MSG_Generic!AN$8:AN$378)*$L520","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A520,MSG_Generic!AO$8:AO$378)*$L520","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A520,MSG_Generic!AP$8:AP$378)*$L520","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A520,MSG_Generic!AQ$8:AQ$378)*$L520","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A520,MSG_Generic!AR$8:AR$378)*$L520","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A520,MSG_Generic!AS$8:AS$378)*$L520","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A520,MSG_Generic!AT$8:AT$378)*$L520","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A520,MSG_Generic!AU$8:AU$378)*$L520","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A520,MSG_Generic!AV$8:AV$378)*$L520","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A520,MSG_Generic!AW$8:AW$378)*$L520","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A520,MSG_Generic!AX$8:AX$378)*$L520","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A520,MSG_Generic!AY$8:AY$378)*$L520","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A520,MSG_Generic!AZ$8:AZ$378)*$L520","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A520,MSG_Generic!BA$8:BA$378)*$L520","v":1297.4096666666683},1297.4096666666683,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A520,MSG_Generic!BC$8:BC$378)*$L520","v":1297.4096666666683},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A520,MSG_Generic!BD$8:BD$378)*$L520","v":1297.4096666666683},{"$f":"IF(MID($A520,6,1)=\"O\",MID($A520,6,3)&LEFT(VLOOKUP($B520,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A520,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B520,NameConvs!$B$57:$G$69,6,FALSE),MID($A520,6,3)))","v":"GASNA"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL520,MSG_Fueldata!N$54:N$70)/$E520/8.76","v":90.777207001522086},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL520,MSG_Fueldata!O$54:O$70)/$E520/8.76","v":91.82363013698631},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL520,MSG_Fueldata!P$54:P$70)/$E520/8.76","v":92.870053272450562},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL520,MSG_Fueldata!Q$54:Q$70)/$E520/8.76","v":93.916476407914786},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL520,MSG_Fueldata!R$54:R$70)/$E520/8.76","v":94.962899543378995},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL520,MSG_Fueldata!S$54:S$70)/$E520/8.76","v":96.009322678843233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL520,MSG_Fueldata!T$54:T$70)/$E520/8.76","v":97.055745814307471},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL520,MSG_Fueldata!U$54:U$70)/$E520/8.76","v":98.102168949771709},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL520,MSG_Fueldata!V$54:V$70)/$E520/8.76","v":99.148592085235933},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL520,MSG_Fueldata!W$54:W$70)/$E520/8.76","v":100.19501522070016},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL520,MSG_Fueldata!X$54:X$70)/$E520/8.76","v":101.24143835616439},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL520,MSG_Fueldata!Y$54:Y$70)/$E520/8.76","v":102.81107305936075},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL520,MSG_Fueldata!Z$54:Z$70)/$E520/8.76","v":104.38070776255709},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL520,MSG_Fueldata!AA$54:AA$70)/$E520/8.76","v":105.95034246575344},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL520,MSG_Fueldata!AB$54:AB$70)/$E520/8.76","v":107.51997716894979},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL520,MSG_Fueldata!AC$54:AC$70)/$E520/8.76","v":109.08961187214614},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL520,MSG_Fueldata!AD$54:AD$70)/$E520/8.76","v":110.65924657534248},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL520,MSG_Fueldata!AE$54:AE$70)/$E520/8.76","v":112.22888127853882},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL520,MSG_Fueldata!AF$54:AF$70)/$E520/8.76","v":113.79851598173518},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL520,MSG_Fueldata!AG$54:AG$70)/$E520/8.76","v":115.36815068493152},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL520,MSG_Fueldata!AH$54:AH$70)/$E520/8.76","v":116.93778538812788},116.93778538812788,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL520,MSG_Fueldata!AI$54:AI$70)/$E520/8.76","v":116.93778538812788},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL520,MSG_Fueldata!AJ$54:AJ$70)/$E520/8.76","v":116.93778538812788},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A356","v":"BUREPHYDNU"},"BUR","EPHYDNU","BUwEPHYDNU",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A521,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A521,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A521,MSG_Generic!$H$8:$H$378)","v":52.485216216216216},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A521,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A521,MSG_Generic!$L$8:$L$378)","v":50},9.1690158223745405E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C521,Gen_Param_2011!$BA$27:$BA$47)","v":0.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A521,MSG_Generic!$Z$8:$Z$378)","v":1.3431220000000013},{"$f":"VLOOKUP(C521,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Hydro"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A521,MSG_Generic!AG$8:AG$378)*$L521","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A521,MSG_Generic!AH$8:AH$378)*$L521","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A521,MSG_Generic!AI$8:AI$378)*$L521","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A521,MSG_Generic!AJ$8:AJ$378)*$L521","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A521,MSG_Generic!AK$8:AK$378)*$L521","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A521,MSG_Generic!AL$8:AL$378)*$L521","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A521,MSG_Generic!AM$8:AM$378)*$L521","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A521,MSG_Generic!AN$8:AN$378)*$L521","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A521,MSG_Generic!AO$8:AO$378)*$L521","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A521,MSG_Generic!AP$8:AP$378)*$L521","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A521,MSG_Generic!AQ$8:AQ$378)*$L521","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A521,MSG_Generic!AR$8:AR$378)*$L521","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A521,MSG_Generic!AS$8:AS$378)*$L521","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A521,MSG_Generic!AT$8:AT$378)*$L521","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A521,MSG_Generic!AU$8:AU$378)*$L521","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A521,MSG_Generic!AV$8:AV$378)*$L521","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A521,MSG_Generic!AW$8:AW$378)*$L521","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A521,MSG_Generic!AX$8:AX$378)*$L521","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A521,MSG_Generic!AY$8:AY$378)*$L521","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A521,MSG_Generic!AZ$8:AZ$378)*$L521","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A521,MSG_Generic!BA$8:BA$378)*$L521","v":2686.2440000000024},2686.2440000000024,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A521,MSG_Generic!BC$8:BC$378)*$L521","v":2686.2440000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A521,MSG_Generic!BD$8:BD$378)*$L521","v":2686.2440000000024},{"$f":"IF(MID($A521,6,1)=\"O\",MID($A521,6,3)&LEFT(VLOOKUP($B521,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A521,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B521,NameConvs!$B$57:$G$69,6,FALSE),MID($A521,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL521,MSG_Fueldata!N$54:N$70)/$E521/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL521,MSG_Fueldata!O$54:O$70)/$E521/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL521,MSG_Fueldata!P$54:P$70)/$E521/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL521,MSG_Fueldata!Q$54:Q$70)/$E521/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL521,MSG_Fueldata!R$54:R$70)/$E521/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL521,MSG_Fueldata!S$54:S$70)/$E521/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL521,MSG_Fueldata!T$54:T$70)/$E521/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL521,MSG_Fueldata!U$54:U$70)/$E521/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL521,MSG_Fueldata!V$54:V$70)/$E521/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL521,MSG_Fueldata!W$54:W$70)/$E521/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL521,MSG_Fueldata!X$54:X$70)/$E521/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL521,MSG_Fueldata!Y$54:Y$70)/$E521/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL521,MSG_Fueldata!Z$54:Z$70)/$E521/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL521,MSG_Fueldata!AA$54:AA$70)/$E521/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL521,MSG_Fueldata!AB$54:AB$70)/$E521/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL521,MSG_Fueldata!AC$54:AC$70)/$E521/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL521,MSG_Fueldata!AD$54:AD$70)/$E521/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL521,MSG_Fueldata!AE$54:AE$70)/$E521/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL521,MSG_Fueldata!AF$54:AF$70)/$E521/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL521,MSG_Fueldata!AG$54:AG$70)/$E521/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL521,MSG_Fueldata!AH$54:AH$70)/$E521/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL521,MSG_Fueldata!AI$54:AI$70)/$E521/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL521,MSG_Fueldata!AJ$54:AJ$70)/$E521/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A357","v":"BUREPHYDNUmic"},"BUR","EPHYDNUmic","BUwEPHYDNUmic",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A522,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A522,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A522,MSG_Generic!$H$8:$H$378)","v":47.52},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A522,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A522,MSG_Generic!$L$8:$L$378)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C522,Gen_Param_2011!$BA$27:$BA$47)","v":0.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A522,MSG_Generic!$Z$8:$Z$378)","v":1.1550000000000011},{"$f":"VLOOKUP(C522,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Small Hydro"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A522,MSG_Generic!AG$8:AG$378)*$L522","v":4620.0000000000045},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A522,MSG_Generic!AH$8:AH$378)*$L522","v":4574.7240000000047},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A522,MSG_Generic!AI$8:AI$378)*$L522","v":4529.448000000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A522,MSG_Generic!AJ$8:AJ$378)*$L522","v":4484.1720000000041},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A522,MSG_Generic!AK$8:AK$378)*$L522","v":4438.8960000000043},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A522,MSG_Generic!AL$8:AL$378)*$L522","v":4393.6200000000044},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A522,MSG_Generic!AM$8:AM$378)*$L522","v":4350.5385000000042},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A522,MSG_Generic!AN$8:AN$378)*$L522","v":4307.457000000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A522,MSG_Generic!AO$8:AO$378)*$L522","v":4264.3755000000037},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A522,MSG_Generic!AP$8:AP$378)*$L522","v":4221.2940000000044},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A522,MSG_Generic!AQ$8:AQ$378)*$L522","v":4178.2125000000042},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A522,MSG_Generic!AR$8:AR$378)*$L522","v":4138.2495000000044},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A522,MSG_Generic!AS$8:AS$378)*$L522","v":4098.2865000000038},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A522,MSG_Generic!AT$8:AT$378)*$L522","v":4058.3235000000036},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A522,MSG_Generic!AU$8:AU$378)*$L522","v":4018.3605000000039},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A522,MSG_Generic!AV$8:AV$378)*$L522","v":3978.3975000000041},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A522,MSG_Generic!AW$8:AW$378)*$L522","v":3938.4345000000039},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A522,MSG_Generic!AX$8:AX$378)*$L522","v":3898.4715000000042},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A522,MSG_Generic!AY$8:AY$378)*$L522","v":3858.5085000000036},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A522,MSG_Generic!AZ$8:AZ$378)*$L522","v":3818.5455000000038},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A522,MSG_Generic!BA$8:BA$378)*$L522","v":3778.6980000000035},3778.6980000000035,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A522,MSG_Generic!BC$8:BC$378)*$L522","v":3434.7390000000037},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A522,MSG_Generic!BD$8:BD$378)*$L522","v":3090.664500000003},{"$f":"IF(MID($A522,6,1)=\"O\",MID($A522,6,3)&LEFT(VLOOKUP($B522,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A522,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B522,NameConvs!$B$57:$G$69,6,FALSE),MID($A522,6,3)))","v":"HYD"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL522,MSG_Fueldata!N$54:N$70)/$E522/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL522,MSG_Fueldata!O$54:O$70)/$E522/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL522,MSG_Fueldata!P$54:P$70)/$E522/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL522,MSG_Fueldata!Q$54:Q$70)/$E522/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL522,MSG_Fueldata!R$54:R$70)/$E522/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL522,MSG_Fueldata!S$54:S$70)/$E522/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL522,MSG_Fueldata!T$54:T$70)/$E522/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL522,MSG_Fueldata!U$54:U$70)/$E522/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL522,MSG_Fueldata!V$54:V$70)/$E522/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL522,MSG_Fueldata!W$54:W$70)/$E522/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL522,MSG_Fueldata!X$54:X$70)/$E522/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL522,MSG_Fueldata!Y$54:Y$70)/$E522/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL522,MSG_Fueldata!Z$54:Z$70)/$E522/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL522,MSG_Fueldata!AA$54:AA$70)/$E522/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL522,MSG_Fueldata!AB$54:AB$70)/$E522/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL522,MSG_Fueldata!AC$54:AC$70)/$E522/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL522,MSG_Fueldata!AD$54:AD$70)/$E522/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL522,MSG_Fueldata!AE$54:AE$70)/$E522/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL522,MSG_Fueldata!AF$54:AF$70)/$E522/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL522,MSG_Fueldata!AG$54:AG$70)/$E522/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL522,MSG_Fueldata!AH$54:AH$70)/$E522/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL522,MSG_Fueldata!AI$54:AI$70)/$E522/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL522,MSG_Fueldata!AJ$54:AJ$70)/$E522/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A358","v":"BUREPBIONU"},"BUR","EPBIONU","BUwEPBIONU",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A523,MSG_Generic!$G$8:$G$378)","v":0.38},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A523,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A523,MSG_Generic!$H$8:$H$378)","v":175.33459459459462},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A523,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A523,MSG_Generic!$L$8:$L$378)","v":30},9.6435680229667184E-2,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C523,Gen_Param_2011!$BA$27:$BA$47)","v":0.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A523,MSG_Generic!$Z$8:$Z$378)","v":1.2762750000000012},{"$f":"VLOOKUP(C523,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Biomass"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A523,MSG_Generic!AG$8:AG$378)*$L523","v":3190.6875000000027},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A523,MSG_Generic!AH$8:AH$378)*$L523","v":3129.4263000000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A523,MSG_Generic!AI$8:AI$378)*$L523","v":3068.1651000000029},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A523,MSG_Generic!AJ$8:AJ$378)*$L523","v":3006.9039000000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A523,MSG_Generic!AK$8:AK$378)*$L523","v":2945.6427000000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A523,MSG_Generic!AL$8:AL$378)*$L523","v":2884.1262450000027},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A523,MSG_Generic!AM$8:AM$378)*$L523","v":2828.7359100000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A523,MSG_Generic!AN$8:AN$378)*$L523","v":2773.3455750000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A523,MSG_Generic!AO$8:AO$378)*$L523","v":2717.9552400000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A523,MSG_Generic!AP$8:AP$378)*$L523","v":2662.564905000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A523,MSG_Generic!AQ$8:AQ$378)*$L523","v":2607.0469425000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A523,MSG_Generic!AR$8:AR$378)*$L523","v":2582.1595800000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A523,MSG_Generic!AS$8:AS$378)*$L523","v":2557.2722175000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A523,MSG_Generic!AT$8:AT$378)*$L523","v":2532.3848550000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A523,MSG_Generic!AU$8:AU$378)*$L523","v":2507.4974925000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A523,MSG_Generic!AV$8:AV$378)*$L523","v":2482.6101300000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A523,MSG_Generic!AW$8:AW$378)*$L523","v":2457.7227675000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A523,MSG_Generic!AX$8:AX$378)*$L523","v":2432.8354050000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A523,MSG_Generic!AY$8:AY$378)*$L523","v":2407.9480425000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A523,MSG_Generic!AZ$8:AZ$378)*$L523","v":2383.0606800000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A523,MSG_Generic!BA$8:BA$378)*$L523","v":2357.7904350000022},2357.7904350000022,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A523,MSG_Generic!BC$8:BC$378)*$L523","v":2143.120980000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A523,MSG_Generic!BD$8:BD$378)*$L523","v":1928.4515250000018},{"$f":"IF(MID($A523,6,1)=\"O\",MID($A523,6,3)&LEFT(VLOOKUP($B523,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A523,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B523,NameConvs!$B$57:$G$69,6,FALSE),MID($A523,6,3)))","v":"BIO"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL523,MSG_Fueldata!N$54:N$70)/$E523/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL523,MSG_Fueldata!O$54:O$70)/$E523/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL523,MSG_Fueldata!P$54:P$70)/$E523/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL523,MSG_Fueldata!Q$54:Q$70)/$E523/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL523,MSG_Fueldata!R$54:R$70)/$E523/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL523,MSG_Fueldata!S$54:S$70)/$E523/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL523,MSG_Fueldata!T$54:T$70)/$E523/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL523,MSG_Fueldata!U$54:U$70)/$E523/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL523,MSG_Fueldata!V$54:V$70)/$E523/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL523,MSG_Fueldata!W$54:W$70)/$E523/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL523,MSG_Fueldata!X$54:X$70)/$E523/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL523,MSG_Fueldata!Y$54:Y$70)/$E523/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL523,MSG_Fueldata!Z$54:Z$70)/$E523/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL523,MSG_Fueldata!AA$54:AA$70)/$E523/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL523,MSG_Fueldata!AB$54:AB$70)/$E523/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL523,MSG_Fueldata!AC$54:AC$70)/$E523/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL523,MSG_Fueldata!AD$54:AD$70)/$E523/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL523,MSG_Fueldata!AE$54:AE$70)/$E523/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL523,MSG_Fueldata!AF$54:AF$70)/$E523/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL523,MSG_Fueldata!AG$54:AG$70)/$E523/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL523,MSG_Fueldata!AH$54:AH$70)/$E523/8.76","v":14.119202114876233},14.119202114876233,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL523,MSG_Fueldata!AI$54:AI$70)/$E523/8.76","v":14.119202114876233},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL523,MSG_Fueldata!AJ$54:AJ$70)/$E523/8.76","v":14.119202114876233},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A359","v":"BUREPWNDNU25"},"BUR","EPWNDNU25","BUwEPWNDNU25",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A524,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A524,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A524,MSG_Generic!$H$8:$H$378)","v":152.66868243243243},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A524,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A524,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C524,Gen_Param_2011!$BA$27:$BA$47)","v":0.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A524,MSG_Generic!$Z$8:$Z$378)","v":1.1550000000000011},{"$f":"VLOOKUP(C524,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Bulk Wind (20% CF)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A524,MSG_Generic!AG$8:AG$378)*$L524","v":2310.0000000000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A524,MSG_Generic!AH$8:AH$378)*$L524","v":2265.648000000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A524,MSG_Generic!AI$8:AI$378)*$L524","v":2221.2960000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A524,MSG_Generic!AJ$8:AJ$378)*$L524","v":2176.9440000000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A524,MSG_Generic!AK$8:AK$378)*$L524","v":2132.5920000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A524,MSG_Generic!AL$8:AL$378)*$L524","v":2088.0090000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A524,MSG_Generic!AM$8:AM$378)*$L524","v":2055.6690000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A524,MSG_Generic!AN$8:AN$378)*$L524","v":2023.329000000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A524,MSG_Generic!AO$8:AO$378)*$L524","v":1990.9890000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A524,MSG_Generic!AP$8:AP$378)*$L524","v":1958.6490000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A524,MSG_Generic!AQ$8:AQ$378)*$L524","v":1926.3090000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A524,MSG_Generic!AR$8:AR$378)*$L524","v":1907.9445000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A524,MSG_Generic!AS$8:AS$378)*$L524","v":1889.5800000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A524,MSG_Generic!AT$8:AT$378)*$L524","v":1871.2155000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A524,MSG_Generic!AU$8:AU$378)*$L524","v":1852.8510000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A524,MSG_Generic!AV$8:AV$378)*$L524","v":1834.4865000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A524,MSG_Generic!AW$8:AW$378)*$L524","v":1816.1220000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A524,MSG_Generic!AX$8:AX$378)*$L524","v":1797.7575000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A524,MSG_Generic!AY$8:AY$378)*$L524","v":1779.3930000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A524,MSG_Generic!AZ$8:AZ$378)*$L524","v":1761.0285000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A524,MSG_Generic!BA$8:BA$378)*$L524","v":1742.0865000000017},1742.0865000000017,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A524,MSG_Generic!BC$8:BC$378)*$L524","v":1659.0420000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A524,MSG_Generic!BD$8:BD$378)*$L524","v":1575.8820000000017},{"$f":"IF(MID($A524,6,1)=\"O\",MID($A524,6,3)&LEFT(VLOOKUP($B524,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A524,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B524,NameConvs!$B$57:$G$69,6,FALSE),MID($A524,6,3)))","v":"WND"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL524,MSG_Fueldata!N$54:N$70)/$E524/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL524,MSG_Fueldata!O$54:O$70)/$E524/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL524,MSG_Fueldata!P$54:P$70)/$E524/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL524,MSG_Fueldata!Q$54:Q$70)/$E524/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL524,MSG_Fueldata!R$54:R$70)/$E524/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL524,MSG_Fueldata!S$54:S$70)/$E524/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL524,MSG_Fueldata!T$54:T$70)/$E524/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL524,MSG_Fueldata!U$54:U$70)/$E524/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL524,MSG_Fueldata!V$54:V$70)/$E524/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL524,MSG_Fueldata!W$54:W$70)/$E524/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL524,MSG_Fueldata!X$54:X$70)/$E524/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL524,MSG_Fueldata!Y$54:Y$70)/$E524/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL524,MSG_Fueldata!Z$54:Z$70)/$E524/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL524,MSG_Fueldata!AA$54:AA$70)/$E524/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL524,MSG_Fueldata!AB$54:AB$70)/$E524/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL524,MSG_Fueldata!AC$54:AC$70)/$E524/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL524,MSG_Fueldata!AD$54:AD$70)/$E524/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL524,MSG_Fueldata!AE$54:AE$70)/$E524/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL524,MSG_Fueldata!AF$54:AF$70)/$E524/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL524,MSG_Fueldata!AG$54:AG$70)/$E524/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL524,MSG_Fueldata!AH$54:AH$70)/$E524/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL524,MSG_Fueldata!AI$54:AI$70)/$E524/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL524,MSG_Fueldata!AJ$54:AJ$70)/$E524/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A360","v":"BUREPWNDNU30"},"BUR","EPWNDNU30","BUwEPWNDNU30",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A525,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A525,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A525,MSG_Generic!$H$8:$H$378)","v":125.13912162162161},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A525,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A525,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C525,Gen_Param_2011!$BA$27:$BA$47)","v":0.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A525,MSG_Generic!$Z$8:$Z$378)","v":1.1550000000000011},{"$f":"VLOOKUP(C525,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Bulk Wind (30% CF)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A525,MSG_Generic!AG$8:AG$378)*$L525","v":2310.0000000000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A525,MSG_Generic!AH$8:AH$378)*$L525","v":2265.648000000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A525,MSG_Generic!AI$8:AI$378)*$L525","v":2221.2960000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A525,MSG_Generic!AJ$8:AJ$378)*$L525","v":2176.9440000000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A525,MSG_Generic!AK$8:AK$378)*$L525","v":2132.5920000000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A525,MSG_Generic!AL$8:AL$378)*$L525","v":2088.0090000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A525,MSG_Generic!AM$8:AM$378)*$L525","v":2055.6690000000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A525,MSG_Generic!AN$8:AN$378)*$L525","v":2023.329000000002},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A525,MSG_Generic!AO$8:AO$378)*$L525","v":1990.9890000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A525,MSG_Generic!AP$8:AP$378)*$L525","v":1958.6490000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A525,MSG_Generic!AQ$8:AQ$378)*$L525","v":1926.3090000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A525,MSG_Generic!AR$8:AR$378)*$L525","v":1907.9445000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A525,MSG_Generic!AS$8:AS$378)*$L525","v":1889.5800000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A525,MSG_Generic!AT$8:AT$378)*$L525","v":1871.2155000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A525,MSG_Generic!AU$8:AU$378)*$L525","v":1852.8510000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A525,MSG_Generic!AV$8:AV$378)*$L525","v":1834.4865000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A525,MSG_Generic!AW$8:AW$378)*$L525","v":1816.1220000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A525,MSG_Generic!AX$8:AX$378)*$L525","v":1797.7575000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A525,MSG_Generic!AY$8:AY$378)*$L525","v":1779.3930000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A525,MSG_Generic!AZ$8:AZ$378)*$L525","v":1761.0285000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A525,MSG_Generic!BA$8:BA$378)*$L525","v":1742.0865000000017},1742.0865000000017,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A525,MSG_Generic!BC$8:BC$378)*$L525","v":1659.0420000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A525,MSG_Generic!BD$8:BD$378)*$L525","v":1575.8820000000017},{"$f":"IF(MID($A525,6,1)=\"O\",MID($A525,6,3)&LEFT(VLOOKUP($B525,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A525,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B525,NameConvs!$B$57:$G$69,6,FALSE),MID($A525,6,3)))","v":"WND"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL525,MSG_Fueldata!N$54:N$70)/$E525/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL525,MSG_Fueldata!O$54:O$70)/$E525/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL525,MSG_Fueldata!P$54:P$70)/$E525/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL525,MSG_Fueldata!Q$54:Q$70)/$E525/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL525,MSG_Fueldata!R$54:R$70)/$E525/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL525,MSG_Fueldata!S$54:S$70)/$E525/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL525,MSG_Fueldata!T$54:T$70)/$E525/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL525,MSG_Fueldata!U$54:U$70)/$E525/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL525,MSG_Fueldata!V$54:V$70)/$E525/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL525,MSG_Fueldata!W$54:W$70)/$E525/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL525,MSG_Fueldata!X$54:X$70)/$E525/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL525,MSG_Fueldata!Y$54:Y$70)/$E525/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL525,MSG_Fueldata!Z$54:Z$70)/$E525/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL525,MSG_Fueldata!AA$54:AA$70)/$E525/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL525,MSG_Fueldata!AB$54:AB$70)/$E525/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL525,MSG_Fueldata!AC$54:AC$70)/$E525/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL525,MSG_Fueldata!AD$54:AD$70)/$E525/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL525,MSG_Fueldata!AE$54:AE$70)/$E525/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL525,MSG_Fueldata!AF$54:AF$70)/$E525/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL525,MSG_Fueldata!AG$54:AG$70)/$E525/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL525,MSG_Fueldata!AH$54:AH$70)/$E525/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL525,MSG_Fueldata!AI$54:AI$70)/$E525/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL525,MSG_Fueldata!AJ$54:AJ$70)/$E525/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A361","v":"BUREPSOLNUPVut"},"BUR","EPSOLNUPVut","BUwEPSOLNUPVut",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A526,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A526,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A526,MSG_Generic!$H$8:$H$378)","v":176.03783783783788},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A526,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A526,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C526,Gen_Param_2011!$BA$27:$BA$47)","v":0.25},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A526,MSG_Generic!$Z$8:$Z$378)","v":1.100000000000001},{"$f":"VLOOKUP(C526,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Solar PV (utility)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A526,MSG_Generic!AG$8:AG$378)*$L526","v":2200.0000000000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A526,MSG_Generic!AH$8:AH$378)*$L526","v":2118.7100000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A526,MSG_Generic!AI$8:AI$378)*$L526","v":2037.4200000000019},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A526,MSG_Generic!AJ$8:AJ$378)*$L526","v":1956.1300000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A526,MSG_Generic!AK$8:AK$378)*$L526","v":1874.8400000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A526,MSG_Generic!AL$8:AL$378)*$L526","v":1793.7700000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A526,MSG_Generic!AM$8:AM$378)*$L526","v":1759.3400000000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A526,MSG_Generic!AN$8:AN$378)*$L526","v":1724.9100000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A526,MSG_Generic!AO$8:AO$378)*$L526","v":1690.4800000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A526,MSG_Generic!AP$8:AP$378)*$L526","v":1656.0500000000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A526,MSG_Generic!AQ$8:AQ$378)*$L526","v":1621.5100000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A526,MSG_Generic!AR$8:AR$378)*$L526","v":1598.7400000000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A526,MSG_Generic!AS$8:AS$378)*$L526","v":1575.9700000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A526,MSG_Generic!AT$8:AT$378)*$L526","v":1553.2000000000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A526,MSG_Generic!AU$8:AU$378)*$L526","v":1530.4300000000012},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A526,MSG_Generic!AV$8:AV$378)*$L526","v":1507.6600000000012},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A526,MSG_Generic!AW$8:AW$378)*$L526","v":1484.8900000000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A526,MSG_Generic!AX$8:AX$378)*$L526","v":1462.1200000000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A526,MSG_Generic!AY$8:AY$378)*$L526","v":1439.3500000000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A526,MSG_Generic!AZ$8:AZ$378)*$L526","v":1416.5800000000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A526,MSG_Generic!BA$8:BA$378)*$L526","v":1394.0300000000011},1394.0300000000011,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A526,MSG_Generic!BC$8:BC$378)*$L526","v":1267.0900000000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A526,MSG_Generic!BD$8:BD$378)*$L526","v":1140.150000000001},{"$f":"IF(MID($A526,6,1)=\"O\",MID($A526,6,3)&LEFT(VLOOKUP($B526,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A526,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B526,NameConvs!$B$57:$G$69,6,FALSE),MID($A526,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL526,MSG_Fueldata!N$54:N$70)/$E526/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL526,MSG_Fueldata!O$54:O$70)/$E526/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL526,MSG_Fueldata!P$54:P$70)/$E526/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL526,MSG_Fueldata!Q$54:Q$70)/$E526/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL526,MSG_Fueldata!R$54:R$70)/$E526/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL526,MSG_Fueldata!S$54:S$70)/$E526/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL526,MSG_Fueldata!T$54:T$70)/$E526/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL526,MSG_Fueldata!U$54:U$70)/$E526/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL526,MSG_Fueldata!V$54:V$70)/$E526/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL526,MSG_Fueldata!W$54:W$70)/$E526/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL526,MSG_Fueldata!X$54:X$70)/$E526/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL526,MSG_Fueldata!Y$54:Y$70)/$E526/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL526,MSG_Fueldata!Z$54:Z$70)/$E526/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL526,MSG_Fueldata!AA$54:AA$70)/$E526/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL526,MSG_Fueldata!AB$54:AB$70)/$E526/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL526,MSG_Fueldata!AC$54:AC$70)/$E526/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL526,MSG_Fueldata!AD$54:AD$70)/$E526/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL526,MSG_Fueldata!AE$54:AE$70)/$E526/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL526,MSG_Fueldata!AF$54:AF$70)/$E526/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL526,MSG_Fueldata!AG$54:AG$70)/$E526/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL526,MSG_Fueldata!AH$54:AH$70)/$E526/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL526,MSG_Fueldata!AI$54:AI$70)/$E526/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL526,MSG_Fueldata!AJ$54:AJ$70)/$E526/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A362","v":"BUREPSOLNUPVrt"},"BUR","EPSOLNUPVrt","BUwEPSOLNUPVrt",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A527,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A527,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A527,MSG_Generic!$H$8:$H$378)","v":208.30979729729731},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A527,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A527,MSG_Generic!$L$8:$L$378)","v":20},0.1067814770659507,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C527,Gen_Param_2011!$BA$27:$BA$47)","v":0.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A527,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C527,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Solar PV (roof top)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A527,MSG_Generic!AG$8:AG$378)*$L527","v":2100},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A527,MSG_Generic!AH$8:AH$378)*$L527","v":2022.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A527,MSG_Generic!AI$8:AI$378)*$L527","v":1945},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A527,MSG_Generic!AJ$8:AJ$378)*$L527","v":1867.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A527,MSG_Generic!AK$8:AK$378)*$L527","v":1790},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A527,MSG_Generic!AL$8:AL$378)*$L527","v":1712.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A527,MSG_Generic!AM$8:AM$378)*$L527","v":1679.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A527,MSG_Generic!AN$8:AN$378)*$L527","v":1646.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A527,MSG_Generic!AO$8:AO$378)*$L527","v":1613.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A527,MSG_Generic!AP$8:AP$378)*$L527","v":1580.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A527,MSG_Generic!AQ$8:AQ$378)*$L527","v":1547.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A527,MSG_Generic!AR$8:AR$378)*$L527","v":1526.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A527,MSG_Generic!AS$8:AS$378)*$L527","v":1504.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A527,MSG_Generic!AT$8:AT$378)*$L527","v":1482.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A527,MSG_Generic!AU$8:AU$378)*$L527","v":1461},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A527,MSG_Generic!AV$8:AV$378)*$L527","v":1439.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A527,MSG_Generic!AW$8:AW$378)*$L527","v":1417.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A527,MSG_Generic!AX$8:AX$378)*$L527","v":1395.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A527,MSG_Generic!AY$8:AY$378)*$L527","v":1374.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A527,MSG_Generic!AZ$8:AZ$378)*$L527","v":1352.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A527,MSG_Generic!BA$8:BA$378)*$L527","v":1330.7},1330.7,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A527,MSG_Generic!BC$8:BC$378)*$L527","v":1209.5999999999999},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A527,MSG_Generic!BD$8:BD$378)*$L527","v":1088.4000000000001},{"$f":"IF(MID($A527,6,1)=\"O\",MID($A527,6,3)&LEFT(VLOOKUP($B527,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A527,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B527,NameConvs!$B$57:$G$69,6,FALSE),MID($A527,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL527,MSG_Fueldata!N$54:N$70)/$E527/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL527,MSG_Fueldata!O$54:O$70)/$E527/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL527,MSG_Fueldata!P$54:P$70)/$E527/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL527,MSG_Fueldata!Q$54:Q$70)/$E527/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL527,MSG_Fueldata!R$54:R$70)/$E527/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL527,MSG_Fueldata!S$54:S$70)/$E527/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL527,MSG_Fueldata!T$54:T$70)/$E527/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL527,MSG_Fueldata!U$54:U$70)/$E527/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL527,MSG_Fueldata!V$54:V$70)/$E527/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL527,MSG_Fueldata!W$54:W$70)/$E527/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL527,MSG_Fueldata!X$54:X$70)/$E527/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL527,MSG_Fueldata!Y$54:Y$70)/$E527/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL527,MSG_Fueldata!Z$54:Z$70)/$E527/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL527,MSG_Fueldata!AA$54:AA$70)/$E527/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL527,MSG_Fueldata!AB$54:AB$70)/$E527/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL527,MSG_Fueldata!AC$54:AC$70)/$E527/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL527,MSG_Fueldata!AD$54:AD$70)/$E527/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL527,MSG_Fueldata!AE$54:AE$70)/$E527/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL527,MSG_Fueldata!AF$54:AF$70)/$E527/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL527,MSG_Fueldata!AG$54:AG$70)/$E527/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL527,MSG_Fueldata!AH$54:AH$70)/$E527/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL527,MSG_Fueldata!AI$54:AI$70)/$E527/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL527,MSG_Fueldata!AJ$54:AJ$70)/$E527/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A363","v":"BUREPSOLNUPVst"},"BUR","EPSOLNUPVst","BUwEPSOLNUPVst",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A528,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A528,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A528,MSG_Generic!$H$8:$H$378)","v":166.66666666666666},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A528,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A528,MSG_Generic!$L$8:$L$378)","v":20},0.1067814770659507,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C528,Gen_Param_2011!$BA$27:$BA$47)","v":0.22500000000000001},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A528,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C528,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Rooftop PV with 1h Battery"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A528,MSG_Generic!AG$8:AG$378)*$L528","v":4257.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A528,MSG_Generic!AH$8:AH$378)*$L528","v":4100.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A528,MSG_Generic!AI$8:AI$378)*$L528","v":3943.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A528,MSG_Generic!AJ$8:AJ$378)*$L528","v":3785.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A528,MSG_Generic!AK$8:AK$378)*$L528","v":3628.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A528,MSG_Generic!AL$8:AL$378)*$L528","v":3471.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A528,MSG_Generic!AM$8:AM$378)*$L528","v":3373.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A528,MSG_Generic!AN$8:AN$378)*$L528","v":3275.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A528,MSG_Generic!AO$8:AO$378)*$L528","v":3177.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A528,MSG_Generic!AP$8:AP$378)*$L528","v":3079},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A528,MSG_Generic!AQ$8:AQ$378)*$L528","v":2981.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A528,MSG_Generic!AR$8:AR$378)*$L528","v":2926.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A528,MSG_Generic!AS$8:AS$378)*$L528","v":2872.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A528,MSG_Generic!AT$8:AT$378)*$L528","v":2817.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A528,MSG_Generic!AU$8:AU$378)*$L528","v":2763.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A528,MSG_Generic!AV$8:AV$378)*$L528","v":2708.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A528,MSG_Generic!AW$8:AW$378)*$L528","v":2654.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A528,MSG_Generic!AX$8:AX$378)*$L528","v":2599.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A528,MSG_Generic!AY$8:AY$378)*$L528","v":2545.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A528,MSG_Generic!AZ$8:AZ$378)*$L528","v":2490.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A528,MSG_Generic!BA$8:BA$378)*$L528","v":2435.6999999999998},2435.6999999999998,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A528,MSG_Generic!BC$8:BC$378)*$L528","v":2214},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A528,MSG_Generic!BD$8:BD$378)*$L528","v":1992.2},{"$f":"IF(MID($A528,6,1)=\"O\",MID($A528,6,3)&LEFT(VLOOKUP($B528,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A528,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B528,NameConvs!$B$57:$G$69,6,FALSE),MID($A528,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL528,MSG_Fueldata!N$54:N$70)/$E528/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL528,MSG_Fueldata!O$54:O$70)/$E528/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL528,MSG_Fueldata!P$54:P$70)/$E528/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL528,MSG_Fueldata!Q$54:Q$70)/$E528/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL528,MSG_Fueldata!R$54:R$70)/$E528/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL528,MSG_Fueldata!S$54:S$70)/$E528/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL528,MSG_Fueldata!T$54:T$70)/$E528/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL528,MSG_Fueldata!U$54:U$70)/$E528/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL528,MSG_Fueldata!V$54:V$70)/$E528/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL528,MSG_Fueldata!W$54:W$70)/$E528/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL528,MSG_Fueldata!X$54:X$70)/$E528/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL528,MSG_Fueldata!Y$54:Y$70)/$E528/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL528,MSG_Fueldata!Z$54:Z$70)/$E528/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL528,MSG_Fueldata!AA$54:AA$70)/$E528/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL528,MSG_Fueldata!AB$54:AB$70)/$E528/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL528,MSG_Fueldata!AC$54:AC$70)/$E528/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL528,MSG_Fueldata!AD$54:AD$70)/$E528/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL528,MSG_Fueldata!AE$54:AE$70)/$E528/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL528,MSG_Fueldata!AF$54:AF$70)/$E528/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL528,MSG_Fueldata!AG$54:AG$70)/$E528/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL528,MSG_Fueldata!AH$54:AH$70)/$E528/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL528,MSG_Fueldata!AI$54:AI$70)/$E528/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL528,MSG_Fueldata!AJ$54:AJ$70)/$E528/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A364","v":"BUREPSOLNUPVst2"},{"$f":"LEFT(A529,3)","v":"BUR"},{"$f":"RIGHT(A529,LEN(A529)-3)","v":"EPSOLNUPVst2"},{"$f":"LEFT(B529,2)&\"w\"&C529","v":"BUwEPSOLNUPVst2"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A529,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A529,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A529,MSG_Generic!$H$8:$H$378)","v":150},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A529,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A529,MSG_Generic!$L$8:$L$378)","v":20},{"$f":"-PMT(disc_rate,I529,1)/(1+disc_rate)","v":0.1067814770659507},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C529,Gen_Param_2011!$BA$27:$BA$47)","v":0.25},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A529,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C529,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Rooftop PV with 2h Battery"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A529,MSG_Generic!AG$8:AG$378)*$L529","v":6275},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A529,MSG_Generic!AH$8:AH$378)*$L529","v":6043.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A529,MSG_Generic!AI$8:AI$378)*$L529","v":5811.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A529,MSG_Generic!AJ$8:AJ$378)*$L529","v":5579.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A529,MSG_Generic!AK$8:AK$378)*$L529","v":5348.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A529,MSG_Generic!AL$8:AL$378)*$L529","v":5116.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A529,MSG_Generic!AM$8:AM$378)*$L529","v":4971.8999999999996},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A529,MSG_Generic!AN$8:AN$378)*$L529","v":4827.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A529,MSG_Generic!AO$8:AO$378)*$L529","v":4682.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A529,MSG_Generic!AP$8:AP$378)*$L529","v":4538.1000000000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A529,MSG_Generic!AQ$8:AQ$378)*$L529","v":4393.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A529,MSG_Generic!AR$8:AR$378)*$L529","v":4313.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A529,MSG_Generic!AS$8:AS$378)*$L529","v":4232.8999999999996},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A529,MSG_Generic!AT$8:AT$378)*$L529","v":4152.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A529,MSG_Generic!AU$8:AU$378)*$L529","v":4072.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A529,MSG_Generic!AV$8:AV$378)*$L529","v":3991.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A529,MSG_Generic!AW$8:AW$378)*$L529","v":3911.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A529,MSG_Generic!AX$8:AX$378)*$L529","v":3830.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A529,MSG_Generic!AY$8:AY$378)*$L529","v":3750.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A529,MSG_Generic!AZ$8:AZ$378)*$L529","v":3670.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A529,MSG_Generic!BA$8:BA$378)*$L529","v":3590},{"$f":"AH529","v":3590},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A529,MSG_Generic!BC$8:BC$378)*$L529","v":3263.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A529,MSG_Generic!BD$8:BD$378)*$L529","v":2936.3},{"$f":"IF(MID($A529,6,1)=\"O\",MID($A529,6,3)&LEFT(VLOOKUP($B529,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A529,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B529,NameConvs!$B$57:$G$69,6,FALSE),MID($A529,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL529,MSG_Fueldata!N$54:N$70)/$E529/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL529,MSG_Fueldata!O$54:O$70)/$E529/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL529,MSG_Fueldata!P$54:P$70)/$E529/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL529,MSG_Fueldata!Q$54:Q$70)/$E529/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL529,MSG_Fueldata!R$54:R$70)/$E529/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL529,MSG_Fueldata!S$54:S$70)/$E529/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL529,MSG_Fueldata!T$54:T$70)/$E529/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL529,MSG_Fueldata!U$54:U$70)/$E529/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL529,MSG_Fueldata!V$54:V$70)/$E529/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL529,MSG_Fueldata!W$54:W$70)/$E529/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL529,MSG_Fueldata!X$54:X$70)/$E529/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL529,MSG_Fueldata!Y$54:Y$70)/$E529/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL529,MSG_Fueldata!Z$54:Z$70)/$E529/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL529,MSG_Fueldata!AA$54:AA$70)/$E529/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL529,MSG_Fueldata!AB$54:AB$70)/$E529/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL529,MSG_Fueldata!AC$54:AC$70)/$E529/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL529,MSG_Fueldata!AD$54:AD$70)/$E529/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL529,MSG_Fueldata!AE$54:AE$70)/$E529/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL529,MSG_Fueldata!AF$54:AF$70)/$E529/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL529,MSG_Fueldata!AG$54:AG$70)/$E529/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL529,MSG_Fueldata!AH$54:AH$70)/$E529/8.76","v":0},{"$f":"BG529","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL529,MSG_Fueldata!AI$54:AI$70)/$E529/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL529,MSG_Fueldata!AJ$54:AJ$70)/$E529/8.76","v":0},null,{"$f":"(($H529+N529*$J529)/($K529*8.76)+$G529/8.76+AM529+$F529*BL$2)/$M529","v":{"$error":"#VALUE!"}},{"$f":"(($H529+O529*$J529)/($K529*8.76)+$G529/8.76+AN529+$F529*BM$2)/$M529","v":{"$error":"#VALUE!"}},{"$f":"(($H529+P529*$J529)/($K529*8.76)+$G529/8.76+AO529+$F529*BN$2)/$M529","v":{"$error":"#VALUE!"}},{"$f":"(($H529+Q529*$J529)/($K529*8.76)+$G529/8.76+AP529+$F529*BO$2)/$M529","v":{"$error":"#VALUE!"}},{"$f":"(($H529+R529*$J529)/($K529*8.76)+$G529/8.76+AQ529+$F529*BP$2)/$M529","v":{"$error":"#VALUE!"}},{"$f":"(($H529+S529*$J529)/($K529*8.76)+$G529/8.76+AR529+$F529*BQ$2)/$M529","v":{"$error":"#VALUE!"}},{"$f":"(($H529+T529*$J529)/($K529*8.76)+$G529/8.76+AS529+$F529*BR$2)/$M529","v":{"$error":"#VALUE!"}},{"$f":"(($H529+U529*$J529)/($K529*8.76)+$G529/8.76+AT529+$F529*BS$2)/$M529","v":{"$error":"#VALUE!"}},{"$f":"(($H529+V529*$J529)/($K529*8.76)+$G529/8.76+AU529+$F529*BT$2)/$M529","v":{"$error":"#VALUE!"}},{"$f":"(($H529+W529*$J529)/($K529*8.76)+$G529/8.76+AV529+$F529*BU$2)/$M529","v":{"$error":"#VALUE!"}},{"$f":"(($H529+X529*$J529)/($K529*8.76)+$G529/8.76+AW529+$F529*BV$2)/$M529","v":{"$error":"#VALUE!"}},{"$f":"(($H529+Y529*$J529)/($K529*8.76)+$G529/8.76+AX529+$F529*BW$2)/$M529","v":{"$error":"#VALUE!"}},{"$f":"(($H529+Z529*$J529)/($K529*8.76)+$G529/8.76+AY529+$F529*BX$2)/$M529","v":{"$error":"#VALUE!"}},{"$f":"(($H529+AA529*$J529)/($K529*8.76)+$G529/8.76+AZ529+$F529*BY$2)/$M529","v":{"$error":"#VALUE!"}},{"$f":"(($H529+AB529*$J529)/($K529*8.76)+$G529/8.76+BA529+$F529*BZ$2)/$M529","v":{"$error":"#VALUE!"}},{"$f":"(($H529+AC529*$J529)/($K529*8.76)+$G529/8.76+BB529+$F529*CA$2)/$M529","v":{"$error":"#VALUE!"}},{"$f":"(($H529+AD529*$J529)/($K529*8.76)+$G529/8.76+BC529+$F529*CB$2)/$M529","v":{"$error":"#VALUE!"}},{"$f":"(($H529+AE529*$J529)/($K529*8.76)+$G529/8.76+BD529+$F529*CC$2)/$M529","v":{"$error":"#VALUE!"}},{"$f":"(($H529+AF529*$J529)/($K529*8.76)+$G529/8.76+BE529+$F529*CD$2)/$M529","v":{"$error":"#VALUE!"}},{"$f":"(($H529+AG529*$J529)/($K529*8.76)+$G529/8.76+BF529+$F529*CE$2)/$M529","v":{"$error":"#VALUE!"}},{"$f":"(($H529+AH529*$J529)/($K529*8.76)+$G529/8.76+BG529+$F529*CF$2)/$M529","v":{"$error":"#VALUE!"}},{"$f":"(($H529+AI529*$J529)/($K529*8.76)+$G529/8.76+BH529+$F529*CG$2)/$M529","v":{"$error":"#VALUE!"}},{"$f":"(($H529+AJ529*$J529)/($K529*8.76)+$G529/8.76+BI529+$F529*CH$2)/$M529","v":{"$error":"#VALUE!"}},{"$f":"(($H529+AK529*$J529)/($K529*8.76)+$G529/8.76+BJ529+$F529*CI$2)/$M529","v":{"$error":"#VALUE!"}}]
[{"$f":"MSG_Generic!A365","v":"BUREPSOLNUPVrtru"},"BUR","EPSOLNUPVrtru","BUwEPSOLNUPVrtru",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A530,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A530,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A530,MSG_Generic!$H$8:$H$378)","v":208.30979729729731},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A530,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A530,MSG_Generic!$L$8:$L$378)","v":20},0.1067814770659507,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C530,Gen_Param_2011!$BA$27:$BA$47)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A530,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C530,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Solar PV (roof top - rural)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A530,MSG_Generic!AG$8:AG$378)*$L530","v":2100},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A530,MSG_Generic!AH$8:AH$378)*$L530","v":2022.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A530,MSG_Generic!AI$8:AI$378)*$L530","v":1945},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A530,MSG_Generic!AJ$8:AJ$378)*$L530","v":1867.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A530,MSG_Generic!AK$8:AK$378)*$L530","v":1790},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A530,MSG_Generic!AL$8:AL$378)*$L530","v":1712.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A530,MSG_Generic!AM$8:AM$378)*$L530","v":1679.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A530,MSG_Generic!AN$8:AN$378)*$L530","v":1646.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A530,MSG_Generic!AO$8:AO$378)*$L530","v":1613.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A530,MSG_Generic!AP$8:AP$378)*$L530","v":1580.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A530,MSG_Generic!AQ$8:AQ$378)*$L530","v":1547.8},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A530,MSG_Generic!AR$8:AR$378)*$L530","v":1526.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A530,MSG_Generic!AS$8:AS$378)*$L530","v":1504.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A530,MSG_Generic!AT$8:AT$378)*$L530","v":1482.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A530,MSG_Generic!AU$8:AU$378)*$L530","v":1461},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A530,MSG_Generic!AV$8:AV$378)*$L530","v":1439.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A530,MSG_Generic!AW$8:AW$378)*$L530","v":1417.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A530,MSG_Generic!AX$8:AX$378)*$L530","v":1395.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A530,MSG_Generic!AY$8:AY$378)*$L530","v":1374.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A530,MSG_Generic!AZ$8:AZ$378)*$L530","v":1352.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A530,MSG_Generic!BA$8:BA$378)*$L530","v":1330.7},1330.7,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A530,MSG_Generic!BC$8:BC$378)*$L530","v":1209.5999999999999},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A530,MSG_Generic!BD$8:BD$378)*$L530","v":1088.4000000000001},{"$f":"IF(MID($A530,6,1)=\"O\",MID($A530,6,3)&LEFT(VLOOKUP($B530,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A530,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B530,NameConvs!$B$57:$G$69,6,FALSE),MID($A530,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL530,MSG_Fueldata!N$54:N$70)/$E530/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL530,MSG_Fueldata!O$54:O$70)/$E530/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL530,MSG_Fueldata!P$54:P$70)/$E530/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL530,MSG_Fueldata!Q$54:Q$70)/$E530/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL530,MSG_Fueldata!R$54:R$70)/$E530/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL530,MSG_Fueldata!S$54:S$70)/$E530/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL530,MSG_Fueldata!T$54:T$70)/$E530/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL530,MSG_Fueldata!U$54:U$70)/$E530/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL530,MSG_Fueldata!V$54:V$70)/$E530/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL530,MSG_Fueldata!W$54:W$70)/$E530/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL530,MSG_Fueldata!X$54:X$70)/$E530/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL530,MSG_Fueldata!Y$54:Y$70)/$E530/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL530,MSG_Fueldata!Z$54:Z$70)/$E530/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL530,MSG_Fueldata!AA$54:AA$70)/$E530/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL530,MSG_Fueldata!AB$54:AB$70)/$E530/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL530,MSG_Fueldata!AC$54:AC$70)/$E530/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL530,MSG_Fueldata!AD$54:AD$70)/$E530/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL530,MSG_Fueldata!AE$54:AE$70)/$E530/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL530,MSG_Fueldata!AF$54:AF$70)/$E530/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL530,MSG_Fueldata!AG$54:AG$70)/$E530/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL530,MSG_Fueldata!AH$54:AH$70)/$E530/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL530,MSG_Fueldata!AI$54:AI$70)/$E530/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL530,MSG_Fueldata!AJ$54:AJ$70)/$E530/8.76","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Generic!A366","v":"BUREPSOLNUPVstru"},"BUR","EPSOLNUPVstru","BUwEPSOLNUPVstru",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A531,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A531,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A531,MSG_Generic!$H$8:$H$378)","v":166.66666666666666},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A531,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A531,MSG_Generic!$L$8:$L$378)","v":20},0.1067814770659507,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C531,Gen_Param_2011!$BA$27:$BA$47)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A531,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C531,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"PV with 1h Battery (roof top - rural)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A531,MSG_Generic!AG$8:AG$378)*$L531","v":4257.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A531,MSG_Generic!AH$8:AH$378)*$L531","v":4100.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A531,MSG_Generic!AI$8:AI$378)*$L531","v":3943.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A531,MSG_Generic!AJ$8:AJ$378)*$L531","v":3785.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A531,MSG_Generic!AK$8:AK$378)*$L531","v":3628.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A531,MSG_Generic!AL$8:AL$378)*$L531","v":3471.4},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A531,MSG_Generic!AM$8:AM$378)*$L531","v":3373.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A531,MSG_Generic!AN$8:AN$378)*$L531","v":3275.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A531,MSG_Generic!AO$8:AO$378)*$L531","v":3177.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A531,MSG_Generic!AP$8:AP$378)*$L531","v":3079},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A531,MSG_Generic!AQ$8:AQ$378)*$L531","v":2981.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A531,MSG_Generic!AR$8:AR$378)*$L531","v":2926.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A531,MSG_Generic!AS$8:AS$378)*$L531","v":2872.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A531,MSG_Generic!AT$8:AT$378)*$L531","v":2817.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A531,MSG_Generic!AU$8:AU$378)*$L531","v":2763.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A531,MSG_Generic!AV$8:AV$378)*$L531","v":2708.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A531,MSG_Generic!AW$8:AW$378)*$L531","v":2654.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A531,MSG_Generic!AX$8:AX$378)*$L531","v":2599.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A531,MSG_Generic!AY$8:AY$378)*$L531","v":2545.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A531,MSG_Generic!AZ$8:AZ$378)*$L531","v":2490.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A531,MSG_Generic!BA$8:BA$378)*$L531","v":2435.6999999999998},2435.6999999999998,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A531,MSG_Generic!BC$8:BC$378)*$L531","v":2214},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A531,MSG_Generic!BD$8:BD$378)*$L531","v":1992.2},{"$f":"IF(MID($A531,6,1)=\"O\",MID($A531,6,3)&LEFT(VLOOKUP($B531,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A531,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B531,NameConvs!$B$57:$G$69,6,FALSE),MID($A531,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL531,MSG_Fueldata!N$54:N$70)/$E531/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL531,MSG_Fueldata!O$54:O$70)/$E531/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL531,MSG_Fueldata!P$54:P$70)/$E531/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL531,MSG_Fueldata!Q$54:Q$70)/$E531/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL531,MSG_Fueldata!R$54:R$70)/$E531/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL531,MSG_Fueldata!S$54:S$70)/$E531/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL531,MSG_Fueldata!T$54:T$70)/$E531/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL531,MSG_Fueldata!U$54:U$70)/$E531/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL531,MSG_Fueldata!V$54:V$70)/$E531/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL531,MSG_Fueldata!W$54:W$70)/$E531/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL531,MSG_Fueldata!X$54:X$70)/$E531/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL531,MSG_Fueldata!Y$54:Y$70)/$E531/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL531,MSG_Fueldata!Z$54:Z$70)/$E531/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL531,MSG_Fueldata!AA$54:AA$70)/$E531/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL531,MSG_Fueldata!AB$54:AB$70)/$E531/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL531,MSG_Fueldata!AC$54:AC$70)/$E531/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL531,MSG_Fueldata!AD$54:AD$70)/$E531/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL531,MSG_Fueldata!AE$54:AE$70)/$E531/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL531,MSG_Fueldata!AF$54:AF$70)/$E531/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL531,MSG_Fueldata!AG$54:AG$70)/$E531/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL531,MSG_Fueldata!AH$54:AH$70)/$E531/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL531,MSG_Fueldata!AI$54:AI$70)/$E531/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL531,MSG_Fueldata!AJ$54:AJ$70)/$E531/8.76","v":0},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"MSG_Generic!A367","v":"BUREPSOLNUPVstru2"},{"$f":"LEFT(A532,3)","v":"BUR"},{"$f":"RIGHT(A532,LEN(A532)-3)","v":"EPSOLNUPVstru2"},{"$f":"LEFT(B532,2)&\"w\"&C532","v":"BUwEPSOLNUPVstru2"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A532,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A532,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A532,MSG_Generic!$H$8:$H$378)","v":150},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A532,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A532,MSG_Generic!$L$8:$L$378)","v":20},{"$f":"-PMT(disc_rate,I532,1)/(1+disc_rate)","v":0.1067814770659507},{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C532,Gen_Param_2011!$BA$27:$BA$47)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A532,MSG_Generic!$Z$8:$Z$378)","v":1},{"$f":"VLOOKUP(C532,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"PV with 2h Battery (roof top - rural)"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A532,MSG_Generic!AG$8:AG$378)*$L532","v":6275},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A532,MSG_Generic!AH$8:AH$378)*$L532","v":6043.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A532,MSG_Generic!AI$8:AI$378)*$L532","v":5811.6},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A532,MSG_Generic!AJ$8:AJ$378)*$L532","v":5579.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A532,MSG_Generic!AK$8:AK$378)*$L532","v":5348.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A532,MSG_Generic!AL$8:AL$378)*$L532","v":5116.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A532,MSG_Generic!AM$8:AM$378)*$L532","v":4971.8999999999996},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A532,MSG_Generic!AN$8:AN$378)*$L532","v":4827.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A532,MSG_Generic!AO$8:AO$378)*$L532","v":4682.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A532,MSG_Generic!AP$8:AP$378)*$L532","v":4538.1000000000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A532,MSG_Generic!AQ$8:AQ$378)*$L532","v":4393.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A532,MSG_Generic!AR$8:AR$378)*$L532","v":4313.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A532,MSG_Generic!AS$8:AS$378)*$L532","v":4232.8999999999996},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A532,MSG_Generic!AT$8:AT$378)*$L532","v":4152.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A532,MSG_Generic!AU$8:AU$378)*$L532","v":4072.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A532,MSG_Generic!AV$8:AV$378)*$L532","v":3991.7},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A532,MSG_Generic!AW$8:AW$378)*$L532","v":3911.3},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A532,MSG_Generic!AX$8:AX$378)*$L532","v":3830.9},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A532,MSG_Generic!AY$8:AY$378)*$L532","v":3750.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A532,MSG_Generic!AZ$8:AZ$378)*$L532","v":3670.1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A532,MSG_Generic!BA$8:BA$378)*$L532","v":3590},{"$f":"AH532","v":3590},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A532,MSG_Generic!BC$8:BC$378)*$L532","v":3263.2},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A532,MSG_Generic!BD$8:BD$378)*$L532","v":2936.3},{"$f":"IF(MID($A532,6,1)=\"O\",MID($A532,6,3)&LEFT(VLOOKUP($B532,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A532,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B532,NameConvs!$B$57:$G$69,6,FALSE),MID($A532,6,3)))","v":"SOL"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL532,MSG_Fueldata!N$54:N$70)/$E532/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL532,MSG_Fueldata!O$54:O$70)/$E532/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL532,MSG_Fueldata!P$54:P$70)/$E532/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL532,MSG_Fueldata!Q$54:Q$70)/$E532/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL532,MSG_Fueldata!R$54:R$70)/$E532/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL532,MSG_Fueldata!S$54:S$70)/$E532/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL532,MSG_Fueldata!T$54:T$70)/$E532/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL532,MSG_Fueldata!U$54:U$70)/$E532/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL532,MSG_Fueldata!V$54:V$70)/$E532/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL532,MSG_Fueldata!W$54:W$70)/$E532/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL532,MSG_Fueldata!X$54:X$70)/$E532/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL532,MSG_Fueldata!Y$54:Y$70)/$E532/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL532,MSG_Fueldata!Z$54:Z$70)/$E532/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL532,MSG_Fueldata!AA$54:AA$70)/$E532/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL532,MSG_Fueldata!AB$54:AB$70)/$E532/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL532,MSG_Fueldata!AC$54:AC$70)/$E532/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL532,MSG_Fueldata!AD$54:AD$70)/$E532/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL532,MSG_Fueldata!AE$54:AE$70)/$E532/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL532,MSG_Fueldata!AF$54:AF$70)/$E532/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL532,MSG_Fueldata!AG$54:AG$70)/$E532/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL532,MSG_Fueldata!AH$54:AH$70)/$E532/8.76","v":0},{"$f":"BG532","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL532,MSG_Fueldata!AI$54:AI$70)/$E532/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL532,MSG_Fueldata!AJ$54:AJ$70)/$E532/8.76","v":0},null,{"$f":"(($H532+N532*$J532)/($K532*8.76)+$G532/8.76+AM532+$F532*BL$2)/$M532","v":{"$error":"#DIV/0!"}},{"$f":"(($H532+O532*$J532)/($K532*8.76)+$G532/8.76+AN532+$F532*BM$2)/$M532","v":{"$error":"#DIV/0!"}},{"$f":"(($H532+P532*$J532)/($K532*8.76)+$G532/8.76+AO532+$F532*BN$2)/$M532","v":{"$error":"#DIV/0!"}},{"$f":"(($H532+Q532*$J532)/($K532*8.76)+$G532/8.76+AP532+$F532*BO$2)/$M532","v":{"$error":"#DIV/0!"}},{"$f":"(($H532+R532*$J532)/($K532*8.76)+$G532/8.76+AQ532+$F532*BP$2)/$M532","v":{"$error":"#DIV/0!"}},{"$f":"(($H532+S532*$J532)/($K532*8.76)+$G532/8.76+AR532+$F532*BQ$2)/$M532","v":{"$error":"#DIV/0!"}},{"$f":"(($H532+T532*$J532)/($K532*8.76)+$G532/8.76+AS532+$F532*BR$2)/$M532","v":{"$error":"#DIV/0!"}},{"$f":"(($H532+U532*$J532)/($K532*8.76)+$G532/8.76+AT532+$F532*BS$2)/$M532","v":{"$error":"#DIV/0!"}},{"$f":"(($H532+V532*$J532)/($K532*8.76)+$G532/8.76+AU532+$F532*BT$2)/$M532","v":{"$error":"#DIV/0!"}},{"$f":"(($H532+W532*$J532)/($K532*8.76)+$G532/8.76+AV532+$F532*BU$2)/$M532","v":{"$error":"#DIV/0!"}},{"$f":"(($H532+X532*$J532)/($K532*8.76)+$G532/8.76+AW532+$F532*BV$2)/$M532","v":{"$error":"#DIV/0!"}},{"$f":"(($H532+Y532*$J532)/($K532*8.76)+$G532/8.76+AX532+$F532*BW$2)/$M532","v":{"$error":"#DIV/0!"}},{"$f":"(($H532+Z532*$J532)/($K532*8.76)+$G532/8.76+AY532+$F532*BX$2)/$M532","v":{"$error":"#DIV/0!"}},{"$f":"(($H532+AA532*$J532)/($K532*8.76)+$G532/8.76+AZ532+$F532*BY$2)/$M532","v":{"$error":"#DIV/0!"}},{"$f":"(($H532+AB532*$J532)/($K532*8.76)+$G532/8.76+BA532+$F532*BZ$2)/$M532","v":{"$error":"#DIV/0!"}},{"$f":"(($H532+AC532*$J532)/($K532*8.76)+$G532/8.76+BB532+$F532*CA$2)/$M532","v":{"$error":"#DIV/0!"}},{"$f":"(($H532+AD532*$J532)/($K532*8.76)+$G532/8.76+BC532+$F532*CB$2)/$M532","v":{"$error":"#DIV/0!"}},{"$f":"(($H532+AE532*$J532)/($K532*8.76)+$G532/8.76+BD532+$F532*CC$2)/$M532","v":{"$error":"#DIV/0!"}},{"$f":"(($H532+AF532*$J532)/($K532*8.76)+$G532/8.76+BE532+$F532*CD$2)/$M532","v":{"$error":"#DIV/0!"}},{"$f":"(($H532+AG532*$J532)/($K532*8.76)+$G532/8.76+BF532+$F532*CE$2)/$M532","v":{"$error":"#DIV/0!"}},{"$f":"(($H532+AH532*$J532)/($K532*8.76)+$G532/8.76+BG532+$F532*CF$2)/$M532","v":{"$error":"#DIV/0!"}},{"$f":"(($H532+AI532*$J532)/($K532*8.76)+$G532/8.76+BH532+$F532*CG$2)/$M532","v":{"$error":"#DIV/0!"}},{"$f":"(($H532+AJ532*$J532)/($K532*8.76)+$G532/8.76+BI532+$F532*CH$2)/$M532","v":{"$error":"#DIV/0!"}},{"$f":"(($H532+AK532*$J532)/($K532*8.76)+$G532/8.76+BJ532+$F532*CI$2)/$M532","v":{"$error":"#DIV/0!"}}]
[{"$f":"MSG_Generic!A368","v":"BUREPTSONUTH"},"BUR","EPTSONUTH","BUwEPTSONUTH",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A533,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A533,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A533,MSG_Generic!$H$8:$H$378)","v":195.62131274131275},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A533,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A533,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C533,Gen_Param_2011!$BA$27:$BA$47)","v":0.35},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A533,MSG_Generic!$Z$8:$Z$378)","v":1.2762750000000012},{"$f":"VLOOKUP(C533,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Solar thermal no storage"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A533,MSG_Generic!AG$8:AG$378)*$L533","v":3828.8250000000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A533,MSG_Generic!AH$8:AH$378)*$L533","v":3720.5968800000032},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A533,MSG_Generic!AI$8:AI$378)*$L533","v":3612.3687600000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A533,MSG_Generic!AJ$8:AJ$378)*$L533","v":3504.1406400000033},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A533,MSG_Generic!AK$8:AK$378)*$L533","v":3395.9125200000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A533,MSG_Generic!AL$8:AL$378)*$L533","v":3287.9396550000029},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A533,MSG_Generic!AM$8:AM$378)*$L533","v":3224.7640425000027},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A533,MSG_Generic!AN$8:AN$378)*$L533","v":3161.5884300000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A533,MSG_Generic!AO$8:AO$378)*$L533","v":3098.4128175000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A533,MSG_Generic!AP$8:AP$378)*$L533","v":3035.2372050000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A533,MSG_Generic!AQ$8:AQ$378)*$L533","v":2972.0615925000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A533,MSG_Generic!AR$8:AR$378)*$L533","v":2917.6922775000025},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A533,MSG_Generic!AS$8:AS$378)*$L533","v":2863.3229625000026},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A533,MSG_Generic!AT$8:AT$378)*$L533","v":2808.9536475000027},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A533,MSG_Generic!AU$8:AU$378)*$L533","v":2754.5843325000028},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A533,MSG_Generic!AV$8:AV$378)*$L533","v":2700.2150175000024},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A533,MSG_Generic!AW$8:AW$378)*$L533","v":2645.8457025000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A533,MSG_Generic!AX$8:AX$378)*$L533","v":2591.4763875000021},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A533,MSG_Generic!AY$8:AY$378)*$L533","v":2537.1070725000022},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A533,MSG_Generic!AZ$8:AZ$378)*$L533","v":2482.7377575000023},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A533,MSG_Generic!BA$8:BA$378)*$L533","v":2428.3684425000024},2428.3684425000024,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A533,MSG_Generic!BC$8:BC$378)*$L533","v":2207.3176125000018},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A533,MSG_Generic!BD$8:BD$378)*$L533","v":1986.1391550000019},{"$f":"IF(MID($A533,6,1)=\"O\",MID($A533,6,3)&LEFT(VLOOKUP($B533,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A533,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B533,NameConvs!$B$57:$G$69,6,FALSE),MID($A533,6,3)))","v":"TSO"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL533,MSG_Fueldata!N$54:N$70)/$E533/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL533,MSG_Fueldata!O$54:O$70)/$E533/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL533,MSG_Fueldata!P$54:P$70)/$E533/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL533,MSG_Fueldata!Q$54:Q$70)/$E533/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL533,MSG_Fueldata!R$54:R$70)/$E533/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL533,MSG_Fueldata!S$54:S$70)/$E533/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL533,MSG_Fueldata!T$54:T$70)/$E533/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL533,MSG_Fueldata!U$54:U$70)/$E533/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL533,MSG_Fueldata!V$54:V$70)/$E533/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL533,MSG_Fueldata!W$54:W$70)/$E533/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL533,MSG_Fueldata!X$54:X$70)/$E533/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL533,MSG_Fueldata!Y$54:Y$70)/$E533/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL533,MSG_Fueldata!Z$54:Z$70)/$E533/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL533,MSG_Fueldata!AA$54:AA$70)/$E533/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL533,MSG_Fueldata!AB$54:AB$70)/$E533/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL533,MSG_Fueldata!AC$54:AC$70)/$E533/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL533,MSG_Fueldata!AD$54:AD$70)/$E533/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL533,MSG_Fueldata!AE$54:AE$70)/$E533/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL533,MSG_Fueldata!AF$54:AF$70)/$E533/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL533,MSG_Fueldata!AG$54:AG$70)/$E533/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL533,MSG_Fueldata!AH$54:AH$70)/$E533/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL533,MSG_Fueldata!AI$54:AI$70)/$E533/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL533,MSG_Fueldata!AJ$54:AJ$70)/$E533/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A369","v":"BUREPTSONUTHst"},"BUR","EPTSONUTHst","BUwEPTSONUTHst",{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A534,MSG_Generic!$G$8:$G$378)","v":1},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A534,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A534,MSG_Generic!$H$8:$H$378)","v":165.92391891891893},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A534,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A534,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C534,Gen_Param_2011!$BA$27:$BA$47)","v":0.5},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A534,MSG_Generic!$Z$8:$Z$378)","v":1.2762750000000012},{"$f":"VLOOKUP(C534,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Solar thermal with Storage"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A534,MSG_Generic!AG$8:AG$378)*$L534","v":6891.8850000000066},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A534,MSG_Generic!AH$8:AH$378)*$L534","v":6697.1254350000054},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A534,MSG_Generic!AI$8:AI$378)*$L534","v":6502.365870000006},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A534,MSG_Generic!AJ$8:AJ$378)*$L534","v":6307.6063050000057},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A534,MSG_Generic!AK$8:AK$378)*$L534","v":6112.8467400000063},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A534,MSG_Generic!AL$8:AL$378)*$L534","v":5918.3424300000052},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A534,MSG_Generic!AM$8:AM$378)*$L534","v":5777.5692975000047},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A534,MSG_Generic!AN$8:AN$378)*$L534","v":5636.7961650000052},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A534,MSG_Generic!AO$8:AO$378)*$L534","v":5496.0230325000048},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A534,MSG_Generic!AP$8:AP$378)*$L534","v":5355.2499000000053},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A534,MSG_Generic!AQ$8:AQ$378)*$L534","v":5214.6043950000048},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A534,MSG_Generic!AR$8:AR$378)*$L534","v":5119.266652500005},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A534,MSG_Generic!AS$8:AS$378)*$L534","v":5023.9289100000051},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A534,MSG_Generic!AT$8:AT$378)*$L534","v":4928.5911675000043},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A534,MSG_Generic!AU$8:AU$378)*$L534","v":4833.2534250000044},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A534,MSG_Generic!AV$8:AV$378)*$L534","v":4737.9156825000046},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A534,MSG_Generic!AW$8:AW$378)*$L534","v":4642.5779400000038},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A534,MSG_Generic!AX$8:AX$378)*$L534","v":4547.2401975000039},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A534,MSG_Generic!AY$8:AY$378)*$L534","v":4451.902455000004},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A534,MSG_Generic!AZ$8:AZ$378)*$L534","v":4356.5647125000041},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A534,MSG_Generic!BA$8:BA$378)*$L534","v":4260.7164600000042},4260.7164600000042,{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A534,MSG_Generic!BC$8:BC$378)*$L534","v":3705.0263250000035},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A534,MSG_Generic!BD$8:BD$378)*$L534","v":3149.2085625000027},{"$f":"IF(MID($A534,6,1)=\"O\",MID($A534,6,3)&LEFT(VLOOKUP($B534,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A534,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B534,NameConvs!$B$57:$G$69,6,FALSE),MID($A534,6,3)))","v":"TSO"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL534,MSG_Fueldata!N$54:N$70)/$E534/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL534,MSG_Fueldata!O$54:O$70)/$E534/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL534,MSG_Fueldata!P$54:P$70)/$E534/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL534,MSG_Fueldata!Q$54:Q$70)/$E534/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL534,MSG_Fueldata!R$54:R$70)/$E534/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL534,MSG_Fueldata!S$54:S$70)/$E534/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL534,MSG_Fueldata!T$54:T$70)/$E534/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL534,MSG_Fueldata!U$54:U$70)/$E534/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL534,MSG_Fueldata!V$54:V$70)/$E534/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL534,MSG_Fueldata!W$54:W$70)/$E534/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL534,MSG_Fueldata!X$54:X$70)/$E534/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL534,MSG_Fueldata!Y$54:Y$70)/$E534/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL534,MSG_Fueldata!Z$54:Z$70)/$E534/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL534,MSG_Fueldata!AA$54:AA$70)/$E534/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL534,MSG_Fueldata!AB$54:AB$70)/$E534/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL534,MSG_Fueldata!AC$54:AC$70)/$E534/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL534,MSG_Fueldata!AD$54:AD$70)/$E534/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL534,MSG_Fueldata!AE$54:AE$70)/$E534/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL534,MSG_Fueldata!AF$54:AF$70)/$E534/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL534,MSG_Fueldata!AG$54:AG$70)/$E534/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL534,MSG_Fueldata!AH$54:AH$70)/$E534/8.76","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL534,MSG_Fueldata!AI$54:AI$70)/$E534/8.76","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL534,MSG_Fueldata!AJ$54:AJ$70)/$E534/8.76","v":0},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"MSG_Generic!A370","v":"BUREPGASNUSO"},{"$f":"LEFT(A535,3)","v":"BUR"},{"$f":"RIGHT(A535,LEN(A535)-3)","v":"EPGASNUSO"},{"$f":"LEFT(B535,2)&\"w\"&C535","v":"BUwEPGASNUSO"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A535,MSG_Generic!$G$8:$G$378)","v":0.53},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A535,MSG_Generic!$X$8:$X$378)/8.76","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A535,MSG_Generic!$H$8:$H$378)","v":165.92391891891893},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A535,MSG_Generic!$O$8:$O$378)","v":0},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A535,MSG_Generic!$L$8:$L$378)","v":25},0.10015279290001895,{"$f":"SUMIF(Gen_Param_2011!$CI$27:$CI$47,C535,Gen_Param_2011!$BA$27:$BA$47)","v":0.85},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A535,MSG_Generic!$Z$8:$Z$378)","v":1.2762750000000012},{"$f":"VLOOKUP(C535,Gen_Param_2011!$A$27:$B$59,2,FALSE)","v":"Solar thermal with gas co-firing"},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A535,MSG_Generic!AG$8:AG$378)*$L535","v":1771.8525825000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A535,MSG_Generic!AH$8:AH$378)*$L535","v":1754.4952425000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A535,MSG_Generic!AI$8:AI$378)*$L535","v":1737.1379025000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A535,MSG_Generic!AJ$8:AJ$378)*$L535","v":1719.7805625000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A535,MSG_Generic!AK$8:AK$378)*$L535","v":1702.4232225000017},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A535,MSG_Generic!AL$8:AL$378)*$L535","v":1685.0658825000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A535,MSG_Generic!AM$8:AM$378)*$L535","v":1676.7700950000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A535,MSG_Generic!AN$8:AN$378)*$L535","v":1668.4743075000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A535,MSG_Generic!AO$8:AO$378)*$L535","v":1660.1785200000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A535,MSG_Generic!AP$8:AP$378)*$L535","v":1651.8827325000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A535,MSG_Generic!AQ$8:AQ$378)*$L535","v":1643.3316900000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A535,MSG_Generic!AR$8:AR$378)*$L535","v":1635.2911575000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A535,MSG_Generic!AS$8:AS$378)*$L535","v":1627.2506250000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A535,MSG_Generic!AT$8:AT$378)*$L535","v":1619.2100925000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A535,MSG_Generic!AU$8:AU$378)*$L535","v":1611.1695600000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A535,MSG_Generic!AV$8:AV$378)*$L535","v":1603.1290275000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A535,MSG_Generic!AW$8:AW$378)*$L535","v":1595.0884950000013},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A535,MSG_Generic!AX$8:AX$378)*$L535","v":1587.0479625000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A535,MSG_Generic!AY$8:AY$378)*$L535","v":1579.0074300000015},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A535,MSG_Generic!AZ$8:AZ$378)*$L535","v":1570.9668975000016},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A535,MSG_Generic!BA$8:BA$378)*$L535","v":1562.9263650000014},{"$f":"AH535","v":1562.9263650000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A535,MSG_Generic!BC$8:BC$378)*$L535","v":1562.9263650000014},{"$f":"SUMIF(MSG_Generic!$A$8:$A$378,$A535,MSG_Generic!BD$8:BD$378)*$L535","v":1562.9263650000014},{"$f":"IF(MID($A535,6,1)=\"O\",MID($A535,6,3)&LEFT(VLOOKUP($B535,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A535,6,3)=\"GAS\",\"GAS\"&VLOOKUP($B535,NameConvs!$B$57:$G$69,6,FALSE),MID($A535,6,3)))","v":"GASNA"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL535,MSG_Fueldata!N$54:N$70)/$E535/8.76","v":82.213319548548299},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL535,MSG_Fueldata!O$54:O$70)/$E535/8.76","v":83.16102352028949},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL535,MSG_Fueldata!P$54:P$70)/$E535/8.76","v":84.108727492030681},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL535,MSG_Fueldata!Q$54:Q$70)/$E535/8.76","v":85.056431463771872},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL535,MSG_Fueldata!R$54:R$70)/$E535/8.76","v":86.004135435513064},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL535,MSG_Fueldata!S$54:S$70)/$E535/8.76","v":86.951839407254241},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL535,MSG_Fueldata!T$54:T$70)/$E535/8.76","v":87.899543378995432},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL535,MSG_Fueldata!U$54:U$70)/$E535/8.76","v":88.847247350736637},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL535,MSG_Fueldata!V$54:V$70)/$E535/8.76","v":89.794951322477814},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL535,MSG_Fueldata!W$54:W$70)/$E535/8.76","v":90.742655294219006},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL535,MSG_Fueldata!X$54:X$70)/$E535/8.76","v":91.690359265960211},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL535,MSG_Fueldata!Y$54:Y$70)/$E535/8.76","v":93.111915223571984},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL535,MSG_Fueldata!Z$54:Z$70)/$E535/8.76","v":94.533471181183771},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL535,MSG_Fueldata!AA$54:AA$70)/$E535/8.76","v":95.955027138795572},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL535,MSG_Fueldata!AB$54:AB$70)/$E535/8.76","v":97.376583096407344},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL535,MSG_Fueldata!AC$54:AC$70)/$E535/8.76","v":98.798139054019131},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL535,MSG_Fueldata!AD$54:AD$70)/$E535/8.76","v":100.21969501163092},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL535,MSG_Fueldata!AE$54:AE$70)/$E535/8.76","v":101.64125096924271},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL535,MSG_Fueldata!AF$54:AF$70)/$E535/8.76","v":103.06280692685449},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL535,MSG_Fueldata!AG$54:AG$70)/$E535/8.76","v":104.48436288446626},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL535,MSG_Fueldata!AH$54:AH$70)/$E535/8.76","v":105.90591884207807},{"$f":"BG535","v":105.90591884207807},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL535,MSG_Fueldata!AI$54:AI$70)/$E535/8.76","v":105.90591884207807},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$70,$AL535,MSG_Fueldata!AJ$54:AJ$70)/$E535/8.76","v":105.90591884207807},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["TnD"]
[{"$f":"OtherData!E77","v":"BURETrans"},"BUR","ETrans","BUwETrans",null,null,null,null,60,9.1208644750458256E-2,null,null,null,{"$f":"OtherData!G77","v":364.96540531957368},{"$f":"N537","v":364.96540531957368},{"$f":"O537","v":364.96540531957368},364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368]
[{"$f":"OtherData!E78","v":"BUREDist"},{"$f":"LEFT(A538,3)","v":"BUR"},{"$f":"RIGHT(A538,LEN(A538)-3)","v":"EDist"},{"$f":"LEFT(B538,2)&\"w\"&C538","v":"BUwEDist"},null,null,null,null,60,{"$f":"-PMT(disc_rate,I538,1)/(1+disc_rate)","v":9.1208644750458256E-2},null,null,null,{"$f":"OtherData!G78","v":840.38086751217622},{"$f":"N538","v":840.38086751217622},840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622]
[{"$f":"OtherData!E79","v":"BUREDistRural"},"BUR","EDistRural","BUwEDistRural",null,null,null,null,60,9.1208644750458256E-2,null,null,null,{"$f":"OtherData!G79","v":4233.5987017070547},4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547]
[{"$f":"OtherData!E80","v":"BUREDistUrban"},"BUR","EDistUrban","BUwEDistUrban",null,null,null,null,60,9.1208644750458256E-2,null,null,null,{"$f":"OtherData!G80","v":2433.2627746766834},2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834]
[{"$f":"OtherData!E81","v":"CIVETrans"},"CIV","ETrans","CIwETrans",null,null,null,null,60,9.1208644750458256E-2,null,null,null,{"$f":"OtherData!G81","v":364.96540531957368},364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368]
[{"$f":"OtherData!E82","v":"CIVEDist"},"CIV","EDist","CIwEDist",null,null,null,null,60,9.1208644750458256E-2,null,null,null,{"$f":"OtherData!G82","v":840.38086751217622},840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622]
[{"$f":"OtherData!E83","v":"CIVEDistRural"},"CIV","EDistRural","CIwEDistRural",null,null,null,null,60,9.1208644750458256E-2,null,null,null,{"$f":"OtherData!G83","v":4233.5987017070547},4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547]
[{"$f":"OtherData!E84","v":"CIVEDistUrban"},"CIV","EDistUrban","CIwEDistUrban",null,null,null,null,60,9.1208644750458256E-2,null,null,null,{"$f":"OtherData!G84","v":2433.2627746766834},2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834]
[{"$f":"OtherData!E85","v":"GAMETrans"},"GAM","ETrans","GAwETrans",null,null,null,null,60,9.1208644750458256E-2,null,null,null,{"$f":"OtherData!G85","v":364.96540531957368},364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368]
[{"$f":"OtherData!E86","v":"GAMEDist"},"GAM","EDist","GAwEDist",null,null,null,null,60,9.1208644750458256E-2,null,null,null,{"$f":"OtherData!G86","v":840.38086751217622},840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622]
[{"$f":"OtherData!E87","v":"GAMEDistRural"},"GAM","EDistRural","GAwEDistRural",null,null,null,null,60,9.1208644750458256E-2,null,null,null,{"$f":"OtherData!G87","v":4233.5987017070547},4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547]
[{"$f":"OtherData!E88","v":"GAMEDistUrban"},"GAM","EDistUrban","GAwEDistUrban",null,null,null,null,60,9.1208644750458256E-2,null,null,null,{"$f":"OtherData!G88","v":2433.2627746766834},2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834]
[{"$f":"OtherData!E89","v":"GHAETrans"},"GHA","ETrans","GHwETrans",null,null,null,null,60,9.1208644750458256E-2,null,null,null,{"$f":"OtherData!G89","v":364.96540531957368},364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,{"$f":"U549","v":364.96540531957368},364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368]
[{"$f":"OtherData!E90","v":"GHAEDist"},"GHA","EDist","GHwEDist",null,null,null,null,60,9.1208644750458256E-2,null,null,null,{"$f":"OtherData!G90","v":840.38086751217622},840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622]
[{"$f":"OtherData!E91","v":"GHAEDistRural"},"GHA","EDistRural","GHwEDistRural",null,null,null,null,60,9.1208644750458256E-2,null,null,null,{"$f":"OtherData!G91","v":4233.5987017070547},4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547]
[{"$f":"OtherData!E92","v":"GHAEDistUrban"},"GHA","EDistUrban","GHwEDistUrban",null,null,null,null,60,9.1208644750458256E-2,null,null,null,{"$f":"OtherData!G92","v":2433.2627746766834},2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834]
[{"$f":"OtherData!E93","v":"GUIETrans"},"GUI","ETrans","GUwETrans",null,null,null,null,60,9.1208644750458256E-2,null,null,null,{"$f":"OtherData!G93","v":364.96540531957368},364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368]
[{"$f":"OtherData!E94","v":"GUIEDist"},"GUI","EDist","GUwEDist",null,null,null,null,60,9.1208644750458256E-2,null,null,null,{"$f":"OtherData!G94","v":840.38086751217622},840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622]
[{"$f":"OtherData!E95","v":"GUIEDistRural"},"GUI","EDistRural","GUwEDistRural",null,null,null,null,60,9.1208644750458256E-2,null,null,null,{"$f":"OtherData!G95","v":4233.5987017070547},4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547]
[{"$f":"OtherData!E96","v":"GUIEDistUrban"},"GUI","EDistUrban","GUwEDistUrban",null,null,null,null,60,9.1208644750458256E-2,null,null,null,{"$f":"OtherData!G96","v":2433.2627746766834},2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834]
[{"$f":"OtherData!E97","v":"GBIETrans"},"GBI","ETrans","GBwETrans",null,null,null,null,60,9.1208644750458256E-2,null,null,null,{"$f":"OtherData!G97","v":364.96540531957368},364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368]
[{"$f":"OtherData!E98","v":"GBIEDist"},"GBI","EDist","GBwEDist",null,null,null,null,60,9.1208644750458256E-2,null,null,null,{"$f":"OtherData!G98","v":840.38086751217622},840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622]
[{"$f":"OtherData!E99","v":"GBIEDistRural"},"GBI","EDistRural","GBwEDistRural",null,null,null,null,60,9.1208644750458256E-2,null,null,null,{"$f":"OtherData!G99","v":4233.5987017070547},4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547]
[{"$f":"OtherData!E100","v":"GBIEDistUrban"},"GBI","EDistUrban","GBwEDistUrban",null,null,null,null,60,9.1208644750458256E-2,null,null,null,{"$f":"OtherData!G100","v":2433.2627746766834},2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,{"$f":"AH560","v":2433.2627746766834},2433.2627746766834,2433.2627746766834]
[{"$f":"OtherData!E101","v":"LIBETrans"},"LIB","ETrans","LIwETrans",null,null,null,null,60,9.1208644750458256E-2,null,null,null,{"$f":"OtherData!G101","v":364.96540531957368},364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368]
[{"$f":"OtherData!E102","v":"LIBEDist"},"LIB","EDist","LIwEDist",null,null,null,null,60,9.1208644750458256E-2,null,null,null,{"$f":"OtherData!G102","v":840.38086751217622},840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622]
[{"$f":"OtherData!E103","v":"LIBEDistRural"},"LIB","EDistRural","LIwEDistRural",null,null,null,null,60,9.1208644750458256E-2,null,null,null,{"$f":"OtherData!G103","v":4233.5987017070547},4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547]
[{"$f":"OtherData!E104","v":"LIBEDistUrban"},"LIB","EDistUrban","LIwEDistUrban",null,null,null,null,60,9.1208644750458256E-2,null,null,null,{"$f":"OtherData!G104","v":2433.2627746766834},2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834]
[{"$f":"OtherData!E105","v":"MALETrans"},"MAL","ETrans","MAwETrans",null,null,null,null,60,9.1208644750458256E-2,null,null,null,{"$f":"OtherData!G105","v":364.96540531957368},364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368]
[{"$f":"OtherData!E106","v":"MALEDist"},"MAL","EDist","MAwEDist",null,null,null,null,60,9.1208644750458256E-2,null,null,null,{"$f":"OtherData!G106","v":840.38086751217622},840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622]
[{"$f":"OtherData!E107","v":"MALEDistRural"},"MAL","EDistRural","MAwEDistRural",null,null,null,null,60,9.1208644750458256E-2,null,null,null,{"$f":"OtherData!G107","v":4233.5987017070547},4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547]
[{"$f":"OtherData!E108","v":"MALEDistUrban"},"MAL","EDistUrban","MAwEDistUrban",null,null,null,null,60,9.1208644750458256E-2,null,null,null,{"$f":"OtherData!G108","v":2433.2627746766834},2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834]
[{"$f":"OtherData!E109","v":"NIGETrans"},"NIG","ETrans","NIwETrans",null,null,null,null,60,9.1208644750458256E-2,null,null,null,{"$f":"OtherData!G109","v":364.96540531957368},364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368]
[{"$f":"OtherData!E110","v":"NIGEDist"},"NIG","EDist","NIwEDist",null,null,null,null,60,9.1208644750458256E-2,null,null,null,{"$f":"OtherData!G110","v":840.38086751217622},840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622]
[{"$f":"OtherData!E111","v":"NIGEDistRural"},"NIG","EDistRural","NIwEDistRural",null,null,null,null,60,9.1208644750458256E-2,null,null,null,{"$f":"OtherData!G111","v":4233.5987017070547},4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547]
[{"$f":"OtherData!E112","v":"NIGEDistUrban"},"NIG","EDistUrban","NIwEDistUrban",null,null,null,null,60,9.1208644750458256E-2,null,null,null,{"$f":"OtherData!G112","v":2433.2627746766834},2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,{"$f":"Y572","v":2433.2627746766834},2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834]
[{"$f":"OtherData!E113","v":"NGAETrans"},"NGA","ETrans","NGwETrans",null,null,null,null,60,9.1208644750458256E-2,null,null,null,{"$f":"OtherData!G113","v":364.96540531957368},364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368]
[{"$f":"OtherData!E114","v":"NGAEDist"},"NGA","EDist","NGwEDist",null,null,null,null,60,9.1208644750458256E-2,null,null,null,{"$f":"OtherData!G114","v":840.38086751217622},840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622]
[{"$f":"OtherData!E115","v":"NGAEDistRural"},"NGA","EDistRural","NGwEDistRural",null,null,null,null,60,9.1208644750458256E-2,null,null,null,{"$f":"OtherData!G115","v":4233.5987017070547},4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547]
[{"$f":"OtherData!E116","v":"NGAEDistUrban"},"NGA","EDistUrban","NGwEDistUrban",null,null,null,null,60,9.1208644750458256E-2,null,null,null,{"$f":"OtherData!G116","v":2433.2627746766834},2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834]
[{"$f":"OtherData!E117","v":"SENETrans"},"SEN","ETrans","SEwETrans",null,null,null,null,60,9.1208644750458256E-2,null,null,null,{"$f":"OtherData!G117","v":364.96540531957368},364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368]
[{"$f":"OtherData!E118","v":"SENEDist"},"SEN","EDist","SEwEDist",null,null,null,null,60,9.1208644750458256E-2,null,null,null,{"$f":"OtherData!G118","v":840.38086751217622},840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622]
[{"$f":"OtherData!E119","v":"SENEDistRural"},"SEN","EDistRural","SEwEDistRural",null,null,null,null,60,9.1208644750458256E-2,null,null,null,{"$f":"OtherData!G119","v":4233.5987017070547},4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547]
[{"$f":"OtherData!E120","v":"SENEDistUrban"},"SEN","EDistUrban","SEwEDistUrban",null,null,null,null,60,9.1208644750458256E-2,null,null,null,{"$f":"OtherData!G120","v":2433.2627746766834},2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834]
[{"$f":"OtherData!E121","v":"SIEETrans"},"SIE","ETrans","SIwETrans",null,null,null,null,60,9.1208644750458256E-2,null,null,null,{"$f":"OtherData!G121","v":364.96540531957368},364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368]
[{"$f":"OtherData!E122","v":"SIEEDist"},"SIE","EDist","SIwEDist",null,null,null,null,60,9.1208644750458256E-2,null,null,null,{"$f":"OtherData!G122","v":840.38086751217622},840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622]
[{"$f":"OtherData!E123","v":"SIEEDistRural"},"SIE","EDistRural","SIwEDistRural",null,null,null,null,60,9.1208644750458256E-2,null,null,null,{"$f":"OtherData!G123","v":4233.5987017070547},4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547]
[{"$f":"OtherData!E124","v":"SIEEDistUrban"},"SIE","EDistUrban","SIwEDistUrban",null,null,null,null,60,9.1208644750458256E-2,null,null,null,{"$f":"OtherData!G124","v":2433.2627746766834},2433.2627746766834,2433.2627746766834,{"$f":"P584","v":2433.2627746766834},2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834]
[{"$f":"OtherData!E125","v":"TBNETrans"},"TBN","ETrans","TBwETrans",null,null,null,null,60,9.1208644750458256E-2,null,null,null,{"$f":"OtherData!G125","v":364.96540531957368},364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368]
[{"$f":"OtherData!E126","v":"TBNEDist"},"TBN","EDist","TBwEDist",null,null,null,null,60,9.1208644750458256E-2,null,null,null,{"$f":"OtherData!G126","v":840.38086751217622},840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622]
[{"$f":"OtherData!E127","v":"TBNEDistRural"},"TBN","EDistRural","TBwEDistRural",null,null,null,null,60,9.1208644750458256E-2,null,null,null,{"$f":"OtherData!G127","v":4233.5987017070547},4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547]
[{"$f":"OtherData!E128","v":"TBNEDistUrban"},"TBN","EDistUrban","TBwEDistUrban",null,null,null,null,60,9.1208644750458256E-2,null,null,null,{"$f":"OtherData!G128","v":2433.2627746766834},2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834]
["Fuel",null,null,null,null,null,null,null,null,null,null,null,"Price ($/kWyr)",{"$f":"N5","v":2010},2010,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2040,2050]
["BURBIO",{"$f":"LEFT(A590,3)","v":"BUR"},{"$f":"VLOOKUP(RIGHT(A590,3),NameConvs!$C$3:$D$19,2,FALSE)","v":"Biomass"},{"$f":"LEFT(B590,2)&\"w\"&C590","v":"BUwBiomass"},null,null,null,null,null,null,null,null,{"$f":"IF(MID($A590,4,1)=\"O\",MID($A590,4,3)&LEFT(VLOOKUP($B590,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A590,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B590,NameConvs!$B$57:$G$69,6,FALSE),MID($A590,4,3)))","v":"BIO"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M590,MSG_Fueldata!N$54:N$75)","v":47},47,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M590,MSG_Fueldata!P$54:P$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M590,MSG_Fueldata!Q$54:Q$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M590,MSG_Fueldata!R$54:R$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M590,MSG_Fueldata!S$54:S$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M590,MSG_Fueldata!T$54:T$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M590,MSG_Fueldata!U$54:U$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M590,MSG_Fueldata!V$54:V$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M590,MSG_Fueldata!W$54:W$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M590,MSG_Fueldata!X$54:X$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M590,MSG_Fueldata!Y$54:Y$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M590,MSG_Fueldata!Z$54:Z$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M590,MSG_Fueldata!AA$54:AA$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M590,MSG_Fueldata!AB$54:AB$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M590,MSG_Fueldata!AC$54:AC$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M590,MSG_Fueldata!AD$54:AD$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M590,MSG_Fueldata!AE$54:AE$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M590,MSG_Fueldata!AF$54:AF$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M590,MSG_Fueldata!AG$54:AG$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M590,MSG_Fueldata!AH$54:AH$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M590,MSG_Fueldata!AI$54:AI$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M590,MSG_Fueldata!AJ$54:AJ$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M590,MSG_Fueldata!AK$54:AK$75)","v":47}]
["BUROHF","BUR",{"$f":"VLOOKUP(RIGHT(A591,3),NameConvs!$C$3:$D$19,2,FALSE)","v":"HFO"},"BUwHFO",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A591,4,1)=\"O\",MID($A591,4,3)&LEFT(VLOOKUP($B591,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A591,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B591,NameConvs!$B$57:$G$69,6,FALSE),MID($A591,4,3)))","v":"OHFI"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M591,MSG_Fueldata!N$54:N$75)","v":514},514,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M591,MSG_Fueldata!P$54:P$75)","v":534},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M591,MSG_Fueldata!Q$54:Q$75)","v":544},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M591,MSG_Fueldata!R$54:R$75)","v":554},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M591,MSG_Fueldata!S$54:S$75)","v":564},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M591,MSG_Fueldata!T$54:T$75)","v":574},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M591,MSG_Fueldata!U$54:U$75)","v":584},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M591,MSG_Fueldata!V$54:V$75)","v":594},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M591,MSG_Fueldata!W$54:W$75)","v":604},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M591,MSG_Fueldata!X$54:X$75)","v":614},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M591,MSG_Fueldata!Y$54:Y$75)","v":622},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M591,MSG_Fueldata!Z$54:Z$75)","v":630},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M591,MSG_Fueldata!AA$54:AA$75)","v":638},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M591,MSG_Fueldata!AB$54:AB$75)","v":646},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M591,MSG_Fueldata!AC$54:AC$75)","v":654},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M591,MSG_Fueldata!AD$54:AD$75)","v":662},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M591,MSG_Fueldata!AE$54:AE$75)","v":670},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M591,MSG_Fueldata!AF$54:AF$75)","v":678},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M591,MSG_Fueldata!AG$54:AG$75)","v":686},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M591,MSG_Fueldata!AH$54:AH$75)","v":695},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M591,MSG_Fueldata!AI$54:AI$75)","v":695},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M591,MSG_Fueldata!AJ$54:AJ$75)","v":695},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M591,MSG_Fueldata!AK$54:AK$75)","v":695}]
["BURODS","BUR",{"$f":"VLOOKUP(RIGHT(A592,3),NameConvs!$C$3:$D$19,2,FALSE)","v":"Diesel"},"BUwDiesel",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A592,4,1)=\"O\",MID($A592,4,3)&LEFT(VLOOKUP($B592,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A592,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B592,NameConvs!$B$57:$G$69,6,FALSE),MID($A592,4,3)))","v":"ODSI"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M592,MSG_Fueldata!N$54:N$75)","v":795},795,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M592,MSG_Fueldata!P$54:P$75)","v":827},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M592,MSG_Fueldata!Q$54:Q$75)","v":843},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M592,MSG_Fueldata!R$54:R$75)","v":859},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M592,MSG_Fueldata!S$54:S$75)","v":875},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M592,MSG_Fueldata!T$54:T$75)","v":891},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M592,MSG_Fueldata!U$54:U$75)","v":907},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M592,MSG_Fueldata!V$54:V$75)","v":923},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M592,MSG_Fueldata!W$54:W$75)","v":939},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M592,MSG_Fueldata!X$54:X$75)","v":954},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M592,MSG_Fueldata!Y$54:Y$75)","v":966},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M592,MSG_Fueldata!Z$54:Z$75)","v":978},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M592,MSG_Fueldata!AA$54:AA$75)","v":990},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M592,MSG_Fueldata!AB$54:AB$75)","v":1002},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M592,MSG_Fueldata!AC$54:AC$75)","v":1014},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M592,MSG_Fueldata!AD$54:AD$75)","v":1026},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M592,MSG_Fueldata!AE$54:AE$75)","v":1038},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M592,MSG_Fueldata!AF$54:AF$75)","v":1050},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M592,MSG_Fueldata!AG$54:AG$75)","v":1062},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M592,MSG_Fueldata!AH$54:AH$75)","v":1076},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M592,MSG_Fueldata!AI$54:AI$75)","v":1076},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M592,MSG_Fueldata!AJ$54:AJ$75)","v":1076},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M592,MSG_Fueldata!AK$54:AK$75)","v":1076}]
["BUROLC","BUR",{"$f":"VLOOKUP(RIGHT(A593,3),NameConvs!$C$3:$D$19,2,FALSE)","v":"Crude"},"BUwCrude",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A593,4,1)=\"O\",MID($A593,4,3)&LEFT(VLOOKUP($B593,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A593,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B593,NameConvs!$B$57:$G$69,6,FALSE),MID($A593,4,3)))","v":"OLCI"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M593,MSG_Fueldata!N$54:N$75)","v":596},596,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M593,MSG_Fueldata!P$54:P$75)","v":620},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M593,MSG_Fueldata!Q$54:Q$75)","v":632},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M593,MSG_Fueldata!R$54:R$75)","v":644},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M593,MSG_Fueldata!S$54:S$75)","v":656},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M593,MSG_Fueldata!T$54:T$75)","v":668},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M593,MSG_Fueldata!U$54:U$75)","v":680},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M593,MSG_Fueldata!V$54:V$75)","v":692},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M593,MSG_Fueldata!W$54:W$75)","v":704},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M593,MSG_Fueldata!X$54:X$75)","v":715},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M593,MSG_Fueldata!Y$54:Y$75)","v":724},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M593,MSG_Fueldata!Z$54:Z$75)","v":733},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M593,MSG_Fueldata!AA$54:AA$75)","v":742},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M593,MSG_Fueldata!AB$54:AB$75)","v":751},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M593,MSG_Fueldata!AC$54:AC$75)","v":760},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M593,MSG_Fueldata!AD$54:AD$75)","v":769},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M593,MSG_Fueldata!AE$54:AE$75)","v":778},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M593,MSG_Fueldata!AF$54:AF$75)","v":787},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M593,MSG_Fueldata!AG$54:AG$75)","v":796},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M593,MSG_Fueldata!AH$54:AH$75)","v":807},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M593,MSG_Fueldata!AI$54:AI$75)","v":807},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M593,MSG_Fueldata!AJ$54:AJ$75)","v":807},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M593,MSG_Fueldata!AK$54:AK$75)","v":807}]
["SENBIO","SEN",{"$f":"VLOOKUP(RIGHT(A594,3),NameConvs!$C$3:$D$19,2,FALSE)","v":"Biomass"},"SEwBiomass",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A594,4,1)=\"O\",MID($A594,4,3)&LEFT(VLOOKUP($B594,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A594,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B594,NameConvs!$B$57:$G$69,6,FALSE),MID($A594,4,3)))","v":"BIO"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M594,MSG_Fueldata!N$54:N$75)","v":47},47,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M594,MSG_Fueldata!P$54:P$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M594,MSG_Fueldata!Q$54:Q$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M594,MSG_Fueldata!R$54:R$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M594,MSG_Fueldata!S$54:S$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M594,MSG_Fueldata!T$54:T$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M594,MSG_Fueldata!U$54:U$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M594,MSG_Fueldata!V$54:V$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M594,MSG_Fueldata!W$54:W$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M594,MSG_Fueldata!X$54:X$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M594,MSG_Fueldata!Y$54:Y$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M594,MSG_Fueldata!Z$54:Z$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M594,MSG_Fueldata!AA$54:AA$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M594,MSG_Fueldata!AB$54:AB$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M594,MSG_Fueldata!AC$54:AC$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M594,MSG_Fueldata!AD$54:AD$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M594,MSG_Fueldata!AE$54:AE$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M594,MSG_Fueldata!AF$54:AF$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M594,MSG_Fueldata!AG$54:AG$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M594,MSG_Fueldata!AH$54:AH$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M594,MSG_Fueldata!AI$54:AI$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M594,MSG_Fueldata!AJ$54:AJ$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M594,MSG_Fueldata!AK$54:AK$75)","v":47}]
["SENOHF","SEN",{"$f":"VLOOKUP(RIGHT(A595,3),NameConvs!$C$3:$D$19,2,FALSE)","v":"HFO"},"SEwHFO",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A595,4,1)=\"O\",MID($A595,4,3)&LEFT(VLOOKUP($B595,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A595,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B595,NameConvs!$B$57:$G$69,6,FALSE),MID($A595,4,3)))","v":"OHFC"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M595,MSG_Fueldata!N$54:N$75)","v":407},407,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M595,MSG_Fueldata!P$54:P$75)","v":423.4},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M595,MSG_Fueldata!Q$54:Q$75)","v":431.6},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M595,MSG_Fueldata!R$54:R$75)","v":439.8},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M595,MSG_Fueldata!S$54:S$75)","v":448},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M595,MSG_Fueldata!T$54:T$75)","v":456.2},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M595,MSG_Fueldata!U$54:U$75)","v":464.4},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M595,MSG_Fueldata!V$54:V$75)","v":472.6},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M595,MSG_Fueldata!W$54:W$75)","v":480.8},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M595,MSG_Fueldata!X$54:X$75)","v":488.37},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M595,MSG_Fueldata!Y$54:Y$75)","v":494.36},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M595,MSG_Fueldata!Z$54:Z$75)","v":500.35},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M595,MSG_Fueldata!AA$54:AA$75)","v":506.34},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M595,MSG_Fueldata!AB$54:AB$75)","v":512.33000000000004},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M595,MSG_Fueldata!AC$54:AC$75)","v":518.32000000000005},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M595,MSG_Fueldata!AD$54:AD$75)","v":524.30999999999995},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M595,MSG_Fueldata!AE$54:AE$75)","v":530.29999999999995},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M595,MSG_Fueldata!AF$54:AF$75)","v":536.29},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M595,MSG_Fueldata!AG$54:AG$75)","v":542.28},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M595,MSG_Fueldata!AH$54:AH$75)","v":549.54},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M595,MSG_Fueldata!AI$54:AI$75)","v":549.54},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M595,MSG_Fueldata!AJ$54:AJ$75)","v":549.54},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M595,MSG_Fueldata!AK$54:AK$75)","v":549.54}]
["SENODS","SEN",{"$f":"VLOOKUP(RIGHT(A596,3),NameConvs!$C$3:$D$19,2,FALSE)","v":"Diesel"},"SEwDiesel",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A596,4,1)=\"O\",MID($A596,4,3)&LEFT(VLOOKUP($B596,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A596,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B596,NameConvs!$B$57:$G$69,6,FALSE),MID($A596,4,3)))","v":"ODSC"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M596,MSG_Fueldata!N$54:N$75)","v":691},691,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M596,MSG_Fueldata!P$54:P$75)","v":719},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M596,MSG_Fueldata!Q$54:Q$75)","v":733},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M596,MSG_Fueldata!R$54:R$75)","v":747},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M596,MSG_Fueldata!S$54:S$75)","v":761},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M596,MSG_Fueldata!T$54:T$75)","v":775},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M596,MSG_Fueldata!U$54:U$75)","v":789},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M596,MSG_Fueldata!V$54:V$75)","v":803},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M596,MSG_Fueldata!W$54:W$75)","v":817},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M596,MSG_Fueldata!X$54:X$75)","v":830},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M596,MSG_Fueldata!Y$54:Y$75)","v":840},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M596,MSG_Fueldata!Z$54:Z$75)","v":850},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M596,MSG_Fueldata!AA$54:AA$75)","v":860},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M596,MSG_Fueldata!AB$54:AB$75)","v":870},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M596,MSG_Fueldata!AC$54:AC$75)","v":880},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M596,MSG_Fueldata!AD$54:AD$75)","v":890},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M596,MSG_Fueldata!AE$54:AE$75)","v":900},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M596,MSG_Fueldata!AF$54:AF$75)","v":910},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M596,MSG_Fueldata!AG$54:AG$75)","v":920},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M596,MSG_Fueldata!AH$54:AH$75)","v":932},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M596,MSG_Fueldata!AI$54:AI$75)","v":932},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M596,MSG_Fueldata!AJ$54:AJ$75)","v":932},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M596,MSG_Fueldata!AK$54:AK$75)","v":932}]
["SENOLC","SEN",{"$f":"VLOOKUP(RIGHT(A597,3),NameConvs!$C$3:$D$19,2,FALSE)","v":"Crude"},"SEwCrude",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A597,4,1)=\"O\",MID($A597,4,3)&LEFT(VLOOKUP($B597,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A597,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B597,NameConvs!$B$57:$G$69,6,FALSE),MID($A597,4,3)))","v":"OLCC"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M597,MSG_Fueldata!N$54:N$75)","v":561},561,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M597,MSG_Fueldata!P$54:P$75)","v":583},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M597,MSG_Fueldata!Q$54:Q$75)","v":594},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M597,MSG_Fueldata!R$54:R$75)","v":605},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M597,MSG_Fueldata!S$54:S$75)","v":616},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M597,MSG_Fueldata!T$54:T$75)","v":627},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M597,MSG_Fueldata!U$54:U$75)","v":638},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M597,MSG_Fueldata!V$54:V$75)","v":649},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M597,MSG_Fueldata!W$54:W$75)","v":660},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M597,MSG_Fueldata!X$54:X$75)","v":670},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M597,MSG_Fueldata!Y$54:Y$75)","v":678},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M597,MSG_Fueldata!Z$54:Z$75)","v":686},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M597,MSG_Fueldata!AA$54:AA$75)","v":694},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M597,MSG_Fueldata!AB$54:AB$75)","v":702},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M597,MSG_Fueldata!AC$54:AC$75)","v":710},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M597,MSG_Fueldata!AD$54:AD$75)","v":718},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M597,MSG_Fueldata!AE$54:AE$75)","v":726},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M597,MSG_Fueldata!AF$54:AF$75)","v":734},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M597,MSG_Fueldata!AG$54:AG$75)","v":742},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M597,MSG_Fueldata!AH$54:AH$75)","v":752},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M597,MSG_Fueldata!AI$54:AI$75)","v":752},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M597,MSG_Fueldata!AJ$54:AJ$75)","v":752},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M597,MSG_Fueldata!AK$54:AK$75)","v":752}]
["SENGAS","SEN",{"$f":"VLOOKUP(RIGHT(A598,3),NameConvs!$C$3:$D$19,2,FALSE)","v":"Gas"},"SEwGas",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A598,4,1)=\"O\",MID($A598,4,3)&LEFT(VLOOKUP($B598,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A598,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B598,NameConvs!$B$57:$G$69,6,FALSE),MID($A598,4,3)))","v":"GASLNG"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M598,MSG_Fueldata!N$54:N$75)","v":347},347,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M598,MSG_Fueldata!P$54:P$75)","v":355},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M598,MSG_Fueldata!Q$54:Q$75)","v":359},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M598,MSG_Fueldata!R$54:R$75)","v":363},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M598,MSG_Fueldata!S$54:S$75)","v":367},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M598,MSG_Fueldata!T$54:T$75)","v":371},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M598,MSG_Fueldata!U$54:U$75)","v":375},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M598,MSG_Fueldata!V$54:V$75)","v":379},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M598,MSG_Fueldata!W$54:W$75)","v":383},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M598,MSG_Fueldata!X$54:X$75)","v":387},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M598,MSG_Fueldata!Y$54:Y$75)","v":393},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M598,MSG_Fueldata!Z$54:Z$75)","v":399},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M598,MSG_Fueldata!AA$54:AA$75)","v":405},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M598,MSG_Fueldata!AB$54:AB$75)","v":411},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M598,MSG_Fueldata!AC$54:AC$75)","v":417},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M598,MSG_Fueldata!AD$54:AD$75)","v":423},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M598,MSG_Fueldata!AE$54:AE$75)","v":429},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M598,MSG_Fueldata!AF$54:AF$75)","v":435},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M598,MSG_Fueldata!AG$54:AG$75)","v":441},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M598,MSG_Fueldata!AH$54:AH$75)","v":447},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M598,MSG_Fueldata!AI$54:AI$75)","v":447},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M598,MSG_Fueldata!AJ$54:AJ$75)","v":447},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M598,MSG_Fueldata!AK$54:AK$75)","v":447}]
["SENCOA","SEN",{"$f":"VLOOKUP(RIGHT(A599,3),NameConvs!$C$3:$D$19,2,FALSE)","v":"Coal"},"SEwCoal",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A599,4,1)=\"O\",MID($A599,4,3)&LEFT(VLOOKUP($B599,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A599,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B599,NameConvs!$B$57:$G$69,6,FALSE),MID($A599,4,3)))","v":"COA"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M599,MSG_Fueldata!N$54:N$75)","v":145},145,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M599,MSG_Fueldata!P$54:P$75)","v":147},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M599,MSG_Fueldata!Q$54:Q$75)","v":148},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M599,MSG_Fueldata!R$54:R$75)","v":149},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M599,MSG_Fueldata!S$54:S$75)","v":150},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M599,MSG_Fueldata!T$54:T$75)","v":151},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M599,MSG_Fueldata!U$54:U$75)","v":152},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M599,MSG_Fueldata!V$54:V$75)","v":153},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M599,MSG_Fueldata!W$54:W$75)","v":154},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M599,MSG_Fueldata!X$54:X$75)","v":155},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M599,MSG_Fueldata!Y$54:Y$75)","v":156},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M599,MSG_Fueldata!Z$54:Z$75)","v":157},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M599,MSG_Fueldata!AA$54:AA$75)","v":158},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M599,MSG_Fueldata!AB$54:AB$75)","v":159},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M599,MSG_Fueldata!AC$54:AC$75)","v":160},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M599,MSG_Fueldata!AD$54:AD$75)","v":161},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M599,MSG_Fueldata!AE$54:AE$75)","v":162},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M599,MSG_Fueldata!AF$54:AF$75)","v":163},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M599,MSG_Fueldata!AG$54:AG$75)","v":164},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M599,MSG_Fueldata!AH$54:AH$75)","v":166},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M599,MSG_Fueldata!AI$54:AI$75)","v":166},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M599,MSG_Fueldata!AJ$54:AJ$75)","v":166},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M599,MSG_Fueldata!AK$54:AK$75)","v":166}]
["NGABIO","NGA",{"$f":"VLOOKUP(RIGHT(A600,3),NameConvs!$C$3:$D$19,2,FALSE)","v":"Biomass"},"NGwBiomass",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A600,4,1)=\"O\",MID($A600,4,3)&LEFT(VLOOKUP($B600,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A600,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B600,NameConvs!$B$57:$G$69,6,FALSE),MID($A600,4,3)))","v":"BIO"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M600,MSG_Fueldata!N$54:N$75)","v":47},47,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M600,MSG_Fueldata!P$54:P$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M600,MSG_Fueldata!Q$54:Q$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M600,MSG_Fueldata!R$54:R$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M600,MSG_Fueldata!S$54:S$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M600,MSG_Fueldata!T$54:T$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M600,MSG_Fueldata!U$54:U$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M600,MSG_Fueldata!V$54:V$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M600,MSG_Fueldata!W$54:W$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M600,MSG_Fueldata!X$54:X$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M600,MSG_Fueldata!Y$54:Y$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M600,MSG_Fueldata!Z$54:Z$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M600,MSG_Fueldata!AA$54:AA$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M600,MSG_Fueldata!AB$54:AB$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M600,MSG_Fueldata!AC$54:AC$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M600,MSG_Fueldata!AD$54:AD$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M600,MSG_Fueldata!AE$54:AE$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M600,MSG_Fueldata!AF$54:AF$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M600,MSG_Fueldata!AG$54:AG$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M600,MSG_Fueldata!AH$54:AH$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M600,MSG_Fueldata!AI$54:AI$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M600,MSG_Fueldata!AJ$54:AJ$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M600,MSG_Fueldata!AK$54:AK$75)","v":47}]
["NGAOHF","NGA",{"$f":"VLOOKUP(RIGHT(A601,3),NameConvs!$C$3:$D$19,2,FALSE)","v":"HFO"},"NGwHFO",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A601,4,1)=\"O\",MID($A601,4,3)&LEFT(VLOOKUP($B601,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A601,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B601,NameConvs!$B$57:$G$69,6,FALSE),MID($A601,4,3)))","v":"OHFC"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M601,MSG_Fueldata!N$54:N$75)","v":407},407,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M601,MSG_Fueldata!P$54:P$75)","v":423.4},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M601,MSG_Fueldata!Q$54:Q$75)","v":431.6},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M601,MSG_Fueldata!R$54:R$75)","v":439.8},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M601,MSG_Fueldata!S$54:S$75)","v":448},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M601,MSG_Fueldata!T$54:T$75)","v":456.2},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M601,MSG_Fueldata!U$54:U$75)","v":464.4},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M601,MSG_Fueldata!V$54:V$75)","v":472.6},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M601,MSG_Fueldata!W$54:W$75)","v":480.8},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M601,MSG_Fueldata!X$54:X$75)","v":488.37},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M601,MSG_Fueldata!Y$54:Y$75)","v":494.36},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M601,MSG_Fueldata!Z$54:Z$75)","v":500.35},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M601,MSG_Fueldata!AA$54:AA$75)","v":506.34},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M601,MSG_Fueldata!AB$54:AB$75)","v":512.33000000000004},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M601,MSG_Fueldata!AC$54:AC$75)","v":518.32000000000005},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M601,MSG_Fueldata!AD$54:AD$75)","v":524.30999999999995},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M601,MSG_Fueldata!AE$54:AE$75)","v":530.29999999999995},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M601,MSG_Fueldata!AF$54:AF$75)","v":536.29},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M601,MSG_Fueldata!AG$54:AG$75)","v":542.28},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M601,MSG_Fueldata!AH$54:AH$75)","v":549.54},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M601,MSG_Fueldata!AI$54:AI$75)","v":549.54},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M601,MSG_Fueldata!AJ$54:AJ$75)","v":549.54},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M601,MSG_Fueldata!AK$54:AK$75)","v":549.54}]
["NGAODS","NGA",{"$f":"VLOOKUP(RIGHT(A602,3),NameConvs!$C$3:$D$19,2,FALSE)","v":"Diesel"},"NGwDiesel",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A602,4,1)=\"O\",MID($A602,4,3)&LEFT(VLOOKUP($B602,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A602,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B602,NameConvs!$B$57:$G$69,6,FALSE),MID($A602,4,3)))","v":"ODSC"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M602,MSG_Fueldata!N$54:N$75)","v":691},{"$f":"N602","v":691},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M602,MSG_Fueldata!P$54:P$75)","v":719},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M602,MSG_Fueldata!Q$54:Q$75)","v":733},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M602,MSG_Fueldata!R$54:R$75)","v":747},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M602,MSG_Fueldata!S$54:S$75)","v":761},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M602,MSG_Fueldata!T$54:T$75)","v":775},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M602,MSG_Fueldata!U$54:U$75)","v":789},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M602,MSG_Fueldata!V$54:V$75)","v":803},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M602,MSG_Fueldata!W$54:W$75)","v":817},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M602,MSG_Fueldata!X$54:X$75)","v":830},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M602,MSG_Fueldata!Y$54:Y$75)","v":840},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M602,MSG_Fueldata!Z$54:Z$75)","v":850},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M602,MSG_Fueldata!AA$54:AA$75)","v":860},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M602,MSG_Fueldata!AB$54:AB$75)","v":870},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M602,MSG_Fueldata!AC$54:AC$75)","v":880},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M602,MSG_Fueldata!AD$54:AD$75)","v":890},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M602,MSG_Fueldata!AE$54:AE$75)","v":900},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M602,MSG_Fueldata!AF$54:AF$75)","v":910},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M602,MSG_Fueldata!AG$54:AG$75)","v":920},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M602,MSG_Fueldata!AH$54:AH$75)","v":932},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M602,MSG_Fueldata!AI$54:AI$75)","v":932},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M602,MSG_Fueldata!AJ$54:AJ$75)","v":932},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M602,MSG_Fueldata!AK$54:AK$75)","v":932}]
["NGAOLC","NGA",{"$f":"VLOOKUP(RIGHT(A603,3),NameConvs!$C$3:$D$19,2,FALSE)","v":"Crude"},"NGwCrude",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A603,4,1)=\"O\",MID($A603,4,3)&LEFT(VLOOKUP($B603,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A603,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B603,NameConvs!$B$57:$G$69,6,FALSE),MID($A603,4,3)))","v":"OLCC"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M603,MSG_Fueldata!N$54:N$75)","v":561},561,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M603,MSG_Fueldata!P$54:P$75)","v":583},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M603,MSG_Fueldata!Q$54:Q$75)","v":594},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M603,MSG_Fueldata!R$54:R$75)","v":605},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M603,MSG_Fueldata!S$54:S$75)","v":616},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M603,MSG_Fueldata!T$54:T$75)","v":627},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M603,MSG_Fueldata!U$54:U$75)","v":638},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M603,MSG_Fueldata!V$54:V$75)","v":649},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M603,MSG_Fueldata!W$54:W$75)","v":660},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M603,MSG_Fueldata!X$54:X$75)","v":670},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M603,MSG_Fueldata!Y$54:Y$75)","v":678},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M603,MSG_Fueldata!Z$54:Z$75)","v":686},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M603,MSG_Fueldata!AA$54:AA$75)","v":694},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M603,MSG_Fueldata!AB$54:AB$75)","v":702},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M603,MSG_Fueldata!AC$54:AC$75)","v":710},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M603,MSG_Fueldata!AD$54:AD$75)","v":718},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M603,MSG_Fueldata!AE$54:AE$75)","v":726},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M603,MSG_Fueldata!AF$54:AF$75)","v":734},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M603,MSG_Fueldata!AG$54:AG$75)","v":742},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M603,MSG_Fueldata!AH$54:AH$75)","v":752},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M603,MSG_Fueldata!AI$54:AI$75)","v":752},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M603,MSG_Fueldata!AJ$54:AJ$75)","v":752},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M603,MSG_Fueldata!AK$54:AK$75)","v":752}]
["NGAGAS","NGA",{"$f":"VLOOKUP(RIGHT(A604,3),NameConvs!$C$3:$D$19,2,FALSE)","v":"Gas"},"NGwGas",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A604,4,1)=\"O\",MID($A604,4,3)&LEFT(VLOOKUP($B604,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A604,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B604,NameConvs!$B$57:$G$69,6,FALSE),MID($A604,4,3)))","v":"GASLOCal"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M604,MSG_Fueldata!N$54:N$75)","v":268},268,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M604,MSG_Fueldata!P$54:P$75)","v":274},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M604,MSG_Fueldata!Q$54:Q$75)","v":277},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M604,MSG_Fueldata!R$54:R$75)","v":280},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M604,MSG_Fueldata!S$54:S$75)","v":283},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M604,MSG_Fueldata!T$54:T$75)","v":286},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M604,MSG_Fueldata!U$54:U$75)","v":289},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M604,MSG_Fueldata!V$54:V$75)","v":292},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M604,MSG_Fueldata!W$54:W$75)","v":295},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M604,MSG_Fueldata!X$54:X$75)","v":298},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M604,MSG_Fueldata!Y$54:Y$75)","v":303},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M604,MSG_Fueldata!Z$54:Z$75)","v":308},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M604,MSG_Fueldata!AA$54:AA$75)","v":313},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M604,MSG_Fueldata!AB$54:AB$75)","v":318},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M604,MSG_Fueldata!AC$54:AC$75)","v":323},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M604,MSG_Fueldata!AD$54:AD$75)","v":328},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M604,MSG_Fueldata!AE$54:AE$75)","v":333},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M604,MSG_Fueldata!AF$54:AF$75)","v":338},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M604,MSG_Fueldata!AG$54:AG$75)","v":343},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M604,MSG_Fueldata!AH$54:AH$75)","v":348},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M604,MSG_Fueldata!AI$54:AI$75)","v":348},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M604,MSG_Fueldata!AJ$54:AJ$75)","v":348},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M604,MSG_Fueldata!AK$54:AK$75)","v":348}]
["NGAAGA",{"$f":"LEFT(A605,3)","v":"NGA"},"AGA",{"$f":"LEFT(B605,2)&\"w\"&C605","v":"NGwAGA"},null,null,null,null,null,null,null,null,{"$f":"IF(MID($A605,4,1)=\"O\",MID($A605,4,3)&LEFT(VLOOKUP($B605,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A605,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B605,NameConvs!$B$57:$G$69,6,FALSE),MID($A605,4,3)))","v":"AGA"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M605,MSG_Fueldata!N$54:N$75)","v":268},268,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M605,MSG_Fueldata!P$54:P$75)","v":274},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M605,MSG_Fueldata!Q$54:Q$75)","v":277},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M605,MSG_Fueldata!R$54:R$75)","v":280},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M605,MSG_Fueldata!S$54:S$75)","v":283},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M605,MSG_Fueldata!T$54:T$75)","v":286},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M605,MSG_Fueldata!U$54:U$75)","v":289},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M605,MSG_Fueldata!V$54:V$75)","v":292},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M605,MSG_Fueldata!W$54:W$75)","v":295},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M605,MSG_Fueldata!X$54:X$75)","v":298},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M605,MSG_Fueldata!Y$54:Y$75)","v":303},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M605,MSG_Fueldata!Z$54:Z$75)","v":308},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M605,MSG_Fueldata!AA$54:AA$75)","v":313},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M605,MSG_Fueldata!AB$54:AB$75)","v":318},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M605,MSG_Fueldata!AC$54:AC$75)","v":323},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M605,MSG_Fueldata!AD$54:AD$75)","v":328},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M605,MSG_Fueldata!AE$54:AE$75)","v":333},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M605,MSG_Fueldata!AF$54:AF$75)","v":338},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M605,MSG_Fueldata!AG$54:AG$75)","v":343},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M605,MSG_Fueldata!AH$54:AH$75)","v":348},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M605,MSG_Fueldata!AI$54:AI$75)","v":348},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M605,MSG_Fueldata!AJ$54:AJ$75)","v":348},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M605,MSG_Fueldata!AK$54:AK$75)","v":348}]
["NGACOA","NGA",{"$f":"VLOOKUP(RIGHT(A606,3),NameConvs!$C$3:$D$19,2,FALSE)","v":"Coal"},"NGwCoal",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A606,4,1)=\"O\",MID($A606,4,3)&LEFT(VLOOKUP($B606,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A606,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B606,NameConvs!$B$57:$G$69,6,FALSE),MID($A606,4,3)))","v":"COA"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M606,MSG_Fueldata!N$54:N$75)","v":145},145,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M606,MSG_Fueldata!P$54:P$75)","v":147},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M606,MSG_Fueldata!Q$54:Q$75)","v":148},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M606,MSG_Fueldata!R$54:R$75)","v":149},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M606,MSG_Fueldata!S$54:S$75)","v":150},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M606,MSG_Fueldata!T$54:T$75)","v":151},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M606,MSG_Fueldata!U$54:U$75)","v":152},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M606,MSG_Fueldata!V$54:V$75)","v":153},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M606,MSG_Fueldata!W$54:W$75)","v":154},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M606,MSG_Fueldata!X$54:X$75)","v":155},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M606,MSG_Fueldata!Y$54:Y$75)","v":156},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M606,MSG_Fueldata!Z$54:Z$75)","v":157},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M606,MSG_Fueldata!AA$54:AA$75)","v":158},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M606,MSG_Fueldata!AB$54:AB$75)","v":159},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M606,MSG_Fueldata!AC$54:AC$75)","v":160},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M606,MSG_Fueldata!AD$54:AD$75)","v":161},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M606,MSG_Fueldata!AE$54:AE$75)","v":162},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M606,MSG_Fueldata!AF$54:AF$75)","v":163},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M606,MSG_Fueldata!AG$54:AG$75)","v":164},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M606,MSG_Fueldata!AH$54:AH$75)","v":166},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M606,MSG_Fueldata!AI$54:AI$75)","v":166},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M606,MSG_Fueldata!AJ$54:AJ$75)","v":166},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M606,MSG_Fueldata!AK$54:AK$75)","v":166}]
["NGANUC","NGA",{"$f":"VLOOKUP(RIGHT(A607,3),NameConvs!$C$3:$D$19,2,FALSE)","v":"Nuclear"},"NGwNuclear",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A607,4,1)=\"O\",MID($A607,4,3)&LEFT(VLOOKUP($B607,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A607,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B607,NameConvs!$B$57:$G$69,6,FALSE),MID($A607,4,3)))","v":"NUC"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M607,MSG_Fueldata!N$54:N$75)","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M607,MSG_Fueldata!P$54:P$75)","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M607,MSG_Fueldata!Q$54:Q$75)","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M607,MSG_Fueldata!R$54:R$75)","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M607,MSG_Fueldata!S$54:S$75)","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M607,MSG_Fueldata!T$54:T$75)","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M607,MSG_Fueldata!U$54:U$75)","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M607,MSG_Fueldata!V$54:V$75)","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M607,MSG_Fueldata!W$54:W$75)","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M607,MSG_Fueldata!X$54:X$75)","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M607,MSG_Fueldata!Y$54:Y$75)","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M607,MSG_Fueldata!Z$54:Z$75)","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M607,MSG_Fueldata!AA$54:AA$75)","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M607,MSG_Fueldata!AB$54:AB$75)","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M607,MSG_Fueldata!AC$54:AC$75)","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M607,MSG_Fueldata!AD$54:AD$75)","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M607,MSG_Fueldata!AE$54:AE$75)","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M607,MSG_Fueldata!AF$54:AF$75)","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M607,MSG_Fueldata!AG$54:AG$75)","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M607,MSG_Fueldata!AH$54:AH$75)","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M607,MSG_Fueldata!AI$54:AI$75)","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M607,MSG_Fueldata!AJ$54:AJ$75)","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M607,MSG_Fueldata!AK$54:AK$75)","v":0}]
["NIGBIO","NIG",{"$f":"VLOOKUP(RIGHT(A608,3),NameConvs!$C$3:$D$19,2,FALSE)","v":"Biomass"},"NIwBiomass",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A608,4,1)=\"O\",MID($A608,4,3)&LEFT(VLOOKUP($B608,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A608,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B608,NameConvs!$B$57:$G$69,6,FALSE),MID($A608,4,3)))","v":"BIO"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M608,MSG_Fueldata!N$54:N$75)","v":47},47,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M608,MSG_Fueldata!P$54:P$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M608,MSG_Fueldata!Q$54:Q$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M608,MSG_Fueldata!R$54:R$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M608,MSG_Fueldata!S$54:S$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M608,MSG_Fueldata!T$54:T$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M608,MSG_Fueldata!U$54:U$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M608,MSG_Fueldata!V$54:V$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M608,MSG_Fueldata!W$54:W$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M608,MSG_Fueldata!X$54:X$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M608,MSG_Fueldata!Y$54:Y$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M608,MSG_Fueldata!Z$54:Z$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M608,MSG_Fueldata!AA$54:AA$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M608,MSG_Fueldata!AB$54:AB$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M608,MSG_Fueldata!AC$54:AC$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M608,MSG_Fueldata!AD$54:AD$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M608,MSG_Fueldata!AE$54:AE$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M608,MSG_Fueldata!AF$54:AF$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M608,MSG_Fueldata!AG$54:AG$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M608,MSG_Fueldata!AH$54:AH$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M608,MSG_Fueldata!AI$54:AI$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M608,MSG_Fueldata!AJ$54:AJ$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M608,MSG_Fueldata!AK$54:AK$75)","v":47}]
["NIGOHF","NIG",{"$f":"VLOOKUP(RIGHT(A609,3),NameConvs!$C$3:$D$19,2,FALSE)","v":"HFO"},"NIwHFO",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A609,4,1)=\"O\",MID($A609,4,3)&LEFT(VLOOKUP($B609,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A609,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B609,NameConvs!$B$57:$G$69,6,FALSE),MID($A609,4,3)))","v":"OHFI"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M609,MSG_Fueldata!N$54:N$75)","v":514},514,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M609,MSG_Fueldata!P$54:P$75)","v":534},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M609,MSG_Fueldata!Q$54:Q$75)","v":544},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M609,MSG_Fueldata!R$54:R$75)","v":554},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M609,MSG_Fueldata!S$54:S$75)","v":564},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M609,MSG_Fueldata!T$54:T$75)","v":574},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M609,MSG_Fueldata!U$54:U$75)","v":584},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M609,MSG_Fueldata!V$54:V$75)","v":594},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M609,MSG_Fueldata!W$54:W$75)","v":604},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M609,MSG_Fueldata!X$54:X$75)","v":614},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M609,MSG_Fueldata!Y$54:Y$75)","v":622},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M609,MSG_Fueldata!Z$54:Z$75)","v":630},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M609,MSG_Fueldata!AA$54:AA$75)","v":638},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M609,MSG_Fueldata!AB$54:AB$75)","v":646},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M609,MSG_Fueldata!AC$54:AC$75)","v":654},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M609,MSG_Fueldata!AD$54:AD$75)","v":662},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M609,MSG_Fueldata!AE$54:AE$75)","v":670},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M609,MSG_Fueldata!AF$54:AF$75)","v":678},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M609,MSG_Fueldata!AG$54:AG$75)","v":686},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M609,MSG_Fueldata!AH$54:AH$75)","v":695},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M609,MSG_Fueldata!AI$54:AI$75)","v":695},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M609,MSG_Fueldata!AJ$54:AJ$75)","v":695},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M609,MSG_Fueldata!AK$54:AK$75)","v":695}]
["NIGODS","NIG",{"$f":"VLOOKUP(RIGHT(A610,3),NameConvs!$C$3:$D$19,2,FALSE)","v":"Diesel"},"NIwDiesel",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A610,4,1)=\"O\",MID($A610,4,3)&LEFT(VLOOKUP($B610,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A610,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B610,NameConvs!$B$57:$G$69,6,FALSE),MID($A610,4,3)))","v":"ODSI"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M610,MSG_Fueldata!N$54:N$75)","v":795},795,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M610,MSG_Fueldata!P$54:P$75)","v":827},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M610,MSG_Fueldata!Q$54:Q$75)","v":843},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M610,MSG_Fueldata!R$54:R$75)","v":859},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M610,MSG_Fueldata!S$54:S$75)","v":875},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M610,MSG_Fueldata!T$54:T$75)","v":891},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M610,MSG_Fueldata!U$54:U$75)","v":907},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M610,MSG_Fueldata!V$54:V$75)","v":923},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M610,MSG_Fueldata!W$54:W$75)","v":939},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M610,MSG_Fueldata!X$54:X$75)","v":954},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M610,MSG_Fueldata!Y$54:Y$75)","v":966},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M610,MSG_Fueldata!Z$54:Z$75)","v":978},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M610,MSG_Fueldata!AA$54:AA$75)","v":990},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M610,MSG_Fueldata!AB$54:AB$75)","v":1002},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M610,MSG_Fueldata!AC$54:AC$75)","v":1014},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M610,MSG_Fueldata!AD$54:AD$75)","v":1026},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M610,MSG_Fueldata!AE$54:AE$75)","v":1038},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M610,MSG_Fueldata!AF$54:AF$75)","v":1050},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M610,MSG_Fueldata!AG$54:AG$75)","v":1062},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M610,MSG_Fueldata!AH$54:AH$75)","v":1076},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M610,MSG_Fueldata!AI$54:AI$75)","v":1076},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M610,MSG_Fueldata!AJ$54:AJ$75)","v":1076},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M610,MSG_Fueldata!AK$54:AK$75)","v":1076}]
["NIGOLC","NIG",{"$f":"VLOOKUP(RIGHT(A611,3),NameConvs!$C$3:$D$19,2,FALSE)","v":"Crude"},"NIwCrude",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A611,4,1)=\"O\",MID($A611,4,3)&LEFT(VLOOKUP($B611,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A611,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B611,NameConvs!$B$57:$G$69,6,FALSE),MID($A611,4,3)))","v":"OLCI"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M611,MSG_Fueldata!N$54:N$75)","v":596},596,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M611,MSG_Fueldata!P$54:P$75)","v":620},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M611,MSG_Fueldata!Q$54:Q$75)","v":632},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M611,MSG_Fueldata!R$54:R$75)","v":644},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M611,MSG_Fueldata!S$54:S$75)","v":656},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M611,MSG_Fueldata!T$54:T$75)","v":668},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M611,MSG_Fueldata!U$54:U$75)","v":680},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M611,MSG_Fueldata!V$54:V$75)","v":692},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M611,MSG_Fueldata!W$54:W$75)","v":704},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M611,MSG_Fueldata!X$54:X$75)","v":715},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M611,MSG_Fueldata!Y$54:Y$75)","v":724},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M611,MSG_Fueldata!Z$54:Z$75)","v":733},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M611,MSG_Fueldata!AA$54:AA$75)","v":742},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M611,MSG_Fueldata!AB$54:AB$75)","v":751},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M611,MSG_Fueldata!AC$54:AC$75)","v":760},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M611,MSG_Fueldata!AD$54:AD$75)","v":769},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M611,MSG_Fueldata!AE$54:AE$75)","v":778},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M611,MSG_Fueldata!AF$54:AF$75)","v":787},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M611,MSG_Fueldata!AG$54:AG$75)","v":796},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M611,MSG_Fueldata!AH$54:AH$75)","v":807},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M611,MSG_Fueldata!AI$54:AI$75)","v":807},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M611,MSG_Fueldata!AJ$54:AJ$75)","v":807},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M611,MSG_Fueldata!AK$54:AK$75)","v":807}]
["NIGCOA","NIG",{"$f":"VLOOKUP(RIGHT(A612,3),NameConvs!$C$3:$D$19,2,FALSE)","v":"Coal"},"NIwCoal",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A612,4,1)=\"O\",MID($A612,4,3)&LEFT(VLOOKUP($B612,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A612,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B612,NameConvs!$B$57:$G$69,6,FALSE),MID($A612,4,3)))","v":"COA"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M612,MSG_Fueldata!N$54:N$75)","v":145},145,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M612,MSG_Fueldata!P$54:P$75)","v":147},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M612,MSG_Fueldata!Q$54:Q$75)","v":148},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M612,MSG_Fueldata!R$54:R$75)","v":149},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M612,MSG_Fueldata!S$54:S$75)","v":150},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M612,MSG_Fueldata!T$54:T$75)","v":151},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M612,MSG_Fueldata!U$54:U$75)","v":152},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M612,MSG_Fueldata!V$54:V$75)","v":153},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M612,MSG_Fueldata!W$54:W$75)","v":154},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M612,MSG_Fueldata!X$54:X$75)","v":155},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M612,MSG_Fueldata!Y$54:Y$75)","v":156},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M612,MSG_Fueldata!Z$54:Z$75)","v":157},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M612,MSG_Fueldata!AA$54:AA$75)","v":158},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M612,MSG_Fueldata!AB$54:AB$75)","v":159},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M612,MSG_Fueldata!AC$54:AC$75)","v":160},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M612,MSG_Fueldata!AD$54:AD$75)","v":161},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M612,MSG_Fueldata!AE$54:AE$75)","v":162},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M612,MSG_Fueldata!AF$54:AF$75)","v":163},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M612,MSG_Fueldata!AG$54:AG$75)","v":164},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M612,MSG_Fueldata!AH$54:AH$75)","v":166},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M612,MSG_Fueldata!AI$54:AI$75)","v":166},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M612,MSG_Fueldata!AJ$54:AJ$75)","v":166},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M612,MSG_Fueldata!AK$54:AK$75)","v":166}]
["SIEBIO","SIE",{"$f":"VLOOKUP(RIGHT(A613,3),NameConvs!$C$3:$D$19,2,FALSE)","v":"Biomass"},"SIwBiomass",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A613,4,1)=\"O\",MID($A613,4,3)&LEFT(VLOOKUP($B613,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A613,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B613,NameConvs!$B$57:$G$69,6,FALSE),MID($A613,4,3)))","v":"BIO"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M613,MSG_Fueldata!N$54:N$75)","v":47},47,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M613,MSG_Fueldata!P$54:P$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M613,MSG_Fueldata!Q$54:Q$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M613,MSG_Fueldata!R$54:R$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M613,MSG_Fueldata!S$54:S$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M613,MSG_Fueldata!T$54:T$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M613,MSG_Fueldata!U$54:U$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M613,MSG_Fueldata!V$54:V$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M613,MSG_Fueldata!W$54:W$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M613,MSG_Fueldata!X$54:X$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M613,MSG_Fueldata!Y$54:Y$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M613,MSG_Fueldata!Z$54:Z$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M613,MSG_Fueldata!AA$54:AA$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M613,MSG_Fueldata!AB$54:AB$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M613,MSG_Fueldata!AC$54:AC$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M613,MSG_Fueldata!AD$54:AD$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M613,MSG_Fueldata!AE$54:AE$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M613,MSG_Fueldata!AF$54:AF$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M613,MSG_Fueldata!AG$54:AG$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M613,MSG_Fueldata!AH$54:AH$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M613,MSG_Fueldata!AI$54:AI$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M613,MSG_Fueldata!AJ$54:AJ$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M613,MSG_Fueldata!AK$54:AK$75)","v":47}]
["SIEOHF","SIE",{"$f":"VLOOKUP(RIGHT(A614,3),NameConvs!$C$3:$D$19,2,FALSE)","v":"HFO"},"SIwHFO",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A614,4,1)=\"O\",MID($A614,4,3)&LEFT(VLOOKUP($B614,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A614,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B614,NameConvs!$B$57:$G$69,6,FALSE),MID($A614,4,3)))","v":"OHFC"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M614,MSG_Fueldata!N$54:N$75)","v":407},407,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M614,MSG_Fueldata!P$54:P$75)","v":423.4},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M614,MSG_Fueldata!Q$54:Q$75)","v":431.6},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M614,MSG_Fueldata!R$54:R$75)","v":439.8},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M614,MSG_Fueldata!S$54:S$75)","v":448},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M614,MSG_Fueldata!T$54:T$75)","v":456.2},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M614,MSG_Fueldata!U$54:U$75)","v":464.4},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M614,MSG_Fueldata!V$54:V$75)","v":472.6},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M614,MSG_Fueldata!W$54:W$75)","v":480.8},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M614,MSG_Fueldata!X$54:X$75)","v":488.37},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M614,MSG_Fueldata!Y$54:Y$75)","v":494.36},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M614,MSG_Fueldata!Z$54:Z$75)","v":500.35},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M614,MSG_Fueldata!AA$54:AA$75)","v":506.34},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M614,MSG_Fueldata!AB$54:AB$75)","v":512.33000000000004},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M614,MSG_Fueldata!AC$54:AC$75)","v":518.32000000000005},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M614,MSG_Fueldata!AD$54:AD$75)","v":524.30999999999995},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M614,MSG_Fueldata!AE$54:AE$75)","v":530.29999999999995},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M614,MSG_Fueldata!AF$54:AF$75)","v":536.29},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M614,MSG_Fueldata!AG$54:AG$75)","v":542.28},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M614,MSG_Fueldata!AH$54:AH$75)","v":549.54},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M614,MSG_Fueldata!AI$54:AI$75)","v":549.54},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M614,MSG_Fueldata!AJ$54:AJ$75)","v":549.54},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M614,MSG_Fueldata!AK$54:AK$75)","v":549.54}]
["SIEODS","SIE",{"$f":"VLOOKUP(RIGHT(A615,3),NameConvs!$C$3:$D$19,2,FALSE)","v":"Diesel"},"SIwDiesel",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A615,4,1)=\"O\",MID($A615,4,3)&LEFT(VLOOKUP($B615,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A615,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B615,NameConvs!$B$57:$G$69,6,FALSE),MID($A615,4,3)))","v":"ODSC"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M615,MSG_Fueldata!N$54:N$75)","v":691},691,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M615,MSG_Fueldata!P$54:P$75)","v":719},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M615,MSG_Fueldata!Q$54:Q$75)","v":733},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M615,MSG_Fueldata!R$54:R$75)","v":747},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M615,MSG_Fueldata!S$54:S$75)","v":761},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M615,MSG_Fueldata!T$54:T$75)","v":775},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M615,MSG_Fueldata!U$54:U$75)","v":789},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M615,MSG_Fueldata!V$54:V$75)","v":803},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M615,MSG_Fueldata!W$54:W$75)","v":817},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M615,MSG_Fueldata!X$54:X$75)","v":830},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M615,MSG_Fueldata!Y$54:Y$75)","v":840},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M615,MSG_Fueldata!Z$54:Z$75)","v":850},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M615,MSG_Fueldata!AA$54:AA$75)","v":860},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M615,MSG_Fueldata!AB$54:AB$75)","v":870},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M615,MSG_Fueldata!AC$54:AC$75)","v":880},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M615,MSG_Fueldata!AD$54:AD$75)","v":890},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M615,MSG_Fueldata!AE$54:AE$75)","v":900},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M615,MSG_Fueldata!AF$54:AF$75)","v":910},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M615,MSG_Fueldata!AG$54:AG$75)","v":920},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M615,MSG_Fueldata!AH$54:AH$75)","v":932},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M615,MSG_Fueldata!AI$54:AI$75)","v":932},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M615,MSG_Fueldata!AJ$54:AJ$75)","v":932},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M615,MSG_Fueldata!AK$54:AK$75)","v":932}]
["SIEOLC","SIE",{"$f":"VLOOKUP(RIGHT(A616,3),NameConvs!$C$3:$D$19,2,FALSE)","v":"Crude"},"SIwCrude",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A616,4,1)=\"O\",MID($A616,4,3)&LEFT(VLOOKUP($B616,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A616,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B616,NameConvs!$B$57:$G$69,6,FALSE),MID($A616,4,3)))","v":"OLCC"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M616,MSG_Fueldata!N$54:N$75)","v":561},561,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M616,MSG_Fueldata!P$54:P$75)","v":583},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M616,MSG_Fueldata!Q$54:Q$75)","v":594},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M616,MSG_Fueldata!R$54:R$75)","v":605},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M616,MSG_Fueldata!S$54:S$75)","v":616},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M616,MSG_Fueldata!T$54:T$75)","v":627},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M616,MSG_Fueldata!U$54:U$75)","v":638},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M616,MSG_Fueldata!V$54:V$75)","v":649},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M616,MSG_Fueldata!W$54:W$75)","v":660},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M616,MSG_Fueldata!X$54:X$75)","v":670},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M616,MSG_Fueldata!Y$54:Y$75)","v":678},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M616,MSG_Fueldata!Z$54:Z$75)","v":686},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M616,MSG_Fueldata!AA$54:AA$75)","v":694},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M616,MSG_Fueldata!AB$54:AB$75)","v":702},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M616,MSG_Fueldata!AC$54:AC$75)","v":710},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M616,MSG_Fueldata!AD$54:AD$75)","v":718},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M616,MSG_Fueldata!AE$54:AE$75)","v":726},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M616,MSG_Fueldata!AF$54:AF$75)","v":734},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M616,MSG_Fueldata!AG$54:AG$75)","v":742},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M616,MSG_Fueldata!AH$54:AH$75)","v":752},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M616,MSG_Fueldata!AI$54:AI$75)","v":752},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M616,MSG_Fueldata!AJ$54:AJ$75)","v":752},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M616,MSG_Fueldata!AK$54:AK$75)","v":752}]
["SIEGAS","SIE",{"$f":"VLOOKUP(RIGHT(A617,3),NameConvs!$C$3:$D$19,2,FALSE)","v":"Gas"},"SIwGas",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A617,4,1)=\"O\",MID($A617,4,3)&LEFT(VLOOKUP($B617,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A617,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B617,NameConvs!$B$57:$G$69,6,FALSE),MID($A617,4,3)))","v":"GASLNG"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M617,MSG_Fueldata!N$54:N$75)","v":347},347,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M617,MSG_Fueldata!P$54:P$75)","v":355},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M617,MSG_Fueldata!Q$54:Q$75)","v":359},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M617,MSG_Fueldata!R$54:R$75)","v":363},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M617,MSG_Fueldata!S$54:S$75)","v":367},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M617,MSG_Fueldata!T$54:T$75)","v":371},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M617,MSG_Fueldata!U$54:U$75)","v":375},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M617,MSG_Fueldata!V$54:V$75)","v":379},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M617,MSG_Fueldata!W$54:W$75)","v":383},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M617,MSG_Fueldata!X$54:X$75)","v":387},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M617,MSG_Fueldata!Y$54:Y$75)","v":393},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M617,MSG_Fueldata!Z$54:Z$75)","v":399},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M617,MSG_Fueldata!AA$54:AA$75)","v":405},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M617,MSG_Fueldata!AB$54:AB$75)","v":411},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M617,MSG_Fueldata!AC$54:AC$75)","v":417},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M617,MSG_Fueldata!AD$54:AD$75)","v":423},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M617,MSG_Fueldata!AE$54:AE$75)","v":429},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M617,MSG_Fueldata!AF$54:AF$75)","v":435},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M617,MSG_Fueldata!AG$54:AG$75)","v":441},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M617,MSG_Fueldata!AH$54:AH$75)","v":447},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M617,MSG_Fueldata!AI$54:AI$75)","v":447},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M617,MSG_Fueldata!AJ$54:AJ$75)","v":447},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M617,MSG_Fueldata!AK$54:AK$75)","v":447}]
["SIECOA","SIE",{"$f":"VLOOKUP(RIGHT(A618,3),NameConvs!$C$3:$D$19,2,FALSE)","v":"Coal"},"SIwCoal",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A618,4,1)=\"O\",MID($A618,4,3)&LEFT(VLOOKUP($B618,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A618,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B618,NameConvs!$B$57:$G$69,6,FALSE),MID($A618,4,3)))","v":"COA"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M618,MSG_Fueldata!N$54:N$75)","v":145},145,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M618,MSG_Fueldata!P$54:P$75)","v":147},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M618,MSG_Fueldata!Q$54:Q$75)","v":148},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M618,MSG_Fueldata!R$54:R$75)","v":149},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M618,MSG_Fueldata!S$54:S$75)","v":150},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M618,MSG_Fueldata!T$54:T$75)","v":151},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M618,MSG_Fueldata!U$54:U$75)","v":152},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M618,MSG_Fueldata!V$54:V$75)","v":153},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M618,MSG_Fueldata!W$54:W$75)","v":154},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M618,MSG_Fueldata!X$54:X$75)","v":155},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M618,MSG_Fueldata!Y$54:Y$75)","v":156},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M618,MSG_Fueldata!Z$54:Z$75)","v":157},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M618,MSG_Fueldata!AA$54:AA$75)","v":158},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M618,MSG_Fueldata!AB$54:AB$75)","v":159},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M618,MSG_Fueldata!AC$54:AC$75)","v":160},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M618,MSG_Fueldata!AD$54:AD$75)","v":161},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M618,MSG_Fueldata!AE$54:AE$75)","v":162},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M618,MSG_Fueldata!AF$54:AF$75)","v":163},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M618,MSG_Fueldata!AG$54:AG$75)","v":164},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M618,MSG_Fueldata!AH$54:AH$75)","v":166},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M618,MSG_Fueldata!AI$54:AI$75)","v":166},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M618,MSG_Fueldata!AJ$54:AJ$75)","v":166},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M618,MSG_Fueldata!AK$54:AK$75)","v":166}]
["TBNBIO","TBN",{"$f":"VLOOKUP(RIGHT(A619,3),NameConvs!$C$3:$D$19,2,FALSE)","v":"Biomass"},"TBwBiomass",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A619,4,1)=\"O\",MID($A619,4,3)&LEFT(VLOOKUP($B619,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A619,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B619,NameConvs!$B$57:$G$69,6,FALSE),MID($A619,4,3)))","v":"BIO"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M619,MSG_Fueldata!N$54:N$75)","v":47},47,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M619,MSG_Fueldata!P$54:P$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M619,MSG_Fueldata!Q$54:Q$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M619,MSG_Fueldata!R$54:R$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M619,MSG_Fueldata!S$54:S$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M619,MSG_Fueldata!T$54:T$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M619,MSG_Fueldata!U$54:U$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M619,MSG_Fueldata!V$54:V$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M619,MSG_Fueldata!W$54:W$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M619,MSG_Fueldata!X$54:X$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M619,MSG_Fueldata!Y$54:Y$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M619,MSG_Fueldata!Z$54:Z$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M619,MSG_Fueldata!AA$54:AA$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M619,MSG_Fueldata!AB$54:AB$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M619,MSG_Fueldata!AC$54:AC$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M619,MSG_Fueldata!AD$54:AD$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M619,MSG_Fueldata!AE$54:AE$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M619,MSG_Fueldata!AF$54:AF$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M619,MSG_Fueldata!AG$54:AG$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M619,MSG_Fueldata!AH$54:AH$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M619,MSG_Fueldata!AI$54:AI$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M619,MSG_Fueldata!AJ$54:AJ$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M619,MSG_Fueldata!AK$54:AK$75)","v":47}]
["TBNOHF","TBN",{"$f":"VLOOKUP(RIGHT(A620,3),NameConvs!$C$3:$D$19,2,FALSE)","v":"HFO"},"TBwHFO",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A620,4,1)=\"O\",MID($A620,4,3)&LEFT(VLOOKUP($B620,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A620,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B620,NameConvs!$B$57:$G$69,6,FALSE),MID($A620,4,3)))","v":"OHFC"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M620,MSG_Fueldata!N$54:N$75)","v":407},407,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M620,MSG_Fueldata!P$54:P$75)","v":423.4},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M620,MSG_Fueldata!Q$54:Q$75)","v":431.6},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M620,MSG_Fueldata!R$54:R$75)","v":439.8},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M620,MSG_Fueldata!S$54:S$75)","v":448},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M620,MSG_Fueldata!T$54:T$75)","v":456.2},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M620,MSG_Fueldata!U$54:U$75)","v":464.4},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M620,MSG_Fueldata!V$54:V$75)","v":472.6},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M620,MSG_Fueldata!W$54:W$75)","v":480.8},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M620,MSG_Fueldata!X$54:X$75)","v":488.37},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M620,MSG_Fueldata!Y$54:Y$75)","v":494.36},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M620,MSG_Fueldata!Z$54:Z$75)","v":500.35},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M620,MSG_Fueldata!AA$54:AA$75)","v":506.34},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M620,MSG_Fueldata!AB$54:AB$75)","v":512.33000000000004},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M620,MSG_Fueldata!AC$54:AC$75)","v":518.32000000000005},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M620,MSG_Fueldata!AD$54:AD$75)","v":524.30999999999995},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M620,MSG_Fueldata!AE$54:AE$75)","v":530.29999999999995},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M620,MSG_Fueldata!AF$54:AF$75)","v":536.29},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M620,MSG_Fueldata!AG$54:AG$75)","v":542.28},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M620,MSG_Fueldata!AH$54:AH$75)","v":549.54},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M620,MSG_Fueldata!AI$54:AI$75)","v":549.54},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M620,MSG_Fueldata!AJ$54:AJ$75)","v":549.54},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M620,MSG_Fueldata!AK$54:AK$75)","v":549.54}]
["TBNODS","TBN",{"$f":"VLOOKUP(RIGHT(A621,3),NameConvs!$C$3:$D$19,2,FALSE)","v":"Diesel"},"TBwDiesel",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A621,4,1)=\"O\",MID($A621,4,3)&LEFT(VLOOKUP($B621,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A621,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B621,NameConvs!$B$57:$G$69,6,FALSE),MID($A621,4,3)))","v":"ODSC"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M621,MSG_Fueldata!N$54:N$75)","v":691},691,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M621,MSG_Fueldata!P$54:P$75)","v":719},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M621,MSG_Fueldata!Q$54:Q$75)","v":733},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M621,MSG_Fueldata!R$54:R$75)","v":747},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M621,MSG_Fueldata!S$54:S$75)","v":761},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M621,MSG_Fueldata!T$54:T$75)","v":775},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M621,MSG_Fueldata!U$54:U$75)","v":789},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M621,MSG_Fueldata!V$54:V$75)","v":803},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M621,MSG_Fueldata!W$54:W$75)","v":817},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M621,MSG_Fueldata!X$54:X$75)","v":830},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M621,MSG_Fueldata!Y$54:Y$75)","v":840},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M621,MSG_Fueldata!Z$54:Z$75)","v":850},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M621,MSG_Fueldata!AA$54:AA$75)","v":860},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M621,MSG_Fueldata!AB$54:AB$75)","v":870},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M621,MSG_Fueldata!AC$54:AC$75)","v":880},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M621,MSG_Fueldata!AD$54:AD$75)","v":890},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M621,MSG_Fueldata!AE$54:AE$75)","v":900},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M621,MSG_Fueldata!AF$54:AF$75)","v":910},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M621,MSG_Fueldata!AG$54:AG$75)","v":920},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M621,MSG_Fueldata!AH$54:AH$75)","v":932},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M621,MSG_Fueldata!AI$54:AI$75)","v":932},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M621,MSG_Fueldata!AJ$54:AJ$75)","v":932},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M621,MSG_Fueldata!AK$54:AK$75)","v":932}]
["TBNOLC","TBN",{"$f":"VLOOKUP(RIGHT(A622,3),NameConvs!$C$3:$D$19,2,FALSE)","v":"Crude"},"TBwCrude",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A622,4,1)=\"O\",MID($A622,4,3)&LEFT(VLOOKUP($B622,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A622,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B622,NameConvs!$B$57:$G$69,6,FALSE),MID($A622,4,3)))","v":"OLCC"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M622,MSG_Fueldata!N$54:N$75)","v":561},561,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M622,MSG_Fueldata!P$54:P$75)","v":583},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M622,MSG_Fueldata!Q$54:Q$75)","v":594},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M622,MSG_Fueldata!R$54:R$75)","v":605},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M622,MSG_Fueldata!S$54:S$75)","v":616},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M622,MSG_Fueldata!T$54:T$75)","v":627},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M622,MSG_Fueldata!U$54:U$75)","v":638},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M622,MSG_Fueldata!V$54:V$75)","v":649},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M622,MSG_Fueldata!W$54:W$75)","v":660},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M622,MSG_Fueldata!X$54:X$75)","v":670},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M622,MSG_Fueldata!Y$54:Y$75)","v":678},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M622,MSG_Fueldata!Z$54:Z$75)","v":686},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M622,MSG_Fueldata!AA$54:AA$75)","v":694},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M622,MSG_Fueldata!AB$54:AB$75)","v":702},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M622,MSG_Fueldata!AC$54:AC$75)","v":710},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M622,MSG_Fueldata!AD$54:AD$75)","v":718},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M622,MSG_Fueldata!AE$54:AE$75)","v":726},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M622,MSG_Fueldata!AF$54:AF$75)","v":734},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M622,MSG_Fueldata!AG$54:AG$75)","v":742},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M622,MSG_Fueldata!AH$54:AH$75)","v":752},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M622,MSG_Fueldata!AI$54:AI$75)","v":752},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M622,MSG_Fueldata!AJ$54:AJ$75)","v":752},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M622,MSG_Fueldata!AK$54:AK$75)","v":752}]
["TBNGAS","TBN",{"$f":"VLOOKUP(RIGHT(A623,3),NameConvs!$C$3:$D$19,2,FALSE)","v":"Gas"},{"$f":"LEFT(B623,2)&\"w\"&C623","v":"TBwGas"},null,null,null,null,null,null,null,null,{"$f":"IF(MID($A623,4,1)=\"O\",MID($A623,4,3)&LEFT(VLOOKUP($B623,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A623,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B623,NameConvs!$B$57:$G$69,6,FALSE),MID($A623,4,3)))","v":"GASGOA"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M623,MSG_Fueldata!N$54:N$75)","v":325},325,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M623,MSG_Fueldata!P$54:P$75)","v":333},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M623,MSG_Fueldata!Q$54:Q$75)","v":337},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M623,MSG_Fueldata!R$54:R$75)","v":341},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M623,MSG_Fueldata!S$54:S$75)","v":345},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M623,MSG_Fueldata!T$54:T$75)","v":349},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M623,MSG_Fueldata!U$54:U$75)","v":353},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M623,MSG_Fueldata!V$54:V$75)","v":357},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M623,MSG_Fueldata!W$54:W$75)","v":361},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M623,MSG_Fueldata!X$54:X$75)","v":365},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M623,MSG_Fueldata!Y$54:Y$75)","v":371},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M623,MSG_Fueldata!Z$54:Z$75)","v":377},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M623,MSG_Fueldata!AA$54:AA$75)","v":383},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M623,MSG_Fueldata!AB$54:AB$75)","v":389},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M623,MSG_Fueldata!AC$54:AC$75)","v":395},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M623,MSG_Fueldata!AD$54:AD$75)","v":401},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M623,MSG_Fueldata!AE$54:AE$75)","v":407},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M623,MSG_Fueldata!AF$54:AF$75)","v":413},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M623,MSG_Fueldata!AG$54:AG$75)","v":419},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M623,MSG_Fueldata!AH$54:AH$75)","v":425},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M623,MSG_Fueldata!AI$54:AI$75)","v":425},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M623,MSG_Fueldata!AJ$54:AJ$75)","v":425},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M623,MSG_Fueldata!AK$54:AK$75)","v":425}]
["TBNCOA","TBN",{"$f":"VLOOKUP(RIGHT(A624,3),NameConvs!$C$3:$D$19,2,FALSE)","v":"Coal"},"TBwCoal",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A624,4,1)=\"O\",MID($A624,4,3)&LEFT(VLOOKUP($B624,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A624,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B624,NameConvs!$B$57:$G$69,6,FALSE),MID($A624,4,3)))","v":"COA"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M624,MSG_Fueldata!N$54:N$75)","v":145},145,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M624,MSG_Fueldata!P$54:P$75)","v":147},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M624,MSG_Fueldata!Q$54:Q$75)","v":148},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M624,MSG_Fueldata!R$54:R$75)","v":149},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M624,MSG_Fueldata!S$54:S$75)","v":150},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M624,MSG_Fueldata!T$54:T$75)","v":151},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M624,MSG_Fueldata!U$54:U$75)","v":152},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M624,MSG_Fueldata!V$54:V$75)","v":153},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M624,MSG_Fueldata!W$54:W$75)","v":154},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M624,MSG_Fueldata!X$54:X$75)","v":155},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M624,MSG_Fueldata!Y$54:Y$75)","v":156},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M624,MSG_Fueldata!Z$54:Z$75)","v":157},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M624,MSG_Fueldata!AA$54:AA$75)","v":158},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M624,MSG_Fueldata!AB$54:AB$75)","v":159},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M624,MSG_Fueldata!AC$54:AC$75)","v":160},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M624,MSG_Fueldata!AD$54:AD$75)","v":161},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M624,MSG_Fueldata!AE$54:AE$75)","v":162},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M624,MSG_Fueldata!AF$54:AF$75)","v":163},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M624,MSG_Fueldata!AG$54:AG$75)","v":164},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M624,MSG_Fueldata!AH$54:AH$75)","v":166},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M624,MSG_Fueldata!AI$54:AI$75)","v":166},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M624,MSG_Fueldata!AJ$54:AJ$75)","v":166},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M624,MSG_Fueldata!AK$54:AK$75)","v":166}]
["MALBIO","MAL",{"$f":"VLOOKUP(RIGHT(A625,3),NameConvs!$C$3:$D$19,2,FALSE)","v":"Biomass"},"MAwBiomass",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A625,4,1)=\"O\",MID($A625,4,3)&LEFT(VLOOKUP($B625,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A625,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B625,NameConvs!$B$57:$G$69,6,FALSE),MID($A625,4,3)))","v":"BIO"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M625,MSG_Fueldata!N$54:N$75)","v":47},47,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M625,MSG_Fueldata!P$54:P$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M625,MSG_Fueldata!Q$54:Q$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M625,MSG_Fueldata!R$54:R$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M625,MSG_Fueldata!S$54:S$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M625,MSG_Fueldata!T$54:T$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M625,MSG_Fueldata!U$54:U$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M625,MSG_Fueldata!V$54:V$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M625,MSG_Fueldata!W$54:W$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M625,MSG_Fueldata!X$54:X$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M625,MSG_Fueldata!Y$54:Y$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M625,MSG_Fueldata!Z$54:Z$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M625,MSG_Fueldata!AA$54:AA$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M625,MSG_Fueldata!AB$54:AB$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M625,MSG_Fueldata!AC$54:AC$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M625,MSG_Fueldata!AD$54:AD$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M625,MSG_Fueldata!AE$54:AE$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M625,MSG_Fueldata!AF$54:AF$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M625,MSG_Fueldata!AG$54:AG$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M625,MSG_Fueldata!AH$54:AH$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M625,MSG_Fueldata!AI$54:AI$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M625,MSG_Fueldata!AJ$54:AJ$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M625,MSG_Fueldata!AK$54:AK$75)","v":47}]
["MALOHF","MAL",{"$f":"VLOOKUP(RIGHT(A626,3),NameConvs!$C$3:$D$19,2,FALSE)","v":"HFO"},"MAwHFO",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A626,4,1)=\"O\",MID($A626,4,3)&LEFT(VLOOKUP($B626,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A626,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B626,NameConvs!$B$57:$G$69,6,FALSE),MID($A626,4,3)))","v":"OHFI"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M626,MSG_Fueldata!N$54:N$75)","v":514},514,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M626,MSG_Fueldata!P$54:P$75)","v":534},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M626,MSG_Fueldata!Q$54:Q$75)","v":544},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M626,MSG_Fueldata!R$54:R$75)","v":554},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M626,MSG_Fueldata!S$54:S$75)","v":564},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M626,MSG_Fueldata!T$54:T$75)","v":574},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M626,MSG_Fueldata!U$54:U$75)","v":584},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M626,MSG_Fueldata!V$54:V$75)","v":594},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M626,MSG_Fueldata!W$54:W$75)","v":604},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M626,MSG_Fueldata!X$54:X$75)","v":614},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M626,MSG_Fueldata!Y$54:Y$75)","v":622},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M626,MSG_Fueldata!Z$54:Z$75)","v":630},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M626,MSG_Fueldata!AA$54:AA$75)","v":638},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M626,MSG_Fueldata!AB$54:AB$75)","v":646},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M626,MSG_Fueldata!AC$54:AC$75)","v":654},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M626,MSG_Fueldata!AD$54:AD$75)","v":662},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M626,MSG_Fueldata!AE$54:AE$75)","v":670},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M626,MSG_Fueldata!AF$54:AF$75)","v":678},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M626,MSG_Fueldata!AG$54:AG$75)","v":686},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M626,MSG_Fueldata!AH$54:AH$75)","v":695},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M626,MSG_Fueldata!AI$54:AI$75)","v":695},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M626,MSG_Fueldata!AJ$54:AJ$75)","v":695},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M626,MSG_Fueldata!AK$54:AK$75)","v":695}]
["MALODS","MAL",{"$f":"VLOOKUP(RIGHT(A627,3),NameConvs!$C$3:$D$19,2,FALSE)","v":"Diesel"},"MAwDiesel",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A627,4,1)=\"O\",MID($A627,4,3)&LEFT(VLOOKUP($B627,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A627,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B627,NameConvs!$B$57:$G$69,6,FALSE),MID($A627,4,3)))","v":"ODSI"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M627,MSG_Fueldata!N$54:N$75)","v":795},795,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M627,MSG_Fueldata!P$54:P$75)","v":827},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M627,MSG_Fueldata!Q$54:Q$75)","v":843},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M627,MSG_Fueldata!R$54:R$75)","v":859},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M627,MSG_Fueldata!S$54:S$75)","v":875},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M627,MSG_Fueldata!T$54:T$75)","v":891},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M627,MSG_Fueldata!U$54:U$75)","v":907},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M627,MSG_Fueldata!V$54:V$75)","v":923},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M627,MSG_Fueldata!W$54:W$75)","v":939},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M627,MSG_Fueldata!X$54:X$75)","v":954},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M627,MSG_Fueldata!Y$54:Y$75)","v":966},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M627,MSG_Fueldata!Z$54:Z$75)","v":978},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M627,MSG_Fueldata!AA$54:AA$75)","v":990},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M627,MSG_Fueldata!AB$54:AB$75)","v":1002},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M627,MSG_Fueldata!AC$54:AC$75)","v":1014},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M627,MSG_Fueldata!AD$54:AD$75)","v":1026},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M627,MSG_Fueldata!AE$54:AE$75)","v":1038},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M627,MSG_Fueldata!AF$54:AF$75)","v":1050},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M627,MSG_Fueldata!AG$54:AG$75)","v":1062},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M627,MSG_Fueldata!AH$54:AH$75)","v":1076},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M627,MSG_Fueldata!AI$54:AI$75)","v":1076},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M627,MSG_Fueldata!AJ$54:AJ$75)","v":1076},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M627,MSG_Fueldata!AK$54:AK$75)","v":1076}]
["MALOLC","MAL",{"$f":"VLOOKUP(RIGHT(A628,3),NameConvs!$C$3:$D$19,2,FALSE)","v":"Crude"},"MAwCrude",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A628,4,1)=\"O\",MID($A628,4,3)&LEFT(VLOOKUP($B628,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A628,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B628,NameConvs!$B$57:$G$69,6,FALSE),MID($A628,4,3)))","v":"OLCI"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M628,MSG_Fueldata!N$54:N$75)","v":596},596,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M628,MSG_Fueldata!P$54:P$75)","v":620},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M628,MSG_Fueldata!Q$54:Q$75)","v":632},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M628,MSG_Fueldata!R$54:R$75)","v":644},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M628,MSG_Fueldata!S$54:S$75)","v":656},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M628,MSG_Fueldata!T$54:T$75)","v":668},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M628,MSG_Fueldata!U$54:U$75)","v":680},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M628,MSG_Fueldata!V$54:V$75)","v":692},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M628,MSG_Fueldata!W$54:W$75)","v":704},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M628,MSG_Fueldata!X$54:X$75)","v":715},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M628,MSG_Fueldata!Y$54:Y$75)","v":724},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M628,MSG_Fueldata!Z$54:Z$75)","v":733},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M628,MSG_Fueldata!AA$54:AA$75)","v":742},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M628,MSG_Fueldata!AB$54:AB$75)","v":751},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M628,MSG_Fueldata!AC$54:AC$75)","v":760},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M628,MSG_Fueldata!AD$54:AD$75)","v":769},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M628,MSG_Fueldata!AE$54:AE$75)","v":778},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M628,MSG_Fueldata!AF$54:AF$75)","v":787},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M628,MSG_Fueldata!AG$54:AG$75)","v":796},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M628,MSG_Fueldata!AH$54:AH$75)","v":807},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M628,MSG_Fueldata!AI$54:AI$75)","v":807},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M628,MSG_Fueldata!AJ$54:AJ$75)","v":807},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M628,MSG_Fueldata!AK$54:AK$75)","v":807}]
["MALCOA","MAL",{"$f":"VLOOKUP(RIGHT(A629,3),NameConvs!$C$3:$D$19,2,FALSE)","v":"Coal"},"MAwCoal",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A629,4,1)=\"O\",MID($A629,4,3)&LEFT(VLOOKUP($B629,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A629,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B629,NameConvs!$B$57:$G$69,6,FALSE),MID($A629,4,3)))","v":"COA"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M629,MSG_Fueldata!N$54:N$75)","v":145},145,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M629,MSG_Fueldata!P$54:P$75)","v":147},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M629,MSG_Fueldata!Q$54:Q$75)","v":148},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M629,MSG_Fueldata!R$54:R$75)","v":149},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M629,MSG_Fueldata!S$54:S$75)","v":150},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M629,MSG_Fueldata!T$54:T$75)","v":151},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M629,MSG_Fueldata!U$54:U$75)","v":152},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M629,MSG_Fueldata!V$54:V$75)","v":153},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M629,MSG_Fueldata!W$54:W$75)","v":154},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M629,MSG_Fueldata!X$54:X$75)","v":155},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M629,MSG_Fueldata!Y$54:Y$75)","v":156},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M629,MSG_Fueldata!Z$54:Z$75)","v":157},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M629,MSG_Fueldata!AA$54:AA$75)","v":158},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M629,MSG_Fueldata!AB$54:AB$75)","v":159},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M629,MSG_Fueldata!AC$54:AC$75)","v":160},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M629,MSG_Fueldata!AD$54:AD$75)","v":161},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M629,MSG_Fueldata!AE$54:AE$75)","v":162},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M629,MSG_Fueldata!AF$54:AF$75)","v":163},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M629,MSG_Fueldata!AG$54:AG$75)","v":164},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M629,MSG_Fueldata!AH$54:AH$75)","v":166},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M629,MSG_Fueldata!AI$54:AI$75)","v":166},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M629,MSG_Fueldata!AJ$54:AJ$75)","v":166},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M629,MSG_Fueldata!AK$54:AK$75)","v":166}]
["LIBBIO","LIB",{"$f":"VLOOKUP(RIGHT(A630,3),NameConvs!$C$3:$D$19,2,FALSE)","v":"Biomass"},"LIwBiomass",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A630,4,1)=\"O\",MID($A630,4,3)&LEFT(VLOOKUP($B630,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A630,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B630,NameConvs!$B$57:$G$69,6,FALSE),MID($A630,4,3)))","v":"BIO"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M630,MSG_Fueldata!N$54:N$75)","v":47},47,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M630,MSG_Fueldata!P$54:P$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M630,MSG_Fueldata!Q$54:Q$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M630,MSG_Fueldata!R$54:R$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M630,MSG_Fueldata!S$54:S$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M630,MSG_Fueldata!T$54:T$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M630,MSG_Fueldata!U$54:U$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M630,MSG_Fueldata!V$54:V$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M630,MSG_Fueldata!W$54:W$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M630,MSG_Fueldata!X$54:X$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M630,MSG_Fueldata!Y$54:Y$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M630,MSG_Fueldata!Z$54:Z$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M630,MSG_Fueldata!AA$54:AA$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M630,MSG_Fueldata!AB$54:AB$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M630,MSG_Fueldata!AC$54:AC$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M630,MSG_Fueldata!AD$54:AD$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M630,MSG_Fueldata!AE$54:AE$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M630,MSG_Fueldata!AF$54:AF$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M630,MSG_Fueldata!AG$54:AG$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M630,MSG_Fueldata!AH$54:AH$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M630,MSG_Fueldata!AI$54:AI$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M630,MSG_Fueldata!AJ$54:AJ$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M630,MSG_Fueldata!AK$54:AK$75)","v":47}]
["LIBOHF","LIB",{"$f":"VLOOKUP(RIGHT(A631,3),NameConvs!$C$3:$D$19,2,FALSE)","v":"HFO"},"LIwHFO",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A631,4,1)=\"O\",MID($A631,4,3)&LEFT(VLOOKUP($B631,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A631,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B631,NameConvs!$B$57:$G$69,6,FALSE),MID($A631,4,3)))","v":"OHFC"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M631,MSG_Fueldata!N$54:N$75)","v":407},407,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M631,MSG_Fueldata!P$54:P$75)","v":423.4},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M631,MSG_Fueldata!Q$54:Q$75)","v":431.6},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M631,MSG_Fueldata!R$54:R$75)","v":439.8},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M631,MSG_Fueldata!S$54:S$75)","v":448},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M631,MSG_Fueldata!T$54:T$75)","v":456.2},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M631,MSG_Fueldata!U$54:U$75)","v":464.4},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M631,MSG_Fueldata!V$54:V$75)","v":472.6},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M631,MSG_Fueldata!W$54:W$75)","v":480.8},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M631,MSG_Fueldata!X$54:X$75)","v":488.37},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M631,MSG_Fueldata!Y$54:Y$75)","v":494.36},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M631,MSG_Fueldata!Z$54:Z$75)","v":500.35},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M631,MSG_Fueldata!AA$54:AA$75)","v":506.34},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M631,MSG_Fueldata!AB$54:AB$75)","v":512.33000000000004},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M631,MSG_Fueldata!AC$54:AC$75)","v":518.32000000000005},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M631,MSG_Fueldata!AD$54:AD$75)","v":524.30999999999995},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M631,MSG_Fueldata!AE$54:AE$75)","v":530.29999999999995},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M631,MSG_Fueldata!AF$54:AF$75)","v":536.29},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M631,MSG_Fueldata!AG$54:AG$75)","v":542.28},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M631,MSG_Fueldata!AH$54:AH$75)","v":549.54},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M631,MSG_Fueldata!AI$54:AI$75)","v":549.54},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M631,MSG_Fueldata!AJ$54:AJ$75)","v":549.54},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M631,MSG_Fueldata!AK$54:AK$75)","v":549.54}]
["LIBODS","LIB",{"$f":"VLOOKUP(RIGHT(A632,3),NameConvs!$C$3:$D$19,2,FALSE)","v":"Diesel"},"LIwDiesel",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A632,4,1)=\"O\",MID($A632,4,3)&LEFT(VLOOKUP($B632,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A632,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B632,NameConvs!$B$57:$G$69,6,FALSE),MID($A632,4,3)))","v":"ODSC"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M632,MSG_Fueldata!N$54:N$75)","v":691},691,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M632,MSG_Fueldata!P$54:P$75)","v":719},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M632,MSG_Fueldata!Q$54:Q$75)","v":733},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M632,MSG_Fueldata!R$54:R$75)","v":747},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M632,MSG_Fueldata!S$54:S$75)","v":761},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M632,MSG_Fueldata!T$54:T$75)","v":775},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M632,MSG_Fueldata!U$54:U$75)","v":789},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M632,MSG_Fueldata!V$54:V$75)","v":803},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M632,MSG_Fueldata!W$54:W$75)","v":817},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M632,MSG_Fueldata!X$54:X$75)","v":830},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M632,MSG_Fueldata!Y$54:Y$75)","v":840},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M632,MSG_Fueldata!Z$54:Z$75)","v":850},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M632,MSG_Fueldata!AA$54:AA$75)","v":860},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M632,MSG_Fueldata!AB$54:AB$75)","v":870},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M632,MSG_Fueldata!AC$54:AC$75)","v":880},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M632,MSG_Fueldata!AD$54:AD$75)","v":890},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M632,MSG_Fueldata!AE$54:AE$75)","v":900},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M632,MSG_Fueldata!AF$54:AF$75)","v":910},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M632,MSG_Fueldata!AG$54:AG$75)","v":920},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M632,MSG_Fueldata!AH$54:AH$75)","v":932},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M632,MSG_Fueldata!AI$54:AI$75)","v":932},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M632,MSG_Fueldata!AJ$54:AJ$75)","v":932},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M632,MSG_Fueldata!AK$54:AK$75)","v":932}]
["LIBOLC","LIB",{"$f":"VLOOKUP(RIGHT(A633,3),NameConvs!$C$3:$D$19,2,FALSE)","v":"Crude"},"LIwCrude",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A633,4,1)=\"O\",MID($A633,4,3)&LEFT(VLOOKUP($B633,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A633,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B633,NameConvs!$B$57:$G$69,6,FALSE),MID($A633,4,3)))","v":"OLCC"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M633,MSG_Fueldata!N$54:N$75)","v":561},561,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M633,MSG_Fueldata!P$54:P$75)","v":583},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M633,MSG_Fueldata!Q$54:Q$75)","v":594},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M633,MSG_Fueldata!R$54:R$75)","v":605},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M633,MSG_Fueldata!S$54:S$75)","v":616},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M633,MSG_Fueldata!T$54:T$75)","v":627},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M633,MSG_Fueldata!U$54:U$75)","v":638},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M633,MSG_Fueldata!V$54:V$75)","v":649},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M633,MSG_Fueldata!W$54:W$75)","v":660},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M633,MSG_Fueldata!X$54:X$75)","v":670},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M633,MSG_Fueldata!Y$54:Y$75)","v":678},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M633,MSG_Fueldata!Z$54:Z$75)","v":686},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M633,MSG_Fueldata!AA$54:AA$75)","v":694},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M633,MSG_Fueldata!AB$54:AB$75)","v":702},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M633,MSG_Fueldata!AC$54:AC$75)","v":710},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M633,MSG_Fueldata!AD$54:AD$75)","v":718},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M633,MSG_Fueldata!AE$54:AE$75)","v":726},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M633,MSG_Fueldata!AF$54:AF$75)","v":734},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M633,MSG_Fueldata!AG$54:AG$75)","v":742},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M633,MSG_Fueldata!AH$54:AH$75)","v":752},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M633,MSG_Fueldata!AI$54:AI$75)","v":752},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M633,MSG_Fueldata!AJ$54:AJ$75)","v":752},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M633,MSG_Fueldata!AK$54:AK$75)","v":752}]
["LIBGAS","LIB",{"$f":"VLOOKUP(RIGHT(A634,3),NameConvs!$C$3:$D$19,2,FALSE)","v":"Gas"},"LIwGas",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A634,4,1)=\"O\",MID($A634,4,3)&LEFT(VLOOKUP($B634,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A634,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B634,NameConvs!$B$57:$G$69,6,FALSE),MID($A634,4,3)))","v":"GASLNG"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M634,MSG_Fueldata!N$54:N$75)","v":347},347,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M634,MSG_Fueldata!P$54:P$75)","v":355},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M634,MSG_Fueldata!Q$54:Q$75)","v":359},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M634,MSG_Fueldata!R$54:R$75)","v":363},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M634,MSG_Fueldata!S$54:S$75)","v":367},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M634,MSG_Fueldata!T$54:T$75)","v":371},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M634,MSG_Fueldata!U$54:U$75)","v":375},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M634,MSG_Fueldata!V$54:V$75)","v":379},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M634,MSG_Fueldata!W$54:W$75)","v":383},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M634,MSG_Fueldata!X$54:X$75)","v":387},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M634,MSG_Fueldata!Y$54:Y$75)","v":393},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M634,MSG_Fueldata!Z$54:Z$75)","v":399},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M634,MSG_Fueldata!AA$54:AA$75)","v":405},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M634,MSG_Fueldata!AB$54:AB$75)","v":411},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M634,MSG_Fueldata!AC$54:AC$75)","v":417},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M634,MSG_Fueldata!AD$54:AD$75)","v":423},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M634,MSG_Fueldata!AE$54:AE$75)","v":429},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M634,MSG_Fueldata!AF$54:AF$75)","v":435},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M634,MSG_Fueldata!AG$54:AG$75)","v":441},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M634,MSG_Fueldata!AH$54:AH$75)","v":447},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M634,MSG_Fueldata!AI$54:AI$75)","v":447},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M634,MSG_Fueldata!AJ$54:AJ$75)","v":447},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M634,MSG_Fueldata!AK$54:AK$75)","v":447}]
["LIBCOA","LIB",{"$f":"VLOOKUP(RIGHT(A635,3),NameConvs!$C$3:$D$19,2,FALSE)","v":"Coal"},"LIwCoal",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A635,4,1)=\"O\",MID($A635,4,3)&LEFT(VLOOKUP($B635,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A635,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B635,NameConvs!$B$57:$G$69,6,FALSE),MID($A635,4,3)))","v":"COA"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M635,MSG_Fueldata!N$54:N$75)","v":145},145,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M635,MSG_Fueldata!P$54:P$75)","v":147},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M635,MSG_Fueldata!Q$54:Q$75)","v":148},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M635,MSG_Fueldata!R$54:R$75)","v":149},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M635,MSG_Fueldata!S$54:S$75)","v":150},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M635,MSG_Fueldata!T$54:T$75)","v":151},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M635,MSG_Fueldata!U$54:U$75)","v":152},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M635,MSG_Fueldata!V$54:V$75)","v":153},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M635,MSG_Fueldata!W$54:W$75)","v":154},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M635,MSG_Fueldata!X$54:X$75)","v":155},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M635,MSG_Fueldata!Y$54:Y$75)","v":156},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M635,MSG_Fueldata!Z$54:Z$75)","v":157},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M635,MSG_Fueldata!AA$54:AA$75)","v":158},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M635,MSG_Fueldata!AB$54:AB$75)","v":159},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M635,MSG_Fueldata!AC$54:AC$75)","v":160},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M635,MSG_Fueldata!AD$54:AD$75)","v":161},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M635,MSG_Fueldata!AE$54:AE$75)","v":162},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M635,MSG_Fueldata!AF$54:AF$75)","v":163},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M635,MSG_Fueldata!AG$54:AG$75)","v":164},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M635,MSG_Fueldata!AH$54:AH$75)","v":166},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M635,MSG_Fueldata!AI$54:AI$75)","v":166},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M635,MSG_Fueldata!AJ$54:AJ$75)","v":166},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M635,MSG_Fueldata!AK$54:AK$75)","v":166}]
["CIVBIO","CIV",{"$f":"VLOOKUP(RIGHT(A636,3),NameConvs!$C$3:$D$19,2,FALSE)","v":"Biomass"},"CIwBiomass",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A636,4,1)=\"O\",MID($A636,4,3)&LEFT(VLOOKUP($B636,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A636,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B636,NameConvs!$B$57:$G$69,6,FALSE),MID($A636,4,3)))","v":"BIO"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M636,MSG_Fueldata!N$54:N$75)","v":47},47,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M636,MSG_Fueldata!P$54:P$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M636,MSG_Fueldata!Q$54:Q$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M636,MSG_Fueldata!R$54:R$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M636,MSG_Fueldata!S$54:S$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M636,MSG_Fueldata!T$54:T$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M636,MSG_Fueldata!U$54:U$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M636,MSG_Fueldata!V$54:V$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M636,MSG_Fueldata!W$54:W$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M636,MSG_Fueldata!X$54:X$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M636,MSG_Fueldata!Y$54:Y$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M636,MSG_Fueldata!Z$54:Z$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M636,MSG_Fueldata!AA$54:AA$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M636,MSG_Fueldata!AB$54:AB$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M636,MSG_Fueldata!AC$54:AC$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M636,MSG_Fueldata!AD$54:AD$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M636,MSG_Fueldata!AE$54:AE$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M636,MSG_Fueldata!AF$54:AF$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M636,MSG_Fueldata!AG$54:AG$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M636,MSG_Fueldata!AH$54:AH$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M636,MSG_Fueldata!AI$54:AI$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M636,MSG_Fueldata!AJ$54:AJ$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M636,MSG_Fueldata!AK$54:AK$75)","v":47}]
["CIVOHF","CIV",{"$f":"VLOOKUP(RIGHT(A637,3),NameConvs!$C$3:$D$19,2,FALSE)","v":"HFO"},"CIwHFO",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A637,4,1)=\"O\",MID($A637,4,3)&LEFT(VLOOKUP($B637,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A637,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B637,NameConvs!$B$57:$G$69,6,FALSE),MID($A637,4,3)))","v":"OHFC"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M637,MSG_Fueldata!N$54:N$75)","v":407},407,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M637,MSG_Fueldata!P$54:P$75)","v":423.4},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M637,MSG_Fueldata!Q$54:Q$75)","v":431.6},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M637,MSG_Fueldata!R$54:R$75)","v":439.8},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M637,MSG_Fueldata!S$54:S$75)","v":448},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M637,MSG_Fueldata!T$54:T$75)","v":456.2},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M637,MSG_Fueldata!U$54:U$75)","v":464.4},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M637,MSG_Fueldata!V$54:V$75)","v":472.6},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M637,MSG_Fueldata!W$54:W$75)","v":480.8},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M637,MSG_Fueldata!X$54:X$75)","v":488.37},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M637,MSG_Fueldata!Y$54:Y$75)","v":494.36},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M637,MSG_Fueldata!Z$54:Z$75)","v":500.35},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M637,MSG_Fueldata!AA$54:AA$75)","v":506.34},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M637,MSG_Fueldata!AB$54:AB$75)","v":512.33000000000004},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M637,MSG_Fueldata!AC$54:AC$75)","v":518.32000000000005},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M637,MSG_Fueldata!AD$54:AD$75)","v":524.30999999999995},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M637,MSG_Fueldata!AE$54:AE$75)","v":530.29999999999995},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M637,MSG_Fueldata!AF$54:AF$75)","v":536.29},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M637,MSG_Fueldata!AG$54:AG$75)","v":542.28},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M637,MSG_Fueldata!AH$54:AH$75)","v":549.54},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M637,MSG_Fueldata!AI$54:AI$75)","v":549.54},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M637,MSG_Fueldata!AJ$54:AJ$75)","v":549.54},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M637,MSG_Fueldata!AK$54:AK$75)","v":549.54}]
["CIVODS","CIV",{"$f":"VLOOKUP(RIGHT(A638,3),NameConvs!$C$3:$D$19,2,FALSE)","v":"Diesel"},"CIwDiesel",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A638,4,1)=\"O\",MID($A638,4,3)&LEFT(VLOOKUP($B638,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A638,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B638,NameConvs!$B$57:$G$69,6,FALSE),MID($A638,4,3)))","v":"ODSC"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M638,MSG_Fueldata!N$54:N$75)","v":691},691,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M638,MSG_Fueldata!P$54:P$75)","v":719},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M638,MSG_Fueldata!Q$54:Q$75)","v":733},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M638,MSG_Fueldata!R$54:R$75)","v":747},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M638,MSG_Fueldata!S$54:S$75)","v":761},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M638,MSG_Fueldata!T$54:T$75)","v":775},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M638,MSG_Fueldata!U$54:U$75)","v":789},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M638,MSG_Fueldata!V$54:V$75)","v":803},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M638,MSG_Fueldata!W$54:W$75)","v":817},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M638,MSG_Fueldata!X$54:X$75)","v":830},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M638,MSG_Fueldata!Y$54:Y$75)","v":840},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M638,MSG_Fueldata!Z$54:Z$75)","v":850},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M638,MSG_Fueldata!AA$54:AA$75)","v":860},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M638,MSG_Fueldata!AB$54:AB$75)","v":870},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M638,MSG_Fueldata!AC$54:AC$75)","v":880},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M638,MSG_Fueldata!AD$54:AD$75)","v":890},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M638,MSG_Fueldata!AE$54:AE$75)","v":900},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M638,MSG_Fueldata!AF$54:AF$75)","v":910},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M638,MSG_Fueldata!AG$54:AG$75)","v":920},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M638,MSG_Fueldata!AH$54:AH$75)","v":932},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M638,MSG_Fueldata!AI$54:AI$75)","v":932},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M638,MSG_Fueldata!AJ$54:AJ$75)","v":932},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M638,MSG_Fueldata!AK$54:AK$75)","v":932}]
["CIVOLC","CIV",{"$f":"VLOOKUP(RIGHT(A639,3),NameConvs!$C$3:$D$19,2,FALSE)","v":"Crude"},"CIwCrude",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A639,4,1)=\"O\",MID($A639,4,3)&LEFT(VLOOKUP($B639,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A639,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B639,NameConvs!$B$57:$G$69,6,FALSE),MID($A639,4,3)))","v":"OLCC"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M639,MSG_Fueldata!N$54:N$75)","v":561},561,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M639,MSG_Fueldata!P$54:P$75)","v":583},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M639,MSG_Fueldata!Q$54:Q$75)","v":594},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M639,MSG_Fueldata!R$54:R$75)","v":605},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M639,MSG_Fueldata!S$54:S$75)","v":616},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M639,MSG_Fueldata!T$54:T$75)","v":627},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M639,MSG_Fueldata!U$54:U$75)","v":638},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M639,MSG_Fueldata!V$54:V$75)","v":649},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M639,MSG_Fueldata!W$54:W$75)","v":660},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M639,MSG_Fueldata!X$54:X$75)","v":670},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M639,MSG_Fueldata!Y$54:Y$75)","v":678},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M639,MSG_Fueldata!Z$54:Z$75)","v":686},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M639,MSG_Fueldata!AA$54:AA$75)","v":694},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M639,MSG_Fueldata!AB$54:AB$75)","v":702},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M639,MSG_Fueldata!AC$54:AC$75)","v":710},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M639,MSG_Fueldata!AD$54:AD$75)","v":718},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M639,MSG_Fueldata!AE$54:AE$75)","v":726},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M639,MSG_Fueldata!AF$54:AF$75)","v":734},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M639,MSG_Fueldata!AG$54:AG$75)","v":742},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M639,MSG_Fueldata!AH$54:AH$75)","v":752},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M639,MSG_Fueldata!AI$54:AI$75)","v":752},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M639,MSG_Fueldata!AJ$54:AJ$75)","v":752},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M639,MSG_Fueldata!AK$54:AK$75)","v":752}]
["CIVGAS","CIV",{"$f":"VLOOKUP(RIGHT(A640,3),NameConvs!$C$3:$D$19,2,FALSE)","v":"Gas"},"CIwGas",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A640,4,1)=\"O\",MID($A640,4,3)&LEFT(VLOOKUP($B640,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A640,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B640,NameConvs!$B$57:$G$69,6,FALSE),MID($A640,4,3)))","v":"GASLOCal"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M640,MSG_Fueldata!N$54:N$75)","v":268},268,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M640,MSG_Fueldata!P$54:P$75)","v":274},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M640,MSG_Fueldata!Q$54:Q$75)","v":277},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M640,MSG_Fueldata!R$54:R$75)","v":280},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M640,MSG_Fueldata!S$54:S$75)","v":283},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M640,MSG_Fueldata!T$54:T$75)","v":286},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M640,MSG_Fueldata!U$54:U$75)","v":289},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M640,MSG_Fueldata!V$54:V$75)","v":292},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M640,MSG_Fueldata!W$54:W$75)","v":295},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M640,MSG_Fueldata!X$54:X$75)","v":298},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M640,MSG_Fueldata!Y$54:Y$75)","v":303},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M640,MSG_Fueldata!Z$54:Z$75)","v":308},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M640,MSG_Fueldata!AA$54:AA$75)","v":313},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M640,MSG_Fueldata!AB$54:AB$75)","v":318},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M640,MSG_Fueldata!AC$54:AC$75)","v":323},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M640,MSG_Fueldata!AD$54:AD$75)","v":328},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M640,MSG_Fueldata!AE$54:AE$75)","v":333},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M640,MSG_Fueldata!AF$54:AF$75)","v":338},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M640,MSG_Fueldata!AG$54:AG$75)","v":343},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M640,MSG_Fueldata!AH$54:AH$75)","v":348},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M640,MSG_Fueldata!AI$54:AI$75)","v":348},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M640,MSG_Fueldata!AJ$54:AJ$75)","v":348},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M640,MSG_Fueldata!AK$54:AK$75)","v":348}]
["CIVAGA",{"$f":"LEFT(A641,3)","v":"CIV"},"AGA",{"$f":"LEFT(B641,2)&\"w\"&C641","v":"CIwAGA"},null,null,null,null,null,null,null,null,{"$f":"IF(MID($A641,4,1)=\"O\",MID($A641,4,3)&LEFT(VLOOKUP($B641,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A641,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B641,NameConvs!$B$57:$G$69,6,FALSE),MID($A641,4,3)))","v":"AGA"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M641,MSG_Fueldata!N$54:N$75)","v":268},268,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M641,MSG_Fueldata!P$54:P$75)","v":274},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M641,MSG_Fueldata!Q$54:Q$75)","v":277},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M641,MSG_Fueldata!R$54:R$75)","v":280},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M641,MSG_Fueldata!S$54:S$75)","v":283},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M641,MSG_Fueldata!T$54:T$75)","v":286},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M641,MSG_Fueldata!U$54:U$75)","v":289},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M641,MSG_Fueldata!V$54:V$75)","v":292},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M641,MSG_Fueldata!W$54:W$75)","v":295},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M641,MSG_Fueldata!X$54:X$75)","v":298},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M641,MSG_Fueldata!Y$54:Y$75)","v":303},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M641,MSG_Fueldata!Z$54:Z$75)","v":308},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M641,MSG_Fueldata!AA$54:AA$75)","v":313},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M641,MSG_Fueldata!AB$54:AB$75)","v":318},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M641,MSG_Fueldata!AC$54:AC$75)","v":323},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M641,MSG_Fueldata!AD$54:AD$75)","v":328},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M641,MSG_Fueldata!AE$54:AE$75)","v":333},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M641,MSG_Fueldata!AF$54:AF$75)","v":338},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M641,MSG_Fueldata!AG$54:AG$75)","v":343},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M641,MSG_Fueldata!AH$54:AH$75)","v":348},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M641,MSG_Fueldata!AI$54:AI$75)","v":348},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M641,MSG_Fueldata!AJ$54:AJ$75)","v":348},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M641,MSG_Fueldata!AK$54:AK$75)","v":348}]
["CIVCOA","CIV",{"$f":"VLOOKUP(RIGHT(A642,3),NameConvs!$C$3:$D$19,2,FALSE)","v":"Coal"},"CIwCoal",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A642,4,1)=\"O\",MID($A642,4,3)&LEFT(VLOOKUP($B642,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A642,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B642,NameConvs!$B$57:$G$69,6,FALSE),MID($A642,4,3)))","v":"COA"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M642,MSG_Fueldata!N$54:N$75)","v":145},145,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M642,MSG_Fueldata!P$54:P$75)","v":147},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M642,MSG_Fueldata!Q$54:Q$75)","v":148},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M642,MSG_Fueldata!R$54:R$75)","v":149},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M642,MSG_Fueldata!S$54:S$75)","v":150},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M642,MSG_Fueldata!T$54:T$75)","v":151},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M642,MSG_Fueldata!U$54:U$75)","v":152},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M642,MSG_Fueldata!V$54:V$75)","v":153},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M642,MSG_Fueldata!W$54:W$75)","v":154},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M642,MSG_Fueldata!X$54:X$75)","v":155},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M642,MSG_Fueldata!Y$54:Y$75)","v":156},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M642,MSG_Fueldata!Z$54:Z$75)","v":157},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M642,MSG_Fueldata!AA$54:AA$75)","v":158},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M642,MSG_Fueldata!AB$54:AB$75)","v":159},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M642,MSG_Fueldata!AC$54:AC$75)","v":160},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M642,MSG_Fueldata!AD$54:AD$75)","v":161},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M642,MSG_Fueldata!AE$54:AE$75)","v":162},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M642,MSG_Fueldata!AF$54:AF$75)","v":163},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M642,MSG_Fueldata!AG$54:AG$75)","v":164},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M642,MSG_Fueldata!AH$54:AH$75)","v":166},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M642,MSG_Fueldata!AI$54:AI$75)","v":166},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M642,MSG_Fueldata!AJ$54:AJ$75)","v":166},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M642,MSG_Fueldata!AK$54:AK$75)","v":166}]
["GAMBIO","GAM",{"$f":"VLOOKUP(RIGHT(A643,3),NameConvs!$C$3:$D$19,2,FALSE)","v":"Biomass"},"GAwBiomass",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A643,4,1)=\"O\",MID($A643,4,3)&LEFT(VLOOKUP($B643,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A643,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B643,NameConvs!$B$57:$G$69,6,FALSE),MID($A643,4,3)))","v":"BIO"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M643,MSG_Fueldata!N$54:N$75)","v":47},47,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M643,MSG_Fueldata!P$54:P$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M643,MSG_Fueldata!Q$54:Q$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M643,MSG_Fueldata!R$54:R$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M643,MSG_Fueldata!S$54:S$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M643,MSG_Fueldata!T$54:T$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M643,MSG_Fueldata!U$54:U$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M643,MSG_Fueldata!V$54:V$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M643,MSG_Fueldata!W$54:W$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M643,MSG_Fueldata!X$54:X$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M643,MSG_Fueldata!Y$54:Y$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M643,MSG_Fueldata!Z$54:Z$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M643,MSG_Fueldata!AA$54:AA$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M643,MSG_Fueldata!AB$54:AB$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M643,MSG_Fueldata!AC$54:AC$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M643,MSG_Fueldata!AD$54:AD$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M643,MSG_Fueldata!AE$54:AE$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M643,MSG_Fueldata!AF$54:AF$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M643,MSG_Fueldata!AG$54:AG$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M643,MSG_Fueldata!AH$54:AH$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M643,MSG_Fueldata!AI$54:AI$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M643,MSG_Fueldata!AJ$54:AJ$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M643,MSG_Fueldata!AK$54:AK$75)","v":47}]
["GAMOHF","GAM",{"$f":"VLOOKUP(RIGHT(A644,3),NameConvs!$C$3:$D$19,2,FALSE)","v":"HFO"},"GAwHFO",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A644,4,1)=\"O\",MID($A644,4,3)&LEFT(VLOOKUP($B644,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A644,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B644,NameConvs!$B$57:$G$69,6,FALSE),MID($A644,4,3)))","v":"OHFC"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M644,MSG_Fueldata!N$54:N$75)","v":407},407,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M644,MSG_Fueldata!P$54:P$75)","v":423.4},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M644,MSG_Fueldata!Q$54:Q$75)","v":431.6},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M644,MSG_Fueldata!R$54:R$75)","v":439.8},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M644,MSG_Fueldata!S$54:S$75)","v":448},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M644,MSG_Fueldata!T$54:T$75)","v":456.2},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M644,MSG_Fueldata!U$54:U$75)","v":464.4},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M644,MSG_Fueldata!V$54:V$75)","v":472.6},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M644,MSG_Fueldata!W$54:W$75)","v":480.8},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M644,MSG_Fueldata!X$54:X$75)","v":488.37},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M644,MSG_Fueldata!Y$54:Y$75)","v":494.36},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M644,MSG_Fueldata!Z$54:Z$75)","v":500.35},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M644,MSG_Fueldata!AA$54:AA$75)","v":506.34},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M644,MSG_Fueldata!AB$54:AB$75)","v":512.33000000000004},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M644,MSG_Fueldata!AC$54:AC$75)","v":518.32000000000005},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M644,MSG_Fueldata!AD$54:AD$75)","v":524.30999999999995},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M644,MSG_Fueldata!AE$54:AE$75)","v":530.29999999999995},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M644,MSG_Fueldata!AF$54:AF$75)","v":536.29},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M644,MSG_Fueldata!AG$54:AG$75)","v":542.28},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M644,MSG_Fueldata!AH$54:AH$75)","v":549.54},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M644,MSG_Fueldata!AI$54:AI$75)","v":549.54},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M644,MSG_Fueldata!AJ$54:AJ$75)","v":549.54},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M644,MSG_Fueldata!AK$54:AK$75)","v":549.54}]
["GAMODS","GAM",{"$f":"VLOOKUP(RIGHT(A645,3),NameConvs!$C$3:$D$19,2,FALSE)","v":"Diesel"},"GAwDiesel",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A645,4,1)=\"O\",MID($A645,4,3)&LEFT(VLOOKUP($B645,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A645,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B645,NameConvs!$B$57:$G$69,6,FALSE),MID($A645,4,3)))","v":"ODSC"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M645,MSG_Fueldata!N$54:N$75)","v":691},691,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M645,MSG_Fueldata!P$54:P$75)","v":719},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M645,MSG_Fueldata!Q$54:Q$75)","v":733},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M645,MSG_Fueldata!R$54:R$75)","v":747},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M645,MSG_Fueldata!S$54:S$75)","v":761},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M645,MSG_Fueldata!T$54:T$75)","v":775},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M645,MSG_Fueldata!U$54:U$75)","v":789},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M645,MSG_Fueldata!V$54:V$75)","v":803},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M645,MSG_Fueldata!W$54:W$75)","v":817},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M645,MSG_Fueldata!X$54:X$75)","v":830},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M645,MSG_Fueldata!Y$54:Y$75)","v":840},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M645,MSG_Fueldata!Z$54:Z$75)","v":850},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M645,MSG_Fueldata!AA$54:AA$75)","v":860},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M645,MSG_Fueldata!AB$54:AB$75)","v":870},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M645,MSG_Fueldata!AC$54:AC$75)","v":880},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M645,MSG_Fueldata!AD$54:AD$75)","v":890},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M645,MSG_Fueldata!AE$54:AE$75)","v":900},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M645,MSG_Fueldata!AF$54:AF$75)","v":910},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M645,MSG_Fueldata!AG$54:AG$75)","v":920},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M645,MSG_Fueldata!AH$54:AH$75)","v":932},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M645,MSG_Fueldata!AI$54:AI$75)","v":932},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M645,MSG_Fueldata!AJ$54:AJ$75)","v":932},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M645,MSG_Fueldata!AK$54:AK$75)","v":932}]
["GAMOLC","GAM",{"$f":"VLOOKUP(RIGHT(A646,3),NameConvs!$C$3:$D$19,2,FALSE)","v":"Crude"},"GAwCrude",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A646,4,1)=\"O\",MID($A646,4,3)&LEFT(VLOOKUP($B646,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A646,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B646,NameConvs!$B$57:$G$69,6,FALSE),MID($A646,4,3)))","v":"OLCC"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M646,MSG_Fueldata!N$54:N$75)","v":561},561,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M646,MSG_Fueldata!P$54:P$75)","v":583},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M646,MSG_Fueldata!Q$54:Q$75)","v":594},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M646,MSG_Fueldata!R$54:R$75)","v":605},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M646,MSG_Fueldata!S$54:S$75)","v":616},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M646,MSG_Fueldata!T$54:T$75)","v":627},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M646,MSG_Fueldata!U$54:U$75)","v":638},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M646,MSG_Fueldata!V$54:V$75)","v":649},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M646,MSG_Fueldata!W$54:W$75)","v":660},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M646,MSG_Fueldata!X$54:X$75)","v":670},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M646,MSG_Fueldata!Y$54:Y$75)","v":678},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M646,MSG_Fueldata!Z$54:Z$75)","v":686},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M646,MSG_Fueldata!AA$54:AA$75)","v":694},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M646,MSG_Fueldata!AB$54:AB$75)","v":702},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M646,MSG_Fueldata!AC$54:AC$75)","v":710},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M646,MSG_Fueldata!AD$54:AD$75)","v":718},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M646,MSG_Fueldata!AE$54:AE$75)","v":726},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M646,MSG_Fueldata!AF$54:AF$75)","v":734},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M646,MSG_Fueldata!AG$54:AG$75)","v":742},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M646,MSG_Fueldata!AH$54:AH$75)","v":752},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M646,MSG_Fueldata!AI$54:AI$75)","v":752},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M646,MSG_Fueldata!AJ$54:AJ$75)","v":752},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M646,MSG_Fueldata!AK$54:AK$75)","v":752}]
["GAMGAS","GAM",{"$f":"VLOOKUP(RIGHT(A647,3),NameConvs!$C$3:$D$19,2,FALSE)","v":"Gas"},"GAwGas",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A647,4,1)=\"O\",MID($A647,4,3)&LEFT(VLOOKUP($B647,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A647,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B647,NameConvs!$B$57:$G$69,6,FALSE),MID($A647,4,3)))","v":"GASLNG"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M647,MSG_Fueldata!N$54:N$75)","v":347},347,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M647,MSG_Fueldata!P$54:P$75)","v":355},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M647,MSG_Fueldata!Q$54:Q$75)","v":359},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M647,MSG_Fueldata!R$54:R$75)","v":363},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M647,MSG_Fueldata!S$54:S$75)","v":367},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M647,MSG_Fueldata!T$54:T$75)","v":371},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M647,MSG_Fueldata!U$54:U$75)","v":375},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M647,MSG_Fueldata!V$54:V$75)","v":379},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M647,MSG_Fueldata!W$54:W$75)","v":383},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M647,MSG_Fueldata!X$54:X$75)","v":387},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M647,MSG_Fueldata!Y$54:Y$75)","v":393},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M647,MSG_Fueldata!Z$54:Z$75)","v":399},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M647,MSG_Fueldata!AA$54:AA$75)","v":405},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M647,MSG_Fueldata!AB$54:AB$75)","v":411},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M647,MSG_Fueldata!AC$54:AC$75)","v":417},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M647,MSG_Fueldata!AD$54:AD$75)","v":423},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M647,MSG_Fueldata!AE$54:AE$75)","v":429},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M647,MSG_Fueldata!AF$54:AF$75)","v":435},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M647,MSG_Fueldata!AG$54:AG$75)","v":441},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M647,MSG_Fueldata!AH$54:AH$75)","v":447},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M647,MSG_Fueldata!AI$54:AI$75)","v":447},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M647,MSG_Fueldata!AJ$54:AJ$75)","v":447},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M647,MSG_Fueldata!AK$54:AK$75)","v":447}]
["GAMCOA","GAM",{"$f":"VLOOKUP(RIGHT(A648,3),NameConvs!$C$3:$D$19,2,FALSE)","v":"Coal"},"GAwCoal",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A648,4,1)=\"O\",MID($A648,4,3)&LEFT(VLOOKUP($B648,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A648,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B648,NameConvs!$B$57:$G$69,6,FALSE),MID($A648,4,3)))","v":"COA"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M648,MSG_Fueldata!N$54:N$75)","v":145},145,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M648,MSG_Fueldata!P$54:P$75)","v":147},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M648,MSG_Fueldata!Q$54:Q$75)","v":148},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M648,MSG_Fueldata!R$54:R$75)","v":149},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M648,MSG_Fueldata!S$54:S$75)","v":150},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M648,MSG_Fueldata!T$54:T$75)","v":151},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M648,MSG_Fueldata!U$54:U$75)","v":152},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M648,MSG_Fueldata!V$54:V$75)","v":153},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M648,MSG_Fueldata!W$54:W$75)","v":154},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M648,MSG_Fueldata!X$54:X$75)","v":155},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M648,MSG_Fueldata!Y$54:Y$75)","v":156},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M648,MSG_Fueldata!Z$54:Z$75)","v":157},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M648,MSG_Fueldata!AA$54:AA$75)","v":158},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M648,MSG_Fueldata!AB$54:AB$75)","v":159},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M648,MSG_Fueldata!AC$54:AC$75)","v":160},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M648,MSG_Fueldata!AD$54:AD$75)","v":161},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M648,MSG_Fueldata!AE$54:AE$75)","v":162},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M648,MSG_Fueldata!AF$54:AF$75)","v":163},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M648,MSG_Fueldata!AG$54:AG$75)","v":164},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M648,MSG_Fueldata!AH$54:AH$75)","v":166},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M648,MSG_Fueldata!AI$54:AI$75)","v":166},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M648,MSG_Fueldata!AJ$54:AJ$75)","v":166},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M648,MSG_Fueldata!AK$54:AK$75)","v":166}]
["GHABIO","GHA",{"$f":"VLOOKUP(RIGHT(A649,3),NameConvs!$C$3:$D$19,2,FALSE)","v":"Biomass"},"GHwBiomass",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A649,4,1)=\"O\",MID($A649,4,3)&LEFT(VLOOKUP($B649,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A649,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B649,NameConvs!$B$57:$G$69,6,FALSE),MID($A649,4,3)))","v":"BIO"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M649,MSG_Fueldata!N$54:N$75)","v":47},47,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M649,MSG_Fueldata!P$54:P$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M649,MSG_Fueldata!Q$54:Q$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M649,MSG_Fueldata!R$54:R$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M649,MSG_Fueldata!S$54:S$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M649,MSG_Fueldata!T$54:T$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M649,MSG_Fueldata!U$54:U$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M649,MSG_Fueldata!V$54:V$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M649,MSG_Fueldata!W$54:W$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M649,MSG_Fueldata!X$54:X$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M649,MSG_Fueldata!Y$54:Y$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M649,MSG_Fueldata!Z$54:Z$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M649,MSG_Fueldata!AA$54:AA$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M649,MSG_Fueldata!AB$54:AB$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M649,MSG_Fueldata!AC$54:AC$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M649,MSG_Fueldata!AD$54:AD$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M649,MSG_Fueldata!AE$54:AE$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M649,MSG_Fueldata!AF$54:AF$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M649,MSG_Fueldata!AG$54:AG$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M649,MSG_Fueldata!AH$54:AH$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M649,MSG_Fueldata!AI$54:AI$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M649,MSG_Fueldata!AJ$54:AJ$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M649,MSG_Fueldata!AK$54:AK$75)","v":47}]
["GHAOHF","GHA",{"$f":"VLOOKUP(RIGHT(A650,3),NameConvs!$C$3:$D$19,2,FALSE)","v":"HFO"},"GHwHFO",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A650,4,1)=\"O\",MID($A650,4,3)&LEFT(VLOOKUP($B650,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A650,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B650,NameConvs!$B$57:$G$69,6,FALSE),MID($A650,4,3)))","v":"OHFC"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M650,MSG_Fueldata!N$54:N$75)","v":407},407,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M650,MSG_Fueldata!P$54:P$75)","v":423.4},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M650,MSG_Fueldata!Q$54:Q$75)","v":431.6},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M650,MSG_Fueldata!R$54:R$75)","v":439.8},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M650,MSG_Fueldata!S$54:S$75)","v":448},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M650,MSG_Fueldata!T$54:T$75)","v":456.2},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M650,MSG_Fueldata!U$54:U$75)","v":464.4},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M650,MSG_Fueldata!V$54:V$75)","v":472.6},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M650,MSG_Fueldata!W$54:W$75)","v":480.8},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M650,MSG_Fueldata!X$54:X$75)","v":488.37},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M650,MSG_Fueldata!Y$54:Y$75)","v":494.36},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M650,MSG_Fueldata!Z$54:Z$75)","v":500.35},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M650,MSG_Fueldata!AA$54:AA$75)","v":506.34},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M650,MSG_Fueldata!AB$54:AB$75)","v":512.33000000000004},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M650,MSG_Fueldata!AC$54:AC$75)","v":518.32000000000005},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M650,MSG_Fueldata!AD$54:AD$75)","v":524.30999999999995},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M650,MSG_Fueldata!AE$54:AE$75)","v":530.29999999999995},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M650,MSG_Fueldata!AF$54:AF$75)","v":536.29},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M650,MSG_Fueldata!AG$54:AG$75)","v":542.28},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M650,MSG_Fueldata!AH$54:AH$75)","v":549.54},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M650,MSG_Fueldata!AI$54:AI$75)","v":549.54},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M650,MSG_Fueldata!AJ$54:AJ$75)","v":549.54},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M650,MSG_Fueldata!AK$54:AK$75)","v":549.54}]
["GHAODS","GHA",{"$f":"VLOOKUP(RIGHT(A651,3),NameConvs!$C$3:$D$19,2,FALSE)","v":"Diesel"},"GHwDiesel",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A651,4,1)=\"O\",MID($A651,4,3)&LEFT(VLOOKUP($B651,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A651,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B651,NameConvs!$B$57:$G$69,6,FALSE),MID($A651,4,3)))","v":"ODSC"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M651,MSG_Fueldata!N$54:N$75)","v":691},691,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M651,MSG_Fueldata!P$54:P$75)","v":719},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M651,MSG_Fueldata!Q$54:Q$75)","v":733},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M651,MSG_Fueldata!R$54:R$75)","v":747},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M651,MSG_Fueldata!S$54:S$75)","v":761},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M651,MSG_Fueldata!T$54:T$75)","v":775},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M651,MSG_Fueldata!U$54:U$75)","v":789},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M651,MSG_Fueldata!V$54:V$75)","v":803},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M651,MSG_Fueldata!W$54:W$75)","v":817},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M651,MSG_Fueldata!X$54:X$75)","v":830},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M651,MSG_Fueldata!Y$54:Y$75)","v":840},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M651,MSG_Fueldata!Z$54:Z$75)","v":850},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M651,MSG_Fueldata!AA$54:AA$75)","v":860},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M651,MSG_Fueldata!AB$54:AB$75)","v":870},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M651,MSG_Fueldata!AC$54:AC$75)","v":880},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M651,MSG_Fueldata!AD$54:AD$75)","v":890},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M651,MSG_Fueldata!AE$54:AE$75)","v":900},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M651,MSG_Fueldata!AF$54:AF$75)","v":910},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M651,MSG_Fueldata!AG$54:AG$75)","v":920},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M651,MSG_Fueldata!AH$54:AH$75)","v":932},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M651,MSG_Fueldata!AI$54:AI$75)","v":932},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M651,MSG_Fueldata!AJ$54:AJ$75)","v":932},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M651,MSG_Fueldata!AK$54:AK$75)","v":932}]
["GHAOLC","GHA",{"$f":"VLOOKUP(RIGHT(A652,3),NameConvs!$C$3:$D$19,2,FALSE)","v":"Crude"},"GHwCrude",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A652,4,1)=\"O\",MID($A652,4,3)&LEFT(VLOOKUP($B652,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A652,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B652,NameConvs!$B$57:$G$69,6,FALSE),MID($A652,4,3)))","v":"OLCC"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M652,MSG_Fueldata!N$54:N$75)","v":561},561,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M652,MSG_Fueldata!P$54:P$75)","v":583},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M652,MSG_Fueldata!Q$54:Q$75)","v":594},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M652,MSG_Fueldata!R$54:R$75)","v":605},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M652,MSG_Fueldata!S$54:S$75)","v":616},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M652,MSG_Fueldata!T$54:T$75)","v":627},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M652,MSG_Fueldata!U$54:U$75)","v":638},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M652,MSG_Fueldata!V$54:V$75)","v":649},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M652,MSG_Fueldata!W$54:W$75)","v":660},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M652,MSG_Fueldata!X$54:X$75)","v":670},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M652,MSG_Fueldata!Y$54:Y$75)","v":678},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M652,MSG_Fueldata!Z$54:Z$75)","v":686},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M652,MSG_Fueldata!AA$54:AA$75)","v":694},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M652,MSG_Fueldata!AB$54:AB$75)","v":702},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M652,MSG_Fueldata!AC$54:AC$75)","v":710},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M652,MSG_Fueldata!AD$54:AD$75)","v":718},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M652,MSG_Fueldata!AE$54:AE$75)","v":726},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M652,MSG_Fueldata!AF$54:AF$75)","v":734},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M652,MSG_Fueldata!AG$54:AG$75)","v":742},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M652,MSG_Fueldata!AH$54:AH$75)","v":752},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M652,MSG_Fueldata!AI$54:AI$75)","v":752},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M652,MSG_Fueldata!AJ$54:AJ$75)","v":752},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M652,MSG_Fueldata!AK$54:AK$75)","v":752}]
["GHAGAS","GHA",{"$f":"VLOOKUP(RIGHT(A653,3),NameConvs!$C$3:$D$19,2,FALSE)","v":"Gas"},"GHwGas",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A653,4,1)=\"O\",MID($A653,4,3)&LEFT(VLOOKUP($B653,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A653,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B653,NameConvs!$B$57:$G$69,6,FALSE),MID($A653,4,3)))","v":"GASGOA"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M653,MSG_Fueldata!N$54:N$75)","v":325},325,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M653,MSG_Fueldata!P$54:P$75)","v":333},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M653,MSG_Fueldata!Q$54:Q$75)","v":337},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M653,MSG_Fueldata!R$54:R$75)","v":341},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M653,MSG_Fueldata!S$54:S$75)","v":345},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M653,MSG_Fueldata!T$54:T$75)","v":349},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M653,MSG_Fueldata!U$54:U$75)","v":353},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M653,MSG_Fueldata!V$54:V$75)","v":357},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M653,MSG_Fueldata!W$54:W$75)","v":361},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M653,MSG_Fueldata!X$54:X$75)","v":365},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M653,MSG_Fueldata!Y$54:Y$75)","v":371},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M653,MSG_Fueldata!Z$54:Z$75)","v":377},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M653,MSG_Fueldata!AA$54:AA$75)","v":383},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M653,MSG_Fueldata!AB$54:AB$75)","v":389},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M653,MSG_Fueldata!AC$54:AC$75)","v":395},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M653,MSG_Fueldata!AD$54:AD$75)","v":401},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M653,MSG_Fueldata!AE$54:AE$75)","v":407},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M653,MSG_Fueldata!AF$54:AF$75)","v":413},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M653,MSG_Fueldata!AG$54:AG$75)","v":419},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M653,MSG_Fueldata!AH$54:AH$75)","v":425},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M653,MSG_Fueldata!AI$54:AI$75)","v":425},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M653,MSG_Fueldata!AJ$54:AJ$75)","v":425},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M653,MSG_Fueldata!AK$54:AK$75)","v":425}]
["GHAAGA",{"$f":"LEFT(A654,3)","v":"GHA"},"AGA",{"$f":"LEFT(B654,2)&\"w\"&C654","v":"GHwAGA"},null,null,null,null,null,null,null,null,{"$f":"IF(MID($A654,4,1)=\"O\",MID($A654,4,3)&LEFT(VLOOKUP($B654,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A654,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B654,NameConvs!$B$57:$G$69,6,FALSE),MID($A654,4,3)))","v":"AGA"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M654,MSG_Fueldata!N$54:N$75)","v":268},268,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M654,MSG_Fueldata!P$54:P$75)","v":274},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M654,MSG_Fueldata!Q$54:Q$75)","v":277},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M654,MSG_Fueldata!R$54:R$75)","v":280},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M654,MSG_Fueldata!S$54:S$75)","v":283},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M654,MSG_Fueldata!T$54:T$75)","v":286},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M654,MSG_Fueldata!U$54:U$75)","v":289},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M654,MSG_Fueldata!V$54:V$75)","v":292},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M654,MSG_Fueldata!W$54:W$75)","v":295},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M654,MSG_Fueldata!X$54:X$75)","v":298},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M654,MSG_Fueldata!Y$54:Y$75)","v":303},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M654,MSG_Fueldata!Z$54:Z$75)","v":308},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M654,MSG_Fueldata!AA$54:AA$75)","v":313},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M654,MSG_Fueldata!AB$54:AB$75)","v":318},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M654,MSG_Fueldata!AC$54:AC$75)","v":323},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M654,MSG_Fueldata!AD$54:AD$75)","v":328},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M654,MSG_Fueldata!AE$54:AE$75)","v":333},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M654,MSG_Fueldata!AF$54:AF$75)","v":338},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M654,MSG_Fueldata!AG$54:AG$75)","v":343},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M654,MSG_Fueldata!AH$54:AH$75)","v":348},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M654,MSG_Fueldata!AI$54:AI$75)","v":348},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M654,MSG_Fueldata!AJ$54:AJ$75)","v":348},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M654,MSG_Fueldata!AK$54:AK$75)","v":348}]
["GHACOA","GHA",{"$f":"VLOOKUP(RIGHT(A655,3),NameConvs!$C$3:$D$19,2,FALSE)","v":"Coal"},"GHwCoal",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A655,4,1)=\"O\",MID($A655,4,3)&LEFT(VLOOKUP($B655,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A655,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B655,NameConvs!$B$57:$G$69,6,FALSE),MID($A655,4,3)))","v":"COA"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M655,MSG_Fueldata!N$54:N$75)","v":145},145,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M655,MSG_Fueldata!P$54:P$75)","v":147},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M655,MSG_Fueldata!Q$54:Q$75)","v":148},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M655,MSG_Fueldata!R$54:R$75)","v":149},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M655,MSG_Fueldata!S$54:S$75)","v":150},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M655,MSG_Fueldata!T$54:T$75)","v":151},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M655,MSG_Fueldata!U$54:U$75)","v":152},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M655,MSG_Fueldata!V$54:V$75)","v":153},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M655,MSG_Fueldata!W$54:W$75)","v":154},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M655,MSG_Fueldata!X$54:X$75)","v":155},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M655,MSG_Fueldata!Y$54:Y$75)","v":156},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M655,MSG_Fueldata!Z$54:Z$75)","v":157},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M655,MSG_Fueldata!AA$54:AA$75)","v":158},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M655,MSG_Fueldata!AB$54:AB$75)","v":159},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M655,MSG_Fueldata!AC$54:AC$75)","v":160},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M655,MSG_Fueldata!AD$54:AD$75)","v":161},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M655,MSG_Fueldata!AE$54:AE$75)","v":162},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M655,MSG_Fueldata!AF$54:AF$75)","v":163},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M655,MSG_Fueldata!AG$54:AG$75)","v":164},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M655,MSG_Fueldata!AH$54:AH$75)","v":166},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M655,MSG_Fueldata!AI$54:AI$75)","v":166},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M655,MSG_Fueldata!AJ$54:AJ$75)","v":166},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M655,MSG_Fueldata!AK$54:AK$75)","v":166}]
["GHANUC","GHA",{"$f":"VLOOKUP(RIGHT(A656,3),NameConvs!$C$3:$D$19,2,FALSE)","v":"Nuclear"},"GHwNuclear",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A656,4,1)=\"O\",MID($A656,4,3)&LEFT(VLOOKUP($B656,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A656,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B656,NameConvs!$B$57:$G$69,6,FALSE),MID($A656,4,3)))","v":"NUC"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M656,MSG_Fueldata!N$54:N$75)","v":0},0,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M656,MSG_Fueldata!P$54:P$75)","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M656,MSG_Fueldata!Q$54:Q$75)","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M656,MSG_Fueldata!R$54:R$75)","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M656,MSG_Fueldata!S$54:S$75)","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M656,MSG_Fueldata!T$54:T$75)","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M656,MSG_Fueldata!U$54:U$75)","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M656,MSG_Fueldata!V$54:V$75)","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M656,MSG_Fueldata!W$54:W$75)","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M656,MSG_Fueldata!X$54:X$75)","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M656,MSG_Fueldata!Y$54:Y$75)","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M656,MSG_Fueldata!Z$54:Z$75)","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M656,MSG_Fueldata!AA$54:AA$75)","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M656,MSG_Fueldata!AB$54:AB$75)","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M656,MSG_Fueldata!AC$54:AC$75)","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M656,MSG_Fueldata!AD$54:AD$75)","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M656,MSG_Fueldata!AE$54:AE$75)","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M656,MSG_Fueldata!AF$54:AF$75)","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M656,MSG_Fueldata!AG$54:AG$75)","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M656,MSG_Fueldata!AH$54:AH$75)","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M656,MSG_Fueldata!AI$54:AI$75)","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M656,MSG_Fueldata!AJ$54:AJ$75)","v":0},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M656,MSG_Fueldata!AK$54:AK$75)","v":0}]
["GUIBIO",{"$f":"LEFT(A657,3)","v":"GUI"},{"$f":"VLOOKUP(RIGHT(A657,3),NameConvs!$C$3:$D$19,2,FALSE)","v":"Biomass"},{"$f":"LEFT(B657,2)&\"w\"&C657","v":"GUwBiomass"},null,null,null,null,null,null,null,null,{"$f":"IF(MID($A657,4,1)=\"O\",MID($A657,4,3)&LEFT(VLOOKUP($B657,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A657,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B657,NameConvs!$B$57:$G$69,6,FALSE),MID($A657,4,3)))","v":"BIO"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M657,MSG_Fueldata!N$54:N$75)","v":47},47,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M657,MSG_Fueldata!P$54:P$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M657,MSG_Fueldata!Q$54:Q$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M657,MSG_Fueldata!R$54:R$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M657,MSG_Fueldata!S$54:S$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M657,MSG_Fueldata!T$54:T$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M657,MSG_Fueldata!U$54:U$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M657,MSG_Fueldata!V$54:V$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M657,MSG_Fueldata!W$54:W$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M657,MSG_Fueldata!X$54:X$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M657,MSG_Fueldata!Y$54:Y$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M657,MSG_Fueldata!Z$54:Z$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M657,MSG_Fueldata!AA$54:AA$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M657,MSG_Fueldata!AB$54:AB$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M657,MSG_Fueldata!AC$54:AC$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M657,MSG_Fueldata!AD$54:AD$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M657,MSG_Fueldata!AE$54:AE$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M657,MSG_Fueldata!AF$54:AF$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M657,MSG_Fueldata!AG$54:AG$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M657,MSG_Fueldata!AH$54:AH$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M657,MSG_Fueldata!AI$54:AI$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M657,MSG_Fueldata!AJ$54:AJ$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M657,MSG_Fueldata!AK$54:AK$75)","v":47}]
["GUIOHF","GUI",{"$f":"VLOOKUP(RIGHT(A658,3),NameConvs!$C$3:$D$19,2,FALSE)","v":"HFO"},"GUwHFO",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A658,4,1)=\"O\",MID($A658,4,3)&LEFT(VLOOKUP($B658,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A658,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B658,NameConvs!$B$57:$G$69,6,FALSE),MID($A658,4,3)))","v":"OHFC"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M658,MSG_Fueldata!N$54:N$75)","v":407},407,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M658,MSG_Fueldata!P$54:P$75)","v":423.4},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M658,MSG_Fueldata!Q$54:Q$75)","v":431.6},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M658,MSG_Fueldata!R$54:R$75)","v":439.8},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M658,MSG_Fueldata!S$54:S$75)","v":448},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M658,MSG_Fueldata!T$54:T$75)","v":456.2},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M658,MSG_Fueldata!U$54:U$75)","v":464.4},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M658,MSG_Fueldata!V$54:V$75)","v":472.6},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M658,MSG_Fueldata!W$54:W$75)","v":480.8},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M658,MSG_Fueldata!X$54:X$75)","v":488.37},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M658,MSG_Fueldata!Y$54:Y$75)","v":494.36},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M658,MSG_Fueldata!Z$54:Z$75)","v":500.35},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M658,MSG_Fueldata!AA$54:AA$75)","v":506.34},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M658,MSG_Fueldata!AB$54:AB$75)","v":512.33000000000004},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M658,MSG_Fueldata!AC$54:AC$75)","v":518.32000000000005},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M658,MSG_Fueldata!AD$54:AD$75)","v":524.30999999999995},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M658,MSG_Fueldata!AE$54:AE$75)","v":530.29999999999995},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M658,MSG_Fueldata!AF$54:AF$75)","v":536.29},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M658,MSG_Fueldata!AG$54:AG$75)","v":542.28},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M658,MSG_Fueldata!AH$54:AH$75)","v":549.54},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M658,MSG_Fueldata!AI$54:AI$75)","v":549.54},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M658,MSG_Fueldata!AJ$54:AJ$75)","v":549.54},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M658,MSG_Fueldata!AK$54:AK$75)","v":549.54}]
["GUIODS","GUI",{"$f":"VLOOKUP(RIGHT(A659,3),NameConvs!$C$3:$D$19,2,FALSE)","v":"Diesel"},"GUwDiesel",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A659,4,1)=\"O\",MID($A659,4,3)&LEFT(VLOOKUP($B659,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A659,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B659,NameConvs!$B$57:$G$69,6,FALSE),MID($A659,4,3)))","v":"ODSC"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M659,MSG_Fueldata!N$54:N$75)","v":691},691,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M659,MSG_Fueldata!P$54:P$75)","v":719},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M659,MSG_Fueldata!Q$54:Q$75)","v":733},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M659,MSG_Fueldata!R$54:R$75)","v":747},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M659,MSG_Fueldata!S$54:S$75)","v":761},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M659,MSG_Fueldata!T$54:T$75)","v":775},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M659,MSG_Fueldata!U$54:U$75)","v":789},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M659,MSG_Fueldata!V$54:V$75)","v":803},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M659,MSG_Fueldata!W$54:W$75)","v":817},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M659,MSG_Fueldata!X$54:X$75)","v":830},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M659,MSG_Fueldata!Y$54:Y$75)","v":840},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M659,MSG_Fueldata!Z$54:Z$75)","v":850},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M659,MSG_Fueldata!AA$54:AA$75)","v":860},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M659,MSG_Fueldata!AB$54:AB$75)","v":870},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M659,MSG_Fueldata!AC$54:AC$75)","v":880},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M659,MSG_Fueldata!AD$54:AD$75)","v":890},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M659,MSG_Fueldata!AE$54:AE$75)","v":900},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M659,MSG_Fueldata!AF$54:AF$75)","v":910},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M659,MSG_Fueldata!AG$54:AG$75)","v":920},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M659,MSG_Fueldata!AH$54:AH$75)","v":932},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M659,MSG_Fueldata!AI$54:AI$75)","v":932},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M659,MSG_Fueldata!AJ$54:AJ$75)","v":932},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M659,MSG_Fueldata!AK$54:AK$75)","v":932}]
["GUIOLC","GUI",{"$f":"VLOOKUP(RIGHT(A660,3),NameConvs!$C$3:$D$19,2,FALSE)","v":"Crude"},"GUwCrude",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A660,4,1)=\"O\",MID($A660,4,3)&LEFT(VLOOKUP($B660,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A660,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B660,NameConvs!$B$57:$G$69,6,FALSE),MID($A660,4,3)))","v":"OLCC"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M660,MSG_Fueldata!N$54:N$75)","v":561},561,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M660,MSG_Fueldata!P$54:P$75)","v":583},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M660,MSG_Fueldata!Q$54:Q$75)","v":594},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M660,MSG_Fueldata!R$54:R$75)","v":605},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M660,MSG_Fueldata!S$54:S$75)","v":616},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M660,MSG_Fueldata!T$54:T$75)","v":627},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M660,MSG_Fueldata!U$54:U$75)","v":638},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M660,MSG_Fueldata!V$54:V$75)","v":649},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M660,MSG_Fueldata!W$54:W$75)","v":660},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M660,MSG_Fueldata!X$54:X$75)","v":670},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M660,MSG_Fueldata!Y$54:Y$75)","v":678},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M660,MSG_Fueldata!Z$54:Z$75)","v":686},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M660,MSG_Fueldata!AA$54:AA$75)","v":694},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M660,MSG_Fueldata!AB$54:AB$75)","v":702},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M660,MSG_Fueldata!AC$54:AC$75)","v":710},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M660,MSG_Fueldata!AD$54:AD$75)","v":718},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M660,MSG_Fueldata!AE$54:AE$75)","v":726},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M660,MSG_Fueldata!AF$54:AF$75)","v":734},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M660,MSG_Fueldata!AG$54:AG$75)","v":742},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M660,MSG_Fueldata!AH$54:AH$75)","v":752},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M660,MSG_Fueldata!AI$54:AI$75)","v":752},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M660,MSG_Fueldata!AJ$54:AJ$75)","v":752},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M660,MSG_Fueldata!AK$54:AK$75)","v":752}]
["GUIGAS","GUI",{"$f":"VLOOKUP(RIGHT(A661,3),NameConvs!$C$3:$D$19,2,FALSE)","v":"Gas"},"GUwGas",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A661,4,1)=\"O\",MID($A661,4,3)&LEFT(VLOOKUP($B661,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A661,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B661,NameConvs!$B$57:$G$69,6,FALSE),MID($A661,4,3)))","v":"GASLNG"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M661,MSG_Fueldata!N$54:N$75)","v":347},347,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M661,MSG_Fueldata!P$54:P$75)","v":355},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M661,MSG_Fueldata!Q$54:Q$75)","v":359},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M661,MSG_Fueldata!R$54:R$75)","v":363},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M661,MSG_Fueldata!S$54:S$75)","v":367},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M661,MSG_Fueldata!T$54:T$75)","v":371},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M661,MSG_Fueldata!U$54:U$75)","v":375},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M661,MSG_Fueldata!V$54:V$75)","v":379},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M661,MSG_Fueldata!W$54:W$75)","v":383},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M661,MSG_Fueldata!X$54:X$75)","v":387},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M661,MSG_Fueldata!Y$54:Y$75)","v":393},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M661,MSG_Fueldata!Z$54:Z$75)","v":399},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M661,MSG_Fueldata!AA$54:AA$75)","v":405},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M661,MSG_Fueldata!AB$54:AB$75)","v":411},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M661,MSG_Fueldata!AC$54:AC$75)","v":417},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M661,MSG_Fueldata!AD$54:AD$75)","v":423},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M661,MSG_Fueldata!AE$54:AE$75)","v":429},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M661,MSG_Fueldata!AF$54:AF$75)","v":435},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M661,MSG_Fueldata!AG$54:AG$75)","v":441},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M661,MSG_Fueldata!AH$54:AH$75)","v":447},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M661,MSG_Fueldata!AI$54:AI$75)","v":447},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M661,MSG_Fueldata!AJ$54:AJ$75)","v":447},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M661,MSG_Fueldata!AK$54:AK$75)","v":447}]
["GUICOA","GUI",{"$f":"VLOOKUP(RIGHT(A662,3),NameConvs!$C$3:$D$19,2,FALSE)","v":"Coal"},"GUwCoal",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A662,4,1)=\"O\",MID($A662,4,3)&LEFT(VLOOKUP($B662,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A662,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B662,NameConvs!$B$57:$G$69,6,FALSE),MID($A662,4,3)))","v":"COA"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M662,MSG_Fueldata!N$54:N$75)","v":145},145,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M662,MSG_Fueldata!P$54:P$75)","v":147},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M662,MSG_Fueldata!Q$54:Q$75)","v":148},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M662,MSG_Fueldata!R$54:R$75)","v":149},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M662,MSG_Fueldata!S$54:S$75)","v":150},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M662,MSG_Fueldata!T$54:T$75)","v":151},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M662,MSG_Fueldata!U$54:U$75)","v":152},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M662,MSG_Fueldata!V$54:V$75)","v":153},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M662,MSG_Fueldata!W$54:W$75)","v":154},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M662,MSG_Fueldata!X$54:X$75)","v":155},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M662,MSG_Fueldata!Y$54:Y$75)","v":156},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M662,MSG_Fueldata!Z$54:Z$75)","v":157},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M662,MSG_Fueldata!AA$54:AA$75)","v":158},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M662,MSG_Fueldata!AB$54:AB$75)","v":159},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M662,MSG_Fueldata!AC$54:AC$75)","v":160},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M662,MSG_Fueldata!AD$54:AD$75)","v":161},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M662,MSG_Fueldata!AE$54:AE$75)","v":162},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M662,MSG_Fueldata!AF$54:AF$75)","v":163},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M662,MSG_Fueldata!AG$54:AG$75)","v":164},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M662,MSG_Fueldata!AH$54:AH$75)","v":166},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M662,MSG_Fueldata!AI$54:AI$75)","v":166},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M662,MSG_Fueldata!AJ$54:AJ$75)","v":166},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M662,MSG_Fueldata!AK$54:AK$75)","v":166}]
["GBIBIO","GBI",{"$f":"VLOOKUP(RIGHT(A663,3),NameConvs!$C$3:$D$19,2,FALSE)","v":"Biomass"},"GBwBiomass",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A663,4,1)=\"O\",MID($A663,4,3)&LEFT(VLOOKUP($B663,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A663,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B663,NameConvs!$B$57:$G$69,6,FALSE),MID($A663,4,3)))","v":"BIO"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M663,MSG_Fueldata!N$54:N$75)","v":47},47,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M663,MSG_Fueldata!P$54:P$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M663,MSG_Fueldata!Q$54:Q$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M663,MSG_Fueldata!R$54:R$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M663,MSG_Fueldata!S$54:S$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M663,MSG_Fueldata!T$54:T$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M663,MSG_Fueldata!U$54:U$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M663,MSG_Fueldata!V$54:V$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M663,MSG_Fueldata!W$54:W$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M663,MSG_Fueldata!X$54:X$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M663,MSG_Fueldata!Y$54:Y$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M663,MSG_Fueldata!Z$54:Z$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M663,MSG_Fueldata!AA$54:AA$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M663,MSG_Fueldata!AB$54:AB$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M663,MSG_Fueldata!AC$54:AC$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M663,MSG_Fueldata!AD$54:AD$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M663,MSG_Fueldata!AE$54:AE$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M663,MSG_Fueldata!AF$54:AF$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M663,MSG_Fueldata!AG$54:AG$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M663,MSG_Fueldata!AH$54:AH$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M663,MSG_Fueldata!AI$54:AI$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M663,MSG_Fueldata!AJ$54:AJ$75)","v":47},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M663,MSG_Fueldata!AK$54:AK$75)","v":47}]
["GBIOHF","GBI",{"$f":"VLOOKUP(RIGHT(A664,3),NameConvs!$C$3:$D$19,2,FALSE)","v":"HFO"},"GBwHFO",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A664,4,1)=\"O\",MID($A664,4,3)&LEFT(VLOOKUP($B664,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A664,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B664,NameConvs!$B$57:$G$69,6,FALSE),MID($A664,4,3)))","v":"OHFC"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M664,MSG_Fueldata!N$54:N$75)","v":407},407,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M664,MSG_Fueldata!P$54:P$75)","v":423.4},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M664,MSG_Fueldata!Q$54:Q$75)","v":431.6},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M664,MSG_Fueldata!R$54:R$75)","v":439.8},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M664,MSG_Fueldata!S$54:S$75)","v":448},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M664,MSG_Fueldata!T$54:T$75)","v":456.2},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M664,MSG_Fueldata!U$54:U$75)","v":464.4},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M664,MSG_Fueldata!V$54:V$75)","v":472.6},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M664,MSG_Fueldata!W$54:W$75)","v":480.8},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M664,MSG_Fueldata!X$54:X$75)","v":488.37},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M664,MSG_Fueldata!Y$54:Y$75)","v":494.36},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M664,MSG_Fueldata!Z$54:Z$75)","v":500.35},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M664,MSG_Fueldata!AA$54:AA$75)","v":506.34},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M664,MSG_Fueldata!AB$54:AB$75)","v":512.33000000000004},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M664,MSG_Fueldata!AC$54:AC$75)","v":518.32000000000005},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M664,MSG_Fueldata!AD$54:AD$75)","v":524.30999999999995},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M664,MSG_Fueldata!AE$54:AE$75)","v":530.29999999999995},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M664,MSG_Fueldata!AF$54:AF$75)","v":536.29},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M664,MSG_Fueldata!AG$54:AG$75)","v":542.28},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M664,MSG_Fueldata!AH$54:AH$75)","v":549.54},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M664,MSG_Fueldata!AI$54:AI$75)","v":549.54},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M664,MSG_Fueldata!AJ$54:AJ$75)","v":549.54},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M664,MSG_Fueldata!AK$54:AK$75)","v":549.54}]
["GBIODS","GBI",{"$f":"VLOOKUP(RIGHT(A665,3),NameConvs!$C$3:$D$19,2,FALSE)","v":"Diesel"},"GBwDiesel",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A665,4,1)=\"O\",MID($A665,4,3)&LEFT(VLOOKUP($B665,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A665,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B665,NameConvs!$B$57:$G$69,6,FALSE),MID($A665,4,3)))","v":"ODSC"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M665,MSG_Fueldata!N$54:N$75)","v":691},691,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M665,MSG_Fueldata!P$54:P$75)","v":719},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M665,MSG_Fueldata!Q$54:Q$75)","v":733},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M665,MSG_Fueldata!R$54:R$75)","v":747},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M665,MSG_Fueldata!S$54:S$75)","v":761},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M665,MSG_Fueldata!T$54:T$75)","v":775},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M665,MSG_Fueldata!U$54:U$75)","v":789},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M665,MSG_Fueldata!V$54:V$75)","v":803},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M665,MSG_Fueldata!W$54:W$75)","v":817},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M665,MSG_Fueldata!X$54:X$75)","v":830},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M665,MSG_Fueldata!Y$54:Y$75)","v":840},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M665,MSG_Fueldata!Z$54:Z$75)","v":850},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M665,MSG_Fueldata!AA$54:AA$75)","v":860},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M665,MSG_Fueldata!AB$54:AB$75)","v":870},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M665,MSG_Fueldata!AC$54:AC$75)","v":880},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M665,MSG_Fueldata!AD$54:AD$75)","v":890},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M665,MSG_Fueldata!AE$54:AE$75)","v":900},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M665,MSG_Fueldata!AF$54:AF$75)","v":910},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M665,MSG_Fueldata!AG$54:AG$75)","v":920},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M665,MSG_Fueldata!AH$54:AH$75)","v":932},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M665,MSG_Fueldata!AI$54:AI$75)","v":932},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M665,MSG_Fueldata!AJ$54:AJ$75)","v":932},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M665,MSG_Fueldata!AK$54:AK$75)","v":932}]
["GBIOLC","GBI",{"$f":"VLOOKUP(RIGHT(A666,3),NameConvs!$C$3:$D$19,2,FALSE)","v":"Crude"},"GBwCrude",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A666,4,1)=\"O\",MID($A666,4,3)&LEFT(VLOOKUP($B666,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A666,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B666,NameConvs!$B$57:$G$69,6,FALSE),MID($A666,4,3)))","v":"OLCC"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M666,MSG_Fueldata!N$54:N$75)","v":561},{"$f":"N666","v":561},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M666,MSG_Fueldata!P$54:P$75)","v":583},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M666,MSG_Fueldata!Q$54:Q$75)","v":594},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M666,MSG_Fueldata!R$54:R$75)","v":605},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M666,MSG_Fueldata!S$54:S$75)","v":616},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M666,MSG_Fueldata!T$54:T$75)","v":627},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M666,MSG_Fueldata!U$54:U$75)","v":638},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M666,MSG_Fueldata!V$54:V$75)","v":649},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M666,MSG_Fueldata!W$54:W$75)","v":660},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M666,MSG_Fueldata!X$54:X$75)","v":670},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M666,MSG_Fueldata!Y$54:Y$75)","v":678},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M666,MSG_Fueldata!Z$54:Z$75)","v":686},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M666,MSG_Fueldata!AA$54:AA$75)","v":694},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M666,MSG_Fueldata!AB$54:AB$75)","v":702},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M666,MSG_Fueldata!AC$54:AC$75)","v":710},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M666,MSG_Fueldata!AD$54:AD$75)","v":718},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M666,MSG_Fueldata!AE$54:AE$75)","v":726},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M666,MSG_Fueldata!AF$54:AF$75)","v":734},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M666,MSG_Fueldata!AG$54:AG$75)","v":742},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M666,MSG_Fueldata!AH$54:AH$75)","v":752},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M666,MSG_Fueldata!AI$54:AI$75)","v":752},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M666,MSG_Fueldata!AJ$54:AJ$75)","v":752},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M666,MSG_Fueldata!AK$54:AK$75)","v":752}]
["GBIGAS","GBI",{"$f":"VLOOKUP(RIGHT(A667,3),NameConvs!$C$3:$D$19,2,FALSE)","v":"Gas"},"GBwGas",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A667,4,1)=\"O\",MID($A667,4,3)&LEFT(VLOOKUP($B667,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A667,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B667,NameConvs!$B$57:$G$69,6,FALSE),MID($A667,4,3)))","v":"GASLNG"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M667,MSG_Fueldata!N$54:N$75)","v":347},347,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M667,MSG_Fueldata!P$54:P$75)","v":355},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M667,MSG_Fueldata!Q$54:Q$75)","v":359},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M667,MSG_Fueldata!R$54:R$75)","v":363},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M667,MSG_Fueldata!S$54:S$75)","v":367},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M667,MSG_Fueldata!T$54:T$75)","v":371},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M667,MSG_Fueldata!U$54:U$75)","v":375},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M667,MSG_Fueldata!V$54:V$75)","v":379},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M667,MSG_Fueldata!W$54:W$75)","v":383},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M667,MSG_Fueldata!X$54:X$75)","v":387},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M667,MSG_Fueldata!Y$54:Y$75)","v":393},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M667,MSG_Fueldata!Z$54:Z$75)","v":399},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M667,MSG_Fueldata!AA$54:AA$75)","v":405},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M667,MSG_Fueldata!AB$54:AB$75)","v":411},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M667,MSG_Fueldata!AC$54:AC$75)","v":417},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M667,MSG_Fueldata!AD$54:AD$75)","v":423},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M667,MSG_Fueldata!AE$54:AE$75)","v":429},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M667,MSG_Fueldata!AF$54:AF$75)","v":435},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M667,MSG_Fueldata!AG$54:AG$75)","v":441},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M667,MSG_Fueldata!AH$54:AH$75)","v":447},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M667,MSG_Fueldata!AI$54:AI$75)","v":447},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M667,MSG_Fueldata!AJ$54:AJ$75)","v":447},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M667,MSG_Fueldata!AK$54:AK$75)","v":447}]
["GBICOA","GBI",{"$f":"VLOOKUP(RIGHT(A668,3),NameConvs!$C$3:$D$19,2,FALSE)","v":"Coal"},"GBwCoal",null,null,null,null,null,null,null,null,{"$f":"IF(MID($A668,4,1)=\"O\",MID($A668,4,3)&LEFT(VLOOKUP($B668,NameConvs!$B$57:$G$69,5,FALSE),1),IF(MID($A668,4,3)=\"GAS\",\"GAS\"&VLOOKUP($B668,NameConvs!$B$57:$G$69,6,FALSE),MID($A668,4,3)))","v":"COA"},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M668,MSG_Fueldata!N$54:N$75)","v":145},145,{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M668,MSG_Fueldata!P$54:P$75)","v":147},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M668,MSG_Fueldata!Q$54:Q$75)","v":148},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M668,MSG_Fueldata!R$54:R$75)","v":149},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M668,MSG_Fueldata!S$54:S$75)","v":150},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M668,MSG_Fueldata!T$54:T$75)","v":151},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M668,MSG_Fueldata!U$54:U$75)","v":152},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M668,MSG_Fueldata!V$54:V$75)","v":153},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M668,MSG_Fueldata!W$54:W$75)","v":154},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M668,MSG_Fueldata!X$54:X$75)","v":155},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M668,MSG_Fueldata!Y$54:Y$75)","v":156},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M668,MSG_Fueldata!Z$54:Z$75)","v":157},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M668,MSG_Fueldata!AA$54:AA$75)","v":158},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M668,MSG_Fueldata!AB$54:AB$75)","v":159},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M668,MSG_Fueldata!AC$54:AC$75)","v":160},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M668,MSG_Fueldata!AD$54:AD$75)","v":161},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M668,MSG_Fueldata!AE$54:AE$75)","v":162},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M668,MSG_Fueldata!AF$54:AF$75)","v":163},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M668,MSG_Fueldata!AG$54:AG$75)","v":164},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M668,MSG_Fueldata!AH$54:AH$75)","v":166},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M668,MSG_Fueldata!AI$54:AI$75)","v":166},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M668,MSG_Fueldata!AJ$54:AJ$75)","v":166},{"$f":"SUMIF(MSG_Fueldata!$L$54:$L$75,$M668,MSG_Fueldata!AK$54:AK$75)","v":166}]
[]
[]
["Inga Hydro",null,null,null,null,null,null,null,50,{"$f":"-PMT(disc_rate,I671,1)","v":0.10085917404611995},0.6,1.22,0.85,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(($H671+N671*$J671)/($K671*8.76)+$G671+AM671+$F671*BL$2)/$M671","v":45.151389581036788}]
["Transmission",null,null,null,null,null,null,null,51,{"$f":"-PMT(disc_rate,I672,1)","v":0.10078045772463534},0.6,1.22,0.85,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(($H672+N672*$J672)/($K672*8.76)+$G672+AM672+$F672*BL$2)/$M672","v":5.6395188537825316}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BL671*8.76","v":395.52617272988226}]

{"sheet":"Sheet3","index":28,"n_rows":93,"n_cols":19,"rows_kept":93,"cut":false,"hidden":false,"merged":[]}
["tdb: empty",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"systems:"]
["adb: WAPPGEN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EDist a"]
["problem: WAPPGEN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    minp","e-t 1."]
["description:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    moutp","e-f c 0.85"]
["# Region Generique",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"# "]
["drate: 10.0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*"]
["timesteps: 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030 2031 2040 2050 2060",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ETrans a"]
["loadregions:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    minp","e-D 1."]
["ltype","ordered seasonal 1 0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    moutp","e-t c 0.95"]
["year","2010 1 10",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    pll","c 50"]
["name"," aaa aab aac \\",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    inv","c .001"]
[null," baa bab bac \\",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"# "]
[null," caa cab cac cad",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*"]
["length"," 0.100000 0.171233 0.071233 \\",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EXelc a"]
[null," 0.097600 0.167123 0.069523 \\",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    minp","e-D 1."]
[null," 0.094400 0.161644 0.053989 0.013255",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    moutp","E-f c 1"]
["energyforms:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"# "]
["Finale f",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*"]
["# Energie Finale",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IMelc I"]
["    Electricite e l ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    moutp","e-D c 1"]
["    # Electricite Finale",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    vom","c 900"]
["*",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    abda up","c 0"]
["Tertiaire t",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"# "]
["# Energie Tertiaire"]
["    Electricite e l "]
["    # Electricite Tertiaire"]
["*"]
["Secondaire D"]
["# Energie Secondaire"]
["    Electricite e l "]
["    # Electricite Secondaire"]
["*"]
["Primaire p"]
["# Energir Primaire"]
["    Biomass b  "]
["    # Biomasse"]
["    Coal c  "]
["    # Charbon"]
["    Gas g  "]
["    # Gaz"]
["    Nuclear n  "]
["    # Nucleaire"]
["    Crude p  "]
["    # Brut leger"]
["    Diesel o  "]
["    # Diesel Ordinaire"]
["    HFO h  "]
["    # Fioul Lourd"]
["*"]
["demand:"]
["e-f ts 595 636 681 729 780 834 893 955 1022 1094 1170 1240 1315 1394 1477 1566 1644 1726 1813 1903 1999 2098"]
["loadcurve:"]
["year 2010"]
["e-f 0.103782 0.160262 0.088956 0.092829 0.144826 \\"]
["    0.081345 0.095448 0.148256 0.065928 0.018368"]
["relationsc:"]
["relationsp:"]
["relationss:"]
["relations1:"]
["CO2 CO2 o"]
["    units","group: activity, type: energy, cost:US$'00/kWyr, upper:MWyr, lower:MWyr"]
["    for_ldr","none"]
["    type","None"]
["*"]
["RM RM o"]
["    units","group: capacity, type: power, cost:US$'00/kWyr, upper:MWyr, lower:MWyr"]
["    for_ldr","none"]
["    type","None"]
["*"]
["RE RE o"]
["    units","group: activity, type: energy, cost:US$'00/kWyr, upper:MWyr, lower:MWyr"]
["    for_ldr","none"]
["    type","None"]
["*"]
["DOM DOM o"]
["    units","group: activity, type: energy, cost:US$'00/kWyr, upper:MWyr, lower:MWyr"]
["    for_ldr","none"]
["    type","None"]
["*"]
["relations2:"]
["variables:"]
["systems:"]
["EDist a"]
["    minp","e-t 1."]
["    moutp","e-f c 0.85"]
["# "]
["*"]
["ETrans a"]
["    minp","e-D 1."]
["    moutp","e-t c 0.95"]
["    pll","c 50"]
["    inv","c .001"]
["# "]

{"sheet":"OtherData","index":29,"n_rows":128,"n_cols":17,"rows_kept":128,"cut":false,"hidden":false,"merged":[]}
[null,null,1,{"$f":"C1+1","v":2},{"$f":"D1+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15]
[null,null,null,{"$f":"'[4]For model'!D2","v":"Demand"},null,null,{"$f":"'[4]For model'!G2","v":"1-Losses"}]
[null,null,null,{"$f":"'[4]For model'!D3","v":"Heavy Industry"},{"$f":"'[4]For model'!E3","v":"Urban"},{"$f":"'[4]For model'!F3","v":"Rural"},{"$f":"'[4]For model'!G3","v":"Heavy Industry"},{"$f":"'[4]For model'!H3","v":"Urban"},{"$f":"'[4]For model'!I3","v":"Rural"},{"$f":"'[4]For model'!J3","v":"Trans"}]
[null,{"$f":"'[4]For model'!B4","v":"Burkina"},{"$f":"'[4]For model'!C4","v":"BUR"},{"$f":"'[4]For model'!D4","v":"9.1 11.1 13.9 17.1 20.8 24.9 28.2 31.8 35.8 40.2 45 49.4 54.2 59.4 65 71.1 77.7 84.8 92.5 100.8 109.2 116.7 212.2 412.3 "},{"$f":"'[4]For model'!E4","v":"72.1 71.6 74.9 78.7 82.9 87.2 92.5 98 103.7 109.6 115.7 122.8 130.2 137.9 146 154.5 163.3 172.4 181.9 191.8 200.9 214.7 390.5 758.7 "},{"$f":"'[4]For model'!F4","v":"1.6 1.8 2 2.4 2.7 3.1 3.8 4.6 5.4 6.3 7.3 8.7 10.2 11.8 13.6 15.7 17.9 20.4 23.1 26 29.1 31.1 56.6 110 "},{"$f":"'[4]For model'!G4","v":"0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.982 0.984 0.986 0.988 0.99 0.992 0.994 0.996 0.998 1 1 1 1 "},{"$f":"'[4]For model'!H4","v":"0.88 0.882 0.884 0.886 0.888 0.89 0.892 0.894 0.896 0.898 0.9 0.902 0.904 0.906 0.908 0.91 0.912 0.914 0.916 0.918 0.92 0.92 0.92 0.92 "},{"$f":"'[4]For model'!I4","v":"0.85 0.845 0.84 0.835 0.83 0.825 0.82 0.815 0.81 0.805 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 "},{"$f":"'[4]For model'!J4","v":0.95}]
[null,{"$f":"'[4]For model'!B5","v":"Cote d'Ivoire"},{"$f":"'[4]For model'!C5","v":"CIV"},{"$f":"'[4]For model'!D5","v":"61.8 76.6 95.1 115.6 138.6 164.3 191.7 221.4 253.7 288.7 326.6 351 376.8 404.1 433 463.5 495.7 529.6 565.3 602.8 637.6 673 1092.4 1863.3 "},{"$f":"'[4]For model'!E5","v":"446.6 455.1 477.4 500.3 524.6 550.4 574.7 598.9 622.9 646.6 669.9 700.9 732.6 765.1 798.3 832.5 867.2 902.7 938.8 975.6 1005.6 1049.5 1541 2357.1 "},{"$f":"'[4]For model'!F5","v":"9.5 10.8 12.6 14.7 16.9 19.5 20.8 22.2 23.6 25.1 26.7 30 33.6 37.5 41.6 46.1 50.9 56 61.4 67.2 72.9 76.4 116.5 186.3 "},{"$f":"'[4]For model'!G5","v":"0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.982 0.984 0.986 0.988 0.99 0.992 0.994 0.996 0.998 1 1 1 1 "},{"$f":"'[4]For model'!H5","v":"0.805 0.8145 0.824 0.8335 0.843 0.8525 0.862 0.8715 0.881 0.8905 0.9 0.902 0.904 0.906 0.908 0.91 0.912 0.914 0.916 0.918 0.92 0.92 0.92 0.92 "},{"$f":"'[4]For model'!I5","v":"0.75 0.755 0.76 0.765 0.77 0.775 0.78 0.785 0.79 0.795 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 "},{"$f":"'[4]For model'!J5","v":0.95}]
[null,{"$f":"'[4]For model'!B6","v":"Gambia"},{"$f":"'[4]For model'!C6","v":"GAM"},{"$f":"'[4]For model'!D6","v":"2.3 3.8 7.2 11 15.8 21.8 27 27 27.1 27 27 28.1 29.2 30.3 31.5 32.8 34 35.4 36.8 38.2 39.7 41.1 57 81.8 "},{"$f":"'[4]For model'!E6","v":"15.7 16.4 22.1 25.8 29.3 32.5 42.6 45.2 47.9 50.7 53.7 55.5 57.2 59 60.8 62.7 64.7 66.7 68.7 70.8 73 75.7 104.8 150.5 "},{"$f":"'[4]For model'!F6","v":"0.3 0.4 0.6 0.9 1.1 1.4 2.1 2.4 2.8 3.2 3.7 4.2 4.7 5.3 6 6.6 7.3 8.1 8.9 9.7 10.6 11 15.2 21.8 "},{"$f":"'[4]For model'!G6","v":"0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.982 0.984 0.986 0.988 0.99 0.992 0.994 0.996 0.998 1 1 1 1 "},{"$f":"'[4]For model'!H6","v":"0.75 0.765 0.78 0.795 0.81 0.825 0.84 0.855 0.87 0.885 0.9 0.902 0.904 0.906 0.908 0.91 0.912 0.914 0.916 0.918 0.92 0.92 0.92 0.92 "},{"$f":"'[4]For model'!I6","v":"0.7 0.71 0.72 0.73 0.74 0.75 0.76 0.77 0.78 0.79 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 "},{"$f":"'[4]For model'!J6","v":0.95}]
[null,{"$f":"'[4]For model'!B7","v":"Ghana"},{"$f":"'[4]For model'!C7","v":"GHA"},{"$f":"'[4]For model'!D7","v":"95.9 141.7 174.6 222.1 262.8 307.3 355.9 409.2 467.3 530.9 600.3 645.7 694.6 747.4 804.2 865.5 931.5 1002.6 1079.3 1161.9 1252 1335.8 2407.4 4665.8 "},{"$f":"'[4]For model'!E7","v":"693.1 841.8 876.7 961.2 994.5 1029 1067.3 1106.7 1147.2 1188.8 1231.2 1289.2 1350.4 1414.9 1482.8 1554.3 1629.6 1709 1792.5 1880.5 1974.6 2083.2 3396 5902.3 "},{"$f":"'[4]For model'!F7","v":"14.7 20 23.2 28.2 32.1 36.4 38.6 41 43.5 46.1 49 55.2 61.9 69.3 77.3 86.1 95.6 106 117.3 129.6 143.1 151.6 256.8 466.6 "},{"$f":"'[4]For model'!G7","v":"0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.982 0.984 0.986 0.988 0.99 0.992 0.994 0.996 0.998 1 1 1 1 "},{"$f":"'[4]For model'!H7","v":"0.805 0.8145 0.824 0.8335 0.843 0.8525 0.862 0.8715 0.881 0.8905 0.9 0.902 0.904 0.906 0.908 0.91 0.912 0.914 0.916 0.918 0.92 0.92 0.92 0.92 "},{"$f":"'[4]For model'!I7","v":"0.75 0.755 0.76 0.765 0.77 0.775 0.78 0.785 0.79 0.795 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 "},{"$f":"'[4]For model'!J7","v":0.95}]
[null,{"$f":"'[4]For model'!B8","v":"Guinea"},{"$f":"'[4]For model'!C8","v":"GUI"},{"$f":"'[4]For model'!D8","v":"0 0 0 0 0 0 280.9 285 289.4 516.9 524.6 533.6 542.7 552 561.3 571 580.1 589.6 599.1 608.6 617.9 626.3 701 784.1 "},{"$f":"'[4]For model'!E8","v":"48.5 49.3 62.5 77.9 93.1 133.5 147.6 152 156 158.9 160 165.7 169.2 172.6 175.9 179.3 182.5 185.7 188.8 191.8 192.9 197.9 249.7 323.2 "},{"$f":"'[4]For model'!F8","v":"0.9 1.1 1.6 2.4 3.4 5.8 8.1 10.6 14 18.8 25.8 29.3 32.5 35.8 39.2 42.6 46.1 49.7 53.3 57 60.1 61.7 77.8 100.7 "},{"$f":"'[4]For model'!G8","v":"0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.982 0.984 0.986 0.988 0.99 0.992 0.994 0.996 0.998 1 1 1 1 "},{"$f":"'[4]For model'!H8","v":"0.75 0.765 0.78 0.795 0.81 0.825 0.84 0.855 0.87 0.885 0.9 0.902 0.904 0.906 0.908 0.91 0.912 0.914 0.916 0.918 0.92 0.92 0.92 0.92 "},{"$f":"'[4]For model'!I8","v":"0.7 0.71 0.72 0.73 0.74 0.75 0.76 0.77 0.78 0.79 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 "},{"$f":"'[4]For model'!J8","v":0.95}]
[null,{"$f":"'[4]For model'!B9","v":"Guinea-Bissau"},{"$f":"'[4]For model'!C9","v":"GBI"},{"$f":"'[4]For model'!D9","v":"0 0 0 0 0 0 37.3 37.3 37.3 37.3 74.5 74.7 74.8 75 75.1 75.3 75.4 75.6 75.7 75.9 76 76 76 76 "},{"$f":"'[4]For model'!E9","v":"11.2 11.4 12.3 13.1 14.1 15.1 16.1 20.1 24.3 28.5 32.5 37.2 39.3 41.5 43.8 46.2 48.8 51.4 54.2 57.2 60 63.1 96.1 148.4 "},{"$f":"'[4]For model'!F9","v":"0.2 0.3 0.3 0.4 0.5 0.6 0.8 1.3 2 3 4.6 5.3 5.6 5.9 6.3 6.6 7 7.4 7.8 8.3 8.7 9.2 13.9 21.5 "},{"$f":"'[4]For model'!G9","v":"0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.982 0.984 0.986 0.988 0.99 0.992 0.994 0.996 0.998 1 1 1 1 "},{"$f":"'[4]For model'!H9","v":"0.75 0.765 0.78 0.795 0.81 0.825 0.84 0.855 0.87 0.885 0.9 0.902 0.904 0.906 0.908 0.91 0.912 0.914 0.916 0.918 0.92 0.92 0.92 0.92 "},{"$f":"'[4]For model'!I9","v":"0.7 0.71 0.72 0.73 0.74 0.75 0.76 0.77 0.78 0.79 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 "},{"$f":"'[4]For model'!J9","v":0.95}]
[null,{"$f":"'[4]For model'!B10","v":"Liberia"},{"$f":"'[4]For model'!C10","v":"LIB"},{"$f":"'[4]For model'!D10","v":"0 0 3.5 13.9 69.8 125.7 195.6 195.6 195.6 195.6 195.6 196 196.4 196.7 197.1 197.5 197.9 198.3 198.7 199.1 199.5 199.5 199.5 199.5 "},{"$f":"'[4]For model'!E10","v":"2.7 3.8 8.6 13.6 19 22.4 23.8 25.1 26.2 26.8 26.1 27.3 28.6 30.1 31.6 33.2 34.9 36.7 38.6 40.5 42.5 45.1 76.8 138.8 "},{"$f":"'[4]For model'!F10","v":"0.1 0.1 0.2 0.4 0.7 1.1 1.5 2.1 3.1 4.7 7.6 8.6 9.5 10.6 11.7 12.8 14 15.3 16.7 18.1 19.5 20.7 35.3 63.9 "},{"$f":"'[4]For model'!G10","v":"0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.982 0.984 0.986 0.988 0.99 0.992 0.994 0.996 0.998 1 1 1 1 "},{"$f":"'[4]For model'!H10","v":"0.75 0.765 0.78 0.795 0.81 0.825 0.84 0.855 0.87 0.885 0.9 0.902 0.904 0.906 0.908 0.91 0.912 0.914 0.916 0.918 0.92 0.92 0.92 0.92 "},{"$f":"'[4]For model'!I10","v":"0.7 0.71 0.72 0.73 0.74 0.75 0.76 0.77 0.78 0.79 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 "},{"$f":"'[4]For model'!J10","v":0.95}]
[null,{"$f":"'[4]For model'!B11","v":"Mali"},{"$f":"'[4]For model'!C11","v":"MAL"},{"$f":"'[4]For model'!D11","v":"11.7 19.3 28.8 41.1 76.3 94.6 129.3 140.1 154.1 165.7 180.6 191.8 203.5 215.6 228.3 241.4 254.9 268.8 283.2 298 309.7 323.4 476.2 730.8 "},{"$f":"'[4]For model'!E11","v":"84.9 82.5 83.6 87.1 122.4 117.6 148.2 148.1 150.2 148.8 149.2 153.5 157.7 161.6 165.4 169 172.4 175.6 178.4 181 181.3 187.1 247.6 336.2 "},{"$f":"'[4]For model'!F11","v":"1.8 2 2.4 3 4.9 5.6 8.3 9.7 11.3 12.9 14.7 17 19.5 22.1 24.9 27.9 31 34.4 37.9 41.6 45.1 46.8 66.3 97.4 "},{"$f":"'[4]For model'!G11","v":"0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.982 0.984 0.986 0.988 0.99 0.992 0.994 0.996 0.998 1 1 1 1 "},{"$f":"'[4]For model'!H11","v":"0.81 0.819 0.828 0.837 0.846 0.855 0.864 0.873 0.882 0.891 0.9 0.902 0.904 0.906 0.908 0.91 0.912 0.914 0.916 0.918 0.92 0.92 0.92 0.92 "},{"$f":"'[4]For model'!I11","v":"0.75 0.755 0.76 0.765 0.77 0.775 0.78 0.785 0.79 0.795 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 "},{"$f":"'[4]For model'!J11","v":0.95}]
[null,{"$f":"'[4]For model'!B12","v":"Niger"},{"$f":"'[4]For model'!C12","v":"NIG"},{"$f":"'[4]For model'!D12","v":"8.9 11.7 15.5 19.7 24.4 32.8 37.5 42.5 47.9 53.7 59.9 63.9 68.2 72.6 77.2 82.1 87.1 92.4 97.9 103.5 108.3 112.8 162.4 243.4 "},{"$f":"'[4]For model'!E12","v":"70.1 68.9 71.3 73.6 75.6 85.8 87.9 89.8 91.6 93 94.2 97.6 100.9 104.2 107.4 110.7 113.8 117 120 122.9 124.5 129.7 186.7 279.9 "},{"$f":"'[4]For model'!F12","v":"1.4 1.6 1.9 2.2 2.5 3.2 3.9 4.5 5.3 6.1 7 8.1 9.2 10.5 11.8 13.3 14.8 16.4 18.1 20 21.7 22.6 32.5 48.7 "},{"$f":"'[4]For model'!G12","v":"0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.982 0.984 0.986 0.988 0.99 0.992 0.994 0.996 0.998 1 1 1 1 "},{"$f":"'[4]For model'!H12","v":"0.88 0.882 0.884 0.886 0.888 0.89 0.892 0.894 0.896 0.898 0.9 0.902 0.904 0.906 0.908 0.91 0.912 0.914 0.916 0.918 0.92 0.92 0.92 0.92 "},{"$f":"'[4]For model'!I12","v":"0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 "},{"$f":"'[4]For model'!J12","v":0.95}]
[null,{"$f":"'[4]For model'!B13","v":"Nigeria"},{"$f":"'[4]For model'!C13","v":"NGA"},{"$f":"'[4]For model'!D13","v":"246.3 540.2 987.4 1238.3 1518.9 1828.8 2092.6 2381.2 2696.9 3041.3 3417.4 3732.7 4018.5 4325.3 4654.7 5008.2 5356.7 5711.9 6071.9 6434.8 6603.7 6875.9 9890.3 14812.6 "},{"$f":"'[4]For model'!E13","v":"1946.6 3171.6 4542.6 4619.3 4704.6 4783.2 4909.9 5033.5 5154.1 5269.7 5380.2 5698.2 5947.9 6206.5 6474.5 6751.8 6998.2 7230.2 7445.6 7642.3 7594.2 7907.3 11373.8 17034.5 "},{"$f":"'[4]For model'!F13","v":"35.2 66.2 108.8 126.2 146 167.9 204.4 245.2 290.8 341.8 398.5 471.1 544.5 624.9 713.1 809.4 909.5 1014.9 1125.5 1240.6 1320.7 1375.2 1978.1 2962.5 "},{"$f":"'[4]For model'!G13","v":"0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.982 0.984 0.986 0.988 0.99 0.992 0.994 0.996 0.998 1 1 1 1 "},{"$f":"'[4]For model'!H13","v":"0.88 0.882 0.884 0.886 0.888 0.89 0.892 0.894 0.896 0.898 0.9 0.902 0.904 0.906 0.908 0.91 0.912 0.914 0.916 0.918 0.92 0.92 0.92 0.92 "},{"$f":"'[4]For model'!I13","v":"0.7 0.71 0.72 0.73 0.74 0.75 0.76 0.77 0.78 0.79 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 "},{"$f":"'[4]For model'!J13","v":0.95}]
[null,{"$f":"'[4]For model'!B14","v":"Senegal"},{"$f":"'[4]For model'!C14","v":"SEN"},{"$f":"'[4]For model'!D14","v":"26.5 33.8 44.5 53.5 63.5 79.6 100.8 115.7 131.9 149.6 169.2 185.7 202.6 220.9 240.8 262.4 285.2 309.5 335.5 363.2 390.3 410.6 648.1 1076 "},{"$f":"'[4]For model'!E14","v":"189.2 198.9 221.3 229.6 238.6 265 299.2 308.5 317.6 326.8 336.6 350.4 363 375.9 389.3 403.1 416.6 430 443.4 456.6 466.8 491.1 775.1 1286.9 "},{"$f":"'[4]For model'!F14","v":"4.1 4.8 5.9 6.8 7.8 9.4 12.4 14.7 17.2 19.9 23 25.9 28.8 32 35.6 39.4 43.4 47.8 52.5 57.5 62.5 65.7 103.7 172.2 "},{"$f":"'[4]For model'!G14","v":"0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.982 0.984 0.986 0.988 0.99 0.992 0.994 0.996 0.998 1 1 1 1 "},{"$f":"'[4]For model'!H14","v":"0.795 0.8055 0.816 0.8265 0.837 0.8475 0.858 0.8685 0.879 0.8895 0.9 0.902 0.904 0.906 0.908 0.91 0.912 0.914 0.916 0.918 0.92 0.92 0.92 0.92 "},{"$f":"'[4]For model'!I14","v":"0.75 0.755 0.76 0.765 0.77 0.775 0.78 0.785 0.79 0.795 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 "},{"$f":"'[4]For model'!J14","v":0.95}]
[null,{"$f":"'[4]For model'!B15","v":"Sierra Leone"},{"$f":"'[4]For model'!C15","v":"SIE"},{"$f":"'[4]For model'!D15","v":"0 37.2 37.2 67.1 96.8 96.8 171.3 245.8 320.2 439.5 558.6 559.7 560.9 562 563.2 564.3 565.4 566.6 567.7 568.9 570 570 570 570 "},{"$f":"'[4]For model'!E15","v":"12.9 16.4 21.9 30.2 40.9 49.9 60.8 66.8 68.9 69.3 65.5 67.9 70.3 72.6 74.9 77.2 79.5 81.7 83.8 85.8 85.8 88.6 119 165.1 "},{"$f":"'[4]For model'!F15","v":"0.2 0.4 0.6 1 1.6 2.4 3.9 5.8 8.3 12.5 20.4 22.8 25.2 27.6 30 32.5 34.9 37.4 39.8 42.3 43.6 45.1 60.5 83.9 "},{"$f":"'[4]For model'!G15","v":"0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.982 0.984 0.986 0.988 0.99 0.992 0.994 0.996 0.998 1 1 1 1 "},{"$f":"'[4]For model'!H15","v":"0.75 0.765 0.78 0.795 0.81 0.825 0.84 0.855 0.87 0.885 0.9 0.902 0.904 0.906 0.908 0.91 0.912 0.914 0.916 0.918 0.92 0.92 0.92 0.92 "},{"$f":"'[4]For model'!I15","v":"0.7 0.71 0.72 0.73 0.74 0.75 0.76 0.77 0.78 0.79 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 "},{"$f":"'[4]For model'!J15","v":0.95}]
[null,{"$f":"'[4]For model'!B16","v":"Togo/Benin"},{"$f":"'[4]For model'!C16","v":"TBN"},{"$f":"'[4]For model'!D16","v":"22.1 30.4 41.1 51.1 62.5 75.4 89.8 105.9 123.7 143.5 165.3 180.8 197.5 215.4 234.6 255.2 277.2 300.7 325.7 352.4 376.4 402.9 741.5 1454.3 "},{"$f":"'[4]For model'!E16","v":"160 180.6 206.4 221 236.6 252.5 269.3 286.4 303.8 321.3 339.1 361 384 407.8 432.5 458.3 485 512.6 541 570.3 593.7 628.3 1046.1 1839.7 "},{"$f":"'[4]For model'!F16","v":"3.4 4.3 5.5 6.5 7.6 8.9 9.7 10.6 11.5 12.5 13.5 15.5 17.6 20 22.6 25.4 28.5 31.8 35.4 39.3 43 45.7 79.1 145.4 "},{"$f":"'[4]For model'!G16","v":"0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.98 0.982 0.984 0.986 0.988 0.99 0.992 0.994 0.996 0.998 1 1 1 1 "},{"$f":"'[4]For model'!H16","v":"0.805 0.8145 0.824 0.8335 0.843 0.8525 0.862 0.8715 0.881 0.8905 0.9 0.902 0.904 0.906 0.908 0.91 0.912 0.914 0.916 0.918 0.92 0.92 0.92 0.92 "},{"$f":"'[4]For model'!I16","v":"0.75 0.755 0.76 0.765 0.77 0.775 0.78 0.785 0.79 0.795 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 "},{"$f":"'[4]For model'!J16","v":0.95}]
[null,null,null,null,null,"BY Peak"]
[null,null,null,null,null,{"$f":"[2]Gen_Param_2011!DD20","v":0.875},{"$f":"[2]Gen_Param_2011!DD21","v":0.56299999999999994},{"$f":"[2]Gen_Param_2011!DD22","v":0.46400000000000002},null,null,"2010 Dist Oil Investment",null,null,"hist in ODS"]
[null,null,null,null,"Peak 2010","Industry","Urban","Rural","Trans",null,"Industry","Rural","Urban","Industry","Rural","Urban"]
[{"$f":"NameConvs!D57","v":"BUw"},{"$f":"'[4]For model'!B19","v":"Burkina"},{"$f":"'[4]For model'!C19","v":"BUR"},null,158,{"$f":"ROUND(VALUE(LEFT(D4,FIND(\" \",D4)))/F$18,1)","v":10.4},{"$f":"ROUND(VALUE(LEFT(E4,FIND(\" \",E4)))/G$18,1)","v":128.1},{"$f":"ROUND(VALUE(LEFT(F4,FIND(\" \",F4)))/H$18,1)","v":3.4},{"$f":"SUM(F20:H20)","v":141.9},null,11.33,0.99,10.74,{"$f":"annualinv(K20,10)","v":"2000 1.13 2001 1.13 2002 1.13 2003 1.13 2004 1.13 2005 1.13 2006 1.13 2007 1.13 2008 1.13 2009 1.13 "},{"$f":"annualinv(L20,10)","v":"2000 0.1 2001 0.1 2002 0.1 2003 0.1 2004 0.1 2005 0.1 2006 0.1 2007 0.1 2008 0.1 2009 0.1 "},{"$f":"annualinv(M20,10)","v":"2000 1.07 2001 1.07 2002 1.07 2003 1.07 2004 1.07 2005 1.07 2006 1.07 2007 1.07 2008 1.07 2009 1.07 "}]
[{"$f":"NameConvs!D58","v":"CIw"},{"$f":"'[4]For model'!B20","v":"Cote d'Ivoire"},{"$f":"'[4]For model'!C20","v":"CIV"},null,912,{"$f":"ROUND(VALUE(LEFT(D5,FIND(\" \",D5)))/F$18,1)","v":70.599999999999994},793.3,20.5,{"$f":"SUM(F21:H21)","v":884.4},null,78.5,14.04,136.32,{"$f":"annualinv(K21,10)","v":"2000 7.85 2001 7.85 2002 7.85 2003 7.85 2004 7.85 2005 7.85 2006 7.85 2007 7.85 2008 7.85 2009 7.85 "},"2000 1.4 2001 1.4 2002 1.4 2003 1.4 2004 1.4 2005 1.4 2006 1.4 2007 1.4 2008 1.4 2009 1.4 ","2000 13.63 2001 13.63 2002 13.63 2003 13.63 2004 13.63 2005 13.63 2006 13.63 2007 13.63 2008 13.63 2009 13.63 "]
[{"$f":"NameConvs!D59","v":"GAw"},{"$f":"'[4]For model'!B21","v":"Gambia"},{"$f":"'[4]For model'!C21","v":"GAM"},null,50,{"$f":"ROUND(VALUE(LEFT(D6,FIND(\" \",D6)))/F$18,1)","v":2.6},27.9,0.6,31.1,null,0,0.06,3.56,"2000 0 2001 0 2002 0 2003 0 2004 0 2005 0 2006 0 2007 0 2008 0 2009 0 ","2000 0.01 2001 0.01 2002 0.01 2003 0.01 2004 0.01 2005 0.01 2006 0.01 2007 0.01 2008 0.01 2009 0.01 ","2000 0.36 2001 0.36 2002 0.36 2003 0.36 2004 0.36 2005 0.36 2006 0.36 2007 0.36 2008 0.36 2009 0.36 "]
[{"$f":"NameConvs!D60","v":"GHw"},{"$f":"'[4]For model'!B22","v":"Ghana"},{"$f":"'[4]For model'!C22","v":"GHA"},null,1506,{"$f":"ROUND(VALUE(LEFT(D7,FIND(\" \",D7)))/F$18,1)","v":109.6},1231.0999999999999,31.7,1372.3999999999999,null,119.42,17.7,361.83,"2000 11.94 2001 11.94 2002 11.94 2003 11.94 2004 11.94 2005 11.94 2006 11.94 2007 11.94 2008 11.94 2009 11.94 ","2000 1.77 2001 1.77 2002 1.77 2003 1.77 2004 1.77 2005 1.77 2006 1.77 2007 1.77 2008 1.77 2009 1.77 ","2000 36.18 2001 36.18 2002 36.18 2003 36.18 2004 36.18 2005 36.18 2006 36.18 2007 36.18 2008 36.18 2009 36.18 "]
[{"$f":"NameConvs!D61","v":"GUw"},{"$f":"'[4]For model'!B23","v":"Guinea"},{"$f":"'[4]For model'!C23","v":"GUI"},null,139,{"$f":"ROUND(VALUE(LEFT(D8,FIND(\" \",D8)))/F$18,1)","v":0},86.1,1.9,88,null,0,3,43.28,"2000 0 2001 0 2002 0 2003 0 2004 0 2005 0 2006 0 2007 0 2008 0 2009 0 ","2000 0.3 2001 0.3 2002 0.3 2003 0.3 2004 0.3 2005 0.3 2006 0.3 2007 0.3 2008 0.3 2009 0.3 ","2000 4.33 2001 4.33 2002 4.33 2003 4.33 2004 4.33 2005 4.33 2006 4.33 2007 4.33 2008 4.33 2009 4.33 "]
[{"$f":"NameConvs!D62","v":"GBw"},{"$f":"'[4]For model'!B24","v":"Guinea-Bissau"},{"$f":"'[4]For model'!C24","v":"GBI"},null,5,{"$f":"ROUND(VALUE(LEFT(D9,FIND(\" \",D9)))/F$18,1)","v":0},19.899999999999999,0.4,20.299999999999997,null,0,0.67,31.54,"2000 0 2001 0 2002 0 2003 0 2004 0 2005 0 2006 0 2007 0 2008 0 2009 0 ","2000 0.07 2001 0.07 2002 0.07 2003 0.07 2004 0.07 2005 0.07 2006 0.07 2007 0.07 2008 0.07 2009 0.07 ","2000 3.15 2001 3.15 2002 3.15 2003 3.15 2004 3.15 2005 3.15 2006 3.15 2007 3.15 2008 3.15 2009 3.15 "]
[{"$f":"NameConvs!D63","v":"LIw"},{"$f":"'[4]For model'!B25","v":"Liberia"},{"$f":"'[4]For model'!C25","v":"LIB"},null,9,{"$f":"ROUND(VALUE(LEFT(D10,FIND(\" \",D10)))/F$18,1)","v":0},4.8,0.2,5,null,0,0.13,0.2,"2000 0 2001 0 2002 0 2003 0 2004 0 2005 0 2006 0 2007 0 2008 0 2009 0 ","2000 0.01 2001 0.01 2002 0.01 2003 0.01 2004 0.01 2005 0.01 2006 0.01 2007 0.01 2008 0.01 2009 0.01 ","2000 0.02 2001 0.02 2002 0.02 2003 0.02 2004 0.02 2005 0.02 2006 0.02 2007 0.02 2008 0.02 2009 0.02 "]
[{"$f":"NameConvs!D64","v":"MAw"},{"$f":"'[4]For model'!B26","v":"Mali"},{"$f":"'[4]For model'!C26","v":"MAL"},null,199,{"$f":"ROUND(VALUE(LEFT(D11,FIND(\" \",D11)))/F$18,1)","v":13.4},150.80000000000001,3.9,168.10000000000002,null,0,0.38,2.84,"2000 0 2001 0 2002 0 2003 0 2004 0 2005 0 2006 0 2007 0 2008 0 2009 0 ","2000 0.04 2001 0.04 2002 0.04 2003 0.04 2004 0.04 2005 0.04 2006 0.04 2007 0.04 2008 0.04 2009 0.04 ","2000 0.28 2001 0.28 2002 0.28 2003 0.28 2004 0.28 2005 0.28 2006 0.28 2007 0.28 2008 0.28 2009 0.28 "]
[{"$f":"NameConvs!D65","v":"NIw"},{"$f":"'[4]For model'!B27","v":"Niger"},{"$f":"'[4]For model'!C27","v":"NIG"},null,149,{"$f":"ROUND(VALUE(LEFT(D12,FIND(\" \",D12)))/F$18,1)","v":10.199999999999999},124.5,3,137.69999999999999,null,6.21,2.4300000000000002,9.9700000000000006,"2000 0.62 2001 0.62 2002 0.62 2003 0.62 2004 0.62 2005 0.62 2006 0.62 2007 0.62 2008 0.62 2009 0.62 ","2000 0.24 2001 0.24 2002 0.24 2003 0.24 2004 0.24 2005 0.24 2006 0.24 2007 0.24 2008 0.24 2009 0.24 ","2000 1 2001 1 2002 1 2003 1 2004 1 2005 1 2006 1 2007 1 2008 1 2009 1 "]
[{"$f":"NameConvs!D66","v":"NGw"},{"$f":"'[4]For model'!B28","v":"Nigeria"},{"$f":"'[4]For model'!C28","v":"NGA"},null,3936,{"$f":"ROUND(VALUE(LEFT(D13,FIND(\" \",D13)))/F$18,1)","v":281.5},3457.5,75.900000000000006,3814.9,null,0,36.49,168.68,"2000 0 2001 0 2002 0 2003 0 2004 0 2005 0 2006 0 2007 0 2008 0 2009 0 ","2000 3.65 2001 3.65 2002 3.65 2003 3.65 2004 3.65 2005 3.65 2006 3.65 2007 3.65 2008 3.65 2009 3.65 ","2000 16.87 2001 16.87 2002 16.87 2003 16.87 2004 16.87 2005 16.87 2006 16.87 2007 16.87 2008 16.87 2009 16.87 "]
[{"$f":"NameConvs!D67","v":"SEw"},{"$f":"'[4]For model'!B29","v":"Senegal"},{"$f":"'[4]For model'!C29","v":"SEN"},null,440,{"$f":"ROUND(VALUE(LEFT(D14,FIND(\" \",D14)))/F$18,1)","v":30.3},336.1,8.8000000000000007,375.20000000000005,null,0,4.62,41.82,"2000 0 2001 0 2002 0 2003 0 2004 0 2005 0 2006 0 2007 0 2008 0 2009 0 ","2000 0.46 2001 0.46 2002 0.46 2003 0.46 2004 0.46 2005 0.46 2006 0.46 2007 0.46 2008 0.46 2009 0.46 ","2000 4.18 2001 4.18 2002 4.18 2003 4.18 2004 4.18 2005 4.18 2006 4.18 2007 4.18 2008 4.18 2009 4.18 "]
[{"$f":"NameConvs!D68","v":"SIw"},{"$f":"'[4]For model'!B30","v":"Sierra Leone"},{"$f":"'[4]For model'!C30","v":"SIE"},null,38,{"$f":"ROUND(VALUE(LEFT(D15,FIND(\" \",D15)))/F$18,1)","v":0},22.9,0.4,23.299999999999997,null,0,0,0.52,"2000 0 2001 0 2002 0 2003 0 2004 0 2005 0 2006 0 2007 0 2008 0 2009 0 ","2000 0 2001 0 2002 0 2003 0 2004 0 2005 0 2006 0 2007 0 2008 0 2009 0 ","2000 0.05 2001 0.05 2002 0.05 2003 0.05 2004 0.05 2005 0.05 2006 0.05 2007 0.05 2008 0.05 2009 0.05 "]
[{"$f":"NameConvs!D69","v":"TBw"},{"$f":"'[4]For model'!B31","v":"Togo/Benin"},{"$f":"'[4]For model'!C31","v":"TBN"},null,330,{"$f":"ROUND(VALUE(LEFT(D16,FIND(\" \",D16)))/F$18,1)","v":25.3},284.2,7.3,316.8,null,24.9,8.09,36.86,"2000 2.49 2001 2.49 2002 2.49 2003 2.49 2004 2.49 2005 2.49 2006 2.49 2007 2.49 2008 2.49 2009 2.49 ","2000 0.81 2001 0.81 2002 0.81 2003 0.81 2004 0.81 2005 0.81 2006 0.81 2007 0.81 2008 0.81 2009 0.81 ","2000 3.69 2001 3.69 2002 3.69 2003 3.69 2004 3.69 2005 3.69 2006 3.69 2007 3.69 2008 3.69 2009 3.69 "]
[]
[]
[null,"Imports/Exports (2008)",null,"Imports","Exports","sources: "]
[null,null,null,"GWh","GWh"]
[null,"Burkina","BUR",130.87,0]
[null,"Cote d'Ivoire","CIV",3.2690000000000001,593.423]
[null,"Gambia","GAM",0,0]
[null,"Ghana","GHA",256.81200000000001,471.86799999999999]
[null,"Guinea","GUI",0,0]
[null,"Guinea-Bissau","GBI",0,0]
[null,"Liberia","LIB",0,0]
[null,"Mali","MAL",98.89,262.38200000000001]
[null,"Niger","NIG",534,0]
[null,"Nigeria","NGA",0,1080.646]
[null,"Senegal","SEN",214.7,0]
[null,"Sierra Leone","SIE",0,0]
[null,"Togo/Benin","TBN",1323.23,0]
[]
[null,"Load Calibration data"]
[null,{"$f":"'[3]for export'!D2","v":"CIV"},{"$f":"'[3]for export'!E2","v":"GHA"},{"$f":"'[3]for export'!F2","v":"SEN"},{"$f":"'[3]for export'!G2","v":"GAM"},{"$f":"'[3]for export'!H2","v":"GBI"},{"$f":"'[3]for export'!I2","v":"GUI"},{"$f":"'[3]for export'!J2","v":"SIE"},{"$f":"'[3]for export'!K2","v":"LIB"},{"$f":"'[3]for export'!L2","v":"MAL"},{"$f":"'[3]for export'!M2","v":"TBN"},{"$f":"'[3]for export'!N2","v":"BUR"},{"$f":"'[3]for export'!O2","v":"NIG"},{"$f":"'[3]for export'!P2","v":"NGA"}]
[{"$f":"'[3]for export'!C3","v":"Industry"},{"$f":"'[3]for export'!D3","v":"0.335 0.329 0.336"},{"$f":"'[3]for export'!E3","v":"0.335 0.329 0.336"},{"$f":"'[3]for export'!F3","v":"0.335 0.329 0.336"},{"$f":"'[3]for export'!G3","v":"0.335 0.329 0.336"},{"$f":"'[3]for export'!H3","v":"0.335 0.329 0.336"},{"$f":"'[3]for export'!I3","v":"0.335 0.329 0.336"},{"$f":"'[3]for export'!J3","v":"0.335 0.329 0.336"},{"$f":"'[3]for export'!K3","v":"0.335 0.329 0.336"},{"$f":"'[3]for export'!L3","v":"0.335 0.329 0.336"},{"$f":"'[3]for export'!M3","v":"0.335 0.329 0.336"},{"$f":"'[3]for export'!N3","v":"0.335 0.329 0.336"},{"$f":"'[3]for export'!O3","v":"0.335 0.329 0.336"},{"$f":"'[3]for export'!P3","v":"0.335 0.329 0.336"}]
[null,{"$f":"'[3]for export'!D4","v":1},{"$f":"'[3]for export'!E4","v":1},{"$f":"'[3]for export'!F4","v":1},{"$f":"'[3]for export'!G4","v":1},{"$f":"'[3]for export'!H4","v":1},{"$f":"'[3]for export'!I4","v":1},{"$f":"'[3]for export'!J4","v":1},{"$f":"'[3]for export'!K4","v":1},{"$f":"'[3]for export'!L4","v":1},{"$f":"'[3]for export'!M4","v":1},{"$f":"'[3]for export'!N4","v":1},{"$f":"'[3]for export'!O4","v":1},{"$f":"'[3]for export'!P4","v":1}]
[null,{"$f":"'[3]for export'!D5","v":"0.28 0.52 0.2"},{"$f":"'[3]for export'!E5","v":"0.28 0.52 0.2"},{"$f":"'[3]for export'!F5","v":"0.28 0.52 0.2"},{"$f":"'[3]for export'!G5","v":"0.28 0.52 0.2"},{"$f":"'[3]for export'!H5","v":"0.28 0.52 0.2"},{"$f":"'[3]for export'!I5","v":"0.28 0.52 0.2"},{"$f":"'[3]for export'!J5","v":"0.28 0.52 0.2"},{"$f":"'[3]for export'!K5","v":"0.28 0.52 0.2"},{"$f":"'[3]for export'!L5","v":"0.28 0.52 0.2"},{"$f":"'[3]for export'!M5","v":"0.28 0.52 0.2"},{"$f":"'[3]for export'!N5","v":"0.28 0.52 0.2"},{"$f":"'[3]for export'!O5","v":"0.28 0.52 0.2"},{"$f":"'[3]for export'!P5","v":"0.28 0.52 0.2"}]
[null,{"$f":"'[3]for export'!D6","v":1},{"$f":"'[3]for export'!E6","v":1},{"$f":"'[3]for export'!F6","v":1},{"$f":"'[3]for export'!G6","v":1},{"$f":"'[3]for export'!H6","v":1},{"$f":"'[3]for export'!I6","v":1},{"$f":"'[3]for export'!J6","v":1},{"$f":"'[3]for export'!K6","v":1},{"$f":"'[3]for export'!L6","v":1},{"$f":"'[3]for export'!M6","v":1},{"$f":"'[3]for export'!N6","v":1},{"$f":"'[3]for export'!O6","v":1},{"$f":"'[3]for export'!P6","v":1}]
[null,{"$f":"'[3]for export'!D7","v":"0.52 0.2 0.248"},{"$f":"'[3]for export'!E7","v":"0.52 0.2 0.248"},{"$f":"'[3]for export'!F7","v":"0.52 0.2 0.248"},{"$f":"'[3]for export'!G7","v":"0.52 0.2 0.248"},{"$f":"'[3]for export'!H7","v":"0.52 0.2 0.248"},{"$f":"'[3]for export'!I7","v":"0.52 0.2 0.248"},{"$f":"'[3]for export'!J7","v":"0.52 0.2 0.248"},{"$f":"'[3]for export'!K7","v":"0.52 0.2 0.248"},{"$f":"'[3]for export'!L7","v":"0.52 0.2 0.248"},{"$f":"'[3]for export'!M7","v":"0.52 0.2 0.248"},{"$f":"'[3]for export'!N7","v":"0.52 0.2 0.248"},{"$f":"'[3]for export'!O7","v":"0.52 0.2 0.248"},{"$f":"'[3]for export'!P7","v":"0.52 0.2 0.248"}]
[null,{"$f":"'[3]for export'!D8","v":1},{"$f":"'[3]for export'!E8","v":1},{"$f":"'[3]for export'!F8","v":1},{"$f":"'[3]for export'!G8","v":1},{"$f":"'[3]for export'!H8","v":1},{"$f":"'[3]for export'!I8","v":1},{"$f":"'[3]for export'!J8","v":1},{"$f":"'[3]for export'!K8","v":1},{"$f":"'[3]for export'!L8","v":1},{"$f":"'[3]for export'!M8","v":1},{"$f":"'[3]for export'!N8","v":1},{"$f":"'[3]for export'!O8","v":1},{"$f":"'[3]for export'!P8","v":1}]
[null,{"$f":"'[3]for export'!D9","v":"0.248 0.55 0.162 0.04"},{"$f":"'[3]for export'!E9","v":"0.248 0.55 0.162 0.04"},{"$f":"'[3]for export'!F9","v":"0.248 0.55 0.162 0.04"},{"$f":"'[3]for export'!G9","v":"0.248 0.55 0.162 0.04"},{"$f":"'[3]for export'!H9","v":"0.248 0.55 0.162 0.04"},{"$f":"'[3]for export'!I9","v":"0.248 0.55 0.162 0.04"},{"$f":"'[3]for export'!J9","v":"0.248 0.55 0.162 0.04"},{"$f":"'[3]for export'!K9","v":"0.248 0.55 0.162 0.04"},{"$f":"'[3]for export'!L9","v":"0.248 0.55 0.162 0.04"},{"$f":"'[3]for export'!M9","v":"0.248 0.55 0.162 0.04"},{"$f":"'[3]for export'!N9","v":"0.248 0.55 0.162 0.04"},{"$f":"'[3]for export'!O9","v":"0.248 0.55 0.162 0.04"},{"$f":"'[3]for export'!P9","v":"0.248 0.55 0.162 0.04"}]
[{"$f":"'[3]for export'!C10","v":"Urban"},{"$f":"'[3]for export'!D10","v":"0.335 0.329 0.336"},{"$f":"'[3]for export'!E10","v":"0.335 0.329 0.336"},{"$f":"'[3]for export'!F10","v":"0.335 0.329 0.336"},{"$f":"'[3]for export'!G10","v":"0.335 0.329 0.336"},{"$f":"'[3]for export'!H10","v":"0.335 0.329 0.336"},{"$f":"'[3]for export'!I10","v":"0.335 0.329 0.336"},{"$f":"'[3]for export'!J10","v":"0.335 0.329 0.336"},{"$f":"'[3]for export'!K10","v":"0.335 0.329 0.336"},{"$f":"'[3]for export'!L10","v":"0.335 0.329 0.336"},{"$f":"'[3]for export'!M10","v":"0.335 0.329 0.336"},{"$f":"'[3]for export'!N10","v":"0.335 0.329 0.336"},{"$f":"'[3]for export'!O10","v":"0.335 0.329 0.336"},{"$f":"'[3]for export'!P10","v":"0.335 0.329 0.336"}]
[null,{"$f":"'[3]for export'!D11","v":1},{"$f":"'[3]for export'!E11","v":1},{"$f":"'[3]for export'!F11","v":1},{"$f":"'[3]for export'!G11","v":1},{"$f":"'[3]for export'!H11","v":1},{"$f":"'[3]for export'!I11","v":1},{"$f":"'[3]for export'!J11","v":1},{"$f":"'[3]for export'!K11","v":1},{"$f":"'[3]for export'!L11","v":1},{"$f":"'[3]for export'!M11","v":1},{"$f":"'[3]for export'!N11","v":1},{"$f":"'[3]for export'!O11","v":1},{"$f":"'[3]for export'!P11","v":1}]
[null,{"$f":"'[3]for export'!D12","v":"0.2332 0.52 0.2468"},{"$f":"'[3]for export'!E12","v":"0.2332 0.52 0.2468"},{"$f":"'[3]for export'!F12","v":"0.2332 0.52 0.2468"},{"$f":"'[3]for export'!G12","v":"0.2332 0.52 0.2468"},{"$f":"'[3]for export'!H12","v":"0.2332 0.52 0.2468"},{"$f":"'[3]for export'!I12","v":"0.2332 0.52 0.2468"},{"$f":"'[3]for export'!J12","v":"0.2332 0.52 0.2468"},{"$f":"'[3]for export'!K12","v":"0.2332 0.52 0.2468"},{"$f":"'[3]for export'!L12","v":"0.2332 0.52 0.2468"},{"$f":"'[3]for export'!M12","v":"0.2332 0.52 0.2468"},{"$f":"'[3]for export'!N12","v":"0.2332 0.52 0.2468"},{"$f":"'[3]for export'!O12","v":"0.2332 0.52 0.2468"},{"$f":"'[3]for export'!P12","v":"0.2332 0.52 0.2468"}]
[null,{"$f":"'[3]for export'!D13","v":1},{"$f":"'[3]for export'!E13","v":1},{"$f":"'[3]for export'!F13","v":1},{"$f":"'[3]for export'!G13","v":1},{"$f":"'[3]for export'!H13","v":1},{"$f":"'[3]for export'!I13","v":1},{"$f":"'[3]for export'!J13","v":1},{"$f":"'[3]for export'!K13","v":1},{"$f":"'[3]for export'!L13","v":1},{"$f":"'[3]for export'!M13","v":1},{"$f":"'[3]for export'!N13","v":1},{"$f":"'[3]for export'!O13","v":1},{"$f":"'[3]for export'!P13","v":1}]
[null,{"$f":"'[3]for export'!D14","v":"0.52 0.2468 0.23"},{"$f":"'[3]for export'!E14","v":"0.52 0.2468 0.23"},{"$f":"'[3]for export'!F14","v":"0.52 0.2468 0.23"},{"$f":"'[3]for export'!G14","v":"0.52 0.2468 0.23"},{"$f":"'[3]for export'!H14","v":"0.52 0.2468 0.23"},{"$f":"'[3]for export'!I14","v":"0.52 0.2468 0.23"},{"$f":"'[3]for export'!J14","v":"0.52 0.2468 0.23"},{"$f":"'[3]for export'!K14","v":"0.52 0.2468 0.23"},{"$f":"'[3]for export'!L14","v":"0.52 0.2468 0.23"},{"$f":"'[3]for export'!M14","v":"0.52 0.2468 0.23"},{"$f":"'[3]for export'!N14","v":"0.52 0.2468 0.23"},{"$f":"'[3]for export'!O14","v":"0.52 0.2468 0.23"},{"$f":"'[3]for export'!P14","v":"0.52 0.2468 0.23"}]
[null,{"$f":"'[3]for export'!D15","v":1},{"$f":"'[3]for export'!E15","v":1},{"$f":"'[3]for export'!F15","v":1},{"$f":"'[3]for export'!G15","v":1},{"$f":"'[3]for export'!H15","v":1},{"$f":"'[3]for export'!I15","v":1},{"$f":"'[3]for export'!J15","v":1},{"$f":"'[3]for export'!K15","v":1},{"$f":"'[3]for export'!L15","v":1},{"$f":"'[3]for export'!M15","v":1},{"$f":"'[3]for export'!N15","v":1},{"$f":"'[3]for export'!O15","v":1},{"$f":"'[3]for export'!P15","v":1}]
[null,{"$f":"'[3]for export'!D16","v":"0.23 0.47 0.23 0.07"},{"$f":"'[3]for export'!E16","v":"0.23 0.47 0.23 0.07"},{"$f":"'[3]for export'!F16","v":"0.23 0.47 0.23 0.07"},{"$f":"'[3]for export'!G16","v":"0.23 0.47 0.23 0.07"},{"$f":"'[3]for export'!H16","v":"0.23 0.47 0.23 0.07"},{"$f":"'[3]for export'!I16","v":"0.23 0.47 0.23 0.07"},{"$f":"'[3]for export'!J16","v":"0.23 0.47 0.23 0.07"},{"$f":"'[3]for export'!K16","v":"0.23 0.47 0.23 0.07"},{"$f":"'[3]for export'!L16","v":"0.23 0.47 0.23 0.07"},{"$f":"'[3]for export'!M16","v":"0.23 0.47 0.23 0.07"},{"$f":"'[3]for export'!N16","v":"0.23 0.47 0.23 0.07"},{"$f":"'[3]for export'!O16","v":"0.23 0.47 0.23 0.07"},{"$f":"'[3]for export'!P16","v":"0.23 0.47 0.23 0.07"}]
[{"$f":"'[3]for export'!C17","v":"Rural"},{"$f":"'[3]for export'!D17","v":"0.335 0.329 0.336"},{"$f":"'[3]for export'!E17","v":"0.335 0.329 0.336"},{"$f":"'[3]for export'!F17","v":"0.335 0.329 0.336"},{"$f":"'[3]for export'!G17","v":"0.335 0.329 0.336"},{"$f":"'[3]for export'!H17","v":"0.335 0.329 0.336"},{"$f":"'[3]for export'!I17","v":"0.335 0.329 0.336"},{"$f":"'[3]for export'!J17","v":"0.335 0.329 0.336"},{"$f":"'[3]for export'!K17","v":"0.335 0.329 0.336"},{"$f":"'[3]for export'!L17","v":"0.335 0.329 0.336"},{"$f":"'[3]for export'!M17","v":"0.335 0.329 0.336"},{"$f":"'[3]for export'!N17","v":"0.335 0.329 0.336"},{"$f":"'[3]for export'!O17","v":"0.335 0.329 0.336"},{"$f":"'[3]for export'!P17","v":"0.335 0.329 0.336"}]
[null,{"$f":"'[3]for export'!D18","v":1},{"$f":"'[3]for export'!E18","v":1},{"$f":"'[3]for export'!F18","v":1},{"$f":"'[3]for export'!G18","v":1},{"$f":"'[3]for export'!H18","v":1},{"$f":"'[3]for export'!I18","v":1},{"$f":"'[3]for export'!J18","v":1},{"$f":"'[3]for export'!K18","v":1},{"$f":"'[3]for export'!L18","v":1},{"$f":"'[3]for export'!M18","v":1},{"$f":"'[3]for export'!N18","v":1},{"$f":"'[3]for export'!O18","v":1},{"$f":"'[3]for export'!P18","v":1}]
[null,{"$f":"'[3]for export'!D19","v":"0.293 0.351 0.356"},{"$f":"'[3]for export'!E19","v":"0.293 0.351 0.356"},{"$f":"'[3]for export'!F19","v":"0.293 0.351 0.356"},{"$f":"'[3]for export'!G19","v":"0.293 0.351 0.356"},{"$f":"'[3]for export'!H19","v":"0.293 0.351 0.356"},{"$f":"'[3]for export'!I19","v":"0.293 0.351 0.356"},{"$f":"'[3]for export'!J19","v":"0.293 0.351 0.356"},{"$f":"'[3]for export'!K19","v":"0.293 0.351 0.356"},{"$f":"'[3]for export'!L19","v":"0.293 0.351 0.356"},{"$f":"'[3]for export'!M19","v":"0.293 0.351 0.356"},{"$f":"'[3]for export'!N19","v":"0.293 0.351 0.356"},{"$f":"'[3]for export'!O19","v":"0.293 0.351 0.356"},{"$f":"'[3]for export'!P19","v":"0.293 0.351 0.356"}]
[null,{"$f":"'[3]for export'!D20","v":1},{"$f":"'[3]for export'!E20","v":1},{"$f":"'[3]for export'!F20","v":1},{"$f":"'[3]for export'!G20","v":1},{"$f":"'[3]for export'!H20","v":1},{"$f":"'[3]for export'!I20","v":1},{"$f":"'[3]for export'!J20","v":1},{"$f":"'[3]for export'!K20","v":1},{"$f":"'[3]for export'!L20","v":1},{"$f":"'[3]for export'!M20","v":1},{"$f":"'[3]for export'!N20","v":1},{"$f":"'[3]for export'!O20","v":1},{"$f":"'[3]for export'!P20","v":1}]
[null,{"$f":"'[3]for export'!D21","v":"0.351 0.356 0.298"},{"$f":"'[3]for export'!E21","v":"0.351 0.356 0.298"},{"$f":"'[3]for export'!F21","v":"0.351 0.356 0.298"},{"$f":"'[3]for export'!G21","v":"0.351 0.356 0.298"},{"$f":"'[3]for export'!H21","v":"0.351 0.356 0.298"},{"$f":"'[3]for export'!I21","v":"0.351 0.356 0.298"},{"$f":"'[3]for export'!J21","v":"0.351 0.356 0.298"},{"$f":"'[3]for export'!K21","v":"0.351 0.356 0.298"},{"$f":"'[3]for export'!L21","v":"0.351 0.356 0.298"},{"$f":"'[3]for export'!M21","v":"0.351 0.356 0.298"},{"$f":"'[3]for export'!N21","v":"0.351 0.356 0.298"},{"$f":"'[3]for export'!O21","v":"0.351 0.356 0.298"},{"$f":"'[3]for export'!P21","v":"0.351 0.356 0.298"}]
[null,{"$f":"'[3]for export'!D22","v":1},{"$f":"'[3]for export'!E22","v":1},{"$f":"'[3]for export'!F22","v":1},{"$f":"'[3]for export'!G22","v":1},{"$f":"'[3]for export'!H22","v":1},{"$f":"'[3]for export'!I22","v":1},{"$f":"'[3]for export'!J22","v":1},{"$f":"'[3]for export'!K22","v":1},{"$f":"'[3]for export'!L22","v":1},{"$f":"'[3]for export'!M22","v":1},{"$f":"'[3]for export'!N22","v":1},{"$f":"'[3]for export'!O22","v":1},{"$f":"'[3]for export'!P22","v":1}]
[null,{"$f":"'[3]for export'!D23","v":"0.298 0.365 0.252 0.085"},{"$f":"'[3]for export'!E23","v":"0.298 0.365 0.252 0.085"},{"$f":"'[3]for export'!F23","v":"0.298 0.365 0.252 0.085"},{"$f":"'[3]for export'!G23","v":"0.298 0.365 0.252 0.085"},{"$f":"'[3]for export'!H23","v":"0.298 0.365 0.252 0.085"},{"$f":"'[3]for export'!I23","v":"0.298 0.365 0.252 0.085"},{"$f":"'[3]for export'!J23","v":"0.298 0.365 0.252 0.085"},{"$f":"'[3]for export'!K23","v":"0.298 0.365 0.252 0.085"},{"$f":"'[3]for export'!L23","v":"0.298 0.365 0.252 0.085"},{"$f":"'[3]for export'!M23","v":"0.298 0.365 0.252 0.085"},{"$f":"'[3]for export'!N23","v":"0.298 0.365 0.252 0.085"},{"$f":"'[3]for export'!O23","v":"0.298 0.365 0.252 0.085"},{"$f":"'[3]for export'!P23","v":"0.298 0.365 0.252 0.085"}]
[]
[]
[null,null,null,null,null,null,"InvCost ($/kW)"]
[1,{"$f":"OFFSET($C$19,A77,0)","v":"BUR"},{"$f":"OFFSET($A$19,A77,0)","v":"BUw"},"ETrans",{"$f":"B77&D77","v":"BURETrans"},{"$f":"C77&D77","v":"BUwETrans"},{"$f":"Gen_Param_2011!$DG$20","v":364.96540531957368}]
[1,{"$f":"OFFSET($C$19,A78,0)","v":"BUR"},"BUw","EDist",{"$f":"B78&D78","v":"BUREDist"},"BUwEDist",{"$f":"Gen_Param_2011!$DG$21","v":840.38086751217622}]
[1,"BUR","BUw","EDistRural","BUREDistRural","BUwEDistRural",{"$f":"Gen_Param_2011!$DG$23","v":4233.5987017070547}]
[1,"BUR","BUw","EDistUrban","BUREDistUrban","BUwEDistUrban",{"$f":"Gen_Param_2011!$DG$22","v":2433.2627746766834}]
[{"$f":"A77+1","v":2},"CIV","CIw",{"$f":"D77","v":"ETrans"},"CIVETrans","CIwETrans",{"$f":"G77","v":364.96540531957368}]
[{"$f":"A78+1","v":2},"CIV","CIw","EDist","CIVEDist","CIwEDist",840.38086751217622]
[2,"CIV","CIw","EDistRural","CIVEDistRural","CIwEDistRural",4233.5987017070547]
[2,"CIV","CIw","EDistUrban","CIVEDistUrban","CIwEDistUrban",2433.2627746766834]
[3,"GAM","GAw","ETrans","GAMETrans","GAwETrans",364.96540531957368]
[3,"GAM","GAw","EDist","GAMEDist","GAwEDist",840.38086751217622]
[3,"GAM","GAw","EDistRural","GAMEDistRural","GAwEDistRural",4233.5987017070547]
[3,"GAM","GAw","EDistUrban","GAMEDistUrban","GAwEDistUrban",2433.2627746766834]
[4,"GHA","GHw","ETrans","GHAETrans","GHwETrans",364.96540531957368]
[4,"GHA","GHw","EDist","GHAEDist","GHwEDist",840.38086751217622]
[4,"GHA","GHw","EDistRural","GHAEDistRural","GHwEDistRural",4233.5987017070547]
[4,"GHA","GHw","EDistUrban","GHAEDistUrban","GHwEDistUrban",2433.2627746766834]
[5,"GUI","GUw","ETrans","GUIETrans","GUwETrans",364.96540531957368]
[5,"GUI","GUw","EDist","GUIEDist","GUwEDist",840.38086751217622]
[5,"GUI","GUw","EDistRural","GUIEDistRural","GUwEDistRural",4233.5987017070547]
[5,"GUI","GUw","EDistUrban","GUIEDistUrban","GUwEDistUrban",2433.2627746766834]
[6,"GBI","GBw","ETrans","GBIETrans","GBwETrans",364.96540531957368]
[6,"GBI","GBw","EDist","GBIEDist","GBwEDist",840.38086751217622]
[6,"GBI","GBw","EDistRural","GBIEDistRural","GBwEDistRural",4233.5987017070547]
[6,"GBI","GBw","EDistUrban","GBIEDistUrban","GBwEDistUrban",2433.2627746766834]
[7,"LIB","LIw","ETrans","LIBETrans","LIwETrans",364.96540531957368]
[7,"LIB","LIw","EDist","LIBEDist","LIwEDist",840.38086751217622]
[7,"LIB","LIw","EDistRural","LIBEDistRural","LIwEDistRural",4233.5987017070547]
[7,"LIB","LIw","EDistUrban","LIBEDistUrban","LIwEDistUrban",2433.2627746766834]
[8,"MAL","MAw","ETrans","MALETrans","MAwETrans",364.96540531957368]
[8,"MAL","MAw","EDist","MALEDist","MAwEDist",840.38086751217622]
[8,"MAL","MAw","EDistRural","MALEDistRural","MAwEDistRural",4233.5987017070547]
[8,"MAL","MAw","EDistUrban","MALEDistUrban","MAwEDistUrban",2433.2627746766834]
[9,"NIG",{"$f":"OFFSET($A$19,A109,0)","v":"NIw"},"ETrans","NIGETrans",{"$f":"C109&D109","v":"NIwETrans"},364.96540531957368]
[9,"NIG","NIw","EDist","NIGEDist","NIwEDist",840.38086751217622]
[9,"NIG","NIw","EDistRural","NIGEDistRural","NIwEDistRural",4233.5987017070547]
[9,"NIG","NIw","EDistUrban","NIGEDistUrban","NIwEDistUrban",2433.2627746766834]
[10,"NGA","NGw","ETrans","NGAETrans","NGwETrans",364.96540531957368]
[10,"NGA","NGw","EDist","NGAEDist","NGwEDist",840.38086751217622]
[10,"NGA","NGw","EDistRural","NGAEDistRural","NGwEDistRural",4233.5987017070547]
[10,"NGA","NGw","EDistUrban","NGAEDistUrban","NGwEDistUrban",2433.2627746766834]
[11,"SEN","SEw","ETrans","SENETrans","SEwETrans",364.96540531957368]
[11,"SEN","SEw","EDist","SENEDist","SEwEDist",840.38086751217622]
[11,"SEN","SEw","EDistRural","SENEDistRural","SEwEDistRural",4233.5987017070547]
[11,"SEN","SEw","EDistUrban","SENEDistUrban","SEwEDistUrban",2433.2627746766834]
[12,"SIE","SIw","ETrans","SIEETrans","SIwETrans",364.96540531957368]
[12,"SIE","SIw","EDist","SIEEDist","SIwEDist",840.38086751217622]
[12,"SIE","SIw","EDistRural","SIEEDistRural","SIwEDistRural",4233.5987017070547]
[12,"SIE","SIw","EDistUrban","SIEEDistUrban","SIwEDistUrban",2433.2627746766834]
[13,"TBN","TBw","ETrans","TBNETrans","TBwETrans",364.96540531957368]
[13,"TBN","TBw","EDist","TBNEDist","TBwEDist",840.38086751217622]
[13,"TBN","TBw","EDistRural","TBNEDistRural","TBwEDistRural",4233.5987017070547]
[13,"TBN","TBw","EDistUrban","TBNEDistUrban","TBwEDistUrban",2433.2627746766834]

{"sheet":"Sheet5","index":30,"n_rows":23,"n_cols":2,"rows_kept":23,"cut":false,"hidden":false,"merged":[]}
["systems:"]
["EDist a"]
["    minp","e-t 1."]
["    moutp","e-f c 0.85"]
["# "]
["*"]
["ETrans a"]
["    minp","e-D 1."]
["    moutp","e-t c 0.95"]
["    pll","c 50"]
["    inv","c .001"]
["# "]
["*"]
["EXelc a"]
["    minp","e-D 1."]
["    moutp","E-f c 1"]
["# "]
["*"]
["IMelc I"]
["    moutp","e-D c 1"]
["    vom","c 900"]
["    abda up","c 0"]
["# "]

{"sheet":"Sheet1","index":31,"n_rows":19,"n_cols":10,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
["done","calculate load curve",null,null,null,null,null,null,"Log","Version 9 updates"]
[null,"program load curve",null,null,null,null,null,null,null,"Fixed PV bdi limit (was linked to TWh instead of MW value)"]
[null,"write load curve to file",null,null,null,null,null,null,null,"Fixed PV rooftop for countries other than BUR where it was connected to Tertiary Elc instead of Urban Final"]
[null,"add PV urban",null,null,null,null,null,null,null,"Fixed reserve margin calculation where the transmission losses value was not included in the calculation (modified link)"]
[null,"write demand"]
["done","fix domestic constraint"]
[null,"write adb"]
["no need","program cap"]
["no need","write cap"]
[null,"test burkina"]
[null,"test one other"]
["done","update cost data"]
[null,"write to all"]
[null,"run"]
[null,"get results"]
[null,"update report with results"]
[null,"update lcoe in report"]
[null,"integrate conclusions text"]
[null,"add country specific results"]